OMNOVA SOLUTIONS INC - FORM 8-K - EX-99

Attached files

file	filename
8-K - FORM 8-K - OMNOVA SOLUTIONS INC	d604264d8k.htm

Kevin McMullen

Chairman & CEO

October 2, 2013

Deutsche Bank’s

2013 Leveraged Finance

Conference

Exhibit 99

2 -

Forward-Looking Statements

Non-GAAP Financial Measures

This presentation includes EBITDA, Adjusted EBITDA and Net Debt which are non-GAAP financial measures as defined by the Securities and Exchange Commission.

For a reconciliation to the most directly comparable GAAP financial measures, refer to the presentation Appendix.

•

This presentation and the accompanying oral remarks includes descriptions of our current business, operations, assets and other matters affecting the Company as

well as “forward-looking statements,” as defined by federal securities laws. All forward-looking statements, as well as any verbal statements by the Company in

connection with this presentation, are intended to qualify for the protections afforded forward-looking statements under the Private Securities Litigation Reform Act of

1995. Forward-looking statements reflect management’s current expectation, judgment, belief, assumption, estimate or forecast about future events, circumstances

or results and may address business conditions and prospects, strategy, capital structure, sales, profits, earnings, markets, products, technology, operations,

customers, raw materials, claims and litigation, financial condition, and accounting policies among other matters. Words such as, but not limited to, “will,” “may,”

“should,” “projects,” “forecasts,” “seeks,” “believes,” “expects,” “anticipates,” “estimates,” “intends,” “plans,” “targets,” “optimistic,” “likely,” “would,” “could” and similar

expressions or phrases identify forward-looking statements.

•

All descriptions of our current business, operations and assets, as well as all forward-looking statements involve risks and uncertainties. Many risks and

uncertainties are inherent in business generally and the markets in which the Company operates or proposes to operate. Other risks and uncertainties are more

specific to the Company’s businesses, including businesses that the Company acquires. There may be risks and uncertainties not currently known to the Company.

The occurrence of such risks and uncertainties and the impact of such occurrence is often not predictable or within the Company’s control. Such impacts could

adversely effect the Company’s results and, in some cases, such effect could be material.

•

All written and verbal descriptions of our current business, operations and assets and forward-looking statements attributable to the Company or any person acting

on the Company’s behalf are expressly qualified in their entirety by the risks, uncertainties and cautionary statements contained herein.

•

Any forward-looking statement speaks only as of the date on which such statement is made, and the Company undertakes no obligation, and specifically declines

any obligation, other than that imposed by law, to publicly update or revise any forward-looking statements whether as a result of new information, future events or

otherwise.

•

Risks and uncertainties that may adversely impact our current business, operations, assets, or other matters affecting the Company, and which may cause actual

results to differ materially from expected results include, among others: economic trends and conditions affecting the economy in general and/or the Company’s

end-use markets; prices and availability of raw materials including styrene, butadiene, vinyl acetate monomer, polyvinyl chloride, acrylonitrile, acrylics and textiles;

ability to increase pricing to offset raw material cost increases; product substitution and/or demand destruction due to product technology, performance or cost

disadvantages; high degree of customer concentration and potential loss of a significant customer; supplier, customer and/or competitor consolidation; customer

credit and bankruptcy risk; failure to successfully develop and commercialize new products; a decrease in regional customer demand due to reduced in-region

production or increased import competition; risks associated with international operations including political unrest, fluctuations in exchange rates, and regulatory

uncertainty; failure to successfully implement productivity enhancement and cost reduction initiatives; risks associated with chemical handling and manufacturing

and with acts of war, terrorism, natural disasters or accidents, including fires, floods, explosions and releases of hazardous substances; unplanned full or partial

suspension of plant operations; ability to comply, and cost of compliance with legislative and regulatory changes, including changes impacting environmental, health

and safety compliance and changes which may restrict or prohibit the Company from using or selling certain products and raw materials; losses from the Company’s

strategic alliance, joint venture, acquisition, integration and operational activities; rapid inflation in health care costs; loss of key employees and inability to attract and

retain new key employees; prolonged work stoppage resulting from labor disputes with unionized workforce; changes in, and significant contributions required to

meet pension plan funding obligations; attacks on and/or failure of the Company’s information systems; infringement or loss of the Company’s intellectual property;

litigation and claims against the Company related to products, services, contracts, employment, environmental, safety, intellectual property and other matters;

adverse litigation judgments or settlements; absence of or inadequacy of insurance coverage for litigation judgments, settlements or other losses; higher than

expected capital expenditures; availability of financing at anticipated rates and terms; and loan covenant default arising from substantial debt and leverage and the

inability to service that debt, including increases in applicable short-term or long-term borrowing rates.

•

For further information on risks and uncertainties, see the Company’s Form 10-K and Form 10-Q filings with the Securities and Exchange Commission.

Cautionary

3 -

LTM Sales = $1.0B*

Adj. EBITDA = $94M*

Performance Chemicals

LTM Sales $784M*

Engineered Surfaces

LTM Sales $254M*

Value-added emulsion polymers and

specialty chemicals used in coatings,

adhesives, binders and other

applications

Functional surfaces for

transportation, furnishings, new

construction and refurbishment

A Focused Polymer Company With Market Leadership Positions

* LTM: Last Twelve Months is Through August 31, 2013;

See Appendices 1, 2 and 3

Business Segments At A Glance

4 -

1. Business Model / Market Position

2. Expanded Global Capability

3. Technology / Differentiation

Company / Business Model Changes & Highlights

5 -

1. Business Model / Market Position

•

Leadership

positions

–

Typically

key

applications

•

Supplier of ingredients or components critical to

performance of finished products, but representing small

fraction of total cost

•

Market position and business model enables effective

margin management through periodic raw material volatility

–

Enhanced global sourcing capabilities

–

Diverse, value-added technology options

–

Responsive pricing mechanisms

Company / Business Model Changes & Highlights

6 -

1. Business Model / Market Position

•

Strong, growing position in key markets rebounding from last

recession

–

Residential housing and commercial real estate

•

Refurbishment

•

New Construction

–

Transportation

•

Improved profitability of Engineered Surfaces unit

–

Exited commercial wallcovering (N.A. & U.K.)

–

Increased capacity utilization by reducing manufacturing footprint

–

Strong pipeline of new products to enhance value to customers

•

North American asset repurposing in Performance Chemicals

–

Reduces 120 million pounds of SB latex capacity by 2015

–

Improves capacity utilization and profitability

–

Assets converted to high styrene and styrene acrylic products

(continued)

Company / Business Model Changes & Highlights

7 -

2. Expanded Global Capability

•

Expanded global manufacturing and technology footprint

provides access to fastest growing emerging world markets

(Asia-Pacific, China, India)

•

Global infrastructure improvements drive margins and

strengthen foundation for growth

–

SAP enterprise-wide platform

–

Globally integrated management

–

Global sourcing & logistics

–

Sustainability –

Vision 2014

–

LEAN SixSigma

Company / Business Model Changes & Highlights

8 -

3. Technology / Differentiation

•

Focus on value added specialty applications through leading

technologies and deep application knowledge/support

•

Broader / diversified technologies in attractive growth

markets with acquisition of ELIOKEM

–

Specialty coatings

–

Elastomeric modifiers

–

Oilfield chemicals

Improved Business Model And Global Position

And Strong Foundation On Which To Build

Improved Business Model And Global Position

And Strong Foundation On Which To Build

Company / Business Model Changes & Highlights

9 -

100% = $1.1 Billion

Asia &

Middle East

19%

USA

61%

Europe &

Africa

20%

Asia

USA

87%

Europe

11%

•

New specialty emulsions plant in Caojing, China supports growth opportunities

•

Specialty

rubber

plant

India —

Global

production

hub

for

tires,

hoses,

belts,

gaskets

•

Low

cost

coated

fabrics

plants

China

and

Thailand

for

growing

transportation

position

2002

2012*

100% = $681 Million

Sales by Region

* As of November 30, 2012

OMNOVA’s Global Reach

Growth Through Greater Global Diversification —

With Focus In Higher Growth Emerging Markets

10 -

Refurbishment & New

Construction

35%

Transportation

21%

Industrial /

Other

10%

Personal

Hygiene

Paper & Packaging

20%

Oilfield

Markets Served -

Global

•

Strong products / positions to grow as

market recovers

Refurbishment & Construction

•

A leading coated paper position in North

America

•

Leverage OMN technology for growth in:

–

N.A. packaging

–

China coated paper & packaging > 2013

Paper & Packaging

•

Well positioned in growing Asian

markets

Transportation

•

Oilfield chemicals

•

Personal hygiene

•

China / Asia

High Growth Markets

Sales by Market

LTM: Last Twelve Months is Through August 31, 2013

OMNOVA Consolidated

Attractive Growth Opportunities Leveraging OMNOVA Technology

And Market Recovery

11 -

Refurbishment

80%

New

Construction

20%

Refurbishment

70%

New

Construction

30%

Elastomeric

Modification

2011

2013

CAGR

Sales of Existing Homes

4.26M

4.97M

+8%

New housing starts

429k

674k

+25%

Source: NAHB, MBA

Architectural

Coatings

Carpet

Latex

Kitchen and

Bath Laminates

2011

2014

Office vacancy rates

16.0%

14.1%

Commercial Real Estate Volume

$211B

$340B

Source: ULI / E&Y

+61%

LTM: Last Twelve Months is Through August 31, 2013

Solid Surface

Flooring Laminates

35% of OMNOVA LTM Sales or > $365 Million

Strong Products / Positions To Grow As Industry Recovers

Residential Housing ~ 80%

Commercial Building ~ 20%

Refurbishment and New Construction

12 -

Packaging And China Expected To Drive OMNOVA Growth in This Market

20% of OMNOVA LTM Sales or ~

$210 Million

Leverage technology for above

market performance

N. American

Coated Paper

N. American

Packaging

China

Coated

Paper & Packaging

Rapidly growing middle class

drives growth in segment

OMN technology and assets drive

market penetration > 2013

Market

Size

(MM Lbs Emulsion

Polymers 2012)

Forecasted

Per Year Growth

(2013-2015)

OMNOVA Opportunity

900 -3% to -4%

1,800

+5%

600

+2%

LTM: Last Twelve Months is Through August 31, 2013

OMN focus / technology to drive

share gain

Market drivers - sustainability focus,

better point of sale promotion

Paper and Packaging Chemicals

13 -

Well Positioned In Growing Asian Markets With

China, India, Thailand Manufacturing

Well Positioned In Growing Asian Markets With

China, India, Thailand Manufacturing

21%

OMNOVA

LTM

Sales

$210

Million

Projected Strong Growth In China And Asian Light Vehicle

Sales And Work Tire Demand

Tire Cord Adhesives

Global -

Nitrile Rubber

(Belts, Hoses)

Asia -

Coated Fabrics

(Vehicle Seating)

Asia -

LTM: Last Twelve Months is Through August 31, 2013

Transportation

14 -

•

Oilfield / gas drilling and cementing chemicals

–

Oilfield

rigs

projected

growth

8-10%

per

year

through

2015

–

Opportunity for OMN to grow above market

•

Focus in fast growth high temperature / pressure environments

•

Unique new emulsion and powder products

•

Decorative laminates (for retail / store display, furniture,

flooring)

–

Bundled approach to provide matching paper and vinyl

laminates to “big box”

retail stores

–

OMNOVA

products

specified

retail

store

chains;

flooring

mfgrs

–

Cost in-use advantage / superior design aesthetics drives

substitution

•

Personal hygiene products grow in emerging markets

–

Global growth in nonwoven binders

–

New plant in Caojing, China positioned to serve rapidly growing

Asian markets

Unique Technology-Focused Value Proposition Drives Growth

High Growth Markets / Applications

15 -

Annual Revenue*

Annual Adjusted EBITDA*

$521.6

$396.8

$527.9

$951.9

$864.5

$784.0

$245.1

$228.5

$253.8

$249.2

$261.0

$253.6

$229.5

$288.4

$289.5

$200

$400

$600

$800

$1,000

$1,200

$1,400

2008

2009

2010

2011

2012

LTM

8/31/2013

Performance Chemicals

Engineered Surfaces

ELIOKEM

$854.8

$1,056.2

$1,201.1

$1,125.5

Strong EBITDA Performance Across Varied Business Conditions

$1,037.6

$1,070.1

Pro forma results include ELIOKEM acquisition and exclude divested commercial wallcovering businesses

LTM: Last Twelve Months is Through August 31, 2013

Adjusted EBITDA - See Appendices 1, 2, 3, and 4; Annual Adjusted EBITDA includes OMNOVA Corporate Expense of $6.1M, $12.7M, $10.8M, $11.6M, $17.6M and

$17.2M for 2008, 2009, 2010, 2011, 2012 and LTM 2013, respectively.

Historical Financial Results

$37.5

$59.7

$75.8

$113.5

$115.0

$96.1

$3.6

$14.8

$13.4

$12.3

$14.5

$14.7

$34.6

$35.1

$48.7

6.6%

11.3%

11.9%

9.5%

9.9%

9.0%

0.0%

2.0%

4.0%

6.0%

8.0%

10.0%

12.0%

$0.0

$20.0

$40.0

$60.0

$80.0

$100.0

$120.0

$140.0

$160.0

$180.0

$200.0

2008

2009

2010

2011

2012

LTM 8/31/2013

Performance Chemicals

Engineered Surfaces

ELIOKEM

OMN Cons. Est.

EBITDA Margin

$96.9

$127.1

$114.2

$111.9

$93.6

$69.6

16 -

Financial Goals

•

Increased capacity utilization

•

Expansion in faster growing

markets in Asia

•

Higher value-added applications

•

Deeper penetration with strong

pipeline of new products and

broader technology

•

Leverage global infrastructure

investments (SAP, LSS, Sourcing)

•

Stronger presence in emerging

markets of Asia / India

•

Leverage future cyclical market

improvements in refurbishment, new

construction and transportation

•

Unique capabilities and proven

performance open opportunities in

niche applications (e.g. oilfield,

personal hygiene and retail displays,

flooring, food / hospitality fixtures)

Volume

Goal

Per

Annum

Profit

Goal

–

14%

EBITDA

OMNOVA Solutions

17 -

0.0x

1.0x

2.0x

3.0x

4.0x

5.0x

6.0x

$50

$100

$150

$200

$250

$300

$350

$400

Net Debt*

(Net Debt / Adjusted EBITDA)

($ Millions)

Change

net

debt

–

See

Appendix

–

Net

Debt

Leverage

LTM: Last Twelve Months is Through August 31, 2013

$111

Leverage*

$68

$356

Proven Success At Deleveraging Has Enabled Opportunities

Such As The ELIOKEM Acquisition

Proven Success At Deleveraging Has Enabled Opportunities

Such As The ELIOKEM Acquisition

$307

$300

2009

2010

2011

2012

2013 Q3

YTD

5.1x

0.9x

1.8x

2.7x

3.1x

2008

2009

2010

2011

2012

LTM

8/31/2013

3.2x

ELIOKEM

Acquisition

ELIOKEM

Acquisition

$376

3.5x

Significant Cash Flow Generation

18 -

$250

$195

Liquidity

Foreign Debt & L/C’s

•

Various short-term

maturities

Term Loan B

•

2018 Maturity

•

L+300; floor 1.25%

•

Net Sr. Secured leverage

ratio covenant

Senior Notes 7.875%

•

2018 Maturity

•

No financial covenants

Debt

$450 Million

Net Sr. Secured Leverage Ratio

2011

2012

2013

2014

Covenant

< 3.25

< 3.00

< 2.75

< 2.50

Actual

0.9

0.5

EBITDA

Cushion

$84M

$95M

$77M

Capital Structure

All-In Debt Cost

6.3% / Significant Liquidity And Covenant Cushion

11/30/12

8/31/13

Revolver

Balance Drawn

Letters of Credit

Remaining Capacity

Cash

149

150

Total Liquidity

$223M

19 -

Improved Product Mix and Responsive Pricing Mechanism

($ Millions)

Raw Material Inflation

OMNOVA Pricing Realization

OMNOVA Legacy 2008-2011

75.1

(106.8)

96.8

(23.0)

(29.3)

86.9

89.6

(42.0)

120.7

120.8

0.8

(68.7)

-$120

-$80

-$40

$40

$120

2008

2009

2010

2011

2012

Q3 2013

YTD

$160

$80

Price Realization vs. Raw Material Inflation

Confidential

Engineered Surfaces

21 -

LTM: Last Twelve Months is Through August 31, 2013;

See

Appendix

–

Engineered

Surfaces

A Broad-Based Functional And Decorative Surfaces Business

Sales*

$254.0M

Adj. EBITDA*

$14.7M

Adj. EBITDA Margin

5.8%

Manufacturing

Process

Functional and

Decorative Surfaces

Customers

•

Durability

•

Stain, scratch resistance, cleanability

•

Attractive designs

•

Critical part of finished product; small part of cost

•

Cost effective substitute for other materials

Key Characteristics:

Laminates

36%

Performance

Films

19%

Coated

Fabrics

45%

Engineered Surfaces – Segment Overview

22 -

•

Kitchen and bath laminates

•

Furniture using coated fabrics

•

Furniture, appliance and flooring laminates

Residential Housing

Markets Served

Residential

Housing

27%

Transportation

40%

Industrial /

Other

15%

Commercial

Buildings

19%

•

Automotive seating and interior materials

•

Bus / mass transit seating upholstery

•

Recreational vehicle laminates

Transportation

•

Store fixture and display laminates

•

Contract furniture upholstery

•

Interior wall partitions

•

Ceiling tile laminates

Commercial Building

•

Medical application films

•

Tape and labels

Industrial / Other

LTM: Last Twelve Months is Through August 31, 2013

Engineered Surfaces

23 -

Upholstery, Laminates and Films Engineered for Functional

Performance with Outstanding Design

Upholstery, Laminates and Films Engineered for Functional

Performance with Outstanding Design

Automotive

Mass

Transit

Kitchen &

Bath Cabinets

Marine

Contract

Flooring

Digital

Wall Murals

RV/Mfg. Housing

Industrial

Window

Profiles

Retail

Displays

Decking

Healthcare

Major Surface Applications

Confidential

Performance Chemicals

25 -

LTM: Last Twelve Months is Through August 31, 2013;

See Appendix 3 –

Performance Chemicals

Adj. EBITDA*

$96.1M

Providing Value-Added Solutions On A Global Basis

Adj. EBITDA Margin

12.3%

Sales*

$784.0M

•

High performance, globally specified products

•

Many high margin, niche applications

•

High switching costs for customers

•

Solutions provider with value-added technical

service

Key Characteristics:

Emulsion

Polymerization

Process

Customers

Specialty

Chemicals

63%

Performance

Materials

37%

Products

(Wet / Dry)

Raw Materials =

Basic Monomers

Styrene

Butadiene

Acrylics

Acrylonitrile

Others

—

Critical ingredients – Key to finished product

performance; small % of total cost

Performance Chemicals – Segment Overview

26 -

Personal

Hygiene

Coating

Resins

Tape &

Adhesives

Antioxidants

Oil/Gas

Drilling

Specialty

Rubber &

Reinforcement

Elastomeric

Modifiers

Construction

Floor

Care

Paper/

Packaging

Carpet

Tire

Cord

Global Chemical Markets

Numerous Applications Within The Emulsion Polymer Space

27 -

Refurbishment &

New Construction

32%

Transportation

14%

Industrial

Personal

Hygiene

11%

Paper &

Packaging

27%

Oilfield

SB Latex

45%

Acrylics &

Vinyl Acetate

24%

Vinyl

Pyridine

Latex

Nitrile

Rubber

Other

Chemicals

Antioxidants

High Styrene

Diversified Markets Served With

Broad-Based Chemistries

Diversified Markets Served With

Broad-Based Chemistries

Markets

Served

–

Global

Chemistries

* LTM: Last Twelve Months Through August 31, 2013

OMNOVA Performance Chemicals

28 -

Expanded manufacturing capability in high-growth (Asia and India) emerging markets

Strong global business/supply chain infrastructure on which to build

Improved capacity utilization through repurposing N.A. assets

Growing Global

Footprint

Leading Market

Positions

Diverse Business

Model

Stronger And More

Stable Margins

Strong Free Cash

Flow

OMNOVA Is Creating Value Through A Global Enterprise

Typically #1 or #2 –

in key applications provides competitive advantage and

above market growth

Strong technology and new product pipeline further enhanced with

acquisition

Over 1,000 products sold to over 1,500 customers in more than 90

countries

Significant expansion into adjacent markets in the emulsion polymer space through

acquisitions such as ELIOKEM

Improved margins since 2008 (despite sluggish economy and dynamic operating

conditions)

Margin improvement driven by diversification of markets & technologies

Position as a critical ingredients supplier

Strong legacy of cash generation

Maintenance capex generally below D&A

NOL’s shield cash taxes for several years

Key Investment Highlights

29 -

Company Confidential

30 -

Appendix

31 -

This presentation includes EBITDA, Adjusted EBITDA and Net Debt which are Non-GAAP financial measures as

defined by the Securities and Exchange Commission.

OMNOVA’s EBITDA is calculated as income (loss) from continuing operations less interest expense, amortization of

deferred financing costs, income taxes and depreciation and amortization expense. OMNOVA’s Adjusted EBITDA is

calculated as OMNOVA’s EBITDA less restructuring and severance expenses, asset impairments, non-cash stock

compensation and other items. Segment EBITDA is calculated as segment operating income (loss) less interest

expense, amortization of deferred financing costs, income taxes and depreciation and amortization expense.

Segment Adjusted EBITDA is calculated as Segment EBITDA less restructuring and severance expenses, asset

impairments, non-cash stock compensation and other items. For purposes of this presentation, Net Debt is

calculated as total debt less cash.

ELIOKEM’s EBITDA is calculated as net income less interest expense, amortization of deferred financing costs,

income taxes and depreciation and amortization expense. ELIOKEM’s Adjusted EBITDA is calculated as ELIOKEM’s

EBITDA less restructuring and severance expenses, asset impairments and other items.

EBITDA, Adjusted EBITDA and Net Debt are not measures of financial performance under GAAP. EBITDA, Adjusted

EBITDA

and

Net

Debt

are

not

calculated

the

same

manner

all

companies

and,

accordingly,

are

not

necessarily

comparable to similarly titled measures of other companies and may not be appropriate measures for comparing

performance relative to other companies. EBITDA, Adjusted EBITDA and Net Debt should not be construed as

indicators of the Company’s operating performance or liquidity and should not be considered in isolation from or as

a substitute for net income (loss), cash flows from operations or cash flow data, which are all prepared in

accordance with GAAP. EBITDA, Adjusted EBITDA and Net Debt are not intended to represent, and should not be

considered more meaningful than or as an alternative to, measures of operating performance as determined in

accordance with GAAP. Management believes that presenting this information is useful to investors because these

measures are commonly used as analytical indicators to evaluate performance and by management to allocate

resources. Set forth below are the reconciliations of these non-GAAP measures to their most directly comparable

GAAP financial measure.

All appendix results are pro forma reflecting continuing business (including the acquisition of ELIOKEM and

excluding the sale of global wallcovering businesses).

Appendix – Non-GAAP Financial Measures

32 -

($ Millions)

LTM

OMNOVA Solutions Consolidated

2008

2009

2010

2011

2012

2013

Income (Loss) from Continuing Operations

(2.9)

27.4

117.2

16.7

25.7

11.6

Interest expense

12.3

7.5

8.0

35.3

33.8

30.5

Amortization of deferred financing costs

0.7

0.6

0.7

2.7

2.4

Income Tax

0.1

1.0

(83.9)

13.4

11.2

6.8

Depreciation and amortization

20.9

20.4

18.7

33.5

32.0

32.4

EBITDA

31.1

56.9

60.7

101.6

105.4

83.7

Restructuring, severance and other

0.6

1.9

0.6

2.2

1.0

5.0

Asset impairments

1.1

2.7

3.1

1.0

0.6

Non-cash stock compensation

2.1

2.4

3.2

3.6

4.5

2.8

Other

1.2

(0.5)

11.2

3.7

1.5

Adjusted EBITDA

35.0

61.8

78.4

114.2

111.9

93.6

Sales

766.7

625.3

781.7

1,201.1

1,125.5

1,037.6

Percentage of Adjusted EBITDA to Sales

4.6%

9.9%

10.0%

9.5%

9.9%

9.0%

LTM

Combined Adjusted EBITDA

2008

2009

2010

2011

2012

2013

OMNOVA Solutions Adjusted EBITDA

35.0

61.8

78.4

114.2

111.9

93.6

Eliokem International Adjusted EBITDA

34.6

35.1

48.7

Combined Adjusted EBITDA

69.6

96.9

127.1

114.2

111.9

93.6

Combined Sales

OMNOVA Solutions

766.7

625.3

781.7

1201.1

1,125.5

1,037.6

Eliokem International

289.5

229.5

288.4

Combined Sales

1,056.2

854.8

1,070.1

1,201.1

1,125.5

1,037.6

Percentage of Adjusted EBITDA to Sales

6.6%

11.3%

11.9%

9.5%

9.9%

9.0%

LTM: Last Twelve Months Through August 31, 2013

Appendix 1 – OMNOVA Consolidated

33 -

($ Millions)

LTM

Engineered Surfaces Segment

2008

2009

2010

2011

2012

2013

Segment Operating Profit

(7.2)

2.2

(3.2)

(1.3)

3.8

4.1

Interest expense

Amortization of deferred financing costs

Income Tax

Depreciation and amortization

9.5

10.2

9.0

8.5

7.6

7.0

EBITDA

2.3

12.4

5.8

7.2

11.4

11.1

Restructuring, severance and other

0.4

1.4

0.1

1.1

3.7

Asset impairments

0.4

2.7

3.1

1.0

0.7

Non-cash stock compensation

0.9

0.6

0.5

0.9

0.4

Other

4.3

0.4

0.1

(1.2)

Adjusted EBITDA

3.6

14.8

13.4

12.3

14.5

14.7

Sales

245.1

228.5

253.8

249.2

261.0

253.6

Percentage of Adjusted EBITDA to Sales

1.5%

6.5%

5.3%

4.9%

5.6%

5.8%

LTM: Last Twelve Months Through August 31, 2013

Appendix 2 – Engineered Surfaces

34 -

($ Millions)

LTM

Performance Chemicals

2008

2009

2010

2011

2012

2013

Segment Operating Profit

25.2

47.9

73.3

86.5

89.6

69.4

Interest expense

Amortization of deferred financing costs

Income Tax

Depreciation and amortization

10.9

9.9

9.4

24.6

24.1

25.1

EBITDA

36.1

57.8

82.7

111.1

113.7

94.5

Restructuring, severance and other

0.1

0.2

1.5

1.1

1.2

Asset impairments

0.7

Non-cash stock compensation

1.2

0.8

1.2

1.3

1.5

0.7

Other

0.1

0.2

(9.6)

(0.2)

(0.3)

Adjusted EBITDA

37.5

59.7

75.8

113.5

115.0

96.1

Sales

521.6

396.8

527.9

951.9

864.5

784.0

Percentage of Adjusted EBITDA to Sales

7.2%

15.0%

14.4%

11.9%

13.3%

12.3%

LTM

Combined Adjusted EBITDA

2008

2009

2010

2011

2012

2013

Performance Chemicals Adjusted EBITDA

37.5

59.7

75.8

113.5

115.0

96.1

Eliokem International Adjusted EBITDA

34.6

35.1

48.7

Combined Adjusted EBITDA

72.1

94.8

124.5

113.5

115.0

96.1

Combined Sales

Performance Chemicals

521.6

396.8

527.9

951.9

864.5

784.0

Eliokem International

289.5

229.5

288.4

Combined Sales

811.1

626.3

816.3

951.9

864.5

784.0

Percentage of Combined Adjusted EBITDA

to Combined Sales

8.9%

15.1%

15.3%

11.9%

13.3%

12.3%

LTM: Last Twelve Months Through August 31, 2013

Appendix 3 – Performance Chemicals

35 -

($ Millions)

Eliokem International

2008

2009

2010

Net Income

(2.5)

1.2

0.4

Interest expense

17.5

16.8

16.0

Amortization of deferred financing costs

0.5

0.4

Income Tax

(3.3)

1.3

2.6

Depreciation and amortization

14.3

13.4

13.2

EBITDA

26.5

33.2

32.6

Restructuring & severance

1.1

3.9

1.1

Asset impairments

Non-cash stock compensation

Other

7.0

(2.0)

15.0

Adjusted EBITDA

34.6

35.1

48.7

Sales

289.5

229.5

288.4

Percentage of Adjusted EBITDA to Sales

12.0%

15.3%

16.9%

Appendix 4 – Pro Forma ELIOKEM

36 -

($ Millions)

Asian Acq

Year-End

Eliokem

Year-End

LTM

OMNOVA Solutions Consolidated

May 31, 2008

2008

2009

2010**

Dec 31, 2010

2011

2012

2013

Total Debt*

206.9

196.4

152.7

397.2

460.8

459.6

455.8

449.9

Less Cash*

(13.1)

(17.4)

(41.5)

(328.8)

(84.7)

(103.1)

(148.5)

(150.1)

Net Debt*

193.8

179.0

111.2

68.4

376.1

356.5

307.3

299.8

Adjusted EBITDA (Appendix 1)

35.0

61.8

78.4

114.2

111.9

93.6

Net Debt / Adjusted EBITDA

5.1

1.8

0.9

3.12

2.75

3.20

LTM: Last Twelve Months Through August 31, 2013

* As Defined by the Term Loan B Agreement

** 2010 Total Debt includes $250.0M of Senior Notes held in escrow and 2010 cash includes restricted cash of $253.1M

Appendix 5 – Net Debt / Leverage

Company Confidential

Attached files

Stock widget

Investing forum

OMNOVA SOLUTIONS INC Reports