Attached files

file filename
EX-99.3 - ASHLAND GLOBAL HOLDINGS INCex993.htm
EX-99.2 - ASHLAND GLOBAL HOLDINGS INCex992.htm
8-K - ASHLAND GLOBAL HOLDINGS INCform8k.htm
Exhibit 99.1
 News Release

Ashland reports preliminary financial results attributable to Ashland for fourth quarter of fiscal 2016
·
Including the effect of a non-cash impairment charge and the annual adjustment for pension and other postretirement plans, Ashland reported a loss from continuing operations of $4.40 per diluted share, compared to a loss of $0.88 per diluted share in the year-ago period; The net loss totaled $276 million, or $4.46 per diluted share, compared to a loss of $55 million or $0.82 per diluted share, in the year-ago period
·
Adjusted earnings from continuing operations totaled $1.52 per diluted share, compared to $1.62 in the year-ago period, attributable to higher interest expense and higher effective tax rate
·
Adjusted EBITDA was $259 million and adjusted EBITDA margin was 20.8 percent

COVINGTON, KY, November 8, 2016 – Ashland Global Holdings Inc. (NYSE: ASH), a premier global specialty chemicals company serving customers in a wide range of consumer and industrial markets, and also the majority owner of Valvoline Inc. (NYSE: VVV), today announced preliminary(1) financial results for the fiscal fourth quarter ended September 30, 2016.

Quarterly Highlights
(in millions except per-share amounts)
 
Quarter Ended Sept. 30,
 
 
 
2016
   
2015
 
Operating loss
 
$
(146
)
 
$
(101
)
Key items*
   
324
     
279
 
Adjusted operating income*
 
$
178
   
$
178
 
 
Income (loss) from continuing operations 
 
$
(272
)
 
$
(59
)
Key items*
   
367
     
169
 
      Adjusted income from continuing operations
 
$
95
   
$
110
 
 
Adjusted EBITDA
 
$
259
   
$
265
 
 
Diluted earnings (loss) per share (EPS)
               
From net income (loss)
 
$
(4.46
)
 
$
(0.82
)
 
               
From continuing operations
 
$
(4.40
)
 
$
(0.88
)
Key items*
   
5.92
     
2.50
 
      Adjusted EPS from continuing operations*
 
$
1.52
   
$
1.62
 
 
               
Cash flows provided by operating activities from continuing operations
 
$
268
   
$
248
 
 
Free cash flow*
   
149
     
130
 
 
               
*See Tables 5, 6 and 7 for Ashland definitions and U.S. GAAP reconciliations. Certain figures exclude Ashland’s non-controlling interest in Valvoline Inc.
         




“Ashland passed a significant milestone in the fourth quarter with the successful completion of Valvoline’s IPO,” said William A. Wulfsohn, Ashland chairman and chief executive officer. “In addition, Ashland Specialty Ingredients returned to volume growth and Valvoline continued to perform at a high level. At the same time, we made good progress on converting earnings to cash. During the quarter Ashland generated $149 million in free cash flow, bringing our total for the fiscal year to $403 million, a 24 percent increase from last year.”

Fourth Quarter 2016 Results
For the quarter ended September 30, 2016, Ashland reported a loss from continuing operations of $272 million on sales of more than $1.2 billion. The loss from continuing operations attributable to Ashland was $4.40 per diluted share. The loss from continuing operations included six key items that together reduced income from continuing operations by approximately $367 million, net of tax, or $5.92 per diluted share. The majority of this impact came from a non-cash impairment charge related to assets within the Intermediates and Solvents (I&S) division, and also included an actuarial loss on pension and other postretirement plans. For the year-ago quarter, Ashland reported a loss from continuing operations of $59 million, or $0.88 per diluted share, on sales of nearly $1.3 billion. There were six key items in the year-ago quarter that, on a combined basis, reduced income from continuing operations by $169 million after tax, or $2.50 per diluted share. (Please refer to Table 5 of the accompanying financial statements for details of key items.) For the remainder of this news release, financial results have been adjusted to exclude the effect of key items in both the current and prior-year quarters.

As previously announced, Ashland completed the initial public offering of Valvoline Inc. on September 28, 2016, and Valvoline’s results are consolidated into Ashland’s results for the fiscal fourth quarter. The Valvoline net income attributable to Ashland’s non-controlling interest – which amounted to $1 million in the fourth quarter – is excluded from both net income (loss) attributable to Ashland and adjusted EBITDA. Ashland currently owns an approximately 83 percent controlling interest in the newly formed public company and, subject to market conditions and other factors, the company presently intends to distribute the remaining Valvoline Inc. shares next spring following the release of March-quarter earnings results by both Ashland and Valvoline. Once the distribution occurs, Valvoline results for all historical periods, including the quarter in which the distribution occurs, will be reclassified into Ashland discontinued operations. For more information, please see Valvoline’s fourth-quarter earnings release dated November 8, 2016.

On an adjusted basis, Ashland’s income from continuing operations attributable to Ashland in the fourth quarter of fiscal 2016 was $1.52 per diluted share, versus $1.62 per diluted share, for the year-ago quarter. Ashland Specialty Ingredients (ASI) reported sales and earnings results that were consistent with the outlook provided in late July due to year-over-year volume growth in consumer and industrial markets and continued cost discipline. Ashland Performance Materials (APM) results were negatively affected by an unplanned outage at an I&S manufacturing facility in the U.S. that was disclosed in September. Valvoline reported another strong quarter of growth in both earnings and lubricant volume.

Ashland’s total operating income was consistent with the prior year. Interest expense, excluding accelerated debt issuance cost amortization, was $9 million above the year-ago period, primarily due to higher debt balances during the quarter and timing of separation-related financing activities. Ashland’s effective tax rate was 400 basis points higher than the year-ago period, when the company reported some favorable discrete items.

Reportable Segment Performance
To aid in the understanding of Ashland’s ongoing business performance, the results of Ashland’s reportable segments, other than Valvoline, are described below on an adjusted basis and EBITDA, or adjusted EBITDA, is reconciled to operating income (loss) in Table 7 of this news release. (For a more detailed review of the segment results, please refer to the Investor Relations section of ashland.com to review the slides and prepared remarks filed with the Securities and Exchange Commission in conjunction with this earnings release.) In addition, although Ashland provides forward-looking guidance for adjusted EBITDA, Ashland is not reaffirming or providing forward-looking guidance for U.S. GAAP reported financial measures or a reconciliation of forward-looking non-GAAP financial measures to the most directly
 
2

 
comparable U.S. GAAP measure because it is unable to predict with reasonable certainty the ultimate outcome of certain significant items without unreasonable effort.

ASI reported adjusted EBITDA of $126 million, nearly equal to the prior-year period, while adjusted EBITDA margins remained solid at 23.7 percent. Consumer Specialties volumes grew by 2 percent, led by gains within our skin care, hair care and nutrition end markets. Overall volume growth in Consumer was more than offset by generally lower pricing, primarily attributed to lower raw-material costs in synthetic polymers, which led to a 1 percent decline in Consumer sales. Industrial Specialties drove year-over-year volume growth of 1 percent, with solid gains in our adhesives, coatings and other specialty end markets. These gains were offset by weaker construction demand and lower raw-material pricing, resulting in a 3 percent sales decline.

Looking ahead to fiscal 2017, ASI expects to report improved growth and profitability against an expected backdrop of low global economic growth. For the year, Ashland expects adjusted EBITDA to be in the range of $480-$510 million, with similar seasonal patterns to fiscal 2016. For the first quarter, which is ASI’s seasonally slowest, sales are expected to be in the range of $470-$485 million. Adjusted EBITDA margin in the first quarter is expected to be in the range of 19.5-20.5 percent, versus 19.7 percent in the year-ago quarter. Overall manufacturing expenses are expected to be generally consistent with the prior-year period.

APM’s adjusted EBITDA for the fourth quarter of fiscal 2016 totaled $17 million, a 48 percent decline year-over-year. Operating results for Composites were consistent with the prior-year quarter. I&S results were negatively affected by weak butanediol (BDO) pricing and by approximately $4 million in incremental manufacturing costs from the previously disclosed unplanned outage at a BDO plant in Lima, Ohio. While BDO prices remain well below-prior year levels, on a sequential basis they appear to have stabilized in the fourth quarter. The previously referenced non-cash impairment charge of $181 million to write down the value of certain I&S assets is not reflected in APM’s adjusted results described above.

For fiscal 2017, we expect APM’s adjusted EBITDA to be in the range of $95-$105 million, which includes an estimated impact of $20 million from expected lower year-over-year pricing for BDO and related derivatives. Volume and margin results in Composites are expected to be generally consistent with fiscal 2016, while in I&S, we expect BDO and related derivatives pricing to remain well below prior-year levels through the first three quarters of fiscal 2017.

For the first quarter of fiscal 2017, we expect APM’s sales to be in the range of $210-$230 million and adjusted EBITDA margin to be in the range of 6-8 percent. This forecast includes the impact of a planned turnaround at the Lima BDO facility to complete a required catalyst change that occurs once every four to five years. The forecast also reflects the year-over-year decline in pricing for BDO and related derivatives.

For the first quarter of fiscal 2017, Valvoline anticipates year-over-year revenue growth of 4.5-6 percent and EBITDA margin of 23.5-24.5 percent. This EBITDA margin includes $17 million of estimated net pension and other post-retirement benefit income which, when consolidated with Ashland, is reported under the corporate unallocated and other segment.

Ashland’s effective tax rate for the September 2016 quarter, after adjusting for key items, was 27 percent, generally consistent with previous expectations. For fiscal 2017, excluding Valvoline, Ashland expects an adjusted effective tax rate of 10-15 percent, reflecting Ashland’s global footprint. For the first quarter of fiscal 2017, on a consolidated basis and including Valvoline, the effective tax rate is expected to be approximately 26-28 percent. For fiscal 2017, excluding Valvoline, Ashland expects adjusted corporate operating expense of $30-$35 million, composed primarily of environmental expense related to divested businesses. This expense excludes approximately $70 million of pension and other post-retirement plan income from Valvoline.

3


Summary and Outlook
“Ashland faced a number of challenges which affected our fiscal 2016 results in the aggregate. At the same time, the Ashland team achieved a great deal. The Valvoline team had a record earnings year, driven by solid performance across all markets and effective management of a changing raw-material pricing environment. ASI, while suffering the combined carryover effects of foreign exchange, weak energy demand and divestitures, was able to sustain its adjusted EBITDA margins and return to volume growth in the fourth quarter. We also improved year-over-year free cash flow by 24 percent. Finally, the entire team did a masterful job of moving forward with the separation of Ashland into two great companies, as evidenced by the successful completion of Valvoline’s IPO in late September,” Wulfsohn said.

“As we enter fiscal 2017, we have two core priorities. The first is to deliver on our fiscal 2017 plan, which includes mid-single-digit EBITDA growth at ASI, stabilizing pricing within the I&S division, and taking aggressive action to reduce year-over-year SG&A driven by our previously announced cost savings initiatives.”

He continued: “The second core priority for the year ahead is to ‘pivot’ to becoming the leading premier specialty chemicals company, which includes ensuring we have a true specialty portfolio, delivering top-quartile EBITDA margins and growth, and consistently driving strong cash conversion.”

“Ashland’s management team and board of directors have a proven track record in taking aggressive, timely action to evolve the portfolio. That bias for action and discipline will continue as we plan to complete the full separation of Valvoline next spring. ASI has built a highly differentiated portfolio of specialty ingredients in which we continue to invest. These products comprise a relatively small portion of our customers’ end-product costs, yet often have a significant impact on the performance of those products. Within APM, our Composites team has done a good job of sustaining margins in a challenging industry by maintaining its focus on selling solutions and effectively managing costs, resulting in strong North American cash flow. Ashland’s I&S division, while efficiently run, presents a challenge as it is a cyclical, commodity-driven business operating today at what we believe is the bottom of the BDO cycle, and going forward, the assessment of the role of I&S in Ashland’s portfolio will have renewed emphasis.”

“In our view, the second element of becoming a premier specialty chemical company is to deliver top-quartile EBITDA margins and growth rates that exceed GDP.  With the separation from Valvoline, our focus on this important area of execution will expand. We have put in place an initiative to increase the impact of new products. Our recently revamped commercial leadership team is working to ensure our sales teams capture the true value of our market-leading technology and drive share gains through a focused commercial excellence program. In addition, we are making some changes to our functional organization to ensure we sustain high levels of compliance, but at a lower cost and with a stronger focus on enabling sales growth,” Wulfsohn explained.

“The third element of being a specialty chemical company is to drive strong, consistent cash conversion and, in turn, to deploy that cash effectively. While Ashland reported good gains in free cash flow in 2016, we believe there is room for improvement. We are targeting a ratio of capital investments plus changes in working capital to be less than 7 percent of sales going forward.”

“In closing, we are excited about this ‘pivot to premier’ and while much work remains, we are confident we have the right action orientation to achieve Ashland’s full potential. We look forward to discussing Ashland’s strategy in greater detail, along with focused metrics and financial outlook, during an investor day planned for the first quarter of calendar 2017 in New York City,” Wulfsohn said.

Conference Call Webcast
Ashland will host a live webcast of its fourth-quarter conference call with securities analysts at 9 a.m. ET Wednesday, November 9, 2016. The webcast will be accessible through Ashland’s website at http://investor.ashland.com. Following the live event, an archived version of the webcast and supporting materials will be available for 12 months.

4


Use of Non-GAAP Measures
This news release includes certain non-GAAP (Generally Accepted Accounting Principles) measures. Such measurements are not prepared in accordance with GAAP and should not be construed as an alternative to reported results determined in accordance with GAAP. Management believes the use of EBITDA and Adjusted EBITDA measures assists investors in understanding the ongoing operating performance by presenting comparable financial results between periods. Ashland believes that by removing the impact of depreciation and amortization and excluding certain non-cash charges, amounts spent on interest and taxes and certain other charges that are highly variable from year to year, EBITDA and Adjusted EBITDA provide Ashland’s investors with performance measures that reflect the impact to operations from trends in changes in sales, margin and operating expenses, providing a perspective not immediately apparent from net income and operating income. The adjustments Ashland makes to derive the non-GAAP measures of EBITDA and Adjusted EBITDA exclude items which may cause short-term fluctuations in net income and operating income and which Ashland does not consider to be the fundamental attributes or primary drivers of its business. EBITDA and Adjusted EBITDA provide disclosure on the same basis as that used by Ashland’s management to evaluate financial performance on a consolidated and reportable segment basis and provide consistency in our financial reporting, facilitate internal and external comparisons of Ashland’s historical operating performance and its business units and provide continuity to investors for comparability purposes.

The free cash flow metric enables Ashland to provide a better indication of the ongoing cash being generated that is ultimately available for both debt and equity holders as well as other investment opportunities. Unlike cash flow provided by operating activities, free cash flow includes the impact of capital expenditures from continuing operations, providing a more complete picture of cash generation. Free cash flow has certain limitations, including that it does not reflect adjustment for certain non-discretionary cash flows such as mandatory debt repayments. The amount of mandatory versus discretionary expenditures can vary significantly between periods.

The non-GAAP information provided may not be consistent with the methodologies used by other companies. All non-GAAP amounts have been reconciled with reported GAAP results in Tables 5, 6 and 7 of the financial statements provided with this news release.

About Ashland 
Ashland Global Holdings Inc. (NYSE: ASH) is a premier global specialty chemicals company serving customers in a wide range of consumer and industrial markets, including adhesives, architectural coatings, automotive, construction, energy, food and beverage, personal care and pharmaceutical. At Ashland, we are 6,000 passionate, tenacious solvers – from renowned scientists and research chemists to talented engineers and plant operators – who thrive on developing practical, innovative and elegant solutions to complex problems for customers in more than 100 countries. Ashland also maintains a controlling interest in Valvoline Inc. (NYSE: VVV), a premium consumer-branded lubricant supplier. Visit ashland.com to learn more.

C-ASH

Forward-Looking Statements
This news release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended and Section 21E of the Securities Exchange Act of 1934, as amended. Ashland has identified some of these forward-looking statements with words such as “anticipates,” “believes,” “expects,” “estimates,” “is likely,” “predicts,” “projects,” “forecasts,” “objectives,” “may,” “will,” “should,” “plans” and “intends” and the negative of these words or other comparable terminology. These forward-looking statements include statements relating to the status of the separation process and the expected completion of the separation through the subsequent distribution of Valvoline common stock. In addition, Ashland may from time to time make forward-looking statements in its annual reports, quarterly reports and other filings with the SEC, news releases and other written and oral communications. These forward-looking statements are based on Ashland’s expectations and assumptions, as of the date such statements are made, regarding Ashland’s future operating performance and financial condition, the separation of Ashland’s specialty chemicals business and Valvoline Inc. (“Valvoline”), the initial public offering of 34,500,000 shares of Valvoline common stock (the “IPO”), the expected timetable for completing the separation, the strategic and competitive advantages of each company, and future opportunities for each company, as well as the economy and other future events or

5


circumstances. Ashland’s expectations and assumptions include, without limitation, internal forecasts and analyses of current and future market conditions and trends, management plans and strategies, operating efficiencies and economic conditions (such as prices, supply and demand, cost of raw materials, and the ability to recover raw-material cost increases through price increases), and risks and uncertainties associated with the following: the possibility that the separation will not be consummated within the anticipated time period or at all, including as the result of regulatory, market or other factors; regulatory, market or other factors and conditions affecting the distribution of Ashland’s remaining interests in Valvoline; the potential for disruption to Ashland’s business in connection with the IPO, Ashland’s reorganization under a new holding company or separation; the potential that Ashland does not realize all of the expected benefits of the IPO, new holding company reorganization or separation or obtain the expected credit ratings following the IPO, new holding company reorganization or separation; Ashland’s substantial indebtedness (including the possibility that such indebtedness and related restrictive covenants may adversely affect Ashland’s future cash flows, results of operations, financial condition and its ability to repay debt); the impact of acquisitions and/or divestitures Ashland has made or may make (including the possibility that Ashland may not realize the anticipated benefits from such transactions); and severe weather, natural disasters, and legal proceedings and claims (including environmental and asbestos matters). Various risks and uncertainties may cause actual results to differ materially from those stated, projected or implied by any forward-looking statements, including, without limitation, risks and uncertainties affecting Ashland that are described in Ashland’s most recent Form 10-K and its Form 10-Q for the quarterly period ended March 31, 2016 (including Item 1A Risk Factors) filed with the SEC, which is available on Ashland’s website at http://investor.ashland.com or on the SEC’s website at http://www.sec.gov, as well as risks related to the separation that are described in the Form S-4 filed with the SEC, which is available on Ashland’s website or on the SEC’s website, and Valvoline’s Form S-1 filed with the SEC, available on the SEC’s website.  Ashland believes its expectations and assumptions are reasonable, but there can be no assurance that the expectations reflected herein will be achieved. Unless legally required, Ashland undertakes no obligation to update any forward-looking statements made in this news release whether as a result of new information, future events or otherwise. Information on Ashland’s website is not incorporated into or a part of this news release.

(1) Preliminary Results
Financial results are preliminary until Ashland’s Form 10-K is filed with the SEC.

SMService mark, Ashland or its subsidiaries, registered in various countries.
™ Trademark, Ashland or its subsidiaries, registered in various countries.


FOR FURTHER INFORMATION:

Investor Relations:
Seth A. Mrozek
+1 (859) 815-3527
samrozek@ashland.com

Media Relations: 
Gary Rhodes 
+1 (859) 815-3047
glrhodes@ashland.com


6



Ashland Global Holdings Inc. and Consolidated Subsidiaries
                   
Table 1
 
STATEMENTS OF CONSOLIDATED INCOME
                       
(In millions except per share data - preliminary and unaudited)
                       
                         
   
Three months ended
   
Year ended
 
   
September 30
   
September 30
 
   
2016
   
2015
   
2016
   
2015
 
                         
Sales
 
$
1,248
   
$
1,280
   
$
4,948
   
$
5,387
 
Cost of sales
   
871
     
970
     
3,321
     
3,814
 
GROSS PROFIT
   
377
     
310
     
1,627
     
1,573
 
Selling, general and administrative expense
   
502
     
383
     
1,228
     
1,028
 
Research and development expense
   
26
     
36
     
100
     
110
 
Equity and other income
   
5
     
8
     
28
     
23
 
OPERATING INCOME (LOSS)
   
(146
)
   
(101
)
   
327
     
458
 
Net interest and other financing expense
   
57
     
38
     
182
     
174
 
Net gain (loss) on divestitures
   
(12
)
   
3
     
(9
)
   
(115
)
INCOME (LOSS) FROM CONTINUING OPERATIONS
                               
BEFORE INCOME TAXES
   
(215
)
   
(136
)
   
136
     
169
 
Income tax expense (benefit)
   
57
     
(77
)
   
133
     
(22
)
INCOME (LOSS) FROM CONTINUING OPERATIONS
   
(272
)
   
(59
)
   
3
     
191
 
Income (loss) from discontinued operations (net of taxes)
   
(3
)
   
4
     
(31
)
   
118
 
NET INCOME (LOSS)
   
(275
)
   
(55
)
   
(28
)
   
309
 
Net income attributable to noncontrolling interest
   
1
     
-
     
1
     
-
 
NET INCOME (LOSS) ATTRIBUTABLE TO ASHLAND
 
$
(276
)
 
$
(55
)
 
$
(29
)
 
$
309
 
                                 
DILUTED EARNINGS PER SHARE
                               
Income (loss) from continuing operations attributable to Ashland
 
$
(4.40
)
 
$
(0.88
)
 
$
0.03
   
$
2.78
 
Income (loss) from discontinued operations
   
(0.06
)
   
0.06
     
(0.49
)
   
1.70
 
Net income (loss) attributable to Ashland
 
$
(4.46
)
 
$
(0.82
)
 
$
(0.46
)
 
$
4.48
 
                                 
                                 
AVERAGE COMMON SHARES AND ASSUMED CONVERSIONS
   
62
     
67
     
64
     
69
 
                                 
SALES
                               
Specialty Ingredients
 
$
532
   
$
540
   
$
2,089
   
$
2,263
 
Performance Materials
   
222
     
256
     
930
     
1,157
 
Valvoline
   
494
     
484
     
1,929
     
1,967
 
   
$
1,248
   
$
1,280
   
$
4,948
   
$
5,387
 
                                 
OPERATING INCOME (LOSS)
                               
Specialty Ingredients
 
$
67
   
$
39
   
$
237
   
$
239
 
Performance Materials
   
(177
)
   
19
     
(118
)
   
87
 
Valvoline
   
96
     
87
     
403
     
359
 
Unallocated and other
   
(132
)
   
(246
)
   
(195
)
   
(227
)
   
$
(146
)
 
$
(101
)
 
$
327
   
$
458
 

7

Ashland Global Holdings Inc. and Consolidated Subsidiaries
       
Table 2
 
CONDENSED CONSOLIDATED BALANCE SHEETS
           
(In millions - preliminary and unaudited)
           
             
   
September 30
   
September 30
 
   
2016
   
2015
 
ASSETS
           
Current assets
           
Cash and cash equivalents
 
$
1,188
   
$
1,257
 
Accounts receivable
   
894
     
961
 
Inventories
   
671
     
706
 
Other assets
   
113
     
169
 
Total current assets
   
2,866
     
3,093
 
                 
Noncurrent assets
               
Property, plant and equipment
               
Cost
   
4,343
     
4,144
 
Accumulated depreciation
   
2,119
     
1,962
 
Net property, plant and equipment
   
2,224
     
2,182
 
                 
Goodwill
   
2,401
     
2,486
 
Intangibles
   
1,064
     
1,142
 
Restricted investments
   
292
     
285
 
Asbestos insurance receivable
   
196
     
180
 
Equity and other unconsolidated investments
   
57
     
65
 
Deferred income taxes
   
177
     
212
 
Other assets
   
420
     
409
 
Total noncurrent assets
   
6,831
     
6,961
 
                 
Total assets
 
$
9,697
   
$
10,054
 
                 
LIABILITIES AND EQUITY
               
Current liabilities
               
Short-term debt
 
$
170
   
$
326
 
Current portion of long-term debt
   
19
     
55
 
Trade and other payables
   
541
     
573
 
Accrued expenses and other liabilities
   
486
     
488
 
Total current liabilities
   
1,216
     
1,442
 
                 
Noncurrent liabilities
               
Long-term debt
   
3,055
     
3,348
 
Employee benefit obligations
   
1,080
     
1,076
 
Asbestos litigation reserve
   
686
     
661
 
Deferred income taxes
   
69
     
85
 
Other liabilities
   
426
     
405
 
Total noncurrent liabilities
   
5,316
     
5,575
 
                 
Total equity
   
3,165
     
3,037
 
                 
Total liabilities and equity
 
$
9,697
   
$
10,054
 


Ashland Global Holdings Inc. and Consolidated Subsidiaries
                   
Table 3
 
STATEMENTS OF CONSOLIDATED CASH FLOWS
                       
(In millions - preliminary and unaudited)
                       
       
Three months ended
   
Year ended
 
       
September 30
   
September 30
 
     
2016
   
2015
   
2016
   
2015
 
CASH FLOWS PROVIDED (USED) BY OPERATING ACTIVITIES
                       
  FROM CONTINUING OPERATIONS
                       
Net income (loss)
 
$
(275
)
 
$
(55
)
 
$
(28
)
 
$
309
 
Loss (income) from discontinued operations (net of taxes)
   
3
     
(4
)
   
31
     
(118
)
Adjustments to reconcile income from continuing operations to
                               
  cash flows from operating activities
                               
Depreciation and amortization
   
83
     
86
     
337
     
341
 
Debt issuance cost amortization
   
14
     
1
     
23
     
18
 
Deferred income taxes
   
(23
)
   
(40
)
   
(23
)
   
(57
)
Equity income from affiliates
   
(1
)
   
(3
)
   
(13
)
   
(15
)
Distributions from equity affiliates
   
7
     
4
     
18
     
22
 
Stock based compensation expense
   
7
     
8
     
30
     
30
 
Loss on early retirement of debt
   
-
     
1
     
-
     
9
 
Gain on available-for-sale securities
   
(2
)
   
(2
)
   
(8
)
   
(3
)
Net loss (gain) on divestitures
   
12
     
(3
)
   
9
     
115
 
Impairments
   
181
     
11
     
181
     
25
 
Pension contributions
   
(11
)
   
(18
)
   
(35
)
   
(610
)
Losses on pension and other postretirement plan remeasurements
   
101
     
246
     
124
     
255
 
Change in operating assets and liabilities (a)
   
172
     
16
     
57
     
(232
)
Total cash provided by operating activities from continuing operations
   
268
     
248
     
703
     
89
 
                                   
CASH FLOWS PROVIDED (USED) BY INVESTING ACTIVITIES
                               
  FROM CONTINUING OPERATIONS
                               
Additions to property, plant and equipment
   
(119
)
   
(118
)
   
(300
)
   
(265
)
Proceeds from disposal of property, plant and equipment
   
-
     
1
     
2
     
3
 
Purchase of operations - net of cash acquired
   
(14
)
   
(8
)
   
(83
)
   
(13
)
Proceeds from sale of operations or equity investments
   
1
     
28
     
16
     
161
 
Proceeds from sales of available-for-sale securities
   
6
     
-
     
10
     
315
 
Purchases of available-for-sale securities
   
(6
)
   
-
     
(10
)
   
(315
)
Funds restricted for specific transactions
   
-
     
-
     
(4
)
   
(320
)
Reimbursements from restricted investments
   
9
     
6
     
33
     
6
 
Proceeds from the settlement of derivative instruments
   
1
     
1
     
9
     
18
 
Payments from the settlement of derivative instruments
   
(3
)
   
(2
)
   
(5
)
   
(7
)
Total cash used by investing activities from continuing operations
   
(125
)
   
(92
)
   
(332
)
   
(417
)
                                   
CASH FLOWS PROVIDED (USED) BY FINANCING ACTIVITIES
                               
  FROM CONTINUING OPERATIONS
                               
Proceeds from issuance of long-term debt
   
1,250
     
-
     
1,250
     
1,100
 
Repayment of long-term debt
   
(1,545
)
   
(64
)
   
(1,595
)
   
(623
)
Premium on long-term debt repayment
   
-
     
(1
)
   
-
     
(9
)
Proceeds (repayment) from short-term debt
   
(545
)
   
95
     
(156
)
   
(3
)
Net proceeds from Valvoline Inc. initial public offering
   
712
     
-
     
712
     
-
 
Repurchase of common stock
   
-
     
-
     
(500
)
   
(397
)
Debt issuance costs
   
(15
)
   
-
     
(15
)
   
(9
)
Cash dividends paid
   
(24
)
   
(26
)
   
(97
)
   
(98
)
Excess tax benefits related to share-based payments
   
8
     
-
     
7
     
9
 
Total cash provided (used) by financing activities from continuing operations
   
(159
)
   
4
     
(394
)
   
(30
)
CASH PROVIDED (USED) BY CONTINUING OPERATIONS
   
(16
)
   
160
     
(23
)
   
(358
)
Cash provided (used) by discontinued operations
                               
Operating cash flows
   
(10
)
   
(17
)
   
(40
)
   
245
 
Investing cash flows
   
-
     
6
     
-
     
24
 
Effect of currency exchange rate changes on cash and
                               
cash equivalents
   
(1
)
   
(5
)
   
(6
)
   
(47
)
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
   
(27
)
   
144
     
(69
)
   
(136
)
Cash and cash equivalents - beginning of period
   
1,215
     
1,113
     
1,257
     
1,393
 
CASH AND CASH EQUIVALENTS - END OF PERIOD
 
$
1,188
   
$
1,257
   
$
1,188
   
$
1,257
 
                                   
DEPRECIATION AND AMORTIZATION
                               
Specialty Ingredients
 
$
59
   
$
62
   
$
243
   
$
244
 
Performance Materials
   
13
     
14
     
53
     
59
 
Valvoline
   
10
     
10
     
38
     
38
 
Unallocated and other
   
1
     
-
     
3
     
-
 
       
$
83
   
$
86
   
$
337
   
$
341
 
ADDITIONS TO PROPERTY, PLANT AND EQUIPMENT
                               
Specialty Ingredients
 
$
58
   
$
76
   
$
179
   
$
171
 
Performance Materials
   
18
     
17
     
36
     
33
 
Valvoline
   
38
     
19
     
70
     
45
 
Unallocated and other
   
5
     
6
     
15
     
16
 
       
$
119
   
$
118
   
$
300
   
$
265
 
                                   
(a)
Excludes changes resulting from operations acquired or sold.
                               


Ashland Global Holdings Inc. and Consolidated Subsidiaries
                   
Table 4
 
INFORMATION BY INDUSTRY SEGMENT
                       
(In millions - preliminary and unaudited)
                       
                         
   
Three months ended
   
Year ended
 
   
September 30
   
September 30
 
   
2016
   
2015
   
2016
   
2015
 
SPECIALTY INGREDIENTS
                       
Sales per shipping day
 
$
8.3
   
$
8.4
   
$
8.2
   
$
8.9
 
Metric tons sold (thousands)
   
79.6
     
78.1
     
307.4
     
324.3
 
Gross profit as a percent of sales (a)
   
34.6
%
   
32.3
%
   
33.9
%
   
32.4
%
PERFORMANCE MATERIALS
                               
Sales per shipping day
 
$
3.5
   
$
4.0
   
$
3.7
   
$
4.6
 
Metric tons sold (thousands)
   
108.7
     
110.6
     
445.8
     
476.6
 
Gross profit as a percent of sales (a)
   
15.2
%
   
19.3
%
   
19.4
%
   
18.8
%
VALVOLINE
                               
Lubricant sales (gallons)
   
44.5
     
43.5
     
174.5
     
167.4
 
Premium lubricants (percent of U.S. branded volumes)
   
45.9
%
   
40.7
%
   
44.8
%
   
40.2
%
Gross profit as a percent of sales (a)
   
37.1
%
   
35.8
%
   
38.8
%
   
35.6
%
                                 
(a)   Gross profit as a percent of sales is defined as sales, less cost of sales divided by sales.
 


Ashland Global Holdings Inc. and Consolidated Subsidiaries  
               
Table 5
 
RECONCILIATION OF NON-GAAP DATA - INCOME (LOSS) FROM CONTINUING OPERATIONS
             
(In millions - preliminary and unaudited)
                   
                     
    Three Months Ended September 30, 2016  
    Specialty     Performance         Unallocated      
    Ingredients     Materials     Valvoline     & Other     Total
OPERATING INCOME (LOSS)
                 
Impairment of Intermediates/Solvents
 
$
-
   
$
(181
)
 
$
-
   
$
-
   
$
(181
)
Losses on pension and other postretirement plan remeasurements 
-
     
-
     
-
     
(101
)
   
(101
)
Separation costs
   
-
     
-
     
-
     
(42
)
   
(42
)
All other operating income
   
67
     
4
     
96
     
11
     
178
 
Operating income (loss)
   
67
     
(177
)
   
96
     
(132
)
   
(146
)
                                         
NET INTEREST AND OTHER FINANCING EXPENSE
                                       
Accelerated amortization of debt issuance costs
                           
10
     
10
 
All other interest and other financing expense
                           
47
     
47
 
                                         
NET LOSS ON DIVESTITURES
                           
(12
)
   
(12
)
                                         
INCOME TAX EXPENSE (BENEFIT)
                                       
Key items
                           
(62
)
   
(62
)
Discrete items
                           
83
     
83
 
All other income tax expense
                           
36
     
36
 
                             
57
     
57
 
INCOME (LOSS) FROM CONTINUING OPERATIONS
 
$
67
   
$
(177
)
 
$
96
   
$
(258
)
 
$
(272
)
                                         
                                         
             Three Months Ended September 30, 2015         
     Specialty    Performance            Unallocated           
     Ingredients    Materials     Valvoline     & Other     Total   
OPERATING INCOME (LOSS)
                                       
Restructuring
 
$
(3
)
 
$
-
   
$
-
   
$
(3
)
 
$
(6
)
Impairment of IPR&D assets
   
(11
)
   
-
     
-
     
-
     
(11
)
Customer claim
   
(13
)
   
-
     
-
     
-
     
(13
)
Environmental reserve adjustment
   
(3
)
   
-
     
-
     
-
     
(3
)
Losses on pension and other postretirement plan remeasurements
   
-
     
-
     
-
     
(246
)
   
(246
)
All other operating income
   
69
     
19
     
87
     
3
     
178
 
Operating income (loss)
   
39
     
19
     
87
     
(246
)
   
(101
)
                                         
NET INTEREST AND OTHER FINANCING EXPENSE
                           
38
     
38
 
                                         
NET GAIN ON DIVESTITURES
                           
3
     
3
 
                                         
INCOME TAX EXPENSE (BENEFIT)
                                       
Key items
                           
(104
)
   
(104
)
Discrete items
                           
(6
)
   
(6
)
All other income tax expense
                           
33
     
33
 
                             
(77
)
   
(77
)
INCOME (LOSS) FROM CONTINUING OPERATIONS
 
$
39
   
$
19
   
$
87
   
$
(204
)
 
$
(59
)
 

Ashland Global Holdings Inc. and Consolidated Subsidiaries
                   
Table 6
 
RECONCILIATION OF NON-GAAP DATA - FREE CASH FLOW
                       
(In millions - preliminary and unaudited)
                       
                         
 
Three months ended
 
Year ended
 
 
September 30
   September 30      
Free cash flow (a)
2016 
 2015 
 
 2016    2015 
Total cash flows provided by operating activities
                       
from continuing operations
 
$
268
   
$
248
   
$
703
   
$
89
 
Adjustments:
                               
Additions to property, plant and equipment
   
(119
)
   
(118
)
   
(300
)
   
(265
)
Discretionary contribution to pension plans
   
-
     
-
     
-
     
500
 
Free cash flows
 
$
149
   
$
130
   
$
403
   
$
324
 
             
(a) 
  Free cash flow is defined as cash flows provided by operating activities less additions to property, plant and equipment and other items Ashland has deemed non operational (if applicable).
 

Ashland Global Holdings Inc. and Consolidated Subsidiaries
       
Table 7
 
RECONCILIATION OF NON-GAAP DATA - ADJUSTED EBITDA
           
(In millions - preliminary and unaudited)
           
             
   
Three months ended
 
   
September 30
 
Adjusted EBITDA - Ashland Global Holdings Inc.
 
2016
   
2015
 
Net loss
 
$
(275
)
 
$
(55
)
Income tax expense (benefit)
   
57
     
(77
)
Net interest and other financing expense
   
57
     
38
 
Depreciation and amortization (a)
   
82
     
84
 
EBITDA
   
(79
)
   
(10
)
Loss (income) from discontinued operations (net of taxes)
   
3
     
(4
)
Net income attributable to noncontrolling interest
   
(1
)
   
-
 
Net loss on divestitures
   
12
     
-
 
Operating key items (see Table 5)
   
324
     
279
 
Adjusted EBITDA
 
$
259
   
$
265
 
                 
                 
Adjusted EBITDA - Specialty Ingredients
               
Operating income
 
$
67
   
$
39
 
Add:
               
Depreciation and amortization (a)
   
59
     
60
 
Key items (see Table 5)
   
-
     
30
 
Adjusted EBITDA
 
$
126
   
$
129
 
                 
                 
Adjusted EBITDA - Performance Materials
               
Operating income (loss)
 
$
(177
)
 
$
19
 
Add:
               
Depreciation and amortization
   
13
     
14
 
Key items (see Table 5)
   
181
     
-
 
Adjusted EBITDA
 
$
17
   
$
33
 
                 
                 
Adjusted EBITDA - Valvoline
               
Operating income
 
$
96
   
$
87
 
Add:
               
Depreciation and amortization
   
10
     
10
 
Key items (see Table 5)
   
-
     
-
 
Adjusted EBITDA
 
$
106
   
$
97
 

(a)
Depreciation and amortization excludes accelerated depreciation of $1 million for Unallocated and other and $2 million for Specialty Ingredients for the three months ended September 30, 2016 and 2015, respectively, which are included as key items within this table.