Fourth Quarter 2017 Highlights Full Year 2017 Highlights Other Highlights The "With 2017 Adjusted EBITDA of "This positive momentum enabled us to begin executing on our new capital allocation strategy immediately. Following our December investor day through Fourth quarter net sales were Full-year 2017 net sales were Fluoroproducts For the full year, Fluoroproducts segment sales were Chemical Solutions For the full year, Chemical Solutions segment sales were Titanium Technologies For the full year, Titanium Technologies segment sales were Corporate and Other The company realized a cash tax rate of approximately 8 percent during the fourth quarter, and 9 percent for the 2017 fiscal year. The impact of recent US tax reform was immaterial in 2017 as we recognized a benefit from the remeasurement of our net U.S. deferred tax liability, which was almost fully offset by the net impact of the "toll charge." The company now expects a moderately lower effective tax rate going forward. Liquidity Cash provided by operating activities for the fourth quarter of 2017 was For the full year 2017, cash provided by operating activities was Outlook Conference Call About The Non-GAAP Financial Measures Management uses Adjusted Net Income (Loss), Adjusted EPS, Adjusted EBITDA, Adjusted EBITDA margin, Free Cash Flow, ROIC and Net Leverage Ratio to evaluate the company's performance excluding the impact of certain noncash charges and other special items which we expect to be infrequent in occurrence in order to have comparable financial results to analyze changes in our underlying business from quarter to quarter. Accordingly, the company believes the presentation of these non-GAAP financial measures, when used in conjunction with GAAP financial measures, is a useful financial analysis tool that can assist investors in assessing the company's operating performance and underlying prospects. This analysis should not be considered in isolation or as a substitute for analysis of our results as reported under GAAP. This analysis, as well as the other information in this press release, should be read in conjunction with the company's financial statements and footnotes contained in the documents that the company files with the Forward-Looking Statements CONTACT MEDIA INVESTORS
Fluoroproducts segment sales in the fourth quarter were
Chemical Solutions segment sales in the fourth quarter 2017 were
In the fourth quarter, Titanium Technologies segment sales were
Corporate and Other represented a negative
As of
The company expects to deliver 2018 Adjusted EBITDA within a range of
As previously announced,
The
We prepare our financial statements in accordance with Generally Accepted Accounting Principles ("GAAP"). Within this press release, we may make reference to Adjusted Net Income (Loss), Adjusted EPS, Adjusted EBITDA, Adjusted EBITDA margin, Free Cash Flow, Return on
This press release contains forward-looking statements, within the meaning of the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995, which involve risks and uncertainties. Forward-looking statements provide current expectations of future events based on certain assumptions and include any statement that does not directly relate to a historical or current fact. The words "believe," "expect," "will," "anticipate," "plan," "estimate," "target," "project" and similar expressions, among others, generally identify "forward-looking statements," which speak only as of the date such statements were made. These forward-looking statements may address, among other things, the outcome or resolution of any pending or future environmental liabilities, the commencement, outcome or resolution of any regulatory inquiry, investigation or proceeding, the initiation, outcome or settlement of any litigation, changes in environmental regulations in the U.S. or other jurisdictions that affect demand for or adoption of our products, anticipated future operating and financial performance, business plans and prospects, capital investments and projects, plans for dividends or share repurchases, sufficiency or longevity of intellectual property protection, cost savings targets, plans to increase profitability and growth, our ability to make acquisitions, integrate acquired businesses or assets into our operations, and achieve anticipated synergies or cost savings, and our outlook for net sales, Adjusted EBITDA, Adjusted EPS, Free Cash Flow, and Return on
Director of
+1.302.773.4507
[email protected]
Treasurer and Director of Investor Relations
+1.302.773.2263
[email protected]
The Chemours Company | ||||||||||||
Consolidated Statements of Operations | ||||||||||||
(Dollars in millions, except per share amounts) | ||||||||||||
Year Ended December 31, |
||||||||||||
2017 |
2016 |
2015 |
||||||||||
Net sales |
$ |
6,183 |
$ |
5,400 |
$ |
5,717 |
||||||
Cost of goods sold |
4,429 |
4,290 |
4,762 |
|||||||||
Gross profit |
1,754 |
1,110 |
955 |
|||||||||
Selling, general, and administrative expense |
602 |
934 |
632 |
|||||||||
Research and development expense |
80 |
80 |
97 |
|||||||||
Restructuring and asset-related charges, net |
57 |
170 |
333 |
|||||||||
Goodwill impairment |
— |
— |
25 |
|||||||||
Total expenses |
739 |
1,184 |
1,087 |
|||||||||
Equity in earnings of affiliates |
33 |
29 |
22 |
|||||||||
Interest expense, net |
(215) |
(213) |
(132) |
|||||||||
Other income, net |
79 |
247 |
54 |
|||||||||
Income (loss) before income taxes |
912 |
(11) |
(188) |
|||||||||
Provision for (benefit from) income taxes |
165 |
(18) |
(98) |
|||||||||
Net income (loss) |
747 |
7 |
(90) |
|||||||||
Less: Net income attributable to non-controlling interests |
1 |
— |
— |
|||||||||
Net income (loss) attributable to Chemours |
$ |
746 |
$ |
7 |
$ |
(90) |
||||||
Per share data |
||||||||||||
Basic earnings (loss) per share of common stock |
$ |
4.04 |
$ |
0.04 |
$ |
(0.50) |
||||||
Diluted earnings (loss) per share of common stock |
3.91 |
0.04 |
(0.50) |
|||||||||
Dividends per share of common stock |
0.29 |
0.12 |
0.58 |
The Chemours Company | ||||||||
Consolidated Balance Sheets | ||||||||
(Dollars in millions, except per share amounts) | ||||||||
December 31, |
||||||||
2017 |
2016 |
|||||||
Assets |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ |
1,556 |
$ |
902 |
||||
Accounts and notes receivable, net |
919 |
807 |
||||||
Inventories |
935 |
767 |
||||||
Prepaid expenses and other |
83 |
77 |
||||||
Total current assets |
3,493 |
2,553 |
||||||
Property, plant, and equipment |
8,511 |
7,997 |
||||||
Less: Accumulated depreciation |
(5,503) |
(5,213) |
||||||
Property, plant, and equipment, net |
3,008 |
2,784 |
||||||
Goodwill and other intangible assets, net |
166 |
170 |
||||||
Investments in affiliates |
173 |
136 |
||||||
Other assets |
453 |
417 |
||||||
Total assets |
$ |
7,293 |
$ |
6,060 |
||||
Liabilities |
||||||||
Current liabilities: |
||||||||
Accounts payable |
$ |
1,075 |
$ |
884 |
||||
Current maturities of long-term debt |
15 |
15 |
||||||
Other accrued liabilities |
558 |
872 |
||||||
Total current liabilities |
1,648 |
1,771 |
||||||
Long-term debt, net |
4,097 |
3,529 |
||||||
Deferred income taxes |
208 |
132 |
||||||
Other liabilities |
475 |
524 |
||||||
Total liabilities |
6,428 |
5,956 |
||||||
Commitments and contingent liabilities |
||||||||
Equity |
||||||||
Common stock (par value $0.01 per share; 810,000,000 shares authorized; |
2 |
2 |
||||||
Treasury stock at cost (2,386,406 shares at December 31, 2017; nil at December 31, 2016) |
(116) |
— |
||||||
Additional paid-in capital |
837 |
789 |
||||||
Retained earnings (accumulated deficit) |
579 |
(114) |
||||||
Accumulated other comprehensive loss |
(442) |
(577) |
||||||
Total Chemours stockholders'equity |
860 |
100 |
||||||
Non-controlling interests |
5 |
4 |
||||||
Total equity |
865 |
104 |
||||||
Total liabilities and equity |
$ |
7,293 |
$ |
6,060 |
The Chemours Company | ||||||||||||
Consolidated Statements of Cash Flows | ||||||||||||
(Dollars in millions) | ||||||||||||
Year Ended December 31, |
||||||||||||
2017 |
2016 |
2015 |
||||||||||
Cash flows from operating activities |
||||||||||||
Net income (loss) |
$ |
747 |
$ |
7 |
$ |
(90) |
||||||
Adjustments to reconcile net income (loss) to cash provided by operating activities: |
||||||||||||
Depreciation and amortization |
273 |
284 |
267 |
|||||||||
Asset-related charges |
3 |
124 |
206 |
|||||||||
(Gain) loss on sale of assets and businesses |
(22) |
(254) |
9 |
|||||||||
Equity in earnings of affiliates, net |
(33) |
(12) |
— |
|||||||||
Amortization of deferred financing costs and issuance discount |
13 |
20 |
8 |
|||||||||
Deferred tax provision (benefit) |
83 |
(111) |
(198) |
|||||||||
Other operating charges and credits, net |
41 |
52 |
7 |
|||||||||
Decrease (increase) in operating assets: |
||||||||||||
Accounts and notes receivable, net |
(88) |
5 |
(64) |
|||||||||
Inventories and other operating assets |
(208) |
147 |
19 |
|||||||||
(Decrease) increase in operating liabilities: |
||||||||||||
Accounts payable and other operating liabilities |
(170) |
332 |
18 |
|||||||||
Cash provided by operating activities |
639 |
594 |
182 |
|||||||||
Cash flows from investing activities |
||||||||||||
Purchases of property, plant, and equipment |
(411) |
(338) |
(519) |
|||||||||
Proceeds from sales of assets and businesses, net |
39 |
708 |
12 |
|||||||||
Investments in affiliates |
— |
(1) |
(32) |
|||||||||
Foreign exchange contract settlements, net |
2 |
(12) |
42 |
|||||||||
Cash (used for) provided by investing activities |
(370) |
357 |
(497) |
|||||||||
Cash flows from financing activities |
||||||||||||
Proceeds from issuance of debt, net |
495 |
— |
3,491 |
|||||||||
Debt repayments |
(27) |
(381) |
(10) |
|||||||||
Payment of deferred financing fees |
(6) |
(4) |
(79) |
|||||||||
Purchases of treasury stock at cost |
(106) |
— |
— |
|||||||||
Cash provided at Separation by DuPont |
— |
— |
247 |
|||||||||
Net transfers to DuPont |
— |
— |
(2,857) |
|||||||||
Proceeds from exercised stock options, net |
31 |
11 |
— |
|||||||||
Tax payments related to withholdings on vested restricted stock units |
(12) |
— |
— |
|||||||||
Payment of dividends |
(22) |
(22) |
(105) |
|||||||||
Cash provided by (used for) financing activities |
353 |
(396) |
687 |
|||||||||
Effect of exchange rate changes on cash and cash equivalents |
32 |
(19) |
(6) |
|||||||||
Increase in cash and cash equivalents |
654 |
536 |
366 |
|||||||||
Cash and cash equivalents at January 1, |
902 |
366 |
— |
|||||||||
Cash and cash equivalents at December 31, |
$ |
1,556 |
$ |
902 |
$ |
366 |
||||||
Supplemental cash flows information |
||||||||||||
Cash paid during the year for: |
||||||||||||
Interest, net of amounts capitalized |
$ |
208 |
$ |
208 |
$ |
103 |
||||||
Income taxes, net of refunds |
79 |
50 |
53 |
|||||||||
Non-cash investing and financing activities: |
||||||||||||
Changes in property, plant, and equipment included in accounts payable |
$ |
(14) |
$ |
(12) |
$ |
45 |
||||||
Obligations incurred under build-to-suit lease arrangement |
8 |
— |
— |
|||||||||
Purchases of treasury stock not settled by year-end |
10 |
— |
— |
|||||||||
Dividends accrued but not yet paid |
31 |
— |
— |
The Chemours Company | ||||||||||||||||||||||||
Segment Financial and Operating Data (Unaudited) | ||||||||||||||||||||||||
(Dollars in millions) | ||||||||||||||||||||||||
Segment Net Sales |
Three Months |
|||||||||||||||||||||||
Three Months Ended |
Ended |
Sequential |
||||||||||||||||||||||
December 31, |
Increase / |
September 30, |
Increase / |
|||||||||||||||||||||
2017 |
2016 |
(Decrease) |
2017 |
(Decrease) |
||||||||||||||||||||
Titanium Technologies |
$ |
785 |
$ |
623 |
$ |
162 |
$ |
799 |
$ |
(14) |
||||||||||||||
Fluoroproducts |
656 |
569 |
87 |
637 |
19 |
|||||||||||||||||||
Chemical Solutions |
134 |
130 |
4 |
148 |
(14) |
|||||||||||||||||||
Total Net Sales |
$ |
1,575 |
$ |
1,322 |
$ |
253 |
$ |
1,584 |
$ |
(9) |
Segment Adjusted EBITDA |
Three Months |
|||||||||||||||||||||||
Three Months Ended |
Ended |
Sequential |
||||||||||||||||||||||
December 31, |
Increase / |
September 30, |
Increase / |
|||||||||||||||||||||
2017 |
2016 |
(Decrease) |
2017 |
(Decrease) |
||||||||||||||||||||
Titanium Technologies |
$ |
261 |
$ |
157 |
$ |
104 |
$ |
249 |
$ |
12 |
||||||||||||||
Fluoroproducts |
159 |
111 |
48 |
158 |
1 |
|||||||||||||||||||
Chemical Solutions |
20 |
9 |
11 |
18 |
2 |
|||||||||||||||||||
Corporate and Other |
(46) |
(38) |
(8) |
(44) |
(2) |
|||||||||||||||||||
Total Adjusted EBITDA |
$ |
394 |
$ |
239 |
$ |
155 |
$ |
381 |
$ |
13 |
||||||||||||||
Adjusted EBITDA Margin |
25% |
18% |
24% |
Quarterly Change in Net Sales from December 31, 2016 |
||||||||||||||||||||
Percentage |
Percentage Change Due To |
|||||||||||||||||||
December 31, 2017 Net Sales |
Change vs. December 31, 2016 |
Local Price |
Volume |
Currency Effect |
Portfolio / Other |
|||||||||||||||
Total Company |
$ |
1,575 |
20 |
% |
10 |
% |
8 |
% |
2 |
% |
— |
% | ||||||||
Titanium Technologies |
$ |
785 |
26 |
% |
20 |
% |
4 |
% |
2 |
% |
— |
% | ||||||||
Fluoroproducts |
656 |
15 |
% |
1 |
% |
13 |
% |
1 |
% |
— |
% | |||||||||
Chemical Solutions |
134 |
3 |
% |
2 |
% |
4 |
% |
— |
% |
(3) |
% |
Quarterly Change in Net Sales from September 30, 2017 |
||||||||||||||||||||
Percentage |
Percentage Change Due To |
|||||||||||||||||||
December 31, 2017 Net Sales |
Change vs. September 30, 2017 |
Local Price |
Volume |
Currency Effect |
Portfolio / Other |
|||||||||||||||
Total Company |
$ |
1,575 |
(2)% |
4 |
% |
(6)% |
— |
% |
— |
% | ||||||||||
Titanium Technologies |
$ |
785 |
(2)% |
4 |
% |
(6)% |
— |
% |
— |
% | ||||||||||
Fluoroproducts |
656 |
3 |
% |
— |
% |
3 |
% |
— |
% |
— |
% | |||||||||
Chemical Solutions |
134 |
(10)% |
1 |
% |
(11)% |
— |
% |
— |
% |
The Chemours Company | |||||||||||||||||||||||||
Adjusted EBITDA and Adjusted Net Income to GAAP Net Income Tabular Reconciliations | |||||||||||||||||||||||||
Adjusted earnings before interest, taxes, depreciation, and amortization (Adjusted EBITDA) is defined as income (loss) before income taxes, excluding the following items: interest expense, depreciation, and amortization; non-operating pension and other post-retirement employee benefit costs, which represent the components of net periodic pension (income) costs excluding the service cost component; exchange (gains) losses included in other income (expense), net; restructuring, asset-related charges, and other charges, net; asset impairments; (gains) losses on sale of business or assets; and, other items not considered indicative of the Company's ongoing operational performance and expected to occur infrequently. Adjusted Net Income is defined as net income (loss) attributable to Chemours, adjusted for items excluded from Adjusted EBITDA, except interest expense, depreciation, amortization, and certain provision for (benefit from) income tax amounts. | |||||||||||||||||||||||||
Three Months Ended |
Year Ended |
||||||||||||||||||||||||
December 31, |
September 30, |
December 31, |
|||||||||||||||||||||||
2017 |
2016 |
2017 |
2017 |
2016 |
|||||||||||||||||||||
Net income (loss) attributable to Chemours |
$ |
228 |
$ |
(230) |
$ |
207 |
$ |
746 |
$ |
7 |
|||||||||||||||
Non-operating pension and other post-retirement employee benefit income |
(10) |
(1) |
(7) |
(34) |
(20) |
||||||||||||||||||||
Exchange losses (gains) |
— |
20 |
4 |
(3) |
57 |
||||||||||||||||||||
Restructuring charges |
26 |
11 |
8 |
57 |
51 |
||||||||||||||||||||
Asset-related charges (1) |
— |
14 |
1 |
3 |
124 |
||||||||||||||||||||
(Gain) loss on sale of assets or businesses (2) |
(8) |
3 |
— |
(22) |
(254) |
||||||||||||||||||||
Transaction costs (3) |
— |
1 |
1 |
3 |
19 |
||||||||||||||||||||
Legal and other charges (4) |
— |
336 |
7 |
18 |
359 |
||||||||||||||||||||
Adjustments made to income taxes (5,7) |
(3) |
18 |
(11) |
(25) |
18 |
||||||||||||||||||||
Benefit from income taxes relating to reconciling items (6,7) |
(4) |
(139) |
(5) |
(14) |
(148) |
||||||||||||||||||||
Adjusted Net Income |
229 |
33 |
205 |
729 |
213 |
||||||||||||||||||||
Net income attributable to non-controlling interests |
— |
— |
— |
1 |
— |
||||||||||||||||||||
Interest expense, net |
54 |
56 |
55 |
215 |
213 |
||||||||||||||||||||
Depreciation and amortization |
69 |
72 |
62 |
273 |
284 |
||||||||||||||||||||
All remaining provision for income taxes (7) |
42 |
78 |
59 |
204 |
112 |
||||||||||||||||||||
Adjusted EBITDA |
$ |
394 |
$ |
239 |
$ |
381 |
$ |
1,422 |
$ |
822 |
(1) Asset-related charges for the three months ended December 31, 2016 includes pre-tax impairment charges of $13 associated with the sale of the Company's corporate headquarters building located in Wilmington, Delaware. Asset-related charges for the year ended December 31, 2016 includes the previously-mentioned $13, plus pre-tax impairment charges of $58 and $48 associated with the sales of the Company's Sulfur business and its aniline facility in Pascagoula, Mississippi, respectively. |
(2) (Gain) loss on sale of assets or businesses for the three months ended December 31, 2017 includes a $9 gain associated with the sale of the Company's land in Repauno, New Jersey that was previously deferred and realized upon meeting certain milestones, net of certain losses on other disposals. (Gain) loss on sale of assets or businesses for the year ended December 31, 2017 includes a $13 gain associated with the sale of the Company's land in Repauno, New Jersey that was previously deferred and realized upon meeting certain milestones, and a $12 gain associated with the sale of the Company's Edge Moor, Delaware plant site, net of certain losses on other disposals. (Gain) loss on sale of assets or businesses for the year ended December 31, 2016 includes gains of $169 and $89 associated with the sales of the Company's Clean & Disinfect (C&D) business and its aniline facility in Beaumont, Texas, respectively. |
(3) Includes accounting, legal, and bankers' transaction fees incurred related to the Company's strategic initiatives, which includes pre-sale transaction costs incurred in connection with the sales of the Company's C&D and Sulfur businesses in 2016. |
(4) Includes litigation settlements, water treatment accruals, and lease termination charges. The three months and year ended December 31, 2016 includes $335 in litigation accruals associated with the PFOA MDL Settlement. |
(5) Includes the removal of certain discrete income tax impacts within the Company's provision for (benefit from) income taxes. For the three months ended December 31, 2017, the adjustment is primarily attributable to a benefit for the net impact of U.S. tax reform, which amounted to $3. For the year ended December 31, 2017, the adjustment is primarily attributable to a benefit of $20 related to windfall benefits on the Company's share-based payments, the reversal of a reserve for uncertain tax positions for $6, and a $3 benefit for the aforementioned net impact of U.S. tax reform, which are partially offset by the tax implications of foreign exchange gains and losses for $5. For the three months ended September 30, 2017, the adjustment is primarily attributable to a benefit of $4 related to windfall benefits on the Company's share-based payments and the reversal of a reserve for uncertain tax positions for $6. For the three months and year ended December 31, 2016, the adjustment is primarily attributable to $18 for the tax implications of foreign exchange gains and losses. |
(6) The income tax impacts included in this caption are determined using the applicable rates in the taxing jurisdictions in which income or expense occurred and include both current and deferred income tax (benefit) expense based on the nature of the non-GAAP financial measure. |
(7) Total provision for (benefit from) income taxes reconciles to the amount reported in the consolidated statements of operations for the three months and years ended December 31, 2017 and 2016, and for the three months ended September 30, 2017. |
The Chemours Company | |||||||||||||||||||||||||
Adjusted Earnings per Share to GAAP Earnings per Share Tabular Reconciliations | |||||||||||||||||||||||||
Adjusted earnings per share (EPS) is calculated by dividing Adjusted Net Income by the weighted-average number of common shares outstanding. Diluted Adjusted EPS accounts for the dilutive impact of stock-based compensation awards, which includes unvested restricted shares. Diluted Adjusted EPS considers the impact of potentially-dilutive securities, except in periods in which there is a loss because the inclusion of the potentially-dilutive securities would have an anti-dilutive effect. | |||||||||||||||||||||||||
Three Months Ended |
Year Ended |
||||||||||||||||||||||||
December 31, |
September 30, |
December 31, |
|||||||||||||||||||||||
2017 |
2016 |
2017 |
2017 |
2016 |
|||||||||||||||||||||
Numerator: |
|||||||||||||||||||||||||
Net income (loss) attributable to Chemours |
$ |
228 |
$ |
(230) |
$ |
207 |
$ |
746 |
$ |
7 |
|||||||||||||||
Adjusted Net Income |
229 |
33 |
205 |
729 |
213 |
||||||||||||||||||||
Denominator: |
|||||||||||||||||||||||||
Weighted-average number of common shares outstanding - basic |
185,445,024 |
182,125,428 |
185,431,036 |
184,844,106 |
181,621,422 |
||||||||||||||||||||
Dilutive effect of the Company's employee compensation plans |
6,553,935 |
3,911,098 |
6,206,778 |
6,139,885 |
1,795,078 |
||||||||||||||||||||
Weighted-average number of common shares outstanding - diluted |
191,998,959 |
186,036,526 |
191,637,814 |
190,983,991 |
183,416,500 |
||||||||||||||||||||
Earnings (loss) per share - basic |
$ |
1.23 |
$ |
(1.26) |
$ |
1.12 |
$ |
4.04 |
$ |
0.04 |
|||||||||||||||
Earnings (loss) per share - diluted |
1.19 |
(1.26) |
1.08 |
3.91 |
0.04 |
||||||||||||||||||||
Adjusted earnings per share - basic |
1.23 |
0.18 |
1.11 |
3.95 |
1.17 |
||||||||||||||||||||
Adjusted earnings per share - diluted |
1.19 |
0.18 |
1.07 |
3.82 |
1.16 |
2018 Estimated Adjusted EBITDA to 2018 Estimated GAAP Net Income Tabular Reconciliations | ||||||||
Year Ended December 31, 2018 |
||||||||
Low |
High |
|||||||
Estimated net income (1) |
$ |
920 |
$ |
1,040 |
||||
Provision for income taxes (1) (2) |
250 |
280 |
||||||
Interest expense, net |
220 |
220 |
||||||
Depreciation and amortization |
290 |
290 |
||||||
Other reconciling items (1) (3) |
20 |
20 |
||||||
Estimated Adjusted EBITDA (1) |
$ |
1,700 |
$ |
1,850 |
||||
(1) The Company's estimates reflect current visibility and expectations of market factors, such as, but not limited to: currency movements, titanium dioxide prices, and end-market demand. Actual results could differ materially from the current estimates due to market factors and unknown or uncertain other factors, such as non-operating pension and other post-retirement benefit activity with respect to the Company's foreign pension plans, including settlements or curtailments, cost savings actions that may be taken in the future, the impact of currency movements on its results, including exchange gains and losses, and the related tax effects, or the impact of new accounting pronouncements. | ||||||||
(2) The provision for income taxes is based on the Company's current estimate of the geographic mix of its earnings and does not include any potential tax effects related to future discrete items. | ||||||||
(3) Includes restructuring and other charges which are expected to be recognized in 2018. |
The Chemours Company | |||||||||||||||||||||||||
Free Cash Flow to GAAP Cash Flow Provided by Operating Activities Tabular Reconciliations | |||||||||||||||||||||||||
Free Cash Flow is defined as cash flow provided by (used for) operating activities, less purchases of property, plant, and equipment as shown in the consolidated statements of cash flows. | |||||||||||||||||||||||||
Three Months Ended |
Year Ended |
||||||||||||||||||||||||
December 31, |
September 30, |
December 31, |
|||||||||||||||||||||||
2017 |
2016 |
2017 |
2017 |
2016 |
|||||||||||||||||||||
Cash flow provided by operating activities (1) |
$ |
303 |
$ |
269 |
$ |
112 |
$ |
639 |
$ |
594 |
|||||||||||||||
Less: Purchases of property, plant, and equipment |
(165) |
(103) |
(108) |
(411) |
(338) |
||||||||||||||||||||
Free Cash Flow |
$ |
138 |
$ |
166 |
$ |
4 |
$ |
228 |
$ |
256 |
|||||||||||||||
(1) Cash flow provided by operating activities for the year ended December 31, 2017 includes $335 in payments related to the PFOA MDL Settlement. Cash flow provided by operating activities for the year ended December 31, 2016 includes $190 in prepayments from DuPont, of which $58 was outstanding at December 31, 2016. The DuPont prepayment was fully utilized during the year ended December 31, 2017. |
Return on Invested Capital Tabular Reconciliations | ||||||||
Return on Invested Capital (ROIC) is defined as Adjusted EBITDA, less depreciation and amortization (Adjusted EBIT), divided by the average of invested capital, which amounts to net debt, or debt less cash and cash equivalents, plus equity. | ||||||||
Year Ended December 31, |
||||||||
2017 |
2016 |
|||||||
Adjusted EBITDA (1) |
$ |
1,422 |
$ |
822 |
||||
Less: Depreciation and amortization |
(273) |
(284) |
||||||
Adjusted EBIT |
1,149 |
538 |
||||||
Total debt |
4,112 |
3,544 |
||||||
Total equity |
865 |
104 |
||||||
Less: Cash and cash equivalents |
(1,556) |
(902) |
||||||
Invested capital, net |
$ |
3,421 |
$ |
2,746 |
||||
Average invested capital (2) |
$ |
3,157 |
$ |
3,419 |
||||
Return on Invested Capital |
36.4 |
% |
15.7 |
% | ||||
(1) See the reconciliation of Adjusted EBITDA to net income (loss) above. | ||||||||
(2) Average invested capital is based on a five-point trailing average of invested capital, net. |
View original content:http://www.prnewswire.com/news-releases/the-chemours-company-reports-fourth-quarter-and-full-year-2017-results-robust-performance-across-all-segments-and-key-financial-metrics-300599005.html
SOURCE The