Versum Materials, Inc. (NYSE: VSM), a leading specialty materials
and equipment supplier to the semiconductor industry, today reported
results for the fiscal second quarter ended March 31, 2019.
Sales were $326.2 million, compared to $340.7 million in the prior year
quarter. Net income was $50.4 million, or $0.46 per diluted share,
compared to $0.56 per diluted share in the prior year, primarily due to
softer revenue, transaction related expenses and higher taxes. Adjusted
Net Income was $62.4 million, or $0.57 per diluted share, compared to
$0.59 in the prior year. Adjusted EBITDA was $110.1 million, flat versus
prior year, with favorable costs offsetting the revenue softness.
Guillermo Novo, Versum Materials’ President and Chief Executive Officer
said, “I am extremely proud of our team for delivering solid adjusted
EBITDA results in a moderating demand and investment environment. Our
results demonstrate the resiliency of our business portfolio and our
commitment to operating discipline. During the quarter, we continued to
advance our technology positions for new nodes and executed on our
capital projects, both which we believe will accelerate our growth in
Fiscal 2020.”
On April 12, 2019, Versum Materials announced entry into a definitive
merger agreement with Merck KGaA. The business combination is expected
to create a leading electronic materials player focused on the
semiconductor and display industries. The combined companies and their
customers and employees will benefit from increased scale, product
portfolio, innovation and services depth, globally.
Mr. Novo added, “We are all very excited about joining Merck KGaA, a
company with a long history of commitment to technology and innovation.
Like all of us at Versum, they share our belief in the exciting future
of the semiconductor industry. We look forward to combining our
technology and infrastructure capabilities to offer a greater depth and
breadth of materials technologies to our customers. We expect to play an
even more critical role in our industry.”
No Fiscal Year 2019 Outlook or Earnings Conference Call
In light of the announced transaction with Merck KGaA, Versum Materials
will not provide or update annual financial guidance and will not hold a
conference call to review quarterly earnings results. The parties
continue to work toward closing in the second half of 2019 and the
transaction is subject to the approval of Versum stockholders at a
Versum special meeting, regulatory clearances and the satisfaction of
other customary closing conditions.
|
Table 1: Fiscal Second Quarter Fiscal Year 2019 Financial |
|||||||||||||||||
| Three Months Ended March 31, | |||||||||||||||||
| 2019 | 2018 | % Change | |||||||||||||||
| (In millions, except percentages and per share data) | |||||||||||||||||
| Sales | $ | 326.2 | $ | 340.7 | (4 | )% | |||||||||||
| Operating Income(A) | 82.6 | 89.6 | (8 | )% | |||||||||||||
| Net Income | 50.4 | 61.6 | (18 | )% | |||||||||||||
| Net Income Margin | 15.5 | % | 18.1 | % | -260 bps | ||||||||||||
| Diluted Earnings Per Share | 0.46 | 0.56 | (18 | )% | |||||||||||||
| Adjusted Net Income | 62.4 | 64.7 | (4 | )% | |||||||||||||
| Adjusted Net Income Margin | 19.1 | % | 19.0 | % | 10 bps | ||||||||||||
| Adjusted Diluted Earnings Per Share | 0.57 | 0.59 | (3 | )% | |||||||||||||
| Adjusted EBITDA(A) | 110.1 | 110.1 | — | % | |||||||||||||
| Adjusted EBITDA Margin | 33.8 | % | 32.3 | % | 150 bps | ||||||||||||
| Year to Date Cash Flows from Operations | 73.3 | 56.5 | 30 | % | |||||||||||||
| Year to Date Capital Expenditures | 45.0 | 65.1 | (31 | )% | |||||||||||||
|
(A) – The fiscal second quarter ended March 31, 2018 amounts have |
Business Segment Results
Materials
Sales were $216.5 million, compared to $218.9 million in the prior year
as volume growth in the Materials segment was offset by negative
price/mix and currency impacts. Overall performance for the quarter was
impacted by softer demand in foundry and inventory management by memory
customers. We made further progress on the introduction of new
technologies for both new and legacy nodes, including ION‐X dopant gas
customer qualifications and strategic Process of Record (POR) wins in
aminosilane and cobalt precursors. We continued to advance our capital
projects, including starting slurry production in Korea and advancing
the qualification of new Hometown NF3 production.
Operating income was $65.4 million, compared to $71.7 million in the
prior year. Segment Adjusted EBITDA was $78.2 million, compared to $83.3
million in the prior year due primarily to negative price/mix and
increased manufacturing costs related to the start-up of capital
investments.
Delivery Systems & Services (DS&S)
Delivery Systems posted another strong quarter with sales of $109.1
million, driven by the diversity of equipment, installation projects and
services portfolio. This compared to $121.1 million in the prior year,
impacted by softer demand and project timing.
Operating income was $34.9 million, compared to $32.9 million in the
prior year. Segment Adjusted EBITDA was $35.6 million, compared to $33.3
million in the prior year, as favorable product mix, installation
project completions and disciplined cost management more than offset
softer equipment demand.
|
Table 2: Segment Sales |
|||||||||||
| Three Months Ended March 31, | |||||||||||
| 2019 | 2018 | % Change | |||||||||
| (In millions, except percentages) | |||||||||||
| Materials | $ | 216.5 | $ | 218.9 | (1 | )% | |||||
| DS&S | 109.1 | 121.1 | (10 | )% | |||||||
| Corporate | 0.6 | 0.7 | (14 | )% | |||||||
| Total Versum Materials Sales | $ | 326.2 | $ | 340.7 | (4 | )% | |||||
|
Table 3: Segment Operating Income to Segment Adjusted EBITDA |
|||||||||||
| Three Months Ended March 31, | |||||||||||
| 2019 | 2018 | % Change | |||||||||
| (In millions, except percentages) | |||||||||||
| Materials | |||||||||||
| Operating income(A) | $ | 65.4 | $ | 71.7 | (9 | )% | |||||
| Add: Depreciation and amortization | 12.8 | 11.6 | 10 | % | |||||||
| Segment Adjusted EBITDA(A) | $ | 78.2 | $ | 83.3 | (6 | )% | |||||
| Segment Adjusted EBITDA Margin(B) | 36 | % | 38 | % | |||||||
| DS&S | |||||||||||
| Operating income | $ | 34.9 | $ | 32.9 | 6 | % | |||||
| Add: Depreciation and amortization | 0.7 | 0.4 | 75 | % | |||||||
| Segment Adjusted EBITDA | $ | 35.6 | $ | 33.3 | 7 | % | |||||
| Segment Adjusted EBITDA Margin(B) | 33 | % | 27 | % | |||||||
| Corporate | |||||||||||
| Operating loss(A) | $ | (3.9 | ) | $ | (6.8 | ) | (43 | )% | |||
| Add: Depreciation and amortization | 0.2 | 0.3 | (33 | )% | |||||||
| Segment Adjusted EBITDA(A) | $ | (3.7 | ) | $ | (6.5 | ) | (43 | )% | |||
|
(A) The fiscal second quarter ended March 31, 2018 amounts have |
|||||||||||
|
(B) Segment Adjusted EBITDA margin is calculated by dividing |
|||||||||||
|
Table 4: Reconciliation of Segment Operating Income to Total |
|||||||||||
| Three Months Ended March 31, | |||||||||||
| 2019 | 2018 | % Change | |||||||||
| (In millions, except percentages) | |||||||||||
| Materials(A) | $ | 65.4 | $ | 71.7 | (9 | )% | |||||
| DS&S | 34.9 | 32.9 | 6 | % | |||||||
| Corporate(A) | (3.9 | ) | (6.8 | ) | (43 | )% | |||||
| Total Segment Operating Income(A) | 96.4 | 97.8 | (1 | )% | |||||||
| Less: Business separation, restructuring and cost reduction actions | 13.8 | 8.2 | 68 | % | |||||||
| Total Versum Materials Operating Income(A) | $ | 82.6 | $ | 89.6 | (8 | )% | |||||
|
(A) – The fiscal second quarter ended March 31, 2018 amounts have |
|||||||||||
About Versum Materials
Versum Materials, Inc. (NYSE: VSM) is a leading global specialty
materials company providing high-purity chemicals and gases, delivery
systems, services and materials expertise to meet the evolving needs of
the global semiconductor and display industries. Derived from the Latin
word for “toward,” the name “Versum” communicates the company’s deep
commitment to helping customers move toward the future by collaborating,
innovating and creating cutting-edge solutions.
A global leader in technology, quality, safety and reliability, Versum
Materials is one of the world’s leading suppliers of next-generation CMP
slurries, ultra-thin dielectric and metal film precursors, formulated
cleans and etching products, and delivery equipment that has
revolutionized the semiconductor industry. Versum reported fiscal year
2018 annual sales of about US $1.4 billion, has approximately 2,300
employees and operates fifteen manufacturing and seven research and
development facilities in Asia and North America. It is headquartered in
Tempe, Arizona. Versum Materials had operated for more than three
decades as a division of Air Products and Chemicals, Inc. (NYSE: APD).
For additional information, please visit http://www.versummaterials.com.
Non-GAAP Financial Measures
This earnings press release includes “non-GAAP financial measures,”
including Adjusted Net Income, Adjusted Net Income Margin, Adjusted
Diluted Earnings Per Share, Adjusted EBITDA, Segment Adjusted EBITDA,
Adjusted EBITDA margin, and Segment Adjusted EBITDA margin. Adjusted Net
Income is net income excluding certain disclosed items which we do not
believe to be indicative of underlying business trends, including
business separation, restructuring and cost reduction actions, net of
tax, the write-off of financing costs, net of tax, and the impact of the
Tax Act. Adjusted Diluted Earnings Per Share uses Adjusted Net Income
but otherwise uses the same calculation used in arriving at diluted
earnings per share, the most directly comparable GAAP financial measure.
Adjusted EBITDA is net income excluding certain disclosed items which we
do not believe to be indicative of underlying business trends, including
interest expense, the write-off of financing costs, non-service
components of net periodic pension cost, income tax provision,
depreciation and amortization expense, non-controlling interests, and
business separation, restructuring and cost reduction actions. Segment
Adjusted EBITDA is segment operating income excluding segment
depreciation and amortization expense. Adjusted Net Income Margin,
Adjusted EBITDA margin and Segment Adjusted EBITDA margin are calculated
by dividing Adjusted Net Income, Adjusted EBITDA and Segment Adjusted
EBITDA, respectively, by sales. In the accompanying tables, Versum
Materials has provided reconciliations of net income to Adjusted EBITDA
(see Appendix Table A-1), net income to Adjusted Net Income (see
Appendix Table A-2), diluted EPS to Adjusted Diluted EPS (see Appendix
A-3) and of segment operating income (loss) to Segment Adjusted EBITDA
by Quarter (see Appendix Table A-5), in each case the most directly
comparable GAAP financial measure. We encourage investors to read these
reconciliations.
The presentation of these non-GAAP financial measures is intended to
enhance the usefulness of financial information by providing measures
which management uses internally to evaluate our operating performance.
We use non-GAAP measures to assess our operating performance by
excluding certain disclosed items that we believe are not representative
of our underlying business. Management may use these non-GAAP measures
to evaluate our performance period over period and relative to
competitors in our industry, to analyze underlying trends in our
business and to establish operational budgets and forecasts or for
incentive compensation purposes. We use Adjusted EBITDA to calculate
performance-based cash bonuses. We use Segment Adjusted EBITDA as the
primary measure to evaluate the ongoing performance of our business
segments.
We believe non-GAAP financial measures provide security analysts,
investors and other interested parties with meaningful information to
understand our underlying operating results and to analyze financial and
business trends; enables better comparison to peer companies; and allows
us to provide a long-term strategic view of the business going forward.
These non-GAAP financial measures should not be viewed in isolation, are
not a substitute for GAAP measures, and have limitations which include
but are not limited to the following: (a) Adjusted Net Income and
Adjusted EBITDA exclude expenses related to business separation,
restructuring and cost reduction actions and the write-off of financing
costs, each of which we do not consider to be representative of our
underlying business operations, however, these disclosed items represent
costs to Versum Materials; (b) Adjusted EBITDA is not intended to be a
measure of cash available for management’s discretionary use, as it does
not consider certain cash requirements such as interest payments, tax
payments and debt service requirements; (c) though not business
operating costs, interest expense and income tax provision represent
ongoing costs of Versum Materials; (d) depreciation and amortization
charges represent the wear and tear or reduction in value of the plant,
equipment, and intangible assets which permit us to manufacture and
market our products; and (e) other companies may define non-GAAP
measures differently than we do, limiting their usefulness as
comparative measures. A reader may find any one or all of these items
important in evaluating our performance. Management compensates for the
limitations of using non-GAAP financial measures by using them only to
supplement our GAAP results to provide a more complete understanding of
the factors and trends affecting our business. In evaluating these
non-GAAP financial measures, the reader should be aware that we may
incur expenses similar to those eliminated in this presentation in the
future.
A reconciliation of net income to Adjusted EBITDA as forecasted for 2019
is not provided. Versum Materials does not forecast net income as it
cannot, without unreasonable effort, estimate or predict with certainty
various components of net income. These components include restructuring
and other income or charges to be incurred in 2019 as well as the
related tax impacts of these items. Additionally, discrete tax items
could drive variability in our forecasted effective tax rate. All of
these components could significantly impact net income. Further, in the
future, other items with similar characteristics to those currently
included in Adjusted EBITDA that have a similar impact on comparability
of periods, and which are not known at this time, may exist and impact
Adjusted EBITDA.
Forward-Looking Information
This press release contains “forward-looking statements” within the
meaning of the safe harbor provisions of the Private Securities
Litigation Reform Act of 1995. Forward-looking statements may be
identified by references to future periods and include statements about
our financial outlook or guidance; statements about our expectations or
predictions of future financial or business performance or conditions;
statements about our anticipated growth, profitability and margins; our
ability to compete successfully as a leading materials supplier to the
semiconductor industry and obtain next generation node opportunities;
and other matters. The words “believe,” “expect,” “anticipate,”
“estimate,” “continue,” “could,” “intend,” “may,” “plan,” “potential,”
“predict,” “seek,” “should,” “forecast,” “guidance,” “outlook,”
“opportunity” and similar expressions, among others, generally identify
forward-looking statements, which are based on management’s reasonable
expectations and assumptions as of the date the statements were made.
These statements involve a number of risks, uncertainties and other
factors that could cause actual results to differ materially, including
without limitation the following: Merck KGaA’s ability to successfully
complete the proposed acquisition of Versum or realize the anticipated
benefits of the proposed transaction in the expected time-frames or at
all; Merck KGaA’s ability to successfully integrate Versum’s operations
into those of Merck KGaA; such integration may be more difficult,
time-consuming or costly than expected; the failure to obtain Versum’s
stockholders’ approval of the proposed transaction; the failure of any
of the conditions to the proposed transaction to be satisfied; revenues
following the proposed transaction may be lower than expected; operating
costs, customer loss and business disruption (including, without
limitation, difficulties in maintaining relationships with employees,
customers, clients or suppliers) may be greater than expected following
the proposed transaction; the retention of certain key employees at
Versum; risks associated with the disruption of management’s attention
from ongoing business operations due to the proposed transaction; the
outcome of any legal proceedings related to the proposed transaction;
the impact of the proposed transaction on Versum’s credit rating; the
parties’ ability to meet expectations regarding the timing and
completion of the proposed transaction; delays in obtaining any
approvals required for the proposed transaction or an inability to
obtain them on the terms proposed or on the anticipated schedule; the
impact of indebtedness incurred by Merck KGaA in connection with the
proposed transaction; the effects of the business combination of Versum
and Merck KGaA, including the combined company’s future financial
condition, operating results, strategy and plans; events beyond our
control such as acts of terrorism; product supply versus demand
imbalances in the semiconductor industry or in certain geographic
markets may decrease the demand for our goods and services; our
concentrated customer base; the dependence of our DS&S segment upon the
capital expenditure cycles of our customers; our ability to continue
technological innovation and successfully introduce new products to meet
the evolving needs of our customers; our ability to protect and enforce
our intellectual property rights and to avoid violating any third party
intellectual property or technology rights; unexpected interruption of
or shortages in our raw material supply; inability of sole source,
limited source or qualified suppliers to deliver to us in a timely
manner or at all; hazards associated with specialty chemical
manufacturing, such as fires, explosions and accidents, could disrupt
operations; increased competition and new product development by our
competitors, changing customer needs and price increases in materials
and components; operational, political and legal risks of our
international operations; increased costs due to trade wars and the
implementation of tariffs; the impact of changes in tax laws; the impact
of changes in environmental and health and safety regulations,
anticorruption enforcement, sanctions, import/export controls, tax and
other legislation and regulations in the U.S. and other jurisdictions in
which Versum Materials and its affiliates operate; our available cash
and access to additional capital may be limited by substantial leverage
and debt service obligations; possible liability for contamination,
personal injury or third party impacts if hazardous materials are
released into the environment; cyber security threats may compromise our
data or disrupt our information technology applications or services;
fluctuation of currency exchange rates; costs and outcomes of litigation
or regulatory investigations; the timing, impact, and other
uncertainties of future acquisitions or divestitures; and other risks,
uncertainties and factors discussed in the company’s Form 10-Qs, Form
10-K and in the company’s other filings with the U.S. Securities and
Exchange Commission available at www.sec.gov
or in materials incorporated therein by reference or in Merck KGaA’s
public reports which are available on the Merck KGaA, Darmstadt,
Germany, website at www.emdgroup.com.
Any forward-looking statement in this press release speaks only as of
the date on which it is made. The company assumes no obligation to
update or revise any forward-looking statements.
|
Versum Materials, Inc. CONSOLIDATED INCOME STATEMENTS (Unaudited) |
|||||||||||||||||||||||||
| Three Months Ended March 31, | Six Months Ended March 31, | ||||||||||||||||||||||||
| 2019 | 2018 | % Change | 2019 | 2018 | % Change | ||||||||||||||||||||
| (In millions, except per share data and percentages) | |||||||||||||||||||||||||
| Sales | $ | 326.2 | $ | 340.7 | (4 | )% | $ | 665.7 | $ | 671.5 | (1 | )% | |||||||||||||
| Cost of sales (A),(B) | 189.8 | 195.8 | (3 | )% | 385.9 | 387.0 | — | % | |||||||||||||||||
| Selling and administrative (B) | 32.6 | 36.5 | (11 | )% | 68.1 | 71.8 | (5 | )% | |||||||||||||||||
| Research and development | 11.1 | 11.1 | — | % | 24.0 | 23.8 | 1 | % | |||||||||||||||||
| Business separation, restructuring and cost reduction actions | 13.8 | 8.2 | 68 | % | 14.9 | 10.0 | 49 | % | |||||||||||||||||
| Other (income) expense, net | (3.7 | ) | (0.5 | ) | NM | (5.6 | ) | — | NM | ||||||||||||||||
| Operating Income (B) | 82.6 | 89.6 | (8 | )% | 178.4 | 178.9 | — | % | |||||||||||||||||
| Interest expense | 13.2 | 11.9 | 11 | % | 26.0 | 23.2 | 12 | % | |||||||||||||||||
| Write-off of financing costs | — | — | NM | — | 2.1 | NM | |||||||||||||||||||
| Non-service components of net periodic pension cost(B) | 0.2 | 0.2 | — | % | 0.4 | 0.4 | — | % | |||||||||||||||||
| Income Before Taxes | 69.2 | 77.5 | (11 | )% | 152.0 | 153.2 | (1 | )% | |||||||||||||||||
| Income tax provision (A) | 18.1 | 14.2 | 27 | % | 37.8 | 69.2 | (45 | )% | |||||||||||||||||
| Net Income | 51.1 | 63.3 | (19 | )% | 114.2 | 84.0 | 36 | % | |||||||||||||||||
| Less: Net Income Attributable to Non-Controlling Interests | 0.7 | 1.7 | (59 | )% | 2.7 | 3.7 | (27 | )% | |||||||||||||||||
| Net Income Attributable to Versum | $ | 50.4 | $ | 61.6 | (18 | )% | $ | 111.5 | $ | 80.3 | 39 | % | |||||||||||||
| Net income attributable to Versum per common share: | |||||||||||||||||||||||||
| Basic | $ | 0.46 | $ | 0.57 | (19 | )% | $ | 1.02 | $ | 0.74 | 38 | % | |||||||||||||
| Diluted | $ | 0.46 | $ | 0.56 | (18 | )% | $ | 1.01 | $ | 0.73 | 38 | % | |||||||||||||
| Shares used in computing per common share amounts: | |||||||||||||||||||||||||
| Basic | 109.1 | 108.9 | — | % | 109.1 | 108.9 | — | % | |||||||||||||||||
| Diluted | 110.0 | 109.7 | — | % | 109.9 | 109.8 | — | % | |||||||||||||||||
|
(A) – The fiscal year to date ended March 31, 2018 amounts have been recast to reflect the retrospective application of the company’s election to change its inventory valuation method of accounting for its U.S. inventories from the LIFO method to the FIFO method, which resulted in a decrease in Cost of sales of $0.2 million for the fiscal year to date ended March 31, 2018 and an increase in the Income tax provision of $0.1 million for the fiscal year to date ended March 31, 2018. |
|
|
(B) – The fiscal second quarter and year to date ended March 31, 2018 amounts have been recast to reflect the retrospective application of the company’s change in classification of the non-service components of net periodic pension cost. This resulted in a decrease in Cost of sales of $0.1 million and $0.3 million for the fiscal second quarter and year to date ended March 31, 2018, respectively, a decrease in Selling and administrative of $0.1 million for the fiscal second quarter and year to date ended March 31, 2018, an increase to Operating Income of $0.2 million and $0.4 million for the fiscal second quarter and year to date ended March 31, 2018, respectively, and an increase to non-service components of net periodic pension costs of $0.2 million and $0.4 million for the fiscal second quarter and year to date ended March 31, 2018, respectively. |
|
Versum Materials, Inc. |
|||||||||||
| CONSOLIDATED BALANCE SHEETS | |||||||||||
| (Unaudited) | |||||||||||
| March 31, 2019 |
September 30, |
||||||||||
| (In millions) | |||||||||||
|
Assets |
|||||||||||
| Current Assets | |||||||||||
| Cash and cash items | $ | 390.8 | $ | 399.8 | |||||||
| Short-term investment | 11.4 | — | |||||||||
| Trade receivables, net | 188.1 | 184.4 | |||||||||
| Inventories | 203.1 | 177.1 | |||||||||
| Contracts in progress, less progress billings | 32.0 | 20.3 | |||||||||
| Prepaid expenses | 21.1 | 13.6 | |||||||||
| Other current assets | 19.3 | 17.9 | |||||||||
| Total Current Assets | 865.8 | 813.1 | |||||||||
| Plant and equipment, net | 422.3 | 405.1 | |||||||||
| Goodwill | 182.5 | 183.0 | |||||||||
| Intangible assets, net | 60.7 | 63.5 | |||||||||
| Other non-current assets | 35.9 | 40.6 | |||||||||
| Total Non-Current Assets | 701.4 | 692.2 | |||||||||
| Total Assets | $ | 1,567.2 | $ | 1,505.3 | |||||||
|
Liabilities and Stockholders’ Deficit |
|||||||||||
| Current Liabilities | |||||||||||
| Payables and accrued liabilities | $ | 122.8 | $ | 138.6 | |||||||
| Accrued income taxes | 35.4 | 43.3 | |||||||||
| Short-term borrowings | 0.3 | — | |||||||||
| Current portion of long-term debt | 5.8 | 5.8 | |||||||||
| Total Current Liabilities | 164.3 | 187.7 | |||||||||
| Long-term debt | 972.2 | 974.2 | |||||||||
| Noncurrent income tax payable | 32.3 | 37.3 | |||||||||
| Deferred tax liabilities | 38.9 | 41.3 | |||||||||
| Other non-current liabilities | 53.6 | 52.4 | |||||||||
| Total Non-Current Liabilities | 1,097.0 | 1,105.2 | |||||||||
| Total Liabilities | 1,261.3 | 1,292.9 | |||||||||
| Stockholders’ Equity | |||||||||||
| Common stock | 109.2 | 109.0 | |||||||||
| Capital in excess of par | 8.7 | 6.1 | |||||||||
| Retained earnings | 175.5 | 81.6 | |||||||||
| Accumulated other comprehensive income (loss) | (23.8 | ) | (18.2 | ) | |||||||
| Total Versum’s Stockholders’ Equity | 269.6 | 178.5 | |||||||||
| Non-Controlling Interests | 36.3 | 33.9 | |||||||||
| Total Stockholders’ Equity | 305.9 | 212.4 | |||||||||
| Total Liabilities and Stockholders’ Equity | $ | 1,567.2 | $ | 1,505.3 | |||||||
| Versum Materials, Inc. | |||||||||||
| CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||||||
| (Unaudited) | |||||||||||
| Six Months Ended March 31, | |||||||||||
| 2019 | 2018 | ||||||||||
| (In millions) | |||||||||||
| Operating Activities | |||||||||||
| Net income | $ | 114.2 | $ | 84.0 | |||||||
| Less: Net income attributable to non-controlling interests | 2.7 | 3.7 | |||||||||
| Net income attributable to Versum | 111.5 | 80.3 | |||||||||
|
Adjustments to reconcile income to cash provided by operating activities: |
|||||||||||
| Depreciation and amortization | 27.2 | 23.9 | |||||||||
| Deferred income taxes | (0.9 | ) | (4.4 | ) | |||||||
| Gain on sale of assets | — | (0.3 | ) | ||||||||
| Share-based compensation | 5.2 | 5.0 | |||||||||
| Other adjustments | 8.8 | (1.2 | ) | ||||||||
| Working capital changes that provided (used) cash: | |||||||||||
| Trade receivables | (5.7 | ) | (16.9 | ) | |||||||
| Inventories | (27.2 | ) | (10.8 | ) | |||||||
| Contracts in progress, less progress billings | (11.7 | ) | (18.0 | ) | |||||||
| Payables and accrued liabilities | (11.8 | ) | (46.4 | ) | |||||||
| Accrued income taxes | (18.2 | ) | 39.2 | ||||||||
| Other working capital | (3.9 | ) | 6.1 | ||||||||
| Cash Provided by Operating Activities | 73.3 | 56.5 | |||||||||
| Investing Activities | |||||||||||
| Additions to plant and equipment | (45.0 | ) | (65.1 | ) | |||||||
| Proceeds from sale of assets | 0.7 | 1.0 | |||||||||
| Short-term investment | (11.4 | ) | — | ||||||||
| Cash Used by Investing Activities | (55.7 | ) | (64.1 | ) | |||||||
| Financing Activities | |||||||||||
| Payments on long-term debt | (2.9 | ) | (2.9 | ) | |||||||
| Short-term borrowings | 0.3 | — | |||||||||
| Dividends paid to shareholders | (17.6 | ) | (10.9 | ) | |||||||
| Other financing activity | (4.9 | ) | (2.8 | ) | |||||||
| Cash Used for Financing Activities | (25.1 | ) | (16.6 | ) | |||||||
| Effect of Exchange Rate Changes on Cash | (1.5 | ) | 7.2 | ||||||||
| Increase in Cash and Cash Items | (9.0 | ) | (17.0 | ) | |||||||
| Cash and Cash items – Beginning of Year | 399.8 | 271.4 | |||||||||
| Cash and Cash items – End of Period | $ | 390.8 | $ | 254.4 | |||||||
|
APPENDIX TABLE A-1: RECONCILIATION OF NET INCOME TO ADJUSTED |
|||||||||||||||||||||||||
| Three Months Ended March 31, | Six Months Ended March 31, | ||||||||||||||||||||||||
| 2019 | 2018 | % Change | 2019 | 2018 | % Change | ||||||||||||||||||||
| (In millions, except percentages) | |||||||||||||||||||||||||
| Net Income Attributable to Versum (A) | $ | 50.4 | $ | 61.6 | (18 | )% | $ | 111.5 | $ | 80.3 | 39 | % | |||||||||||||
| Add: Interest expense | 13.2 | 11.9 | 11 | % | 26.0 | 23.2 | 12 | % | |||||||||||||||||
| Add: Write-off of financing costs | — | — | NM | — | 2.1 | NM | |||||||||||||||||||
| Add: Non-service components of net periodic pension cost (B) | 0.2 | 0.2 | — | % | 0.4 | 0.4 | — | % | |||||||||||||||||
| Add: Income tax provision (A) | 18.1 | 14.2 | 27 | % | 37.8 | 69.2 | (45 | )% | |||||||||||||||||
| Add: Depreciation and amortization | 13.7 | 12.3 | 11 | % | 27.2 | 23.9 | 14 | % | |||||||||||||||||
| Add: Non-controlling interests | 0.7 | 1.7 | (59 | )% | 2.7 | 3.7 | (27 | )% | |||||||||||||||||
| Add: Business separation, restructuring and cost reduction actions | 13.8 | 8.2 | 68 | % | 14.9 | 10.0 | 49 | % | |||||||||||||||||
| Adjusted EBITDA (B) | $ | 110.1 | $ | 110.1 | — | % | $ | 220.5 | $ | 212.8 | 4 | % | |||||||||||||
| Adjusted EBITDA Margin | 34 | % | 32 | % | 33 | % | 32 | % | |||||||||||||||||
|
(A) – The fiscal year to date ended March 31, 2018 amounts have been recast to reflect the retrospective application of the company’s election to change its inventory valuation method of accounting for its U.S. inventories from the LIFO method to the FIFO method, which resulted in an increase in Net Income Attributable to Versum of $0.1 million and an increase in the Income tax provision of $0.1 million for the fiscal year to date ended March 31, 2018. |
|
|
(B) – The fiscal second quarter and year to date ended March 31, 2018 amounts have been recast to reflect the retrospective application of the company’s change in classification of the non-service components of net periodic pension cost, which resulted in an increase to non-service components of net periodic pension costs of $0.2 million and $0.4 million for the fiscal second quarter and year to date ended March 31, 2018, respectively. |
|
APPENDIX TABLE A-2: RECONCILIATION OF NET INCOME TO ADJUSTED |
||||||||||||||||||
| Three Months Ended March 31, | Six Months Ended March 31, | |||||||||||||||||
| 2019 | 2018 | 2019 | 2018 | |||||||||||||||
| (In millions) | ||||||||||||||||||
| Net Income Attributable to Versum(A) | $ | 50.4 | $ | 61.6 | $ | 111.5 | $ | 80.3 | ||||||||||
|
Add: Business separation, restructuring and cost reduction actions, net of tax(B) |
12.0 | 6.8 | 12.8 | 8.2 | ||||||||||||||
| Add: Write-off of financing costs, net of tax(B) | — | — | — | 1.5 | ||||||||||||||
| Add: Impact of Tax Act | — | (3.7 | ) | (1.7 | ) | 33.9 | ||||||||||||
| Adjusted Net Income | $ | 62.4 | $ | 64.7 | $ | 122.6 | $ | 123.9 | ||||||||||
|
(A) – The fiscal year to date ended March 31, 2018 amounts have been recast to reflect the retrospective application of the company’s election to change its inventory valuation method of accounting for its U.S. inventories from the LIFO method to the FIFO method, which resulted in an increase in Net Income Attributable to Versum of $0.1 million. |
|
| (B) – See Appendix Table A-1 for amounts gross of tax. |
|
APPENDIX TABLE A-3: RECONCILIATON OF DILUTED EPS TO ADJUSTED |
||||||||||||||||||
| Three Months Ended March 31, | Six Months Ended March 31, | |||||||||||||||||
| 2019 | 2018 | 2019 | 2018 | |||||||||||||||
| (Per share data) | ||||||||||||||||||
| Diluted Earnings Per Share | $ | 0.46 | $ | 0.56 | $ | 1.01 | $ | 0.73 | ||||||||||
|
Add: Business separation, restructuring and cost reduction actions per diluted share, net of tax |
0.11 | 0.06 | 0.13 | 0.07 | ||||||||||||||
| Add: Write-off of financing costs, net of tax | — | — | — | 0.01 | ||||||||||||||
| Add: Impact of Tax Act | — | (0.03 | ) | (0.02 | ) | 0.32 | ||||||||||||
| Adjusted Diluted Earnings Per Share | $ | 0.57 | $ | 0.59 | $ | 1.12 | $ | 1.13 | ||||||||||
|
APPENDIX TABLE A-4: SALES BY SEGMENT |
||||||||||||||
| For the Quarter Ended | ||||||||||||||
|
December 31, 2018 |
March 31, 2019 |
Total | ||||||||||||
| (In millions) | ||||||||||||||
| Sales | ||||||||||||||
| Materials | $ | 221.7 | $ | 216.5 | $ | 438.2 | ||||||||
| DS&S | 117.2 | 109.1 | 226.3 | |||||||||||
| Corporate | 0.6 | 0.6 | 1.2 | |||||||||||
| Total Versum Sales | $ | 339.5 | $ | 326.2 | $ | 665.7 | ||||||||
| For the Quarter Ended | |||||||||||||||||||
|
December 31, 2017 |
March 31, 2018 |
June 30, 2018 |
September 30, 2018 |
Total | |||||||||||||||
| (In millions) | |||||||||||||||||||
| Sales | |||||||||||||||||||
| Materials | $ | 214.6 | $ | 218.9 | $ | 218.5 | $ | 233.6 | $ | 885.6 | |||||||||
| DS&S | 115.3 | 121.1 | 130.7 | 116.6 | 483.7 | ||||||||||||||
| Corporate | 0.9 | 0.7 | 0.8 | 0.6 | 3.0 | ||||||||||||||
| Total Versum Sales | $ | 330.8 | $ | 340.7 | $ | 350.0 | $ | 350.8 | $ | 1,372.3 | |||||||||
|
APPENDIX TABLE A-5: SEGMENT OPERATING INCOME TO SEGMENT |
||||||||||||||||||||||||
| For the Quarter Ended | ||||||||||||||||||||||||
| OPERATING INCOME TO ADJ EBITDA |
December 31, 2018 |
March 31, 2019 |
Total | |||||||||||||||||||||
| (In millions, except percentages) | ||||||||||||||||||||||||
| Materials | ||||||||||||||||||||||||
| Operating income | $ | 67.6 | $ | 65.4 | $ | 133.0 | ||||||||||||||||||
| Add: Depreciation and amortization | 12.6 | 12.8 | 25.4 | |||||||||||||||||||||
| Segment Adjusted EBITDA | $ | 80.2 | $ | 78.2 | $ | 158.4 | ||||||||||||||||||
| Segment Adjusted EBITDA Margin(C) | 36 | % | 36 | % | 36 | % | ||||||||||||||||||
| DS&S | ||||||||||||||||||||||||
| Operating income | $ | 34.7 | $ | 34.9 | $ | 69.6 | ||||||||||||||||||
| Add: Depreciation and amortization | 0.7 | 0.7 | 1.4 | |||||||||||||||||||||
| Segment Adjusted EBITDA | $ | 35.4 | $ | 35.6 | $ | 71.0 | ||||||||||||||||||
| Segment Adjusted EBITDA Margin(C) | 30 | % | 33 | % | 31 | % | ||||||||||||||||||
| Corporate | ||||||||||||||||||||||||
| Operating loss | $ | (5.4 | ) | $ | (3.9 | ) | $ | (9.3 | ) | |||||||||||||||
| Add: Depreciation and amortization | 0.2 | 0.2 | 0.4 | |||||||||||||||||||||
| Segment Adjusted EBITDA | $ | (5.2 | ) | $ | (3.7 | ) | $ | (8.9 | ) | |||||||||||||||
| Total Versum Materials Adjusted EBITDA | $ | 110.4 | $ | 110.1 | $ | 220.5 | ||||||||||||||||||
| For the Quarter Ended | ||||||||||||||||||||||||
| OPERATING INCOME TO ADJ EBITDA |
December 31, 2017 |
March 31, 2018 |
June 30, 2018 |
September 30, 2018 |
Total | |||||||||||||||||||
| (In millions, except percentages) | ||||||||||||||||||||||||
| Materials | ||||||||||||||||||||||||
| Operating income(A),(B) | $ | 66.1 | $ | 71.7 | $ | 71.5 | $ | 77.7 | $ | 287.0 | ||||||||||||||
| Add: Depreciation and amortization | 11.0 | 11.6 | 13.0 | 12.1 | 47.7 | |||||||||||||||||||
| Segment Adjusted EBITDA(A),(B) | $ | 77.1 | $ | 83.3 | $ | 84.5 | $ | 89.8 | $ | 334.7 | ||||||||||||||
| Segment Adjusted EBITDA Margin(C) | 36 | % | 38 | % | 39 | % | 38 | % | 38 | % | ||||||||||||||
| DS&S | ||||||||||||||||||||||||
| Operating income(B) | $ | 33.5 | $ | 32.9 | $ | 37.2 | $ | 32.0 | $ | 135.6 | ||||||||||||||
| Add: Depreciation and amortization | 0.3 | 0.4 | 0.7 | 0.7 | 2.1 | |||||||||||||||||||
| Segment Adjusted EBITDA(B) | $ | 33.8 | $ | 33.3 | $ | 37.9 | $ | 32.7 | $ | 137.7 | ||||||||||||||
| Segment Adjusted EBITDA Margin(C) | 29 | % | 27 | % | 29 | % | 28 | % | 28 | % | ||||||||||||||
| Corporate | ||||||||||||||||||||||||
| Operating loss(B) | $ | (8.5 | ) | $ | (6.8 | ) | $ | (5.7 | ) | $ | (6.3 | ) | $ | (27.3 | ) | |||||||||
| Add: Depreciation and amortization | 0.3 | 0.3 | 0.2 | 0.2 | 1.0 | |||||||||||||||||||
| Segment Adjusted EBITDA | $ | (8.2 | ) | $ | (6.5 | ) | $ | (5.5 | ) | $ | (6.1 | ) | $ | (26.3 | ) | |||||||||
| Total Versum Materials Adjusted EBITDA | $ | 102.7 | $ | 110.1 | $ | 116.9 | $ | 116.4 | $ | 446.1 | ||||||||||||||
|
(A) – The fiscal first quarter ended December 31, 2018 amounts have been recast to reflect the retrospective application of the company’s election to change its inventory valuation method of accounting for its U.S. inventories from the LIFO method to the FIFO method. This resulted in an increase in operating income for the materials segment by $0.2 million for the fiscal first quarter ended December 31, 2018 and the year ended September 30, 2018. |
|
|
(B) – The fiscal full year ended September 30, 2018 amounts have been recast to reflect the retrospective application of the company’s change in classification of the non-service components of net periodic pension cost. This resulted in an increase in operating income of $0.5 million, $0.1 million and $0.1 million for the Materials, DS&S and Corporate segments, respectively, for the fiscal year ended September 30, 2018. All quarters have been updated to reflect this change. |
|
|
(C) – Segment Adjusted EBITDA margin is calculated by dividing Segment Adjusted EBITDA by sales. |
| APPENDIX TABLE A-6: CONSOLIDATED AND SEGMENT SALES MAJOR FACTORS | ||||||
| Versum Materials Total | ||||||
|
Three Months Ended |
Six Months Ended |
|||||
| Sales | ||||||
| Volume | (1 | )% | 2 | % | ||
| Price/Mix | (2 | )% | (2 | )% | ||
| Currency | (1 | )% | (1 | )% | ||
| Versum Materials Sales Change | (4 | )% | (1 | )% | ||
|
|
||||||
|
Materials Segment |
||||||
|
Three Months Ended |
Six Months Ended |
|||||
| Sales | ||||||
| Volume | 3 | % | 4 | % | ||
| Price/Mix | (3 | )% | (2 | )% | ||
| Currency | (1 | )% | (1 | )% | ||
| Materials Sales Change | (1 | )% | 1 | % | ||
|
DS&S Segment |
||||||
|
Three Months Ended |
Six Months Ended |
|||||
| Sales | ||||||
| Volume | (9 | )% | (3 | )% | ||
| Currency | (1 | )% | (1 | )% | ||
| DS&S Sales Change | (10 | )% | (4 | )% | ||
View source version on businesswire.com: https://www.businesswire.com/news/home/20190507005388/en/