| 1-32532 | 20-0865835 | |||
| (Commission File Number) | (I.R.S. Employer Identification No.) | |||
| [ ] | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
| [ ] | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
| [ ] |
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act
(17 CFR 240.14d-2(b))
|
| [ ] |
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act
(17 CFR 240.13e-4(c))
|
| Item 2.02. |
Results
of Operations and Financial Condition
|
| Item 9.01. |
Financial Statements and Exhibits
|
|
|
(d)
|
Exhibits | |
| 99.1 | News Release dated October 30, 2012. | |
| 99.2 |
Webcast slides dated October 30, 2012.
|
|
|
ASHLAND INC.
|
|
|
(Registrant)
|
|
| October 30, 2012 |
/s/ Lamar M. Chambers
|
|
Lamar M. Chambers
|
|
|
Senior Vice President and
Chief Financial Officer
|
| 99.1 |
News Release dated October 30, 2012.
|
| 99.2 |
Webcast slides dated October 30, 2012.
|
|
October 30, 2012
|
|
(in millions except per-share amounts)
|
Quarter Ended Sept. 30,
|
||||||||
|
2012
|
2011
|
||||||||
|
Operating income
|
$ | (284 | ) | $ | (370 | ) | |||
|
Key items*
|
530 | 507 | |||||||
|
Adjusted operating income*
|
$ | 246 | $ | 137 | |||||
|
Adjusted pro forma EBITDA*
†
|
$ | 349 | $ | 264 | |||||
|
Diluted earnings per share (EPS)
|
|||||||||
|
From net income
|
$ | (3.49 | ) | $ | (3.38 | ) | |||
|
From continuing operations
|
$ | (3.47 | ) | $ | (3.50 | ) | |||
|
Key items*
|
5.34 | 4.51 | |||||||
|
Adjusted EPS from continuing operations*
|
$ | 1.87 | $ | 1.01 | |||||
|
Cash flows provided by operating activities
from continuing operations
|
$ | 239 | $ | 154 | |||||
|
Free cash flow*
|
154 | 35 | |||||||
| * | See Tables 5, 6 and 7 for definitions and U.S. GAAP reconciliations. | ||||||||
| † |
Includes International Specialty Products Inc. in both periods.
|
||||||||
|
·
|
Sales were $2.1 billion; normalizing for currency, divestitures and joint ventures, sales increased 3 percent;
|
|
·
|
Operating income rose 60 percent to $246 million;
|
|
·
|
Earnings before interest, taxes, depreciation and amortization (EBITDA) increased 32 percent to $349 million; and
|
|
·
|
EBITDA as a percent of sales rose 450 basis points to 17 percent, in line with the company’s long-term financial targets.
|
|
Ashland Inc. and Consolidated Subsidiaries
|
Table 2
|
|||||||
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
||||||||
|
(In millions - preliminary and unaudited)
|
||||||||
|
September 30
|
September 30
|
|||||||
|
2012
|
2011
|
|||||||
|
ASSETS
|
||||||||
|
Current assets
|
||||||||
|
Cash and cash equivalents
|
$ | 523 | $ | 737 | ||||
|
Accounts receivable
|
1,481 | 1,482 | ||||||
|
Inventories
|
1,008 | 925 | ||||||
|
Deferred income taxes
|
116 | 163 | ||||||
|
Other assets
|
81 | 80 | ||||||
| 3,209 | 3,387 | |||||||
|
Noncurrent assets
|
||||||||
|
Goodwill
|
3,332 | 3,291 | ||||||
|
Intangibles
|
1,936 | 2,134 | ||||||
|
Asbestos insurance receivable (noncurrent portion)
|
449 | 448 | ||||||
|
Equity and other unconsolidated investments
|
217 | 193 | ||||||
|
Other assets
|
539 | 599 | ||||||
| 6,473 | 6,665 | |||||||
|
Property, plant and equipment
|
||||||||
|
Cost
|
4,478 | 4,306 | ||||||
|
Accumulated depreciation and amortization
|
(1,646 | ) | (1,392 | ) | ||||
| 2,832 | 2,914 | |||||||
|
Total assets
|
$ | 12,514 | $ | 12,966 | ||||
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||
|
Current liabilities
|
||||||||
|
Short-term debt
|
$ | 344 | $ | 83 | ||||
|
Current portion of long-term debt
|
115 | 101 | ||||||
|
Trade and other payables
|
877 | 911 | ||||||
|
Accrued expenses and other liabilities
|
577 | 644 | ||||||
| 1,913 | 1,739 | |||||||
|
Noncurrent liabilities
|
||||||||
|
Long-term debt (noncurrent portion)
|
3,131 | 3,648 | ||||||
|
Employee benefit obligations
|
1,839 | 1,566 | ||||||
|
Asbestos litigation reserve (noncurrent portion)
|
771 | 783 | ||||||
|
Deferred income taxes
|
208 | 404 | ||||||
|
Other liabilities
|
633 | 691 | ||||||
| 6,582 | 7,092 | |||||||
|
Stockholders’ equity
|
4,019 | 4,135 | ||||||
|
Total liabilities and stockholders' equity
|
$ | 12,514 | $ | 12,966 | ||||
|
Table 8
|
||||||||||||||||||||
|
SUPPLEMENTAL RECONCILIATION OF NON-GAAP DATA - ADJUSTED EBITDA
|
||||||||||||||||||||
|
(In millions - preliminary and unaudited)
|
||||||||||||||||||||
|
RECONCILIATION OF SEPTEMBER 2011 QUARTER ADJUSTED PRO FORMA RESULTS
|
||||||||||||||||||||
|
($ millions, except percentages)
|
Pro Forma Adjustments
|
|||||||||||||||||||
|
ASHLAND SPECIALTY INGREDIENTS
Three Months Ended September 30, 2011
|
Ashland
As
Reported
Results
|
ISP
Pro Forma
Results
|
Additional
Purchase
Accounting
D&A
|
Key Items
|
Adjusted
Pro Forma
Results
|
|||||||||||||||
|
Sales
|
$ | 467 | $ | 205 | $ | - | $ | - | $ | 672 | ||||||||||
|
Cost of sales
|
334 | 139 | 9 | (16 | ) | 466 | ||||||||||||||
|
Gross profit as a percent of sales
|
28.5 | % | 32.2 | % | 30.7 | % | ||||||||||||||
|
SG&A expenses (includes research and development)
|
78 | 34 | 7 | - | 119 | |||||||||||||||
|
Equity and other income
|
1 | - | - | - | 1 | |||||||||||||||
|
Operating income
|
56 | 32 | (16 | ) | 16 | 88 | ||||||||||||||
|
Operating income as a percent of sales
|
12.0 | % | 15.6 | % | 13.1 | % | ||||||||||||||
|
Depreciation and amortization
|
42 | 9 | 16 | - | 67 | |||||||||||||||
|
Earnings before interest, taxes,
depreciation and amortization
|
$ | 98 | $ | 41 | $ | - | $ | 16 | $ | 155 | ||||||||||
|
EBITDA as a percent of sales
|
21.0 | % | 20.0 | % | 23.1 | % | ||||||||||||||
|
RECONCILIATION OF SEPTEMBER 2011 QUARTER ADJUSTED PRO FORMA RESULTS
|
||||||||||||||||||||
|
($ millions, except percentages)
|
Pro Forma Adjustments
|
|||||||||||||||||||
|
ASHLAND PERFORMANCE MATERIALS
Three Months Ended September 30, 2011
|
Ashland
As
Reported
Results
|
ISP
Pro Forma
Results
|
Additional
Purchase
Accounting
D&A
|
Key Items
|
Adjusted
Pro Forma
Results
|
|||||||||||||||
|
Sales
|
$ | 371 | $ | 65 | $ | - | $ | - | $ | 436 | ||||||||||
|
Cost of sales
|
323 | 56 | - | (1 | ) | 378 | ||||||||||||||
|
Gross profit as a percent of sales
|
12.9 | % | 13.8 | % | 13.3 | % | ||||||||||||||
|
SG&A expenses (includes research and development)
|
37 | 3 | - | - | 40 | |||||||||||||||
|
Equity and other income
|
1 | |||||||||||||||||||