The Chemours Company Reports Robust First Quarter 2022 Results
The Chemours Company (NYSE: CC) reported a strong performance in Q1 2022, with net sales reaching $1.8 billion, up 23% year-over-year. Net income was $234 million, translating to EPS of $1.43, a substantial increase from the previous year. Adjusted EBITDA soared 50% to $403 million. The company raised its FY 2022 Adjusted EBITDA guidance to between $1.475 billion and $1.575 billion. Strong demand in the Thermal & Specialized Solutions and Advanced Performance Materials segments offset challenges in Titanium Technologies due to ore supply issues. A dividend of $0.25 was approved for Q2.
- Net Sales increased by 23% year-over-year to $1.8 billion.
- Net Income rose to $234 million, with EPS increasing to $1.43, up $0.86 year-over-year.
- Adjusted EBITDA grew 50% to $403 million, highlighting strong operational performance.
- Raised full-year Adjusted EBITDA guidance to between $1.475 billion and $1.575 billion.
- Completed $146 million in share repurchases and approved a new authorization of $750 million.
- Ore supply challenges are expected to persist in the Titanium Technologies segment.
- Cash provided by operating activities decreased to $2 million, down from $39 million in the previous year.
- Free Cash Flow was negative at $(104) million compared to $(21) million in the prior year.
TSS and APM lead strong overall business performance, FY 2022 Adjusted EBITDA guidance raised
First Quarter 2022 Results & Highlights
-
Net Sales of , up$1.8 billion 23% year-over-year -
Net Income of
with EPS of$234 million , up$1.43 year-over-year$0.86 -
Adjusted Net Income* of
with Adjusted EPS* of$239 million , up$1.46 $0.75 -
Adjusted EBITDA* of
, up$403 million 50% year-over-year - Achieved exceptional quarterly results for TSS and APM, reflecting strong pricing and demand for our refrigerant and polymer products
-
On
April 27, 2022 , the Company's Board of Directors approved a second quarter dividend of per share$0.25 -
Completed
of share repurchases in the quarter; Approved a new share repurchase authorization of$146 million $750 million -
Given the strong results in the first quarter, we now expect full year Adjusted EBITDA to be between
and$1.47 5 billion$1.57 5 billion
“Our outstanding first quarter performance reflects the structural improvements we have made in our three industry leading businesses and the long-term secular growth trends underway in our TSS and APM segments,” said Chemours President and CEO
First quarter 2022 Net Sales were
First quarter Net Income was
Titanium Technologies (TT)
Creating a winning customer value proposition behind our world-class Ti-Pure™ operations
Titanium Technologies segment
Thermal & Specialized Solutions (TSS)
Driving innovation in low GWP solutions to support customer transitions to more sustainable products
Thermal & Specialized Solutions segment
Advanced Performance Materials (APM)
Creating a clean energy and advanced electronics powerhouse
Advanced Performance Materials had a record setting quarter. Segment
Other Segment
As previously announced, we completed the sale of our Mining Solutions business to
Corporate and Other Activities
Corporate and Other was an offset to first quarter Adjusted EBITDA of
Liquidity
As of
Cash provided by operating activities for the first quarter of 2022 was
Outlook
FY 2022 Adjusted EBITDA is now expected to be between
Conference Call
As previously announced, Chemours will hold a conference call and webcast on
About
For more information, we invite you to visit chemours.com or follow us on Twitter @Chemours or LinkedIn.
Non-GAAP Financial Measures
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, Adjusted Effective Tax Rate, Return on
Management uses Adjusted Net Income (Loss), Adjusted EPS, Adjusted EBITDA, Adjusted EBITDA Margin, Free Cash Flow, Adjusted Effective Tax Rate, Return on
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
This press release contains forward-looking statements, within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, 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
* For information on our non-GAAP measures, please refer to the attached "Reconciliation of GAAP Financial Measures to non-GAAP Financial Measures (Unaudited)"
Interim Consolidated Statements of Operations (Unaudited) (Dollars in millions, except per share amounts) |
||||||||
|
|
Three Months Ended |
|
|||||
|
|
2022 |
|
|
2021 |
|
||
Net sales |
|
$ |
1,764 |
|
|
$ |
1,436 |
|
Cost of goods sold |
|
|
1,278 |
|
|
|
1,139 |
|
Gross profit |
|
|
486 |
|
|
|
297 |
|
Selling, general, and administrative expense |
|
|
141 |
|
|
|
139 |
|
Research and development expense |
|
|
30 |
|
|
|
24 |
|
Restructuring, asset-related, and other charges |
|
|
11 |
|
|
|
(5 |
) |
Total other operating expenses |
|
|
182 |
|
|
|
158 |
|
Equity in earnings of affiliates |
|
|
11 |
|
|
|
10 |
|
Interest expense, net |
|
|
(41 |
) |
|
|
(49 |
) |
Other income, net |
|
|
6 |
|
|
|
1 |
|
Income before income taxes |
|
|
280 |
|
|
|
101 |
|
Provision for income taxes |
|
|
46 |
|
|
|
5 |
|
Net income |
|
|
234 |
|
|
|
96 |
|
Net income attributable to Chemours |
|
$ |
234 |
|
|
$ |
96 |
|
Per share data |
|
|
|
|
|
|
|
|
Basic earnings per share of common stock |
|
$ |
1.46 |
|
|
$ |
0.58 |
|
Diluted earnings per share of common stock |
|
|
1.43 |
|
|
|
0.57 |
|
Interim Consolidated Balance Sheets (Unaudited) (Dollars in millions, except per share amounts) |
||||||||
|
|
|
|
|
|
|
||
Assets |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
1,145 |
|
|
$ |
1,451 |
|
Accounts and notes receivable, net |
|
|
1,014 |
|
|
|
720 |
|
Inventories |
|
|
1,166 |
|
|
|
1,099 |
|
Prepaid expenses and other |
|
|
68 |
|
|
|
75 |
|
Total current assets |
|
|
3,393 |
|
|
|
3,345 |
|
Property, plant, and equipment |
|
|
9,254 |
|
|
|
9,232 |
|
Less: Accumulated depreciation |
|
|
(6,123 |
) |
|
|
(6,078 |
) |
Property, plant, and equipment, net |
|
|
3,131 |
|
|
|
3,154 |
|
Operating lease right-of-use assets |
|
|
225 |
|
|
|
227 |
|
|
|
|
102 |
|
|
|
102 |
|
Other intangible assets, net |
|
|
5 |
|
|
|
6 |
|
Investments in affiliates |
|
|
170 |
|
|
|
169 |
|
Restricted cash and restricted cash equivalents |
|
|
100 |
|
|
|
100 |
|
Other assets |
|
|
398 |
|
|
|
447 |
|
Total assets |
|
$ |
7,524 |
|
|
$ |
7,550 |
|
Liabilities |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
1,168 |
|
|
$ |
1,162 |
|
Compensation and other employee-related cost |
|
|
99 |
|
|
|
173 |
|
Short-term and current maturities of long-term debt |
|
|
24 |
|
|
|
25 |
|
Current environmental remediation |
|
|
182 |
|
|
|
173 |
|
Other accrued liabilities |
|
|
302 |
|
|
|
325 |
|
Total current liabilities |
|
|
1,775 |
|
|
|
1,858 |
|
Long-term debt, net |
|
|
3,692 |
|
|
|
3,724 |
|
Operating lease liabilities |
|
|
185 |
|
|
|
179 |
|
Long-term environmental remediation |
|
|
384 |
|
|
|
389 |
|
Deferred income taxes |
|
|
52 |
|
|
|
49 |
|
Other liabilities |
|
|
269 |
|
|
|
269 |
|
Total liabilities |
|
|
6,357 |
|
|
|
6,468 |
|
Commitments and contingent liabilities |
|
|
|
|
|
|
|
|
Equity |
|
|
|
|
|
|
|
|
Common stock (par value |
|
|
2 |
|
|
|
2 |
|
|
|
|
(1,393 |
) |
|
|
(1,247 |
) |
Additional paid-in capital |
|
|
956 |
|
|
|
944 |
|
Retained earnings |
|
|
1,940 |
|
|
|
1,746 |
|
Accumulated other comprehensive loss |
|
|
(339 |
) |
|
|
(364 |
) |
Total Chemours stockholders’ equity |
|
|
1,166 |
|
|
|
1,081 |
|
Non-controlling interests |
|
|
1 |
|
|
|
1 |
|
Total equity |
|
|
1,167 |
|
|
|
1,082 |
|
Total liabilities and equity |
|
$ |
7,524 |
|
|
$ |
7,550 |
|
Interim Consolidated Statements of Cash Flows (Unaudited) (Dollars in millions) |
||||||||
|
|
Three Months Ended |
|
|||||
|
|
2022 |
|
|
2021 |
|
||
Cash flows from operating activities |
|
|
|
|
|
|
|
|
Net income |
|
$ |
234 |
|
|
$ |
96 |
|
Adjustments to reconcile net income to cash provided by operating activities: |
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
74 |
|
|
|
83 |
|
Equity in earnings of affiliates, net |
|
|
(9 |
) |
|
|
(10 |
) |
Amortization of debt issuance costs and issue discounts |
|
|
2 |
|
|
|
2 |
|
Deferred tax provision (benefit) |
|
|
19 |
|
|
|
(6 |
) |
Asset-related charges |
|
|
5 |
|
|
|
— |
|
Stock-based compensation expense |
|
|
10 |
|
|
|
12 |
|
Net periodic pension cost |
|
|
3 |
|
|
|
1 |
|
Defined benefit plan contributions |
|
|
(5 |
) |
|
|
(5 |
) |
Other operating charges and credits, net |
|
|
6 |
|
|
|
29 |
|
Decrease (increase) in operating assets: |
|
|
|
|
|
|
|
|
Accounts and notes receivable |
|
|
(294 |
) |
|
|
(213 |
) |
Inventories and other operating assets |
|
|
(9 |
) |
|
|
(31 |
) |
(Decrease) increase in operating liabilities: |
|
|
|
|
|
|
|
|
Accounts payable and other operating liabilities |
|
|
(34 |
) |
|
|
81 |
|
Cash provided by operating activities |
|
|
2 |
|
|
|
39 |
|
Cash flows from investing activities |
|
|
|
|
|
|
|
|
Purchases of property, plant, and equipment |
|
|
(106 |
) |
|
|
(60 |
) |
Proceeds from sales of assets and businesses, net |
|
|
1 |
|
|
|
— |
|
Foreign exchange contract settlements, net |
|
|
(5 |
) |
|
|
(17 |
) |
Cash used for investing activities |
|
|
(110 |
) |
|
|
(77 |
) |
Cash flows from financing activities |
|
|
|
|
|
|
|
|
Debt repayments |
|
|
(4 |
) |
|
|
(3 |
) |
Payments on finance leases |
|
|
(3 |
) |
|
|
(2 |
) |
Purchases of treasury stock, at cost |
|
|
(144 |
) |
|
|
— |
|
Proceeds from exercised stock options, net |
|
|
6 |
|
|
|
6 |
|
Payments related to tax withholdings on vested stock awards |
|
|
(4 |
) |
|
|
(2 |
) |
Payments of dividends to the Company's common shareholders |
|
|
(40 |
) |
|
|
(41 |
) |
Cash used for financing activities |
|
|
(189 |
) |
|
|
(42 |
) |
Effect of exchange rate changes on cash, cash equivalents, restricted cash and restricted cash equivalents |
|
|
(9 |
) |
|
|
(17 |
) |
Decrease in cash, cash equivalents, restricted cash and restricted cash equivalents |
|
|
(306 |
) |
|
|
(97 |
) |
Cash, cash equivalents, restricted cash, and restricted cash equivalents at |
|
|
1,551 |
|
|
|
1,105 |
|
Cash, cash equivalents, restricted cash and restricted cash equivalents at |
|
$ |
1,245 |
|
|
$ |
1,008 |
|
|
|
|
|
|
|
|
|
|
Supplemental cash flows information |
|
|
|
|
|
|
|
|
Non-cash investing and financing activities: |
|
|
|
|
|
|
|
|
Purchases of property, plant, and equipment included in accounts payable |
|
$ |
37 |
|
|
$ |
44 |
|
Treasury Stock repurchased, not settled |
|
|
6 |
|
|
|
— |
|
Segment Financial and Operating Data (Unaudited) (Dollars in millions) |
||||||||||||||||||||||||
Segment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months |
|
|
|
|
|
|
||
|
|
|
|
|
|
|
Ended |
|
|
Sequential |
|
|||||||||||||
|
Three Months Ended |
|
|
Increase / |
|
|
|
|
|
Increase / |
|
|||||||||||||
|
2022 |
|
|
2021 |
|
|
(Decrease) |
|
|
2021 |
|
|
(Decrease) |
|
||||||||||
Titanium Technologies |
$ |
|
928 |
|
|
$ |
|
723 |
|
|
$ |
|
205 |
|
|
$ |
|
865 |
|
|
$ |
|
63 |
|
Thermal & Specialized Solutions |
|
|
425 |
|
|
|
|
304 |
|
|
|
|
121 |
|
|
|
|
295 |
|
|
|
|
130 |
|
Advanced Performance Materials |
|
|
385 |
|
|
|
|
333 |
|
|
|
|
52 |
|
|
|
|
346 |
|
|
|
|
39 |
|
Other Segment |
|
|
26 |
|
|
|
|
76 |
|
|
|
|
(50 |
) |
|
|
|
69 |
|
|
|
|
(43 |
) |
Total |
$ |
|
1,764 |
|
|
$ |
|
1,436 |
|
|
$ |
|
328 |
|
|
$ |
|
1,575 |
|
|
$ |
|
189 |
|
Segment Adjusted EBITDA |
|
|
|
|
|
|
|
|
|
|
Three Months |
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ended |
|
|
Sequential |
|
||||
|
Three Months Ended |
|
|
Increase / |
|
|
|
|
|
Increase / |
|
|||||||||||||
|
2022 |
|
|
2021 |
|
|
(Decrease) |
|
|
2021 |
|
|
(Decrease) |
|
||||||||||
Titanium Technologies |
$ |
|
206 |
|
|
$ |
|
166 |
|
|
$ |
|
40 |
|
|
$ |
|
195 |
|
|
$ |
|
11 |
|
Thermal & Specialized Solutions |
|
|
174 |
|
|
|
|
90 |
|
|
|
|
84 |
|
|
|
|
95 |
|
|
|
|
79 |
|
Advanced Performance Materials |
|
|
88 |
|
|
|
|
58 |
|
|
|
|
30 |
|
|
|
|
71 |
|
|
|
|
17 |
|
Other Segment |
|
|
— |
|
|
|
|
9 |
|
|
|
|
(9 |
) |
|
|
|
7 |
|
|
|
|
(7 |
) |
Corporate and Other |
|
|
(65 |
) |
|
|
|
(55 |
) |
|
|
|
(10 |
) |
|
|
|
(61 |
) |
|
|
|
(4 |
) |
Total Adjusted EBITDA |
$ |
|
403 |
|
|
$ |
|
268 |
|
|
$ |
|
135 |
|
|
$ |
|
307 |
|
|
$ |
|
96 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA Margin |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See Recast of Segment Adjusted EBITDA and Adjusted EBITDA Margin (Unaudited) within this Exhibit 99.1.
Quarterly Change in |
|
|||||||||||||||||||
|
|
|
|
Percentage Change vs. |
|
Percentage Change Due To |
|
|||||||||||||
|
|
|
|
|
|
Price |
|
Volume |
|
Currency |
|
Portfolio |
|
|||||||
|
$ |
|
1,764 |
|
|
|
23 |
% |
|
25 |
% |
|
4 |
% |
|
(2 |
)% |
|
(4 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Titanium Technologies |
$ |
|
928 |
|
|
|
28 |
% |
|
24 |
% |
|
6 |
% |
|
(2 |
)% |
|
— |
% |
Thermal & Specialized Solutions |
|
|
425 |
|
|
|
40 |
% |
|
40 |
% |
|
1 |
% |
|
(1 |
)% |
|
— |
% |
Advanced Performance Materials |
|
|
385 |
|
|
|
16 |
% |
|
15 |
% |
|
3 |
% |
|
(2 |
)% |
|
— |
% |
Other Segment |
|
|
26 |
|
|
|
(66 |
)% |
|
5 |
% |
|
(1 |
)% |
|
— |
% |
|
(70 |
)% |
Quarterly Change in |
|
|||||||||||||||||||
|
|
|
|
Percentage Change vs. |
|
Percentage Change Due To |
|
|||||||||||||
|
|
|
|
|
|
Price |
|
Volume |
|
Currency |
|
Portfolio |
|
|||||||
|
$ |
|
1,764 |
|
|
|
12 |
% |
|
8 |
% |
|
7 |
% |
|
— |
% |
|
(3 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Titanium Technologies |
$ |
|
928 |
|
|
|
7 |
% |
|
4 |
% |
|
3 |
% |
|
— |
% |
|
— |
% |
Thermal & Specialized Solutions |
|
|
425 |
|
|
|
44 |
% |
|
21 |
% |
|
23 |
% |
|
— |
% |
|
— |
% |
Advanced Performance Materials |
|
|
385 |
|
|
|
11 |
% |
|
5 |
% |
|
6 |
% |
|
— |
% |
|
— |
% |
Other Segment |
|
|
26 |
|
|
|
(62 |
)% |
|
5 |
% |
|
(1 |
)% |
|
— |
% |
|
(66 |
)% |
Reconciliation of GAAP Financial Measures to Non-GAAP Financial Measures (Unaudited)
(Dollars in millions)
GAAP Net Income Attributable to Chemours to Adjusted Net Income and Adjusted EBITDA Reconciliation
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 represents 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, and other charges; (gains) losses on sales of businesses or assets; and, other items not considered indicative of the Company’s ongoing operational performance and expected to occur infrequently, including Qualified Spend reimbursable by DuPont and/or Corteva as part of the Company's cost-sharing agreement under the terms of the MOU that were previously excluded from Adjusted EBITDA. 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 |
|
||||||||||||
|
|
|
|
|
|
|
|||||||||
|
|
2022 |
|
|
2021 |
|
|
2021 |
|
||||||
Net income attributable to Chemours |
|
$ |
|
234 |
|
|
$ |
|
96 |
|
|
$ |
|
233 |
|
Non-operating pension and other post-retirement employee benefit income |
|
|
|
(1 |
) |
|
|
|
(1 |
) |
|
|
|
(2 |
) |
Exchange losses (gains), net |
|
|
|
— |
|
|
|
|
8 |
|
|
|
|
(5 |
) |
Restructuring, asset-related, and other charges (1) |
|
|
|
16 |
|
|
|
|
(5 |
) |
|
|
|
3 |
|
Loss on extinguishment of debt |
|
|
|
— |
|
|
|
|
— |
|
|
|
|
1 |
|
Gain on sales of assets and businesses (2) |
|
|
|
(1 |
) |
|
|
|
— |
|
|
|
|
(113 |
) |
Natural disasters and catastrophic events (3) |
|
|
|
— |
|
|
|
|
16 |
|
|
|
|
2 |
|
Transaction costs |
|
|
|
— |
|
|
|
|
4 |
|
|
|
|
(3 |
) |
Qualified spend recovery (4) |
|
|
|
(14 |
) |
|
|
|
— |
|
|
|
|
(8 |
) |
Legal and environmental charges (5,6) |
|
|
|
8 |
|
|
|
|
13 |
|
|
|
|
11 |
|
Adjustments made to income taxes (7) |
|
|
|
(3 |
) |
|
|
|
— |
|
|
|
|
(3 |
) |
(Benefit from) provision for income taxes relating to reconciling items (8) |
|
|
|
— |
|
|
|
|
(11 |
) |
|
|
|
19 |
|
Adjusted Net Income (9) |
|
|
|
239 |
|
|
|
|
120 |
|
|
|
|
135 |
|
Interest expense, net |
|
|
|
41 |
|
|
|
|
49 |
|
|
|
|
43 |
|
Depreciation and amortization |
|
|
|
74 |
|
|
|
|
83 |
|
|
|
|
76 |
|
All remaining provision for income taxes (9) |
|
|
|
49 |
|
|
|
|
16 |
|
|
|
|
53 |
|
Adjusted EBITDA |
|
$ |
|
403 |
|
|
$ |
|
268 |
|
|
$ |
|
307 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted effective tax rate (9) |
|
|
|
17 |
% |
|
|
|
12 |
% |
|
|
|
28 |
% |
(1) |
In 2022, restructuring, asset related, and other charges primarily includes asset charges and write-offs resulting from the conflict between |
|
(2) |
The three months ended |
|
(3) |
In 2021, natural disasters and catastrophic events pertains to the total cost of plant repairs and utility charges in excess of historical averages caused by Winter Storm Uri. |
|
(4) |
Qualified spend recovery represents costs and expenses that were previously excluded from Adjusted EBITDA, reimbursable by DuPont and/or Corteva as part of our cost-sharing agreement under the terms of the MOU which is discussed in further detail in "Note 16 – Commitments and Contingent Liabilities" to the Interim Consolidated Financial Statements on our Quarterly Report on Form 10-Q for the quarter ended |
|
(5) |
Legal charges pertains to litigation settlements, PFOA drinking water treatment accruals, and other legal charges which are discussed in further detail in “Note 16 – Commitments and Contingent Liabilities” to the Interim Consolidated Financial Statements in our Quarterly Report on Form 10-Q for the quarter ended |
|
(6) |
Environmental charges pertains to management’s assessment of estimated liabilities associated with certain non-recurring environmental remediation expenses at various sites. See “Note 16 – Commitments and Contingent Liabilities” to the Interim Consolidated Financial Statements in our Quarterly Report on Form 10-Q for the quarter ended |
|
(7) |
Includes the removal of certain discrete income tax impacts within our provision for income taxes, such as shortfalls and windfalls on our share-based payments, certain return-to-accrual adjustments, valuation allowance adjustments, unrealized gains and losses on foreign exchange rate changes, and other discrete income tax items. |
|
(8) |
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 represents both current and deferred income tax expense or benefit based on the nature of the non-GAAP financial measure. |
|
(9) |
Adjusted effective tax rate is defined as all remaining provision for income taxes divided by pre-tax Adjusted Net Income. |
Reconciliation of GAAP Financial Measures to Non-GAAP Financial Measures (Unaudited)
(Dollars in millions, except per share amounts)
GAAP Earnings per Share to Adjusted Earnings per Share Reconciliation
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 |
|
||||||||||||
|
|
|
|
|
|
|
|||||||||
|
|
2022 |
|
|
2021 |
|
|
2021 |
|
||||||
Numerator: |
|
|
|
|
|
|
|
|
|
||||||
Net income attributable to Chemours |
|
$ |
|
234 |
|
|
$ |
|
96 |
|
|
$ |
|
233 |
|
Adjusted Net Income |
|
|
|
239 |
|
|
|
|
120 |
|
|
|
|
135 |
|
Denominator: |
|
|
|
|
|
|
|
|
|
||||||
Weighted-average number of common shares outstanding - basic |
|
|
|
159,897,673 |
|
|
|
|
165,652,778 |
|
|
|
|
162,982,696 |
|
Dilutive effect of the Company's employee compensation plans |
|
|
|
3,681,907 |
|
|
|
|
3,397,544 |
|
|
|
|
3,790,789 |
|
Weighted-average number of common shares outstanding - diluted |
|
|
|
163,579,580 |
|
|
|
|
169,050,322 |
|
|
|
|
166,773,485 |
|
|
|
|
|
|
|
|
|
|
|
||||||
Basic earnings per share of common stock |
|
$ |
|
1.46 |
|
|
$ |
|
0.58 |
|
|
$ |
|
1.43 |
|
Diluted earnings per share of common stock |
|
|
|
1.43 |
|
|
|
|
0.57 |
|
|
|
|
1.40 |
|
Adjusted basic earnings per share of common stock |
|
|
|
1.49 |
|
|
|
|
0.72 |
|
|
|
|
0.83 |
|
Adjusted diluted earnings per share of common stock |
|
1.46 |
0.71 |
0.81 |
Reconciliation of GAAP Financial Measures to Non-GAAP Financial Measures (Unaudited)
(In millions, except per share amounts)
2022 Estimated GAAP Net Income Attributable to Chemours to Estimated Adjusted Net Income, Estimated Adjusted EBITDA and Estimated Adjusted EPS Reconciliation (*)
|
|
Year Ended |
|
|||||
|
|
Low |
|
|
High |
|
||
Net income attributable to Chemours |
|
$ |
810 |
|
|
$ |
890 |
|
Restructuring, transaction, and other costs, net (1) |
|
|
5 |
|
|
|
5 |
|
Adjusted Net Income |
|
|
815 |
|
|
|
895 |
|
Interest expense, net |
|
|
170 |
|
|
|
170 |
|
Depreciation and amortization |
|
|
300 |
|
|
|
300 |
|
All remaining provision for income taxes |
|
|
190 |
|
|
|
210 |
|
Adjusted EBITDA |
|
$ |
1,475 |
|
|
$ |
1,575 |
|
|
|
|
|
|
|
|
|
|
Weighted-average number of common shares outstanding - basic (2) |
|
|
158.0 |
|
|
|
158.0 |
|
Dilutive effect of the Company's employee compensation plans (3) |
|
|
3.7 |
|
|
|
3.7 |
|
Weighted-average number of common shares outstanding - diluted |
|
|
161.7 |
|
|
|
161.7 |
|
|
|
|
|
|
|
|
|
|
Basic earnings per share of common stock |
|
$ |
5.13 |
|
|
$ |
5.63 |
|
Diluted earnings per share of common stock (4) |
|
|
5.01 |
|
|
|
5.50 |
|
Adjusted basic earnings per share of common stock |
|
|
5.16 |
|
|
|
5.66 |
|
Adjusted diluted earnings per share of common stock (4) |
|
|
5.04 |
|
|
|
5.53 |
|
(1) |
Restructuring, transaction, and other costs, net includes the net provision for (benefit from) income taxes relating to reconciling items and adjustments made to income taxes for the removal of certain discrete income tax impacts. |
|
(2) |
The Company’s estimates for the weighted-average number of common shares outstanding - basic reflect results for the three months ended |
|
(3) |
The Company’s estimates for the dilutive effect of the Company’s employee compensation plans reflect the dilutive effect for the three months ended |
|
(4) |
Diluted earnings per share is calculated using net income available to common shareholders divided by diluted weighted-average common shares outstanding during each period, which includes unvested restricted shares. Diluted earnings per share considers the impact of potentially dilutive securities except in periods in which there is a loss because the inclusion of the potential common shares would have an anti-dilutive effect. |
|
(*) |
The Company’s estimates reflect its current visibility and expectations based on market factors, such as currency movements, macro-economic factors, and end-market demand. Actual results could differ materially from these current estimates. |
Reconciliation of GAAP Financial Measures to Non-GAAP Financial Measures (Unaudited)
(Dollars in millions)
GAAP Cash Flow Provided by Operating Activities to Free Cash Flows Reconciliation
Free Cash Flows is defined as cash flows 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 |
|
||||||||||||
|
|
|
|
|
|
|
|||||||||
|
|
2022 |
|
|
2021 |
|
|
2021 |
|
||||||
Cash provided by operating activities |
|
$ |
|
2 |
|
|
$ |
|
39 |
|
|
$ |
|
214 |
|
Less: Purchases of property, plant, and equipment |
|
|
|
(106 |
) |
|
|
|
(60 |
) |
|
|
|
(83 |
) |
Free Cash Flows |
|
$ |
|
(104 |
) |
|
$ |
|
(21 |
) |
|
$ |
|
131 |
|
2022 Estimated GAAP Cash Flow Provided by Operating Activities to Estimated Free Cash Flow Reconciliation (*)
|
|
(Estimated) |
|
|
|
Year Ended |
|
Cash flow provided by operating activities |
|
$ |
>950 |
Less: Purchases of property, plant, and equipment |
|
|
~(400) |
Free Cash Flows |
|
$ |
>550 |
(*) |
The Company’s estimates reflect its current visibility and expectations based on market factors, such as currency movements, macro-economic factors, and end-market demand. Actual results could differ materially from these current estimates. |
Return on Invested Capital Reconciliation
Return on
|
|
Twelve Months Ended |
|
|||||
|
|
2022 |
|
|
2021 |
|
||
Adjusted EBITDA (1) |
|
$ |
1,448 |
|
|
$ |
890 |
|
Less: Depreciation and amortization |
|
|
(307 |
) |
|
|
(324 |
) |
Adjusted EBIT |
|
$ |
1,141 |
|
|
$ |
566 |
|
|
|
|
|
|
|
|
|
|
|
|
As of |
|
|||||
|
|
2022 |
|
|
2021 |
|
||
Total debt, net (2) |
|
$ |
3,716 |
|
|
$ |
3,993 |
|
Total equity |
|
|
1,167 |
|
|
|
852 |
|
Less: Cash and cash equivalents |
|
|
(1,145 |
) |
|
|
(1,008 |
) |
Invested capital, net |
|
$ |
3,738 |
|
|
$ |
3,837 |
|
Average invested capital (3) |
|
$ |
3,705 |
|
|
$ |
3,880 |
|
|
|
|
|
|
|
|
|
|
Return on |
|
|
31 |
% |
|
|
15 |
% |
(1) |
Reconciliations of net income (loss) attributable to Chemours to Adjusted EBITDA are provided on a quarterly basis. See the preceding table for the reconciliation of net income (loss) attributable to Chemours to Adjusted EBITDA. |
|
(2) |
Total debt, net is net of unamortized issue discounts of |
|
(3) |
Average invested capital is based on a five-quarter trailing average of invested capital, net. |
Reconciliation of GAAP Financial Measures to Non-GAAP Financial Measures (Unaudited)
(Dollars in millions)
Net Leverage Ratio Reconciliation
Net Leverage Ratio is defined as our total debt principal, net, or our total debt principal outstanding less cash and cash equivalents, divided by Adjusted EBITDA.
|
|
As of |
|
|||||
|
|
2022 |
|
|
2021 |
|
||
Total debt principal |
|
$ |
3,748 |
|
|
$ |
4,027 |
|
Less: Cash and cash equivalents |
|
|
(1,145 |
) |
|
|
(1,008 |
) |
Total debt principal, net |
|
$ |
2,603 |
|
|
$ |
3,019 |
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended |
|
|||||
|
|
2022 |
|
|
2021 |
|
||
Adjusted EBITDA (1) |
|
$ |
1,448 |
|
|
$ |
890 |
|
|
|
|
|
|
|
|
|
|
Net Leverage Ratio |
|
1.8x |
|
|
3.4x |
|
(1) |
Reconciliations of net income (loss) attributable to Chemours to Adjusted EBITDA are provided on a quarterly basis. See the preceding table for the reconciliation of net income (loss) attributable to Chemours to Adjusted EBITDA. |
Recast of Segment Adjusted EBITDA and Adjusted EBITDA Margin (Unaudited)
(Dollars in millions)
Beginning with reports filed in the first quarter of 2022, the Company changed its methodology used to allocate certain corporate function expenses to the operating segments to provide the Company's Chief Operating Decision Maker (“CODM”) with a more meaningful representation of segment profitability. This allocation methodology change reflects corporate function resource usage by each operating segment based on certain commercial drivers, in addition to the cost drivers, as well as consideration of the Company's recent sale of the Mining Solutions business in 2021. The historical segment information, including Adjusted EBITDA, has been recast to conform to the current segment presentation. The recast has no impact on the historical consolidated Adjusted EBITDA.
The following tables set forth historical segment Adjusted EBITDA and Adjusted EBITDA margin as previously presented.
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
2021 (1) |
|
|
2020 |
|
||||||||||||
Titanium Technologies |
$ |
|
169 |
|
|
$ |
|
219 |
|
|
$ |
|
223 |
|
|
$ |
|
198 |
|
|
$ |
|
809 |
|
|
$ |
|
510 |
|
Thermal & Specialized Solutions |
|
|
93 |
|
|
|
|
117 |
|
|
|
|
105 |
|
|
|
|
97 |
|
|
|
|
412 |
|
|
|
|
354 |
|
Advanced Performance Materials |
|
|
51 |
|
|
|
|
74 |
|
|
|
|
71 |
|
|
|
|
65 |
|
|
|
|
261 |
|
|
|
|
126 |
|
Other Segment |
|
|
10 |
|
|
|
|
19 |
|
|
|
|
15 |
|
|
|
|
8 |
|
|
|
|
51 |
|
|
|
|
73 |
|
Corporate and Other |
|
|
(55 |
) |
|
|
|
(63 |
) |
|
|
|
(42 |
) |
|
|
|
(61 |
) |
|
|
|
(220 |
) |
|
|
|
(184 |
) |
Total Adjusted EBITDA |
$ |
|
268 |
|
|
$ |
|
366 |
|
|
$ |
|
372 |
|
|
$ |
|
307 |
|
|
$ |
|
1,313 |
|
|
$ |
|
879 |
|
(1) |
Individual quarters may not sum to full year amounts due to rounding. |
|
Three Months Ended |
|
Year Ended |
||||||||
|
|
|
|
|
|
|
|
|
2021 |
|
2020 |
Titanium Technologies |
|
|
|
|
|
|
|
|
|
|
|
Thermal & Specialized Solutions |
|
|
|
|
|
|
|
|
|
|
|
Advanced Performance Materials |
|
|
|
|
|
|
|
|
|
|
|
Other Segment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following tables set forth historical segment Adjusted EBITDA and Adjusted EBITDA margin, recast to conform to the current segment presentation.
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
2021 (1) |
|
|
2020 |
|
||||||||||||
Titanium Technologies |
$ |
|
166 |
|
|
$ |
|
217 |
|
|
$ |
|
221 |
|
|
$ |
|
195 |
|
|
$ |
|
799 |
|
|
$ |
|
498 |
|
Thermal & Specialized Solutions |
|
|
90 |
|
|
|
|
115 |
|
|
|
|
103 |
|
|
|
|
95 |
|
|
|
|
401 |
|
|
|
|
344 |
|
Advanced Performance Materials |
|
|
58 |
|
|
|
|
79 |
|
|
|
|
76 |
|
|
|
|
71 |
|
|
|
|
284 |
|
|
|
|
146 |
|
Other Segment |
|
|
9 |
|
|
|
|
18 |
|
|
|
|
14 |
|
|
|
|
7 |
|
|
|
|
49 |
|
|
|
|
75 |
|
Corporate and Other |
|
|
(55 |
) |
|
|
|
(63 |
) |
|
|
|
(42 |
) |
|
|
|
(61 |
) |
|
|
|
(220 |
) |
|
|
|
(184 |
) |
Total Adjusted EBITDA |
$ |
|
268 |
|
|
$ |
|
366 |
|
|
$ |
|
372 |
|
|
$ |
|
307 |
|
|
$ |
|
1,313 |
|
|
$ |
|
879 |
|
(1) |
Individual quarters may not sum to full year amounts due to rounding. |
|
Three Months Ended |
|
Year Ended |
||||||||
|
|
|
|
|
|
|
|
|
2021 |
|
2020 |
Titanium Technologies |
|
|
|
|
|
|
|
|
|
|
|
Thermal & Specialized Solutions |
|
|
|
|
|
|
|
|
|
|
|
Advanced Performance Materials |
|
|
|
|
|
|
|
|
|
|
|
Other Segment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20220502005756/en/
INVESTORS
SVP, Chief Development Officer
+1.302.773.2263
Manager, Investor Relations
+1.302.773.0026
investor@chemours.com
NEWS MEDIA
+1.302.219.7140
media@chemours.com
Source:
FAQ
What were Chemours' Q1 2022 net sales and growth rate?
What is the Adjusted EBITDA guidance for Chemours in FY 2022?
How much was the Q1 2022 net income and EPS for Chemours?
What share repurchase activities did Chemours undertake in Q1 2022?