| Contact: | Laurence Orton | 203-573-2153 |
Chemtura Announces Share Repurchase Program
Reports Preliminary Third Quarter 2011 Operating Results
PHILADELPHIA, PA – October 18, 2011 – Chemtura Corporation, (NYSE: CHMT) (the “Company,” “Chemtura,” “We,” “Us” and “Our”) today announced that our Board of Directors has authorized us to invest up to $50 million in the repurchase of shares of our common stock over the next twelve months. The shares are expected to be repurchased from time to time through open market purchases. The program, which does not obligate us to repurchase any particular amount of common stock, may be modified or suspended at any time at the Board’s discretion. The manner, price, number and timing of such repurchases, if any, will be subject to a variety of factors, including market conditions and applicable rules and regulations of the Securities and Exchange Commission (“SEC”).
In connection with this share repurchase program, we are reporting our preliminary operating results for the third quarter of 2011. All references in this release to our financial results for the third quarter of 2011 and related disclosures refer to our anticipated results for such period, and should be considered preliminary until we file our third quarter 2011 Quarterly Report on Form 10-Q with the SEC. As previously announced, we will issue our third quarter 2011 earnings release and file our Quarterly Report on Form 10-Q after the market closes on Tuesday, November 1, 2011 and hold our quarterly teleconference for investors at 9:00 a.m. (EST) on Wednesday, November 2, 2011.
Preliminary Third Quarter 2011 Operating Results
The discussion below includes financial information on both a GAAP and non-GAAP managed basis. We present managed basis financial information as management uses this information internally to evaluate and direct the performance of our operations and believes that managed basis financial information provides useful information to investors. A reconciliation of GAAP and managed basis financial information is provided in the supplemental schedules included in this release.
The following is a summary of third quarter 2011 financial results on a GAAP basis:
| (In millions) | | Third Quarter | |
| | | 2011 | | | 2010 | | | % change | |
| Net sales | | $ | 773 | | | $ | 710 | | | | 9 | % |
| Operating profit | | $ | 45 | | | $ | 69 | | | | (35 | %) |
| Earnings from continuing operations before income taxes | | $ | 22 | | | $ | 9 | | | | (144 | %) |
Page 2
The following is a summary of third quarter financial results on a managed basis:
| (In millions) | | Third Quarter | |
| | | 2011 | | | 2010 | | | % change | |
| Net sales | | $ | 773 | | | $ | 710 | | | | 9 | % |
| Operating profit | | $ | 46 | | | $ | 38 | | | | 21 | % |
| Earnings from continuing operations before income taxes | | $ | 29 | | | $ | 32 | | | | (9 | %) |
CEO Remarks
“We believe that the share repurchase program represents an effective use of our capital and our continued confidence in the long-term growth prospects of Chemtura,” commented Craig A. Rogerson, Chairman, President and CEO of Chemtura. “It also reflects our confidence in our ability to manage our business and its cash flows through whatever changes in economic conditions we may encounter and the recognition that there may be opportunities where purchases of our common stock offer the ability to deliver superior returns to our shareholders. We have strong liquidity and no debt maturities until 2015 and, apart from seasonal working capital swings, expect to deliver positive free cash flow in 2012 and beyond.”
Mr. Rogerson continued, “In light of our announcement of the share repurchase program, we also are announcing at this time preliminary operating results through the third quarter. Net sales and operating profitability in the quarter showed the year-on-year improvement we forecast despite the uncertain macroeconomic outlook. Chinese demand for our Great Lakes Solutions business, particularly electronics, slowed as anticipated due to the influence of local economic policy and industry trends. The strength of demand from other markets partially offset these trends. Many industrial customers became more cautious as the quarter progressed, but this impact did not impede us from demonstrating year-on-year performance improvement.”
Mr. Rogerson continued, “Our Consumer Products segment saw Hurricane Irene herald the end of what had been their toughest season in recent years. We are focused on laying the foundation for a stronger season in 2012 with new product introductions and have already recaptured the requirements of the mass market customer we lost for the 2011 season as well as additional new business. Meanwhile, Chemtura AgroSolutions saw the benefit of continued recovery in European demand which contributed to the 13% year-on-year increase in net sales. We are evaluating additional steps to accelerate the recovery in this segment.”
Mr. Rogerson concluded, “Our adjusted EBITDA for the last twelve months increased from $320 million at December 31, 2010 to $374 million at September 30, 2011.”
Fourth Quarter Trends
Commenting on trends for the fourth quarter of 2011, Mr. Rogerson observed, “We have started the fourth quarter with similar business conditions to those we experienced in September. Our industrial customers remain cautious as to the macroeconomic and business outlook, and we see areas of localized weakness. Nevertheless, we remain focused on driving performance and are prepared to make the necessary adjustments to our operating plans to meet the changes in our business environment, as warranted.”
Page 3
Preliminary Third Quarter 2011 Business Segment Highlights
| · | Industrial Performance Products’ net sales increased $21 million or 7% driven principally by higher selling prices of $24 million and $3 million of favorable foreign exchange translation, offset by lower sales volume of $4 million driven by our antioxidants business and a decrease of $2 million due the divestitures of the natural sodium sulfonates and oxidized petrolatum product lines in 2010. Operating profit increased $4 million reflecting the $24 million increase in selling prices together with favorable foreign exchange translation and lower REACh registration costs, partially offset by a $22 million increase in raw material costs and slightly higher selling, general and administrative and research and development (collectively “SGA&R”) costs. |
| · | Industrial Engineered Products’ net sales increased $32 million or 17% driven by higher selling prices of $39 million and a $3 million benefit of favorable foreign currency translation, partially offset by a $10 million reduction in sales volume. Price increases have been implemented in response to substantially higher raw material costs and a significant ongoing investment to ensure a sustainable and reliable supply for bromine and its derivatives. Operating profit on a managed basis increased $12 million from the third quarter of 2010 primarily due to the $39 million increase in selling prices, partially offset by a $16 million increase in manufacturing costs, primarily as a result of lower volumes, and by an $11 million increase in raw material costs. On a GAAP basis, operating profit increased $17 million as compared to the same period last year as 2010 was impacted by accelerated depreciation of property, plant and equipment. |
| · | Consumer Products’ net sales decreased $2 million or 2% due to lower sales volume and lower selling prices, partially offset by the benefit of favorable foreign currency translation. U.S. sales volume continued to reflect lower demand in the mass market channel where inventories continued to be managed by our customers at lower levels during the quarter. Additionally, the European selling season was shortened by unfavorable weather conditions in the region. Operating profit decreased $8 million primarily due to a $7 million increase in manufacturing costs related to the decrease in sales volume, unfavorable product mix and lower selling prices. These factors were partially offset by decreased SGA&R expenses. |
| · | Chemtura AgroSolutions’ net sales increased $12 million or 13% primarily due to increased sales volume. Sales improved in all regions, except Asia Pacific. Operating profit on a managed basis increased $2 million due to higher sales volume and lower SGA&R expense. On a GAAP basis, operating profit increased $5 million as 2010 was impacted by a $3 million unfavorable legal settlement. |
| · | On a GAAP basis, corporate expenses for the third quarter of 2011 were $28 million compared to $30 million in 2010. Corporate expenses included amortization expense related to intangibles of $9 million and $10 million for the third quarter of 2011 and 2010, respectively. |
Preliminary Third Quarter 2011 Results - GAAP
| · | Net sales for the third quarter of 2011 were $773 million or $63 million higher than 2010. The increase in net sales was attributable to higher selling prices of $62 million and a $12 million benefit from favorable foreign currency translation, partially offset by decreased sales volume of $9 million and a reduction in net sales of $2 million due to the divestiture of the natural sodium sulfonates and oxidized petrolatum product lines in the third quarter of 2010. The higher selling prices were achieved by the Industrial Performance Products and Industrial Engineered Products segments during the third quarter of 2011. |
Page 4
| · | Gross profit for the third quarter of 2011 was $174 million, an increase of $14 million compared with the third quarter of 2010. Gross profit as a percentage of sales remained constant at 23% for the third quarter of 2011 and 2010. The increase in gross profit was primarily due to $62 million in higher selling prices, a $4 million benefit from favorable currency translation, $3 million in 2010 for non-recurring environmental costs and a $6 million decrease in other costs. These improvements were partially offset by $34 million in higher raw material costs, $22 million of unfavorable manufacturing costs, a $3 million increase in distribution costs, and $2 million of lower sales volume and unfavorable product mix. |
| · | Operating profit for the third quarter of 2011 was $45 million compared with an operating profit of $69 million for the third quarter of 2010. The decrease of $24 million was primarily due to $40 million benefit in 2010 for changes in estimates related to expected allowable claims, a $2 million gain on sale of a business in 2010, a $2 million benefit for restructuring activities in 2010 and $3 million of other cost increases, which was offset by a $14 million increase in gross profit, $5 million of accelerated depreciation of property, plant and equipment in 2010, $3 million related to a 2010 legal settlement and a $1 million decrease related to losses on disposal of assets. |
| · | Included in the computation of operating profit was $6 million of stock compensation expense (including expense related to grants under the emergence incentive plans approved by the Bankruptcy Court) compared with $1 million in the third quarter of 2010. |
| · | Interest expense of $16 million during the third quarter of 2011 was $19 million lower than the third quarter of 2010. In 2010, we made a determination that it was probable that obligations for interest on unsecured claims would ultimately be paid based on the estimated claim recoveries reflected in our plan of reorganization filed during the second quarter of 2010 (the “Plan”). Thus, the decrease from 2010 to 2011 was due to the post-petition interest recorded during the third quarter of 2010 of $21 million, partially offset by increased interest expense in 2011 associated with the Senior Notes and Term Loan secured in August 2010 compared with interest expense on the borrowings in 2010 under the Amended DIP Credit Facility. |
| · | Other expense, net was $1 million in the third quarter of 2011 compared to other income, net of $8 million for the third quarter of 2010. The change is primarily the result of net foreign currency gains in 2010. |
| · | Reorganization items, net of $6 million in the third quarter of 2011 was $27 million lower than the third quarter of 2010. The expense in both periods primarily comprised professional fees directly associated with the Chapter 11 reorganization and the impact of negotiated claims settlement for which Bankruptcy Court approval has been obtained or requested. The decrease reflects our emergence from Chapter 11 in November 2010. |
| · | The income tax (provision) benefit for the third quarter of 2011 will address a foreign tax matter that relates to an acquisition made by a predecessor company in the 1990s. An exposure of up to $6 million has been identified that we will likely record in the third quarter financial statements. As of this date, our review of the income tax (provision) benefit is not complete and therefore not included in this press release. |
Preliminary Third Quarter 2011 Results - Managed Basis
| · | On a managed basis, third quarter 2011 gross profit was $174 million, as compared with third quarter 2010 gross profit of $163 million. Gross profit as a percentage of net sales remained constant at 23%. The increase in gross profit was due to higher selling prices and the benefit of favorable foreign currency translation, partially offset by higher raw material, manufacturing and distribution costs, decreased sales volume and unfavorable product mix. |
Page 5
| · | On a managed basis, third quarter 2011 operating profit was $46 million as compared with third quarter 2010 operating profit of $38 million. The increase in operating profit primarily reflected the increase in gross profit, partially offset by higher SGA&R. |
| · | Adjusted EBITDA in the third quarter of 2011 was $87 million as compared with $74 million in the third quarter of 2010. (See the tables attached to this earnings release for a reconciliation of the computation of Adjusted EBITDA.) The increase in adjusted EBITDA was principally driven by higher gross profit. Adjusted EBITDA for the last twelve months increased from $320 million at December 31, 2010 to $374 million at September 30, 2011. |
| · | Earnings from continuing operations before income taxes on a managed basis in the third quarters of 2011 and 2010 exclude pre-tax GAAP charges of $7 million and $23 million, respectively. These charges are primarily related to accelerated depreciation of property, plant and equipment; facility closures, severance and related costs; gain or loss on the sale of business or assets; changes in estimates related to expected allowable claims; legal settlements; and costs associated with the Chapter 11 reorganization. |
Preliminary Cash Flows Details - GAAP
| · | As of September 30, 2011, our accounts receivable balance was $497 million as compared with $496 million as of September 30, 2010 and $615 million as of June 30, 2011. |
| · | As of September 30, 2011, our inventory balance was $562 million as compared with $533 million at September 30, 2010 and $602 million as of June 30, 2011. |
| · | Capital expenditures for the third quarter of 2011 were $37 million compared with $24 million in the third quarter of 2010. Capital expenditures for the nine months ending September 30, 2011 were $92 million compared to $62 million for the nine months ending September 30, 2010. |
| · | Our total debt was $775 million as of September 30, 2011 compared to $846 million as of June 30, 2011. The decrease is primarily due to a reduction in borrowings under our revolving credit facility. Cash and cash equivalents increased to $191 million as of September 30, 2011 compared with $143 million as of June 30, 2011. The decrease in borrowings under our revolving credit facility and the increase in cash and cash equivalents during the quarter are primarily due to the seasonal reduction in working capital during the quarter. |
###
Third Quarter Earnings Q&A Teleconference
Following the issuance of our third quarter 2011 earnings release on November 1, 2011, we will make copies of the release, as well as informational slides, available on the Investor Relations section on our Web site at www.chemtura.com. We will host a teleconference to review these results at 9:00 a.m. (EST) on Wednesday, November 2, 2011. Interested parties are asked to dial in approximately 10 minutes prior to the start time. The call-in number for U.S. based participants is (877) 494-3128 and for all other participants is (404) 665-9523. The conference ID code is 10536229. Replay of the call will be available for thirty days, starting at 10 a.m. (EST) on Thursday, October 3, 2011. To access the replay, call toll-free (855) 859-2056, (800) 585-8367, or (404) 537-3406, and enter access code 10536229. An audio webcast of the call can be accessed via the link below during the time of the call:
http://www.talkpoint.com/viewer/starthere.asp?Pres=136920
Chemtura Corporation, with 2010 sales of $2.8 billion, is a global manufacturer and marketer of specialty chemicals, agrochemicals and pool, spa and home care products. Additional information concerning us is available at www.chemtura.com.
Managed Basis Financial Measures
The information presented in this press release and in the attached financial tables includes financial measures that are not calculated or presented in accordance with Generally Accepted Accounting Principles in the United States (“GAAP”). Our managed basis financial measures consist of adjusted results of operations that exclude certain expenses, gains and losses that may not be indicative of our core operations. Excluded items include costs associated with the bankruptcy reorganization; facility closures, severance and related costs; gains and losses on sale of business; increased depreciation due to the change in useful life of assets; unusual and non-recurring settlements; accelerated recognition of asset retirement obligations and impairment charges. They also include the computation of Adjusted EBITDA. Reconciliations of these managed basis financial measures to their most directly comparable GAAP financial measures are provided in the attached financial tables. We believe that such managed basis financial measures provide useful information to investors and may assist them in evaluating our underlying performance and identifying operating trends. In addition, management uses these managed basis financial measures internally to allocate resources and evaluate the performance of our operations. While we believe that such measures are useful in evaluating our performance, investors should not consider them to be a substitute for financial measures prepared in accordance with GAAP. In addition, these managed basis financial measures may differ from similarly titled managed basis financial measures used by other companies and do not provide a comparable view of our performance relative to other companies in similar industries.
Forward-Looking Statements
This document includes forward-looking statements within the meaning of Section 27(a) of the Securities Act of 1933, as amended and Section 21(e) of the Exchange Act of 1934, as amended. These forward-looking statements are identified by terms and phrases such as “anticipate,” “believe,” “intend,” “estimate,” “expect,” “continue,” “should,” “could,” “may,” “plan,” “project,” “predict,” “will” and similar expressions and include references to assumptions and relate to our future prospects, developments and business strategies.
Factors that could cause our actual results to differ materially from those expressed or implied in such forward-looking statements include, but are not limited to:
| | · | The cyclical nature of the global chemicals industry; |
| | · | Increases in the price of raw materials or energy and our ability to recover cost increases through increased selling prices for our products; |
| | · | Disruptions in the availability of raw materials or energy; |
| | · | Our ability to implement our growth strategies in rapidly growing markets; |
| | · | Our ability to obtain the requisite regulatory and other approvals to implement the plan to build a new multi-purpose manufacturing facility in Nantong, China; |
| | · | Declines in general economic conditions; |
| | · | The ability to comply with product registration requirements of regulatory authorities, including the U.S. food and drug administration (the “FDA”) and European Union REACh legislation; |
| | · | The effect of adverse weather conditions; |
| | · | The ability to grow profitability in our Chemtura AgroSolutions segment; |
| | · | Demand for Chemtura AgroSolutions segment products being affected by governmental policies; |
| | · | Current and future litigation, governmental investigations, prosecutions and administrative claims; |
| | · | Environmental, health and safety regulation matters; |
| | · | Federal regulations aimed at increasing security at certain chemical production plants; |
| | · | Significant international operations and interests; |
| | · | Our ability to maintain adequate internal controls over financial reporting; |
Page 7
| | · | Exchange rate and other currency risks; |
| | · | Our dependence upon a trained, dedicated sales force; |
| | · | Operating risks at our production facilities; |
| | · | Our ability to protect our patents or other intellectual property rights; |
| | · | Whether our patents may provide full protection against competing manufacturers; |
| | · | Our ability to remain technologically innovative and to offer improved products and services in a cost-effective manner; |
| | · | The risks to our joint venture investments resulting from lack of sole decision making authority; |
| | · | Our unfunded and underfunded defined benefit pension plans and post-retirement welfare benefit plans; |
| | · | Risks associated with possible climate change legislation, regulation and international accords; |
| | · | The ability to support the carrying value of the goodwill and long-lived assets related to our businesses; |
| | · | Whether we repurchase any of the $50 million in shares of our common stock that our Board of Directors have authorized us to purchase over the next twelve months and the terms on which any such repurchases are made; |
| | · | Our ability to execute upon our long range plan; and |
| | · | Other risks and uncertainties detailed in Item 1A. Risk Factors in our filings with the Securities and Exchange Commission. |
These statements are based on our estimates and assumptions and on currently available information. Our forward-looking statements include information concerning possible or assumed future results of operations, and our actual results may differ significantly from the results discussed. Forward-looking information is intended to reflect opinions as of the date this press release was issued. We undertake no duty to update any forward-looking statements to conform the statements to actual results or changes in our operations.
| CHEMTURA CORPORATION | | |
| Index of Financial Statements and Schedules | | |
| | | Page |
| | | |
| Financial Statements | | |
| | | |
| Consolidated Summary Financial Information (Unaudited) - | | 9 |
| Quarters and Nine Months ended September 30, 2011 and 2010 | | |
| | | |
| Segment Net Sales and Operating Profit (Loss) (Unaudited) - | | |
| Quarters and Nine Months ended September 30, 2011 and 2010 | | 10 |
| | | |
| Supplemental Schedules | | |
| | | |
| Major Factors Affecting Net Sales and Operating Results (Unaudited) - | | |
| Quarter and Nine Months ended September 30, 2011 versus 2010 | | 11 |
| | | |
| GAAP and Managed Basis Consolidated Summary Financial Information (Unaudited) - |
| Quarters ended September 30, 2011 and 2010 | | 12 |
| | | |
| GAAP and Managed Basis Consolidated Summary Financial Information (Unaudited) - |
| Nine Months ended September 30, 2011 and 2010 | | 13 |
| | | |
| GAAP and Managed Basis Segment Net Sales and Operating Profit (Loss) (Unaudited) - |
| Quarters ended September 30, 2011 and 2010 | | 14 |
| | | |
| GAAP and Managed Basis Segment Net Sales and Operating Profit (Loss) (Unaudited) - |
| Nine Months ended September 30, 2011 and 2010 | | 15 |
CHEMTURA CORPORATION
Consolidated Summary Financial Information (Unaudited)
(In millions)
| | | Quarters Ended September 30, | | | Nine Months Ended September 30, | |
| | | 2011 | | | 2010 | | | 2011 | | | 2010 | |
| | | | | | | | | | | | | |
| Net sales | | $ | 773 | | | $ | 710 | | | $ | 2,348 | | | $ | 2,080 | |
| | | | | | | | | | | | | | | | | |
| Cost of goods sold | | | 599 | | | | 550 | | | | 1,789 | | | | 1,587 | |
| Gross profit | | | 174 | | | | 160 | | | | 559 | | | | 493 | |
| Gross profit % | | | 23 | % | | | 23 | % | | | 24 | % | | | 24 | % |
| | | | | | | | | | | | | | | | | |
| Selling, general and administrative | | | 84 | | | | 85 | | | | 255 | | | | 232 | |
| Depreciation and amortization | | | 35 | | | | 40 | | | | 106 | | | | 134 | |
| Research and development | | | 11 | | | | 11 | | | | 33 | | | | 31 | |
| Facility closures, severance and related costs | | | - | | | | (2 | ) | | | - | | | | 1 | |
| Gain on sale of business | | | - | | | | (2 | ) | | | - | | | | (2 | ) |
| Impairment charges | | | - | | | | - | | | | 3 | | | | - | |
| Changes in estimates related to expected allowable claims | | | - | | | | (40 | ) | | | 1 | | | | 33 | |
| Equity Income | | | (1 | ) | | | (1 | ) | | | (3 | ) | | | (3 | ) |
| | | | | | | | | | | | | | | | | |
| Operating profit | | | 45 | | | | 69 | | | | 164 | | | | 67 | |
| Interest expense | | | (16 | ) | | | (35 | ) | | | (48 | ) | | | (164 | ) |
| Loss on early extinguishment of debt | | | - | | | | - | | | | - | | | | (13 | ) |
| Other (expense) income, net | | | (1 | ) | | | 8 | | | | (1 | ) | | | (2 | ) |
| Reorganization items, net | | | (6 | ) | | | (33 | ) | | | (19 | ) | | | (80 | ) |
| | | | | | | | | | | | | | | | | |
| Earnings (loss) from continuing operations | | | | | | | | | | | | | |
| before income taxes | | $ | 22 | | | $ | 9 | | | $ | 96 | | | $ | (192 | ) |
CHEMTURA CORPORATION
Segment Net Sales and Operating Profit (Loss) (Unaudited)
(In millions)
| | | Quarters Ended September 30, | | | Nine Months Ended September 30, | |
| | | 2011 | | | 2010 | | | 2011 | | | 2010 | |
| NET SALES | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| Industrial Performance Products | | $ | 342 | | | $ | 321 | | | $ | 1,048 | | | $ | 920 | |
| Industrial Engineered Products | | | 222 | | | | 190 | | | | 675 | | | | 537 | |
| Consumer Products | | | 104 | | | | 106 | | | | 335 | | | | 369 | |
| Chemtura AgroSolutions | | | 105 | | | | 93 | | | | 290 | | | | 254 | |
| Total net sales | | $ | 773 | | | $ | 710 | | | $ | 2,348 | | | $ | 2,080 | |
| | | | | | | | | | | | | | | | | |
| OPERATING PROFIT (LOSS) | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| Industrial Performance Products | | $ | 31 | | | $ | 27 | | | $ | 100 | | | $ | 90 | |
| Industrial Engineered Products | | | 25 | | | | 8 | | | | 100 | | | | 12 | |
| Consumer Products | | | 6 | | | | 14 | | | | 25 | | | | 58 | |
| Chemtura AgroSolutions | | | 11 | | | | 6 | | | | 25 | | | | 12 | |
| Segment operating profit | | | 73 | | | | 55 | | | | 250 | | | | 172 | |
| | | | | | | | | | | | | | | | | |
| General corporate expense, including | | | | | | | | | | | | | | | | |
| amortization | | | (28 | ) | | | (30 | ) | | | (82 | ) | | | (73 | ) |
| Facility closures, severance and related costs | | | - | | | | 2 | | | | - | | | | (1 | ) |
| Gain on sale of business | | | - | | | | 2 | | | | - | | | | 2 | |
| Impairment charges | | | - | | | | - | | | | (3 | ) | | | - | |
| Changes in estimates related to expected allowable claims | | | - | | | | 40 | | | | (1 | ) | | | (33 | ) |
| Total operating profit | | $ | 45 | | | $ | 69 | | | $ | 164 | | | $ | 67 | |
Major Factors Affecting Net Sales and Operating Results (Unaudited)
Quarter and Nine Months Ended September 30, 2011 versus 2010
(In millions)
The following table summarizes the major factors contributing to the changes
in operating results versus the prior year:
| | | Quarter Ended September 30, | | | Nine Months Ended September 30, | |
| | | | | | Pre-tax | | | | | | Pre-tax | |
| | | | | | Earnings | | | | | | Earnings | |
| | | | | | (Loss) from | | | | | | (Loss) from | |
| | | Net | | | Continuing | | | Net | | | Continuing | |
| | | Sales | | | Operations | | | Sales | | | Operations | |
| | | | | | | | | | | | | |
| 2010 | | $ | 710 | | | $ | 9 | | | $ | 2,080 | | | $ | (192 | ) |
| | | | | | | | | | | | | | | | | |
| 2010 Environmental reserves | | | - | | | | 3 | | | | - | | | | 3 | |
| 2010 Legal Settlement | | | - | | | | 3 | | | | - | | | | 3 | |
| 2010 Loss on disposal of assets | | | - | | | | 2 | | | | - | | | | 2 | |
| 2010 Accelerated depreciation of property, plant and equipment | | | - | | | | 5 | | | | - | | | | 26 | |
| 2010 Facility closures, severance and related costs | | | - | | | | (2 | ) | | | - | | | | 1 | |
| 2010 Gain on sale of business | | | - | | | | (2 | ) | | | - | | | | (2 | ) |
| 2010 Changes in estimates related to expected allowable claims | | | - | | | | (40 | ) | | | - | | | | 33 | |
| 2010 Post-petition interest expense on allowable claims | | | - | | | | 21 | | | | - | | | | 129 | |
| 2010 Loss on early extinguishment of debt | | | - | | | | - | | | | - | | | | 13 | |
| 2010 Reorganization items, net | | | - | | | | 33 | | | | - | | | | 80 | |
| | | | 710 | | | | 32 | | | | 2,080 | | | | 96 | |
| | | | | | | | | | | | | | | | | |
| Changes in selling prices | | | 62 | | | | 62 | | | | 157 | | | | 157 | |
| Unit volume and mix | | | (9 | ) | | | (2 | ) | | | 89 | | | | 29 | |
| Foreign currency impact - operating profit | | | 12 | | | | 4 | | | | 35 | | | | 10 | |
| Divestitures | | | (2 | ) | | | - | | | | (13 | ) | | | (3 | ) |
| Higher raw materials and energy costs | | | - | | | | (34 | ) | | | - | | | | (88 | ) |
| Manufacturing cost impacts | | | - | | | | (22 | ) | | | - | | | | (29 | ) |
| Higher distribution costs | | | - | | | | (3 | ) | | | - | | | | (11 | ) |
| Lower REACh costs | | | - | | | | 2 | | | | - | | | | 2 | |
| Changes in SGA&R, excluding foreign exchange impact | | | - | | | | (2 | ) | | | - | | | | (26 | ) |
| Lower depreciation and amortization expense | | | - | | | | - | | | | - | | | | 3 | |
| Higher interest expense | | | - | | | | (2 | ) | | | - | | | | (13 | ) |
| Foreign currency impact - other (expense) income, net | | | - | | | | (7 | ) | | | - | | | | 4 | |
| Other | | | - | | | | 1 | | | | - | | | | (11 | ) |
| | | | 773 | | | | 29 | | | | 2,348 | | | | 120 | |
| | | | | | | | | | | | | | | | | |
| 2011 Accelerated recognization of asset retirement obligations | | | - | | | | - | | | | - | | | | 1 | |
| 2011 Loss on disposal of assets | | | - | | | | (1 | ) | | | - | | | | (1 | ) |
| 2011 Accelerated depreciation of property, plant and equipment | | | - | | | | - | | | | - | | | | (1 | ) |
| 2011 Impairment charges | | | - | | | | - | | | | - | | | | (3 | ) |
| 2011 Changes in estimates related to expected allowable claims | | | - | | | | - | | | | - | | | | (1 | ) |
| 2011 Reorganization items, net | | | - | | | | (6 | ) | | | - | | | | (19 | ) |
| | | | | | | | | | | | | | | | | |
| 2011 | | $ | 773 | | | $ | 22 | | | $ | 2,348 | | | $ | 96 | |
CHEMTURA CORPORATION
GAAP and Managed Basis Consolidated Summary Financial Information (Unaudited)
(In millions)
| | | Quarter Ended September 30, 2011 | | | Quarter Ended September 30, 2010 | |
| | | | | | Managed | | | | | | | | | Managed | | | | |
| | | GAAP | | | Basis Adjustments | | | Managed Basis | | | GAAP | | | Basis Adjustments | | | Managed Basis | |
| | | | | | | | | | | | | | | | | | | |
| Net sales | | $ | 773 | | | $ | - | | | $ | 773 | | | $ | 710 | | | $ | - | | | $ | 710 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Cost of goods sold | | | 599 | | | | - | | | | 599 | | | | 550 | | | | (3 | ) | | | 547 | |
| Gross profit | | | 174 | | | | - | | | | 174 | | | | 160 | | | | 3 | | | | 163 | |
| Gross profit % | | | 23 | % | | | | | | | 23 | % | | | 23 | % | | | | | | | 23 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Selling, general and administrative | | | 84 | | | | (1 | ) | | | 83 | | | | 85 | | | | (5 | ) | | | 80 | |
| Depreciation and amortization | | | 35 | | | | - | | | | 35 | | | | 40 | | | | (5 | ) | | | 35 | |
| Research and development | | | 11 | | | | - | | | | 11 | | | | 11 | | | | - | | | | 11 | |
| Facility closures, severance and related costs | - | | | | - | | | | - | | | | (2 | ) | | | 2 | | | | - | |
| Gain on sale of business | | | - | | | | - | | | | - | | | | (2 | ) | | | 2 | | | | - | |
| Changes in estimates related to expected allowable claims | - | | | | - | | | | - | | | | (40 | ) | | | 40 | | | | - | |
| Equity Income | | | (1 | ) | | | - | | | | (1 | ) | | | (1 | ) | | | - | | | | (1 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Operating profit | | | 45 | | | | 1 | | | | 46 | | | | 69 | | | | (31 | ) | | | 38 | |
| Interest expense | | | (16 | ) | | | - | | | | (16 | ) | | | (35 | ) | | | 21 | | | | (14 | ) |
| Other (expense) income, net | | | (1 | ) | | | - | | | | (1 | ) | | | 8 | | | | - | | | | 8 | |
| Reorganization items, net | | | (6 | ) | | | 6 | | | | - | | | | (33 | ) | | | 33 | | | | - | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Earnings from continuing operations | | | | | | | | | | | | | | | | | | | | | | | | |
| before income taxes | | $ | 22 | | | $ | 7 | | | $ | 29 | | | $ | 9 | | | $ | 23 | | | $ | 32 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Managed Basis Adjustments consist of the following: | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Environmental reserves | | | | | | $ | - | | | | | | | | | | | $ | 3 | | | | | |
| Legal settlement | | | | | | | - | | | | | | | | | | | | 3 | | | | | |
| Loss on disposal of assets | | | | | | | 1 | | | | | | | | | | | | 2 | | | | | |
| Accelerated depreciation of property, plant and equipment | | | | | - | | | | | | | | | | | | 5 | | | | | |
| Facility closures, severance and related costs | | | | | | | - | | | | | | | | | | | | (2 | ) | | | | |
| Gain on sale of business | | | | | | | - | | | | | | | | | | | | (2 | ) | | | | |
| Changes in estimates related to expected allowable claims | | | | | - | | | | | | | | | | | | (40 | ) | | | | |
| Post-petition interest expense on allowable claims | | | | | - | | | | | | | | | | | | 21 | | | | | |
| Reorganization items, net | | | | | | | 6 | | | | | | | | | | | | 33 | | | | | |
| Pre-tax | | | | | | $ | 7 | | | | | | | | | | | $ | 23 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Adjusted EBITDA consists of the following: | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Operating profit - GAAP | | | | | | | | | | $ | 45 | | | | | | | | | | | $ | 69 | |
| Environmental reserves | | | | | | | | | | | - | | | | | | | | | | | | 3 | |
| Legal settlement | | | | | | | | | | | - | | | | | | | | | | | | 3 | |
| Loss on disposal of assets | | | | | | | | | | | 1 | | | | | | | | | | | | 2 | |
| Accelerated depreciation of property, plant and equipment | | | | | | | | - | | | | | | | | | | | | 5 | |
| Facility closures, severance and related costs | | | | | | | | | - | | | | | | | | | | | | (2 | ) |
| Gain on sale of business | | | | | | | | | | | - | | | | | | | | | | | | (2 | ) |
| Changes in estimates related to expected allowable claims | | | | | | | | - | | | | | | | | | | | | (40 | ) |
| Operating profit - Managed Basis | | | | | | | | | | | 46 | | | | | | | | | | | | 38 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Depreciation and amortization - Managed Basis | | | | | | | | | 35 | | | | | | | | | | | | 35 | |
| Non-cash stock-based compensation expense | | | | | | | | | 6 | | | | | | | | | | | | 1 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Adjusted EBITDA | | | | | | | | | | $ | 87 | | | | | | | | | | | $ | 74 | |
CHEMTURA CORPORATION
GAAP and Managed Basis Consolidated Summary Financial Information (Unaudited)
(In millions)
| | | Nine Months Ended September 30, 2011 | | | Nine Months Ended September 30, 2010 | |
| | | | | | Managed | | | | | | | | | Managed | | | | |
| | | GAAP | | | Basis Adjustments | | | Managed Basis | | | GAAP | | | Basis Adjustments | | | Managed Basis | |
| | | | | | | | | | | | | | | | | | | |
| Net sales | | $ | 2,348 | | | $ | - | | | $ | 2,348 | | | $ | 2,080 | | | $ | - | | | $ | 2,080 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Cost of goods sold | | | 1,789 | | | | 1 | | | | 1,790 | | | | 1,587 | | | | (3 | ) | | | 1,584 | |
| Gross profit | | | 559 | | | | (1 | ) | | | 558 | | | | 493 | | | | 3 | | | | 496 | |
| Gross profit % | | | 24 | % | | | | | | | 24 | % | | | 24 | % | | | | | | | 24 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Selling, general and administrative | | | 255 | | | | (1 | ) | | | 254 | | | | 232 | | | | (5 | ) | | | 227 | |
| Depreciation and amortization | | | 106 | | | | (1 | ) | | | 105 | | | | 134 | | | | (26 | ) | | | 108 | |
| Research and development | | | 33 | | | | - | | | | 33 | | | | 31 | | | | - | | | | 31 | |
| Facility closures, severance and related costs | - | | | | - | | | | - | | | | 1 | | | | (1 | ) | | | - | |
| Gain on sale of business | | | - | | | | - | | | | - | | | | (2 | ) | | | 2 | | | | - | |
| Impairment charges | | | 3 | | | | (3 | ) | | | - | | | | - | | | | - | | | | - | |
| Changes in estimates related to expected allowable claims | 1 | | | | (1 | ) | | | - | | | | 33 | | | | (33 | ) | | | - | |
| Equity income | | | (3 | ) | | | - | | | | (3 | ) | | | (3 | ) | | | - | | | | (3 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Operating profit | | | 164 | | | | 5 | | | | 169 | | | | 67 | | | | 66 | | | | 133 | |
| Interest expense | | | (48 | ) | | | - | | | | (48 | ) | | | (164 | ) | | | 129 | | | | (35 | ) |
| Loss on early extinguishment of debt | | | - | | | | - | | | | - | | | | (13 | ) | | | 13 | | | | - | |
| Other expense, net | | | (1 | ) | | | - | | | | (1 | ) | | | (2 | ) | | | - | | | | (2 | ) |
| Reorganization items, net | | | (19 | ) | | | 19 | | | | - | | | | (80 | ) | | | 80 | | | | - | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Earnings (loss) from continuing operations | | | | | | | | | | | | | | | | | | | | | | | | |
| before income taxes | | $ | 96 | | | $ | 24 | | | $ | 120 | | | $ | (192 | ) | | $ | 288 | | | $ | 96 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Managed Basis Adjustments consist of the following: | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Accelerated recognition of asset retirement obligations | | | | $ | (1 | ) | | | | | | | | | | $ | - | | | | | |
| Environmental reserves | | | | | | | - | | | | | | | | | | | | 3 | | | | | |
| Legal settlement | | | | | | | - | | | | | | | | | | | | 3 | | | | | |
| Loss on disposal of assets | | | | | | | 1 | | | | | | | | | | | | 2 | | | | | |
| Accelerated depreciation of property, plant and equipment | | | | | 1 | | | | | | | | | | | | 26 | | | | | |
| Facility closures, severance and related costs | | | | | - | | | | | | | | | | | | 1 | | | | | |
| Gain on sale of business | | | | | | | - | | | | | | | | | | | | (2 | ) | | | | |
| Impairment charges | | | | | | | 3 | | | | | | | | | | | | - | | | | | |
| Changes in estimates related to expected allowable claims | | | | | 1 | | | | | | | | | | | | 33 | | | | | |
| Post-petition interest expense on allowable claims | | | | | - | | | | | | | | | | | | 129 | | | | | |
| Loss on early extinguishment of debt | | | | | - | | | | | | | | | | | | 13 | | | | | |
| Reorganization items, net | | | | | | | 19 | | | | | | | | | | | | 80 | | | | | |
| Pre-tax | | | | | | $ | 24 | | | | | | | | | | | $ | 288 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Adjusted EBITDA consists of the following: | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Operating profit - GAAP | | | | | | | | | | $ | 164 | | | | | | | | | | | $ | 67 | |
| Accelerated recognition of asset retirement obligations | | | | | | (1 | ) | | | | | | | | | | | - | |
| Environmental reserves | | | | | | | | | | | - | | | | | | | | | | | | 3 | |
| Legal settlement | | | | | | | | | | | - | | | | | | | | | | | | 3 | |
| Loss on disposal of assets | | | | | | | | | | | 1 | | | | | | | | | | | | 2 | |
| Accelerated depreciation of property, plant and equipment | | | | | | 1 | | | | | | | | | | | | 26 | |
| Facility closures, severance and related costs | | | | | | | | | - | | | | | | | | | | | | 1 | |
| Gain on sale of business | | | | | | | | | | | - | | | | | | | | | | | | (2 | ) |
| Impairment charges | | | | | | | | | | | 3 | | | | | | | | | | | | - | |
| Changes in estimates related to expected allowable claims | | | | | | 1 | | | | | | | | | | | | 33 | |
| Operating profit - Managed Basis | | | | | | | | | 169 | | | | | | | | | | | | 133 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Depreciation and amortization - Managed Basis | | | | | | | | | 105 | | | | | | | | | | | | 108 | |
| Non-cash stock-based compensation expense | | | | | | | | | 22 | | | | | | | | | | | | 1 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Adjusted EBITDA | | | | | | | | | | $ | 296 | | | | | | | | | | | $ | 242 | |
CHEMTURA CORPORATION
GAAP and Managed Basis Segment Sales and Operating Profit (Loss) (Unaudited)
(In millions)
| | | Quarter Ended September 30, 2011 | | | Quarter Ended September 30, 2010 | |
| | | GAAP | | | Basis | | | Managed | | | GAAP | | | Basis | | | Managed | |
| | | Historical | | | Adjustments | | | Basis | | | Historical | | | Adjustments | | | Basis | |
| | | | | | | | | | | | | | | | | | | |
| NET SALES | | | | | | | | | | | | | | | | | | |
| Industrial Performance Products | | $ | 342 | | | $ | - | | | $ | 342 | | | $ | 321 | | | $ | - | | | $ | 321 | |
| Industrial Engineered Products | | | 222 | | | | - | | | | 222 | | | | 190 | | | | - | | | | 190 | |
| Consumer Products | | | 104 | | | | - | | | | 104 | | | | 106 | | | | - | | | | 106 | |
| Chemtura AgroSolutions | | | 105 | | | | - | | | | 105 | | | | 93 | | | | - | | | | 93 | |
| Total net sales | | $ | 773 | | | $ | - | | | $ | 773 | | | $ | 710 | | | $ | - | | | $ | 710 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| OPERATING PROFIT (LOSS) | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Industrial Performance Products | | $ | 31 | | | $ | - | | | $ | 31 | | | $ | 27 | | | $ | - | | | $ | 27 | |
| Industrial Engineered Products | | | 25 | | | | - | | | | 25 | | | | 8 | | | | 5 | | | | 13 | |
| Consumer Products | | | 6 | | | | - | | | | 6 | | | | 14 | | | | - | | | | 14 | |
| Chemtura AgroSolutions | | | 11 | | | | - | | | | 11 | | | | 6 | | | | 3 | | | | 9 | |
| Segment operating profit | | | 73 | | | | - | | | | 73 | | | | 55 | | | | 8 | | | | 63 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| General corporate expense, including amortization | (28 | ) | | | 1 | | | | (27 | ) | | | (30 | ) | | | 5 | | | | (25 | ) |
| Facility closures, severance and related costs | | - | | | | - | | | | - | | | | 2 | | | | (2 | ) | | | - | |
| Gain on sale of business | | | - | | | | - | | | | - | | | | 2 | | | | (2 | ) | | | - | |
| Changes in estimates related to expected allowable claims | | - | | | | - | | | | - | | | | 40 | | | | (40 | ) | | | - | |
| Total operating profit | | $ | 45 | | | $ | 1 | | | $ | 46 | | | $ | 69 | | | $ | (31 | ) | | $ | 38 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Managed Basis Adjustments consist of the following: | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Environmental reserves | | | | | | $ | - | | | | | | | | | | | $ | 3 | | | | | |
| Legal settlement | | | | | | | - | | | | | | | | | | | | 3 | | | | | |
| Loss on disposal of assets | | | | | | | 1 | | | | | | | | | | | | 2 | | | | | |
| Accelerated depreciation of property, plant and equipment | | | | | - | | | | | | | | | | | | 5 | | | | | |
| Facility closures, severance and related costs | | | | | | | - | | | | | | | | | | | | (2 | ) | | | | |
| Gain on sale of business | | | | | | | - | | | | | | | | | | | | (2 | ) | | | | |
| Changes in estimates related to expected allowable claims | | | | | - | | | | | | | | | | | | (40 | ) | | | | |
| | | | | | | $ | 1 | | | | | | | | | | | $ | (31 | ) | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
DEPRECIATION AND AMORTIZATION | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Industrial Performance Products | | $ | 10 | | | $ | - | | | $ | 10 | | | $ | 8 | | | $ | - | | | $ | 8 | |
| Industrial Engineered Products | | | 10 | | | | - | | | | 10 | | | | 17 | | | | (5 | ) | | | 12 | |
| Consumer Products | | | 2 | | | | - | | | | 2 | | | | 2 | | | | - | | | | 2 | |
| Chemtura AgroSolutions | | | 2 | | | | - | | | | 2 | | | | 2 | | | | - | | | | 2 | |
| General corporate expense | | | 11 | | | | - | | | | 11 | | | | 11 | | | | - | | | | 11 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Total depreciation and amortization | | $ | 35 | | | $ | - | | | $ | 35 | | | $ | 40 | | | $ | (5 | ) | | $ | 35 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
NON-CASH STOCK-BASED COMPENSATION EXPENSE | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Industrial Performance Products | | | | | | | | | | $ | 1 | | | | | | | | | | | $ | - | |
| Industrial Engineered Products | | | | | | | | | | | 1 | | | | | | | | | | | | - | |
| Consumer Products | | | | | | | | | | | - | | | | | | | | | | | | - | |
| Chemtura AgroSolutions | | | | | | | | | | | - | | | | | | | | | | | | - | |
| General corporate expense | | | | | | | | | | | 4 | | | | | | | | | | | | 1 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Total non-cash stock-based compensation expense | | | | | | | | $ | 6 | | | | | | | | | | | $ | 1 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted EBITDA by Segment: | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Industrial Performance Products | | | | | | | | | | $ | 42 | | | | | | | | | | | $ | 35 | |
| Industrial Engineered Products | | | | | | | | | | | 36 | | | | | | | | | | | | 25 | |
| Consumer Products | | | | | | | | | | | 8 | | | | | | | | | | | | 16 | |
| Chemtura AgroSolutions | | | | | | | | | | | 13 | | | | | | | | | | | | 11 | |
| General corporate expense | | | | | | | | | | | (12 | ) | | | | | | | | | | | (13 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Adjusted EBITDA | | | | | | | | | | $ | 87 | | | | | | | | | | | $ | 74 | |
CHEMTURA CORPORATION
GAAP and Managed Basis Segment Sales and Operating Profit (Loss) (Unaudited)
(In millions)
| | | Nine Months Ended September 30, 2011 | | | Nine Months Ended September 30, 2010 | |
| | | GAAP | | | Managed Basis | | | Managed | | | GAAP | | | Managed Basis | | | Managed | |
| | | Historical | | | Adjustment | | | Basis | | | Historical | | | Adjustment | | | Basis | |
| | | | | | | | | | | | | | | | | | | |
| NET SALES | | | | | | | | | | | | | | | | | | |
| Industrial Performance Products | | $ | 1,048 | | | $ | - | | | $ | 1,048 | | | $ | 920 | | | $ | - | | | $ | 920 | |
| Industrial Engineered Products | | | 675 | | | | - | | | | 675 | | | | 537 | | | | - | | | | 537 | |
| Consumer Products | | | 335 | | | | - | | | | 335 | | | | 369 | | | | - | | | | 369 | |
| Chemtura AgroSolutions | | | 290 | | | | - | | | | 290 | | | | 254 | | | | - | | | | 254 | |
| Total net sales | | $ | 2,348 | | | $ | - | | | $ | 2,348 | | | $ | 2,080 | | | $ | - | | | $ | 2,080 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| OPERATING PROFIT (LOSS) | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Industrial Performance Products | | $ | 100 | | | $ | - | | | $ | 100 | | | $ | 90 | | | $ | - | | | $ | 90 | |
| Industrial Engineered Products | | | 100 | | | | - | | | | 100 | | | | 12 | | | | 25 | | | | 37 | |
| Consumer Products | | | 25 | | | | - | | | | 25 | | | | 58 | | | | 1 | | | | 59 | |
| Chemtura AgroSolutions | | | 25 | | | | - | | | | 25 | | | | 12 | | | | 3 | | | | 15 | |
| Segment operating profit | | | 250 | | | | - | | | | 250 | | | | 172 | | | | 29 | | | | 201 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| General corporate expense, including | | | | | | | | | | | | | | | | | | | | | | | | |
| amortization | | | (82 | ) | | | 1 | | | | (81 | ) | | | (73 | ) | | | 5 | | | | (68 | ) |
| Facility closures, severance and related costs | - | | | | - | | | | - | | | | (1 | ) | | | 1 | | | | - | |
| Gain on sale of business | | | - | | | | - | | | | - | | | | 2 | | | | (2 | ) | | | | |
| Impairment charges | | | (3 | ) | | | 3 | | | | - | | | | - | | | | - | | | | - | |
| Changes in estimates related to expected allowable claims | | (1 | ) | | | 1 | | | | - | | | | (33 | ) | | | 33 | | | | - | |
| Total operating profit | | $ | 164 | | | $ | 5 | | | $ | 169 | | | $ | 67 | | | $ | 66 | | | $ | 133 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Managed Basis Adjustments consist of the following: | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Accelerated recognition of asset retirement obligations | | | | $ | (1 | ) | | | | | | | | | | $ | - | | | | | |
| Environmental reserves | | | | | | | - | | | | | | | | | | | | 3 | | | | | |
| Legal settlement | | | | | | | - | | | | | | | | | | | | 3 | | | | | |
| Loss on disposal of assets | | | | | | | 1 | | | | | | | | | | | | 2 | | | | | |
| Accelerated depreciation of property, plant and equipment | | | | | 1 | | | | | | | | | | | | 26 | | | | | |
| Facility closures, severance and related costs | | | | | | | - | | | | | | | | | | | | 1 | | | | | |
| Gain on sale of business | | | | | | | - | | | | | | | | | | | | (2 | ) | | | | |
| Impairment charges | | | | | | | 3 | | | | | | | | | | | | - | | | | | |
| Changes in estimates related to expected allowable claims | | | | | 1 | | | | | | | | | | | | 33 | | | | | |
| | | | | | | $ | 5 | | | | | | | | | | | $ | 66 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
DEPRECIATION AND AMORTIZATION | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Industrial Performance Products | | $ | 28 | | | $ | - | | | $ | 28 | | | $ | 26 | | | $ | - | | | $ | 26 | |
| Industrial Engineered Products | | | 32 | | | | (1 | ) | | | 31 | | | | 62 | | | | (23 | ) | | | 39 | |
| Consumer Products | | | 7 | | | | - | | | | 7 | | | | 8 | | | | (2 | ) | | | 6 | |
| Chemtura AgroSolutions | | | 7 | | | | - | | | | 7 | | | | 6 | | | | - | | | | 6 | |
| General corporate expense | | | 32 | | | | - | | | | 32 | | | | 32 | | | | (1 | ) | | | 31 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Total depreciation and amortization | $ | 106 | | | $ | (1 | ) | | $ | 105 | | | $ | 134 | | | $ | (26 | ) | | $ | 108 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
NON-CASH STOCK-BASED COMPENSATION EXPENSE | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Industrial Performance Products | | | | | | | | | | $ | 3 | | | | | | | | | | | $ | - | |
| Industrial Engineered Products | | | | | | | | | | | 2 | | | | | | | | | | | | - | |
| Consumer Products | | | | | | | | | | | 1 | | | | | | | | | | | | - | |
| Chemtura AgroSolutions | | | | | | | | | | | 1 | | | | | | | | | | | | - | |
| General corporate expense | | | | | | | | | | | 15 | | | | | | | | | | | | 1 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Total non-cash stock-based compensation expense | | | | | | | | $ | 22 | | | | | | | | | | | $ | 1 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted EBITDA by Segment: | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Industrial Performance Products | | | | | | | | | | $ | 131 | | | | | | | | | | | $ | 116 | |
| Industrial Engineered Products | | | | | | | | | | | 133 | | | | | | | | | | | | 76 | |
| Consumer Products | | | | | | | | | | | 33 | | | | | | | | | | | | 65 | |
| Chemtura AgroSolutions | | | | | | | | | | | 33 | | | | | | | | | | | | 21 | |
| General corporate expense | | | | | | | | | | | (34 | ) | | | | | | | | | | | (36 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Adjusted EBITDA | | | | | | | | | | $ | 296 | | | | | | | | | | | $ | 242 | |
