PolyOne Announces Third Quarter 2017 Results

Attachment 1

PolyOne Corporation

Summary of Condensed Consolidated Statements of Income (Unaudited)

(In millions, except per share data)

Three Months Ended
September 30,

Nine Months Ended
September 30,

2017

2016

2017

2016

Sales

$

818.5

$

746.7

$

2,429.3

$

2,243.8

Operating income

67.7

72.0

231.7

224.2

Net income from continuing operations attributable to PolyOne shareholders

40.2

42.8

138.1

131.2

Basic earnings per share from continuing operations attributable to PolyOne shareholders

$

0.50

$

0.51

$

1.69

$

1.56

Diluted earnings per share from continuing operations attributable to PolyOne shareholders

$

0.49

$

0.51

$

1.68

$

1.55

Three Months Ended
 2017年9月30日

Three Months Ended
 2016年9月30日

Reconciliation to Condensed Consolidated Statements of Income

$

EPS

$

EPS

Net income from continuing operations attributable to PolyOne shareholders

$

40.2

$

0.49

$

42.8

$

0.51

Special items, after tax (Attachment 3)

7.2

0.09

3.5

0.04

Adjusted net income / EPS - excluding special items

$

47.4

$

0.58

$

46.3

$

0.55

Nine Months Ended
2017年9月30日

Nine Months Ended
2016年9月30日

Reconciliation to Condensed Consolidated Statements of Income

$

EPS

$

EPS

Net income from continuing operations attributable to PolyOne shareholders

$

138.1

$

1.68

$

131.2

$

1.55

Special items, after tax (Attachment 3)

10.3

0.12

10.4

0.12

Adjusted net income / EPS - excluding special items

$

148.4

$

1.80

$

141.6

$

1.67

Attachment 2

PolyOne Corporation

Condensed Consolidated Statements of Income (Unaudited)

(In millions, except per share data)

Three Months Ended
September 30,

Nine Months Ended
September 30,

2017

2016

2017

2016

Sales

$

818.5

$

746.7

$

2,429.3

$

2,243.8

Cost of sales

639.0

580.6

1,879.5

1,719.2

Gross margin

179.5

166.1

549.8

524.6

Selling and administrative expense

111.8

94.1

318.1

300.4

Operating income

67.7

72.0

231.7

224.2

Interest expense, net

(15.5)

(15.1)

(45.3)

(44.3)

Debt extinguishment costs

—

—

(0.3)

(0.4)

Other expense, net

(0.7)

(0.1)

(3.2)

—

Income from continuing operations before income taxes

51.5

56.8

182.9

179.5

Income tax expense

(11.3)

(14.0)

(44.8)

(48.4)

Net income from continuing operations

40.2

42.8

138.1

131.1

(Loss) income from discontinued operations, net of income taxes

(1.4)

(0.5)

(233.8)

0.2

Net income (loss)

$

38.8

$

42.3

$

(95.7)

$

131.3

Net loss attributable to noncontrolling interests

—

—

—

0.1

Net income (loss) attributable to PolyOne common shareholders

$

38.8

$

42.3

$

(95.7)

$

131.4

Earnings (loss) per common share attributable to PolyOne common shareholders - Basic:

Continuing operations

$

0.50

$

0.51

$

1.69

$

1.56

Discontinued operations

(0.02)

(0.01)

(2.86)

—

Total

$

0.48

$

0.50

$

(1.17)

$

1.56

Earnings (loss) per common share attributable to PolyOne common shareholders - Diluted:

Continuing operations

$

0.49

$

0.51

$

1.68

$

1.55

Discontinued operations

(0.02)

(0.01)

(2.84)

—

Total

$

0.47

$

0.50

$

(1.16)

$

1.55

Cash dividends declared per share of common stock

$

0.135

$

0.120

$

0.405

$

0.360

Weighted-average shares used to compute earnings per common share:

Basic

81.2

83.9

81.7

84.2

Diluted

82.0

84.5

82.3

84.8

Attachment 3

PolyOne Corporation

Summary of Special Items (Unaudited)

(In millions, except per share data)

Special items ⁽¹⁾

Three Months Ended
September 30,

Nine Months Ended
September 30,

2017

2016

2017

2016

Cost of sales:

  Restructuring costs

$

0.6

$

—

$

3.3

$

(0.9)

  Environmental remediation costs

(4.9)

(2.4)

(12.1)

(6.2)

  Reimbursement of previously incurred environmental costs

2.5

—

6.3

5.3

  Acquisition related costs

(1.2)

(2.0)

(2.7)

(6.5)

     Impact on cost of sales

(3.0)

(4.4)

(5.2)

(8.3)

Selling and administrative expense:

  Restructuring, legal and other

(5.8)

(5.3)

(11.5)

(16.8)

  Acquisition related costs

(1.4)

(0.5)

(2.4)

(1.4)

     Impact on selling and administrative expense

(7.2)

(5.8)

(13.9)

(18.2)

     Impact on operating income

(10.2)

(10.2)

(19.1)

(26.5)

  Debt extinguishment costs

—

—

(0.3)

(0.4)

  Other income (expense), net

0.1

—

(0.2)

0.1

     Impact on income from continuing operations before income taxes

(10.1)

(10.2)

(19.6)

(26.8)

Income tax benefit on above special items

3.3

3.7

6.8

10.1

Tax adjustments⁽²⁾

(0.4)

3.0

2.5

6.3

Impact of special items on net income (loss) from continuing operations
  attributable to PolyOne Shareholders

$

(7.2)

$

(3.5)

$

(10.3)

$

(10.4)

Diluted earnings per common share impact

$

(0.09)

$

(0.04)

$

(0.12)

$

(0.12)

Weighted average shares used to compute adjusted earnings per share:

  Diluted

82.0

84.5

82.3

84.8

⁽¹⁾

Special items include charges related to specific strategic initiatives or financial restructuring such as: consolidation of operations; debt extinguishment costs; costs incurred directly in relation to acquisitions or divestitures; employee separation costs resulting from personnel reduction programs, plant realignment costs, executive separation agreements; asset impairments; mark-to-market adjustments associated with actuarial gains and losses on pension and other post-retirement benefit plans; environmental remediation costs, fines, penalties and related insurance recoveries related to 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 accounting principles or other such laws or provisions affecting reported results.

⁽²⁾

Tax adjustments include the net tax expense/benefit from one-time income tax items, the set-up or reversal of uncertain tax position reserves and deferred income tax valuation allowance adjustments.

Attachment 4

PolyOne Corporation

Condensed Consolidated Balance Sheets

(In millions)

(Unaudited)
September 30, 
 2017

December 31,
 2016

Assets

Current assets:

Cash and cash equivalents

$

233.5

$

225.5

Accounts receivable, net

431.1

325.6

Inventories, net

308.9

266.4

Current assets held-for-sale

—

86.5

Other current assets

70.5

45.5

Total current assets

1,044.0

949.5

Property, net

447.8

426.3

Goodwill

608.9

532.7

Intangible assets, net

405.7

342.7

Non-current assets held for sale

—

347.4

Other non-current assets

143.1

139.8

Total assets

$

2,649.5

$

2,738.4

Liabilities and Shareholders' Equity

Current liabilities:

Short-term and current portion of long-term debt

$

32.5

$

18.5

Accounts payable

378.2

320.9

Current liabilities held-for-sale

—

45.3

Accrued expenses and other current liabilities

123.2

125.2

Total current liabilities

533.9

509.9

Non-current liabilities:

Long-term debt

1,319.5

1,239.4

Pension and other post-retirement benefits

63.4

63.1

Non-current liabilities held for sale

—

52.8

Other non-current liabilities

164.0

147.7

Total non-current liabilities

1,546.9

1,503.0

Shareholders' equity:

PolyOne shareholders' equity

567.9

724.7

Noncontrolling interests

0.8

0.8

Total equity

568.7

725.5

Total liabilities and shareholders' equity

$

2,649.5

$

2,738.4

Attachment 5

PolyOne Corporation

Condensed Consolidated Statements of Cash Flows (Unaudited)

(In millions)

Nine Months Ended September 30,

2017

2016

Operating Activities

Net (loss) income

$

(95.7)

$

131.3

Adjustments to reconcile net income to net cash used by operating activities:

Loss on sale of business, net of tax

228.7

—

Depreciation and amortization

75.7

74.7

Accelerated depreciation and fixed asset charges associated with restructuring activities

0.9

4.6

Gain from sale of closed facilities

(3.6)

—

Debt extinguishment costs

0.3

0.4

Share-based compensation expense

8.0

6.5

Change in assets and liabilities, net of the effect of acquisitions:

Increase in accounts receivable

(83.6)

(67.4)

Increase in inventories

(21.7)

(10.4)

Increase in accounts payable

43.0

30.1

Decrease in pension and other post-retirement benefits

(10.4)

(31.3)

Decrease in accrued expenses and other assets and liabilities - net

(30.4)

(6.0)

Net cash provided by operating activities

111.2

132.5

Investing Activities

Capital expenditures

(52.0)

(58.0)

Business acquisitions, net of cash acquired

(163.8)

(158.3)

Proceeds from sale of business and other assets

123.0

9.8

Net cash used by investing activities

(92.8)

(206.5)

Financing Activities

Proceeds from long-term debt

—

100.0

Borrowings under credit facilities

1,111.2

805.9

Repayments under credit facilities

(1,013.3)

(806.4)

Purchase of common shares for treasury

(70.7)

(50.7)

Cash dividends paid

(33.2)

(30.1)

Repayment of long-term debt

(4.9)

(4.4)

Payments of withholding tax on share awards

(2.9)

(4.7)

Debt financing costs

(2.5)

(1.9)

Net cash (used) provided by financing activities

(16.3)

7.7

Effect of exchange rate changes on cash

4.7

(1.3)

Increase (decrease) in cash and cash equivalents

6.8

(67.6)

Cash and cash equivalents at beginning of period

226.7

279.8

Cash and cash equivalents at end of period

$

233.5

$

212.2

Attachment 6

PolyOne Corporation

Business Segment and Platform Operations (Unaudited)

(In millions)

Operating income at the segment level does not include: special items as defined in Attachment 3; 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
September 30,

Nine Months Ended
September 30,

2017

2016

2017

2016

Sales:

  Color, Additives and Inks

$

235.1

$

195.9

$

670.6

$

613.0

  特种工程材料

156.3

146.2

474.1

430.5

  Performance Products and Solutions

175.7

171.3

543.6

510.3

  PolyOne Distribution

291.1

274.8

868.0

816.2

  Corporate and eliminations

(39.7)

(41.5)

(127.0)

(126.2)

     Sales

$

818.5

$

746.7

$

2,429.3

$

2,243.8

Gross margin:

  Color, Additives and Inks

$

81.5

$

70.0

$

236.8

$

223.3

  特种工程材料

40.4

41.7

128.7

128.9

  Performance Products and Solutions

28.9

29.2

96.5

94.6

  PolyOne Distribution

31.9

29.6

96.8

89.8

  Corporate and eliminations

(3.2)

(4.4)

(9.0)

(12.0)

     Gross margin

$

179.5

$

166.1

$

549.8

$

524.6

Selling and administrative expense:

  Color, Additives and Inks

$

45.1

$

38.6

$

126.7

$

118.8

  特种工程材料

22.1

21.2

66.5

63.6

  Performance Products and Solutions

11.1

11.2

34.3

35.6

  PolyOne Distribution

13.3

11.4

39.3

36.3

  Corporate and eliminations

20.2

11.7

51.3

46.1

     Selling and administrative expense

$

111.8

$

94.1

$

318.1

$

300.4

Operating income:

  Color, Additives and Inks

$

36.4

$

31.4

$

110.1

$

104.5

  特种工程材料

18.3

20.5

62.2

65.3

  Performance Products and Solutions

17.8

18.0

62.2

59.0

  PolyOne Distribution

18.6

18.2

57.5

53.5

  Corporate and eliminations

(23.4)

(16.1)

(60.3)

(58.1)

     Operating income

$

67.7

$

72.0

$

231.7

$

224.2

Attachment 7

PolyOne Corporation

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 how it may serve as a basis for future performance. In addition, operating income before the effect of special items is a component of PolyOne annual and long-term employee incentive plans and is used in debt covenant computations. Senior management believes these measures are useful to investors because they allow for comparison to PolyOne's performance in prior periods without the effect of items that, by their nature, tend to obscure PolyOne's operating results due to the potential variability across periods based on timing, frequency and magnitude. Non-GAAP financial measures have limitations as analytical tools and should not be considered in isolation from, or solely as alternatives to, financial measures prepared in accordance with GAAP. Below is a reconciliation of these non-GAAP financial measures to their most directly comparable financial measures calculated and presented in accordance with GAAP. See Attachment 3 for a definition and summary of special items.

Three Months Ended
September 30,

Nine Months Ended
September 30,

Reconciliation to Consolidated Statements of Income

2017

2016

2017

2016

Sales

$

818.5

$

746.7

$

2,429.3

$

2,243.8

Gross margin - GAAP

179.5

166.1

549.8

524.6

Special items in gross margin (Attachment 3)

3.0

4.4

5.2

8.3

Adjusted Gross margin

$

182.5

$

170.5

$

555.0

$

532.9

Adjusted Gross margin as a percent of sales

22.3

%

22.8

%

22.8

%

23.7

%

Operating income - GAAP

67.7

72.0

231.7

224.2

Special items in operating income (Attachment 3)

10.2

10.2

19.1

26.5

  Adjusted Operating income

$

77.9

$

82.2

$

250.8

$

250.7

Adjusted Operating income as a percent of sales

9.5

%

11.0

%

10.3

%

11.2

%

Three Months Ended
 2017年9月30日

Three Months Ended
 2016年9月30日

GAAP
结果

Special
Items

Adjusted
结果

GAAP
结果

Special
Items

Adjusted
结果

Income from continuing operations before income taxes

$

51.5

$

10.1

$

61.6

$

56.8

$

10.2

$

67.0

Income tax expense - GAAP

(11.3)

—

(11.3)

(14.0)

—

(14.0)

Income tax impact of special items (Attachment 3)

—

(3.3)

(3.3)

—

(3.7)

(3.7)

Tax adjustments (Attachment 3)

—

0.4

0.4

—

(3.0)

(3.0)

Income tax expense

$

(11.3)

$

(2.9)

$

(14.2)

$

(14.0)

$

(6.7)

$

(20.7)

Effective Tax Rate

21.9

%

23.1

%

24.6

%

30.9

%

Nine Months Ended
2017年9月30日

Nine Months Ended
2016年9月30日

GAAP
结果

Special
Items

Adjusted
结果

GAAP
结果

Special
Items

Adjusted
结果

Income from continuing operations before income taxes

$

182.9

$

19.6

$

202.5

$

179.5

$

26.8

$

206.3

Income tax expense - GAAP

(44.8)

—

(44.8)

(48.4)

—

(48.4)

Income tax impact of special items (Attachment 3)

—

(6.8)

(6.8)

—

(10.1)

(10.1)

Tax adjustments (Attachment 3)

—

(2.5)

(2.5)

—

(6.3)

(6.3)

Income tax expense

$

(44.8)

$

(9.3)

$

(54.1)

$

(48.4)

$

(16.4)

$

(64.8)

Effective Tax Rate

24.5

%

26.7

%

27.0

%

31.4

%