Second Quarter 2020 Highlights
(See Analysis of Operations and Notes for information on Non-GAAP financial measures; all results based on year-over-year comparison unless otherwise noted.)
COLUMBIA, Md., July 30, 2020 (GLOBE NEWSWIRE) -- W. R. Grace & Co. (NYSE: GRA) today announced financial results for the second quarter of 2020, which were impacted by the COVID-19 pandemic.
“I’m very pleased with how our teams are managing the unique challenges of the pandemic and recession. Our workforce remains safe and healthy, and we have experienced no business continuity issues in our global operations or supply chain," said Hudson La Force, Grace's President and Chief Executive Officer. "I want to publicly thank my leadership team and our 4,000 employees for the results they are delivering. Their creativity, adaptability, and commitment make a significant difference to our customers, their customers, and our fellow employees.”
“The pandemic has significantly disrupted our markets in the short-term, but it has not changed the value of our technology to our customers, our long-term growth potential, or the strategic value of our specialty chemicals franchise. We continue to make strategic investments and are well positioned to capture growth opportunities as our end markets recover.”
“Sales and earnings were better than expected. Our value selling and commercial excellence efforts continue to be robust and our technical teams continue to work closely with customers to deliver the full value of our technologies.”
“Cash flow performance was exceptional. Year-to-date Adjusted Free Cash Flow is 60% higher than last year, even though Adjusted EBIT is almost 40% lower. We've taken decisive actions to mitigate the economic effects of the pandemic and to ensure we generate strong free cash flow this year. We are ahead of plan on these actions and have identified additional opportunities to further improve cash flow this year.”
Second Quarter Consolidated Performance
Summary Financial Results - Total Grace | |||||
(In $ millions, except per share amounts) | 2Q20 | 2Q19 | Change | ||
Net sales | $418.7 | $513.6 | (18.5)% | ||
Net sales, constant currency1 | (17.7)% | ||||
Net income | (7.3) | 76.2 | (109.6)% | ||
Net income margin | (1.7)% | 14.8% | (16.5) pts | ||
Adjusted EBIT1 | 64.1 | 127.3 | (49.6)% | ||
Adjusted EBIT margin1 | 15.3% | 24.8% | (9.5) pts | ||
Diluted EPS | $(0.11) | $1.14 | (109.6)% | ||
Adjusted EPS1 | $0.49 | $1.16 | (57.8)% | ||
Dividends per share | $0.30 | $0.27 | 11.1% | ||
YTD 2020 | YTD 2019 | Change | |||
Net cash provided by operating activities | 184.6 | 144.9 | 27.4% | ||
Adjusted Free Cash Flow1 | 109.7 | 68.1 | 61.1% | ||
TTM 2Q20 | TTM 2Q19 | Change | |||
Return on Equity | 17.2% | 48.1% | (30.9) pts | ||
Adjusted EBIT ROIC1 | 16.8% | 20.3% | (3.5) pts | ||
1 See Analysis of Operations and Notes for information on Non-GAAP financial measures. |
Delivering on Our Strategic Initiatives
“The pandemic does not change our profitable growth strategy or the long-term value of our strategic growth initiatives," continued La Force. “We have strong leadership positions in end-markets that are critical to consumers and the global economy, with more than 80% of our sales in segments where we are number one or two. In recent years, we’ve made significant investments in capacity, capability and people to accelerate our growth and extend our competitive advantages. These investments are producing visible results. Our Grace Manufacturing System investments added 75 basis points to gross margins last year and I fully expect that value to increase as demand returns to normal levels.”
Grace's strategic framework for profitable growth includes four elements:
Second Quarter Segment Performance
Catalysts Technologies
Catalysts Technologies includes catalysts and related products and technologies used in petrochemical, refining, and other chemical manufacturing applications.
Summary Financial Results - Catalysts Technologies | |||||
(In $ millions) | 2Q20 | 2Q19 | Change | ||
Net sales | $309.0 | $395.7 | (21.9)% | ||
Net sales, constant currency1 | (21.4)% | ||||
Gross margin | 36.6% | 43.8% | (7.2) pts | ||
Operating income | 71.7 | 125.8 | (43.0)% | ||
Operating margin | 23.2% | 31.8% | (8.6) pts | ||
1 See Analysis of Operations and Notes for information on Non-GAAP financial measures. |
Materials Technologies
Materials Technologies includes specialty materials, including silica-based and silica-alumina-based materials, used in consumer/pharma, coatings, and chemical process applications.
Summary Financial Results - Materials Technologies | |||||
(In $ millions) | 2Q20 | 2Q19 | Change | ||
Net sales | $109.7 | $117.9 | (7.0)% | ||
Net sales, constant currency1 | (5.3)% | ||||
Gross margin | 26.9% | 36.2% | (9.3) pts | ||
Operating income | 12.6 | 24.1 | (47.7)% | ||
Operating margin | 11.5% | 20.4% | (8.9) pts | ||
1 See Analysis of Operations and Notes for information on Non-GAAP financial measures. |
Other Developments
Update on Proactive Actions to Mitigate COVID-19 Impacts
During the quarter, we made significant progress implementing our proactive actions to mitigate the COVID-19 impact and raised our full-year expected cash flow benefit from $100 million to $125 million.
Strengthened Financial Position
Refining Technologies Manufacturing Operations and Global Footprint
During the quarter, we implemented changes to our Refining Technologies manufacturing operations and global footprint to drive capital and operating efficiencies as well as support global growth.
Capital Allocation
2020 Financial Outlook
Full-Year 2020 Outlook and 2016-2021 Financial Framework
On April 30, 2020, we suspended our full-year 2020 financial outlook and our 2016-2021 Financial Framework due to the significant uncertainty associated with the COVID-19 pandemic. We expect to reinstate our financial outlook and long-term financial framework at the appropriate time.
3Q20 Planning Assumptions
Our primary planning assumptions for 3Q20 include:
Investor Call
We will host an investor conference call and webcast to discuss these results today at 9:00 a.m. ET. The conference call audio and accompanying presentation slides will be available to interested parties via a simultaneous webcast, and may be accessed from our website at http://investor.grace.com. Participants should access the webcast prior to the start of the call to register for the event and install and test any necessary software. The webcast will be archived on the company's website for one year.
Those without access to the internet can participate by dialing +1 833.350.1371 (U.S.) or +1 647.689.6659 (International). The participant passcode is 2454193. Investors are advised to dial into the call at least 10 minutes early in order to register.
An audio replay will be available for one week after 1:00 p.m. ET on July 30. The replay will be accessible by dialing +1 800.585.8367 (U.S.) or +1 416.621.4642 (International) and entering the participant passcode 2454193.
About Grace
Built on talent, technology, and trust, Grace is a leading global specialty chemical company. The company’s two industry-leading business segments—Catalysts Technologies and Materials Technologies—provide innovative products, technologies, and services that enhance the products and processes of our customers around the world. With approximately 4,000 employees, Grace operates and/or sells to customers in over 60 countries. More information about Grace is available at grace.com.
Forward-Looking Statements
This announcement contains forward-looking statements, that is, information related to future, not past, events. Such statements generally include the words “believes,” “plans,” “intends,” “targets,” “will,” “expects,” “suggests,” “anticipates,” “outlook,” “continues,” or similar expressions. Forward-looking statements include, without limitation, statements regarding: expected financial positions; results of operations; cash flows; financing plans; business strategy; operating plans; capital and other expenditures; impact of COVID-19 on Grace's business; competitive positions; growth opportunities for existing products; benefits from new technology; benefits from cost reduction initiatives, plans and objectives; succession planning; and markets for securities. For these statements, Grace claims the protections of the safe harbor for forward-looking statements contained in Section 27A of the Securities Act and Section 21E of the Exchange Act. Grace is subject to risks and uncertainties that could cause actual results or events to differ materially from its projections or that could cause other forward-looking statements to prove incorrect. Factors that could cause actual results or events to differ materially from those contained in the forward-looking statements include, without limitation: risks related to foreign operations, especially in areas of active conflicts and in emerging regions; the costs and availability of raw materials, energy and transportation; the effectiveness of Grace's research and development and growth investments; acquisitions and divestitures of assets and businesses; developments affecting Grace’s outstanding indebtedness; developments affecting Grace's pension obligations; legacy matters (including product, environmental, and other legacy liabilities) relating to past activities of Grace; its legal and environmental proceedings; environmental compliance costs (including existing and potential laws and regulations pertaining to climate change); the inability to establish or maintain certain business relationships; the inability to hire or retain key personnel; natural disasters such as storms and floods; fires and force majeure events; the economics of our customers’ industries, including the petroleum refining industry; public health and safety concerns, including pandemics and quarantines; changes in tax laws and regulations; international trade disputes, tariffs, and sanctions; the potential effects of cyberattacks; and those additional factors set forth in Grace's most recent Annual Report on Form 10-K, quarterly reports on Form 10-Q, and current reports on Form 8-K, which have been filed with the Securities and Exchange Commission and are readily available on the internet at www.sec.gov. Grace's reported results should not be considered as an indication of its future performance. Readers are cautioned not to place undue reliance on Grace's projections and forward-looking statements, which speak only as of the dates those projections and statements are made. Grace undertakes no obligation to release publicly any revisions to the projections and forward-looking statements contained in this announcement, or to update them to reflect events or circumstances occurring after the date of this announcement.
W. R. Grace & Co. and Subsidiaries
Consolidated Statements of Operations (unaudited)
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
(In millions, except per share amounts) | 2020 | 2019 | 2020 | 2019 | |||||||||||
Net sales | $ | 418.7 | $ | 513.6 | $ | 840.2 | $ | 983.1 | |||||||
Cost of goods sold | 299.4 | 304.2 | 561.3 | 585.1 | |||||||||||
Gross profit | 119.3 | 209.4 | 278.9 | 398.0 | |||||||||||
Selling, general and administrative expenses | 71.9 | 76.3 | 143.0 | 149.5 | |||||||||||
Research and development expenses | 16.7 | 16.3 | 33.7 | 33.3 | |||||||||||
Costs related to legacy matters | 2.8 | 1.5 | 5.5 | 48.4 | |||||||||||
Equity in earnings of unconsolidated affiliate | (3.4 | ) | (6.0 | ) | (4.6 | ) | (10.1 | ) | |||||||
Restructuring and repositioning expenses | 23.9 | 6.4 | 26.6 | 8.7 | |||||||||||
Interest expense and related financing costs | 19.2 | 19.6 | 37.5 | 39.6 | |||||||||||
Other (income) expense, net | (8.6 | ) | 0.1 | (17.4 | ) | (2.1 | ) | ||||||||
Total costs and expenses | 122.5 | 114.2 | 224.3 | 267.3 | |||||||||||
Income (loss) before income taxes | (3.2 | ) | 95.2 | 54.6 | 130.7 | ||||||||||
(Provision for) benefit from income taxes | (6.4 | ) | (18.8 | ) | (22.1 | ) | (29.7 | ) | |||||||
Net income (loss) | (9.6 | ) | 76.4 | 32.5 | 101.0 | ||||||||||
Less: Net (income) loss attributable to noncontrolling interests | 2.3 | (0.2 | ) | 2.2 | (0.1 | ) | |||||||||
Net income (loss) attributable to W. R. Grace & Co. shareholders | $ | (7.3 | ) | $ | 76.2 | $ | 34.7 | $ | 100.9 | ||||||
Earnings Per Share Attributable to W. R. Grace & Co. Shareholders | |||||||||||||||
Basic earnings per share: | |||||||||||||||
Net income (loss) | $ | (0.11 | ) | $ | 1.14 | $ | 0.52 | $ | 1.51 | ||||||
Weighted average number of basic shares | 66.2 | 66.8 | 66.3 | 66.8 | |||||||||||
Diluted earnings per share: | |||||||||||||||
Net income (loss) | $ | (0.11 | ) | $ | 1.14 | $ | 0.52 | $ | 1.51 | ||||||
Weighted average number of diluted shares | 66.2 | 67.0 | 66.4 | 66.9 | |||||||||||
Dividends per common share | $ | 0.30 | $ | 0.27 | $ | 0.60 | $ | 0.54 | |||||||
The Notes to the Financial Information are included as part of the Earnings Release. | |||||||||||||||
W. R. Grace & Co. and Subsidiaries
Consolidated Statements of Cash Flows (unaudited)
Six Months Ended June 30, | |||||||
(In millions) | 2020 | 2019 | |||||
OPERATING ACTIVITIES | |||||||
Net income (loss) | $ | 32.5 | $ | 101.0 | |||
Reconciliation to net cash provided by (used for) operating activities: | |||||||
Depreciation and amortization | 50.9 | 49.8 | |||||
Equity in earnings of unconsolidated affiliate | (4.6 | ) | (10.1 | ) | |||
Costs related to legacy matters | 5.5 | 48.4 | |||||
Cash paid for legacy matters | (12.3 | ) | (7.8 | ) | |||
Provision for income taxes | 22.1 | 29.7 | |||||
Cash paid for income taxes | (24.4 | ) | (20.3 | ) | |||
Income tax refunds received | 7.3 | 7.1 | |||||
Defined benefit pension expense | 6.6 | 9.4 | |||||
Cash paid under defined benefit pension arrangements | (8.4 | ) | (8.0 | ) | |||
Loss on disposal of assets | 20.9 | 1.2 | |||||
Changes in assets and liabilities, excluding effect of currency translation and acquisitions: | |||||||
Trade accounts receivable | 84.7 | (24.2 | ) | ||||
Inventories | 41.7 | (37.4 | ) | ||||
Accounts payable | (38.0 | ) | 13.1 | ||||
All other items, net | 0.1 | (7.0 | ) | ||||
Net cash provided by (used for) operating activities | 184.6 | 144.9 | |||||
INVESTING ACTIVITIES | |||||||
Cash paid for capital expenditures | (95.0 | ) | (101.5 | ) | |||
Business acquired, net of cash acquired | — | (22.8 | ) | ||||
Other investing activities, net | (24.2 | ) | (3.0 | ) | |||
Net cash provided by (used for) investing activities | (119.2 | ) | (127.3 | ) | |||
FINANCING ACTIVITIES | |||||||
Borrowings under credit arrangements | 9.1 | 6.9 | |||||
Repayments under credit arrangements | (12.8 | ) | (12.3 | ) | |||
Proceeds from issuance of notes | 750.0 | — | |||||
Cash paid for repurchases of common stock | (40.4 | ) | (29.8 | ) | |||
Cash paid for debt financing costs | (10.3 | ) | — | ||||
Proceeds from exercise of stock options | — | 18.0 | |||||
Dividends paid to shareholders | (40.4 | ) | (36.6 | ) | |||
Other financing activities, net | (4.2 | ) | (4.9 | ) | |||
Net cash provided by (used for) financing activities | 651.0 | (58.7 | ) | ||||
Effect of currency exchange rate changes on cash and cash equivalents | (1.5 | ) | — | ||||
Net increase (decrease) in cash, cash equivalents, and restricted cash | 714.9 | (41.1 | ) | ||||
Cash, cash equivalents, and restricted cash beginning of period | 282.9 | 201.0 | |||||
Cash, cash equivalents, and restricted cash, end of period | $ | 997.8 | $ | 159.9 | |||
The Notes to the Financial Information are included as part of the Earnings Release. | |||||||
W. R. Grace & Co. and Subsidiaries
Consolidated Balance Sheets (unaudited)
(In millions, except par value and shares) | June 30, 2020 | December 31, 2019 | |||||
ASSETS | |||||||
Current Assets | |||||||
Cash and cash equivalents | $ | 997.6 | $ | 282.5 | |||
Restricted cash and cash equivalents | 0.2 | 0.4 | |||||
Trade accounts receivable, less allowance of $15.0 (2019—$13.3) | 218.6 | 307.0 | |||||
Inventories | 267.1 | 309.9 | |||||
Other current assets | 236.1 | 235.1 | |||||
Total Current Assets | 1,719.6 | 1,134.9 | |||||
Properties and equipment, net of accumulated depreciation and amortization of $1,484.1 (2019—$1,497.0) | 1,144.4 | 1,143.8 | |||||
Goodwill | 556.8 | 556.9 | |||||
Technology and other intangible assets, net | 331.8 | 342.8 | |||||
Deferred income taxes | 515.3 | 517.6 | |||||
Investment in unconsolidated affiliate | 186.0 | 181.9 | |||||
Other assets | 51.1 | 54.7 | |||||
Total Assets | $ | 4,505.0 | $ | 3,932.6 | |||
LIABILITIES AND EQUITY | |||||||
Current Liabilities | |||||||
Debt payable within one year (includes $700.0 Senior Notes redeemed on July 13, 2020) | $ | 724.3 | $ | 23.1 | |||
Accounts payable | 207.6 | 302.3 | |||||
Other current liabilities | 428.7 | 419.7 | |||||
Total Current Liabilities | 1,360.6 | 745.1 | |||||
Debt payable after one year | 1,993.1 | 1,957.3 | |||||
Unfunded defined benefit pension plans | 436.5 | 434.6 | |||||
Underfunded defined benefit pension plans | 84.0 | 85.2 | |||||
Other liabilities | 281.2 | 308.2 | |||||
Total Liabilities | 4,155.4 | 3,530.4 | |||||
Equity | |||||||
Common stock issued, par value $0.01; 300,000,000 shares authorized; outstanding: 66,188,600 (2019—66,735,913) | 0.7 | 0.7 | |||||
Paid-in capital | 468.6 | 477.9 | |||||
Retained earnings | 725.0 | 730.5 | |||||
Treasury stock, at cost: shares: 11,268,033 (2019—10,720,720) | (920.8 | ) | (892.2 | ) | |||
Accumulated other comprehensive income (loss) | 71.8 | 78.8 | |||||
Total W. R. Grace & Co. Shareholders’ Equity | 345.3 | 395.7 | |||||
Noncontrolling interests | 4.3 | 6.5 | |||||
Total Equity | 349.6 | 402.2 | |||||
Total Liabilities and Equity | $ | 4,505.0 | $ | 3,932.6 | |||
The Notes to the Financial Information are included as part of the Earnings Release. | |||||||
W. R. Grace & Co. and Subsidiaries
Analysis of Operations (unaudited)
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||||||||||||||||||||||||
(In millions, except per share amounts) | 2020 | 2019 | % Change | 2020 | 2019 | % Change | |||||||||||||||||||||||||||||||||||||||
Net sales: | |||||||||||||||||||||||||||||||||||||||||||||
Catalysts Technologies | $ | 309.0 | $ | 395.7 | (21.9 | )% | $ | 617.0 | $ | 745.4 | (17.2 | )% | |||||||||||||||||||||||||||||||||
Materials Technologies | 109.7 | 117.9 | (7.0 | )% | 223.2 | 237.7 | (6.1 | )% | |||||||||||||||||||||||||||||||||||||
Total Grace net sales | $ | 418.7 | $ | 513.6 | (18.5 | )% | $ | 840.2 | $ | 983.1 | (14.5 | )% | |||||||||||||||||||||||||||||||||
Net sales by region: | |||||||||||||||||||||||||||||||||||||||||||||
North America | $ | 127.5 | $ | 155.9 | (18.2 | )% | $ | 245.6 | $ | 300.4 | (18.2 | )% | |||||||||||||||||||||||||||||||||
Europe Middle East Africa | 159.8 | 214.1 | (25.4 | )% | 343.5 | 408.7 | (16.0 | )% | |||||||||||||||||||||||||||||||||||||
Asia Pacific | 112.7 | 118.7 | (5.1 | )% | 213.0 | 227.9 | (6.5 | )% | |||||||||||||||||||||||||||||||||||||
Latin America | 18.7 | 24.9 | (24.9 | )% | 38.1 | 46.1 | (17.4 | )% | |||||||||||||||||||||||||||||||||||||
Total net sales by region | $ | 418.7 | $ | 513.6 | (18.5 | )% | $ | 840.2 | $ | 983.1 | (14.5 | )% | |||||||||||||||||||||||||||||||||
Performance measures: | |||||||||||||||||||||||||||||||||||||||||||||
Adjusted EBIT(A)(B): | |||||||||||||||||||||||||||||||||||||||||||||
Catalysts Technologies segment operating income | $ | 71.7 | $ | 125.8 | (43.0 | )% | $ | 153.7 | $ | 227.5 | (32.4 | )% | |||||||||||||||||||||||||||||||||
Materials Technologies segment operating income | 12.6 | 24.1 | (47.7 | )% | 31.6 | 48.1 | (34.3 | )% | |||||||||||||||||||||||||||||||||||||
Corporate costs | (16.7 | ) | (18.0 | ) | 7.2 | % | (32.3 | ) | (34.2 | ) | 5.6 | % | |||||||||||||||||||||||||||||||||
Certain pension costs(C) | (3.5 | ) | (4.6 | ) | 23.9 | % | (6.6 | ) | (9.4 | ) | 29.8 | % | |||||||||||||||||||||||||||||||||
Adjusted EBIT | 64.1 | 127.3 | (49.6 | )% | 146.4 | 232.0 | (36.9 | )% | |||||||||||||||||||||||||||||||||||||
Restructuring and repositioning expenses attributable to W. R. Grace & Co. shareholders(D) | (21.4 | ) | (6.4 | ) | (24.1 | ) | (8.7 | ) | |||||||||||||||||||||||||||||||||||||
Inventory write-offs(E) | (19.7 | ) | (3.6 | ) | (19.7 | ) | (3.6 | ) | |||||||||||||||||||||||||||||||||||||
Costs related to legacy matters | (2.8 | ) | (1.5 | ) | (5.5 | ) | (48.4 | ) | |||||||||||||||||||||||||||||||||||||
Third-party acquisition-related costs | (2.0 | ) | (1.0 | ) | (3.5 | ) | (1.3 | ) | |||||||||||||||||||||||||||||||||||||
Taxes and interest included in equity in earnings of unconsolidated affiliate | (0.2 | ) | (0.6 | ) | (0.2 | ) | (0.9 | ) | |||||||||||||||||||||||||||||||||||||
Interest expense, net | (18.9 | ) | (19.2 | ) | 1.6 | % | (36.6 | ) | (38.5 | ) | 4.9 | % | |||||||||||||||||||||||||||||||||
(Provision for) benefit from income taxes | (6.4 | ) | (18.8 | ) | 66.0 | % | (22.1 | ) | (29.7 | ) | 25.6 | % | |||||||||||||||||||||||||||||||||
Income (loss) attributable to W. R. Grace & Co. shareholders | $ | (7.3 | ) | $ | 76.2 | (109.6 | )% | $ | 34.7 | $ | 100.9 | (65.6 | )% | ||||||||||||||||||||||||||||||||
Diluted EPS | $ | (0.11 | ) | $ | 1.14 | (109.6 | )% | $ | 0.52 | $ | 1.51 | (65.6 | )% | ||||||||||||||||||||||||||||||||
Adjusted EPS(A) | $ | 0.49 | $ | 1.16 | (57.8 | )% | $ | 1.20 | $ | 2.09 | (42.6 | )% | |||||||||||||||||||||||||||||||||
The Notes to the Financial Information are included as part of the Earnings Release. | |||||||||||||||||||||||||||||||||||||||||||||
W. R. Grace & Co. and Subsidiaries
Analysis of Operations (unaudited) (continued)
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||||||
(In millions) | 2020 | 2019 | % Change | 2020 | 2019 | % Change | |||||||||||||||||||||
Adjusted profitability performance measures(A)(B)(C): | |||||||||||||||||||||||||||
Gross Margin: | |||||||||||||||||||||||||||
Catalysts Technologies | 36.6 | % | 43.8 | % | (720) bps | 38.7 | % | 43.2 | % | (450) bps | |||||||||||||||||
Materials Technologies | 26.9 | % | 36.2 | % | (930) bps | 30.0 | % | 36.3 | % | (630) bps | |||||||||||||||||
Adjusted Gross Margin | 34.1 | % | 42.1 | % | (800) bps | 36.4 | % | 41.5 | % | (510) bps | |||||||||||||||||
Inventory write-offs | (4.7 | )% | (0.7 | )% | (400) bps | (2.3 | )% | (0.4 | )% | (190) bps | |||||||||||||||||
Pension costs in cost of goods sold | (0.9 | )% | (0.6 | )% | (30) bps | (0.9 | )% | (0.6 | )% | (30) bps | |||||||||||||||||
Total Grace | 28.5 | % | 40.8 | % | (1230) bps | 33.2 | % | 40.5 | % | (730) bps | |||||||||||||||||
Adjusted EBIT: | |||||||||||||||||||||||||||
Catalysts Technologies | $ | 71.7 | $ | 125.8 | (43.0 | )% | $ | 153.7 | $ | 227.5 | (32.4 | )% | |||||||||||||||
Materials Technologies | 12.6 | 24.1 | (47.7 | )% | 31.6 | 48.1 | (34.3 | )% | |||||||||||||||||||
Corporate, pension, and other | (20.2 | ) | (22.6 | ) | 10.6 | % | (38.9 | ) | (43.6 | ) | 10.8 | % | |||||||||||||||
Total Grace | $ | 64.1 | $ | 127.3 | (49.6 | )% | $ | 146.4 | $ | 232.0 | (36.9 | )% | |||||||||||||||
Adjusted Depreciation And Amortization: | |||||||||||||||||||||||||||
Catalysts Technologies depreciation and amortization | $ | 20.6 | $ | 20.2 | 2.0 | % | $ | 41.3 | $ | 40.7 | 1.5 | % | |||||||||||||||
Depreciation and amortization included in equity in earnings of unconsolidated affiliate | 0.4 | 0.1 | 300.0 | % | 0.8 | 0.2 | 300.0 | % | |||||||||||||||||||
Catalysts Technologies | 21.0 | 20.3 | 3.4 | % | 42.1 | 40.9 | 2.9 | % | |||||||||||||||||||
Materials Technologies | 3.5 | 3.6 | (2.8 | )% | 7.0 | 7.1 | (1.4 | )% | |||||||||||||||||||
Corporate | 1.2 | 1.1 | 9.1 | % | 2.6 | 2.0 | 30.0 | % | |||||||||||||||||||
Adjusted Depreciation And Amortization | 25.7 | 25.0 | 2.8 | % | 51.7 | 50.0 | 3.4 | % | |||||||||||||||||||
Depreciation and amortization included in equity in earnings of unconsolidated affiliate | (0.4 | ) | (0.1 | ) | (300.0 | )% | (0.8 | ) | (0.2 | ) | (300.0 | )% | |||||||||||||||
Depreciation and amortization | $ | 25.3 | $ | 24.9 | 1.6 | % | $ | 50.9 | $ | 49.8 | 2.2 | % | |||||||||||||||
Adjusted EBITDA: | |||||||||||||||||||||||||||
Catalysts Technologies | $ | 92.7 | $ | 146.1 | (36.6 | )% | $ | 195.8 | $ | 268.4 | (27.0 | )% | |||||||||||||||
Materials Technologies | 16.1 | 27.7 | (41.9 | )% | 38.6 | 55.2 | (30.1 | )% | |||||||||||||||||||
Corporate, pension, and other | (19.0 | ) | (21.5 | ) | 11.6 | % | (36.3 | ) | (41.6 | ) | 12.7 | % | |||||||||||||||
Total Grace | $ | 89.8 | $ | 152.3 | (41.0 | )% | $ | 198.1 | $ | 282.0 | (29.8 | )% | |||||||||||||||
Adjusted EBIT margin: | |||||||||||||||||||||||||||
Catalysts Technologies | 23.2 | % | 31.8 | % | (860) bps | 24.9 | % | 30.5 | % | (560) bps | |||||||||||||||||
Materials Technologies | 11.5 | % | 20.4 | % | (890) bps | 14.2 | % | 20.2 | % | (600) bps | |||||||||||||||||
Total Grace | 15.3 | % | 24.8 | % | (950) bps | 17.4 | % | 23.6 | % | (620) bps | |||||||||||||||||
Net income margin | (1.7 | )% | 14.8 | % | (1650) bps | 4.1 | % | 10.3 | % | (620) bps | |||||||||||||||||
Adjusted EBITDA margin: | |||||||||||||||||||||||||||
Catalysts Technologies | 30.0 | % | 36.9 | % | (690) bps | 31.7 | % | 36.0 | % | (430) bps | |||||||||||||||||
Materials Technologies | 14.7 | % | 23.5 | % | (880) bps | 17.3 | % | 23.2 | % | (590) bps | |||||||||||||||||
Total Grace | 21.4 | % | 29.7 | % | (830) bps | 23.6 | % | 28.7 | % | (510) bps | |||||||||||||||||
The Notes to the Financial Information are included as part of the Earnings Release. | |||||||||||||||||||||||||||
W. R. Grace & Co. and Subsidiaries
Analysis of Operations (unaudited) (continued)
Six Months Ended June 30, | |||||||
(In millions) | 2020 | 2019 | |||||
Cash flow measure(A): | |||||||
Net cash provided by (used for) operating activities | $ | 184.6 | $ | 144.9 | |||
Cash paid for capital expenditures | (95.0 | ) | (101.5 | ) | |||
Free Cash Flow | 89.6 | 43.4 | |||||
Cash paid for legacy matters | 12.3 | 7.8 | |||||
Cash paid for repositioning | 3.8 | 10.0 | |||||
Cash paid for third-party acquisition-related costs | 2.4 | 0.6 | |||||
Cash paid for restructuring | 1.6 | 6.3 | |||||
Adjusted Free Cash Flow | $ | 109.7 | $ | 68.1 | |||
The Notes to the Financial Information are included as part of the Earnings Release. | |||||||
Four Quarters Ended June 30, | |||||||
(In millions) | 2020 | 2019 | |||||
Calculation of Adjusted EBIT Return on Invested Capital (trailing four quarters)(A): | |||||||
Net income (loss) attributable to W. R. Grace & Co. shareholders | $ | 60.1 | $ | 186.1 | |||
Adjusted EBIT | 388.5 | 472.5 | |||||
Reconciliation to Adjusted Invested Capital: | |||||||
Total equity | 349.6 | 387.3 | |||||
Total debt | 2,717.4 | 1,983.0 | |||||
Underfunded and unfunded defined benefit pension plans | 520.5 | 433.9 | |||||
Liabilities related to legacy matters | 200.1 | 165.5 | |||||
Cash, cash equivalents, and restricted cash | (997.8 | ) | (159.9 | ) | |||
Income taxes, net | (497.1 | ) | (502.1 | ) | |||
Other items | 22.0 | 18.7 | |||||
Adjusted Invested Capital | $ | 2,314.7 | $ | 2,326.4 | |||
Return on equity | 17.2 | % | 48.1 | % | |||
Adjusted EBIT Return on Invested Capital | 16.8 | % | 20.3 | % | |||
The Notes to the Financial Information are included as part of the Earnings Release. | |||||||
W. R. Grace & Co. and Subsidiaries
Analysis of Operations (unaudited)
Three Months Ended June 30, | |||||||||||||||||||||||||||||||
2020 | 2019 | ||||||||||||||||||||||||||||||
(In millions, except per share amounts) | Pre- Tax | Tax Effect | After- Tax | Per Share | Pre- Tax | Tax Effect | After- Tax | Per Share | |||||||||||||||||||||||
Diluted EPS | $ | (0.11 | ) | $ | 1.14 | ||||||||||||||||||||||||||
Restructuring and repositioning expenses attributable to W. R. Grace & Co. shareholders(D) | $ | 21.4 | $ | 2.3 | $ | 19.1 | 0.29 | $ | 6.4 | $ | 1.1 | $ | 5.3 | 0.08 | |||||||||||||||||
Inventory write-offs(E) | 19.7 | 3.8 | 15.9 | 0.24 | 3.6 | — | 3.6 | 0.05 | |||||||||||||||||||||||
Costs related to legacy matters | 2.8 | 0.5 | 2.3 | 0.03 | 1.5 | 0.4 | 1.1 | 0.02 | |||||||||||||||||||||||
Third-party acquisition-related costs | 2.0 | 0.4 | 1.6 | 0.02 | 1.0 | 0.3 | 0.7 | 0.01 | |||||||||||||||||||||||
Discrete tax items | (1.0 | ) | 1.0 | 0.02 | 11.3 | (11.3 | ) | (0.17 | ) | ||||||||||||||||||||||
Income tax expense related to historical tax attributes(F) | — | — | — | (2.3 | ) | 2.3 | 0.03 | ||||||||||||||||||||||||
Adjusted EPS | $ | 0.49 | $ | 1.16 | |||||||||||||||||||||||||||
The Notes to the Financial Information are included as part of the Earnings Release. | |||||||||||||||||||||||||||||||
Six Months Ended June 30, | |||||||||||||||||||||||||||||||
2020 | 2019 | ||||||||||||||||||||||||||||||
(In millions, except per share amounts) | Pre- Tax | Tax Effect | After- Tax | Per Share | Pre- Tax | Tax Effect | After- Tax | Per Share | |||||||||||||||||||||||
Diluted EPS | $ | 0.52 | $ | 1.51 | |||||||||||||||||||||||||||
Restructuring and repositioning expenses attributable to W. R. Grace & Co. shareholders(D) | $ | 24.1 | $ | 2.9 | $ | 21.2 | 0.32 | $ | 8.7 | $ | 1.6 | $ | 7.1 | 0.11 | |||||||||||||||||
Inventory write-offs(E) | 19.7 | 3.8 | 15.9 | 0.24 | 3.6 | — | 3.6 | 0.05 | |||||||||||||||||||||||
Costs related to legacy matters | 5.5 | 1.0 | 4.5 | 0.07 | 48.4 | 13.2 | 35.2 | 0.53 | |||||||||||||||||||||||
Third-party acquisition-related costs | 3.5 | 0.7 | 2.8 | 0.04 | 1.3 | 0.4 | 0.9 | 0.01 | |||||||||||||||||||||||
Discrete tax items | (0.9 | ) | 0.9 | 0.01 | 10.3 | (10.3 | ) | (0.15 | ) | ||||||||||||||||||||||
Income tax expense related to historical tax attributes(F) | — | — | — | (2.3 | ) | 2.3 | 0.03 | ||||||||||||||||||||||||
Adjusted EPS | $ | 1.20 | $ | 2.09 | |||||||||||||||||||||||||||
The Notes to the Financial Information are included as part of the Earnings Release. | |||||||||||||||||||||||||||||||
W. R. Grace & Co. and Subsidiaries
Notes to the Financial Information