| Segments
|
|
|
|
|
|
|
|
|
Performance Coatings | Transportation Coatings | Total | |||||||
At December 31, 2014 | $ | 933.6 | $ | 67.5 | 1,001.1 | ||||
Goodwill from acquisition | 12.5 | — | 12.5 | ||||||
Foreign currency translation | (90.3 | ) | (6.5 | ) | (96.8 | ) | |||
March 31, 2015 | $ | 855.8 | $ | 61.0 | $ | 916.8 |
March 31, 2015 | Gross Carrying Amount | Accumulated Amortization | Net Book Value | Weighted average amortization periods (years) | ||||||
Technology | $ | 411.8 | $ | (86.5 | ) | $ | 325.3 | 10.0 | ||
Trademarks - indefinite-lived | 284.4 | — | 284.4 | Indefinite | ||||||
Trademarks - definite-lived | 41.9 | (6.2 | ) | 35.7 | 14.8 | |||||
Customer relationships | 676.9 | (76.5 | ) | 600.4 | 19.4 | |||||
Non-compete agreements | 1.9 | (0.9 | ) | 1.0 | 4.6 | |||||
Total | $ | 1,416.9 | $ | (170.1 | ) | $ | 1,246.8 |
December 31, 2014 | Gross Carrying Amount | Accumulated Amortization | Net Book Value | Weighted average amortization periods (years) | ||||||
Technology | $ | 411.8 | $ | (76.3 | ) | $ | 335.5 | 10.0 | ||
Trademarks—indefinite-lived | 284.4 | — | 284.4 | Indefinite | ||||||
Trademarks—definite-lived | 41.8 | (5.5 | ) | 36.3 | 14.8 | |||||
Customer relationships | 713.9 | (71.3 | ) | 642.6 | 19.4 | |||||
Non-compete agreements | 2.0 | (0.8 | ) | 1.2 | 4.6 | |||||
Total | $ | 1,453.9 | $ | (153.9 | ) | $ | 1,300.0 |
In Process Research and Development | Activity | ||
Balance at December 31, 2014 | $ | 5.2 | |
Completed | (1.5 | ) | |
Abandoned | — | ||
Balance at March 31, 2015 | $ | 3.7 |
Remainder of 2015 | $ | 59.7 | |
2016 | $ | 79.6 | |
2017 | $ | 79.2 | |
2018 | $ | 79.2 | |
2019 | $ | 79.2 |
|
2015 Activity | |||
Balance at December 31, 2014 | $ | 48.5 | |
Expense Recorded | 2.2 | ||
Payments Made | (14.0 | ) | |
Foreign Currency Changes | (5.0 | ) | |
Balance at March 31, 2015 | $ | 31.7 |
|
|
Pension Benefits | ||||||
Three Months Ended March 31, | ||||||
2015 | 2014 | |||||
Components of net periodic benefit cost: | ||||||
Net periodic benefit cost: | ||||||
Service cost | $ | 3.1 | $ | 4.6 | ||
Interest cost | 4.6 | 6.0 | ||||
Expected return on plan assets | (3.7 | ) | (3.7 | ) | ||
Amortization of actuarial (gain) loss, net | 0.3 | (0.1 | ) | |||
Amortization of prior service credit, net | (0.1 | ) | — | |||
Net periodic benefit cost | $ | 4.2 | $ | 6.8 |
Other Long-Term Employee Benefits | ||||||
Three Months Ended March 31, | ||||||
2015 | 2014 | |||||
Components of net periodic benefit (gain) cost: | ||||||
Net periodic benefit (gain) cost: | ||||||
Service cost | $ | — | $ | — | ||
Interest cost | — | 0.1 | ||||
Amortization of prior service credit | (0.9 | ) | — | |||
Net periodic benefit (gain) cost | $ | (0.9 | ) | $ | 0.1 |
|
|
|
Three Months Ended March 31, | ||||||
2015 | 2014 | |||||
Exchange losses, net | $ | 8.7 | $ | 0.1 | ||
Management fees and expenses | — | 0.8 | ||||
Other (income) expense | (4.8 | ) | 3.6 | |||
Total | $ | 3.9 | $ | 4.5 |
|
Three Months Ended March 31, | ||||
2015 | 2014 | |||
Effective Tax Rate | 2.5 | % | 144.6 | % |
|
March 31, 2015 | December 31, 2014 | |||||
Accounts receivable—trade, net | $ | 664.1 | $ | 638.3 | ||
Notes receivable | 42.9 | 45.5 | ||||
Other | 126.0 | 136.6 | ||||
Total | $ | 833.0 | $ | 820.4 |
|
March 31, 2015 | December 31, 2014 | |||||
Finished products | $ | 316.3 | $ | 323.7 | ||
Semi-finished products | 87.9 | 81.3 | ||||
Raw materials and supplies | 137.1 | 133.3 | ||||
Total | $ | 541.3 | $ | 538.3 |
|
March 31, 2015 | December 31, 2014 | |||||
Property, plant and equipment | $ | 1,776.3 | $ | 1,858.2 | ||
Accumulated depreciation | (364.6 | ) | (344.1 | ) | ||
Property, plant, and equipment, net | $ | 1,411.7 | $ | 1,514.1 |
|
March 31, 2015 | December 31, 2014 | |||||
Dollar Term Loan | $ | 2,159.8 | $ | 2,165.5 | ||
Euro Term Loan | 425.0 | 481.0 | ||||
Dollar Senior Notes | 750.0 | 750.0 | ||||
Euro Senior Notes | 270.4 | 305.3 | ||||
Short-term borrowings | 14.3 | 12.2 | ||||
Other borrowings | 6.1 | 0.7 | ||||
Unamortized original issue discount | (17.3 | ) | (18.3 | ) | ||
$ | 3,608.3 | $ | 3,696.4 | |||
Less: | ||||||
Short term borrowings | $ | 14.3 | $ | 12.2 | ||
Current portion of long-term borrowings | 27.3 | 27.9 | ||||
Long-term debt | $ | 3,566.7 | $ | 3,656.3 |
Period | Euro Notes Percentage | |
2016 | 104.313 | % |
2017 | 102.875 | % |
2018 | 101.438 | % |
2019 and thereafter | 100.000 | % |
Period | Dollar Notes Percentage | |
2016 | 105.531 | % |
2017 | 103.688 | % |
2018 | 101.844 | % |
2019 and thereafter | 100.000 | % |
Remainder of 2015 | $ | 34.2 | |
2016 | 29.7 | ||
2017 | 29.2 | ||
2018 | 28.1 | ||
2019 | 27.3 | ||
Thereafter | 3,477.1 | ||
$ | 3,625.6 |
|
|
March 31, 2015 | December 31, 2014 | |||||
Other assets: | ||||||
Interest rate swaps | $ | 0.8 | $ | 5.9 | ||
Total assets | $ | 0.8 | $ | 5.9 | ||
Other liabilities: | ||||||
Interest rate swaps | $ | 2.5 | $ | 1.5 | ||
Total liabilities | $ | 2.5 | $ | 1.5 |
March 31, 2015 | December 31, 2014 | |||||
Other assets: | ||||||
Interest rate cap | $ | 0.1 | $ | 0.1 | ||
Total assets | $ | 0.1 | $ | 0.1 |
Derivatives in Cash Flow Hedging Relationships in three months ended March 31, 2015: | Amount of (Gain) Loss Recognized in OCI on Derivatives (Effective Portion) | Location of (Gain) Loss Reclassified from Accumulated OCI into Income (Effective Portion) | Amount of (Gain) Loss Reclassified from Accumulated OCI to Income (Effective Portion) | Location of (Gains) Losses Recognized in Income on Derivatives (Ineffective Portion) | Amount of (Gain) Loss Recognized in Income on Derivatives (Ineffective Portion) | ||||||
Interest rate contracts | $ | 4.8 | Interest expense, net | $ | 1.6 | Interest expense, net | $ | 1.2 |
Derivatives in Cash Flow Hedging Relationships in three months ended March 31, 2014: | Amount of (Gain) Loss Recognized in OCI on Derivatives (Effective Portion) | Location of (Gain) Loss Reclassified from Accumulated OCI into Income (Effective Portion) | Amount of (Gain) Loss Reclassified from Accumulated OCI to Income (Effective Portion) | Location of (Gains) Losses Recognized in Income on Derivatives (Ineffective Portion) | Amount of (Gain) Loss Recognized in Income on Derivatives (Ineffective Portion) | ||||||
Interest rate contracts | $ | (0.5 | ) | Interest expense, net | $ | 1.6 | Interest expense, net | $ | 1.3 |
Three Months Ended March 31, | |||||||
Derivatives Not Designated as Hedging Instruments under ASC 815 | Location of (Gain) Loss Recognized in Income on Derivatives | 2015 | 2014 | ||||
Foreign currency forward contract | Other expense, net as a component of Exchange (gains) losses | $ | (1.8 | ) | $ | 1.2 | |
Interest rate cap | Interest expense, net | — | 1.8 | ||||
$ | (1.8 | ) | $ | 3.0 |
|
Three Months Ended March 31, | ||||||
2015 | 2014 | |||||
Performance Coatings | ||||||
Refinish | $ | 393.2 | $ | 435.2 | ||
Industrial | 164.0 | 180.9 | ||||
Total Net sales Performance Coatings | 557.2 | 616.1 | ||||
Transportation Coatings | ||||||
Light Vehicle | 333.2 | 339.6 | ||||
Commercial Vehicle | 98.8 | 91.7 | ||||
Total Net sales Transportation Coatings | 432.0 | 431.3 | ||||
Total Net sales | $ | 989.2 | $ | 1,047.4 |
Performance Coatings | Transportation Coatings | Total | |||||||
For the Three Months Ended March 31, 2015 | |||||||||
Net sales (1) | $ | 557.2 | $ | 432.0 | $ | 989.2 | |||
Equity in earnings in unconsolidated affiliates | 0.1 | 0.3 | 0.4 | ||||||
Adjusted EBITDA (2) | 107.1 | 74.9 | 182.0 | ||||||
Investment in unconsolidated affiliates | 4.0 | 6.5 | 10.5 |
Performance Coatings | Transportation Coatings | Total | |||||||
For the Three Months Ended March 31, 2014 | |||||||||
Net sales (1) | $ | 616.1 | $ | 431.3 | $ | 1,047.4 | |||
Equity in earnings in unconsolidated affiliates | 0.3 | 0.3 | 0.6 | ||||||
Adjusted EBITDA (2) | 124.5 | 62.2 | 186.7 | ||||||
Investment in unconsolidated affiliates | 8.0 | 8.4 | 16.4 |
(1) | The Company has no intercompany sales between segments. |
(2) | The primary measure of segment operating performance is Adjusted EBITDA, which is defined as net income (loss) before interest, taxes, depreciation and amortization and other unusual items impacting operating results. Adjusted EBITDA is a key metric that is used by management to evaluate business performance in comparison to budgets, forecasts, and prior year financial results, providing a measure that management believes reflects the Company’s core operating performance. Reconciliation of Adjusted EBITDA to income (loss) before income taxes follows: |
Three Months Ended March 31, | ||||||
2015 | 2014 | |||||
Income before income taxes | $ | 47.9 | $ | 8.3 | ||
Interest expense, net | 50.0 | 59.0 | ||||
Depreciation and amortization | 72.6 | 81.1 | ||||
EBITDA | 170.5 | 148.4 | ||||
Financing costs (a) | — | 3.1 | ||||
Foreign exchange remeasurement losses (b) | 8.7 | 0.1 | ||||
Long-term employee benefit plan adjustments (c) | 0.2 | 2.3 | ||||
Termination benefits and other employee related costs (d) | 3.7 | 3.2 | ||||
Consulting and advisory fees (e) | 3.1 | 13.0 | ||||
Transition-related costs (f) | — | 13.9 | ||||
Secondary offering costs (g) | 1.4 | — | ||||
Other adjustments (h) | (2.1 | ) | 2.8 | |||
Dividends in respect of noncontrolling interest (i) | (3.5 | ) | (0.9 | ) | ||
Management fee expense (j) | — | 0.8 | ||||
Adjusted EBITDA | $ | 182.0 | $ | 186.7 |
(a) | In connection with an amendment to the Senior Secured Credit Facilities in February 2014, we recognized $3.1 million of costs during the three months ended March 31, 2014. |
(b) | Eliminates foreign exchange gains and losses resulting from the remeasurement of assets and liabilities denominated in foreign currencies. |
(c) | Eliminates the non-service cost components of long-term employee benefit costs. |
(d) | Represents expenses primarily related to employee termination benefits, including our initiative to improve the overall cost structure within the European region, and other employee-related costs. Termination benefits include the costs associated with our headcount initiatives associated with cost saving opportunities that were related to our transition to a standalone entity and our Axalta Way cost savings initiatives in 2015. |
(e) | Represents fees paid to consultants, advisors, and other third-party professional organizations for professional services rendered in conjunction with the transition from DuPont to a standalone entity during 2014. Amounts incurred for the three months ended March 31, 2015 primarily relate to our Axalta Way cost savings initiatives. |
(f) | Represents charges associated with the transition from DuPont to a standalone entity, including branding and marketing, information technology related costs, and facility transition costs. |
(g) | Represents costs associated with the secondary offering of our common shares by Carlyle that closed in April 2015 (the "Secondary Offering"). |
(h) | Represents costs for certain unusual or non-operational (gains) and losses, including a $5.4 million gain recognized in 2015 resulting from the remeasurement of our previously held interest in an equity method investee upon the acquisition of a controlling interest, stock-based compensation, equity investee dividends, indemnity losses associated with the Acquisition, and loss (gain) on sale and disposal of property, plant and equipment. |
(i) | Represents the payment of dividends to our joint venture partners by our consolidated entities that are not wholly owned. |
(j) | Pursuant to Axalta’s management agreement with Carlyle Investment for management and financial advisory services and oversight provided to Axalta and its subsidiaries, Axalta was required to pay an annual management fee of $3.0 million and out-of-pocket expenses. This agreement terminated upon completion of the IPO in November 2014. |
|
Unrealized Currency Translation Adjustments | Pension and Other Long-term Employee Benefit Adjustments | Unrealized Gain (Loss) on Securities | Unrealized Gain (Losses) on Derivatives | Accumulated Other Comprehensive Income (loss) | |||||||||||
December 31, 2014 | $ | (72.1 | ) | $ | (31.2 | ) | $ | (0.2 | ) | $ | 0.2 | $ | (103.3 | ) | |
Current year deferrals to AOCI | (109.2 | ) | — | 0.5 | (1.4 | ) | (110.1 | ) | |||||||
Reclassifications from AOCI to Net income | — | (0.4 | ) | — | (1.6 | ) | (2.0 | ) | |||||||
Net Change | (109.2 | ) | (0.4 | ) | 0.5 | (3.0 | ) | (112.1 | ) | ||||||
March 31, 2015 | $ | (181.3 | ) | $ | (31.6 | ) | $ | 0.3 | $ | (2.8 | ) | $ | (215.4 | ) |
Unrealized Currency Translation Adjustments | Pension and Other Long-term Employee Benefit Adjustments | Unrealized Loss on Securities | Unrealized Gain (Loss) on Derivatives | Accumulated Other Comprehensive Income | |||||||||||
December 31, 2013 | $ | 24.3 | $ | 7.5 | $ | (0.9 | ) | $ | 3.1 | $ | 34.0 | ||||
Current year deferrals to AOCI | (7.5 | ) | 4.5 | (0.2 | ) | 1.9 | (1.3 | ) | |||||||
Reclassifications from AOCI to Net income | — | (0.1 | ) | — | (1.6 | ) | (1.7 | ) | |||||||
Net Change | (7.5 | ) | 4.4 | (0.2 | ) | 0.3 | (3.0 | ) | |||||||
March 31, 2014 | $ | 16.8 | $ | 11.9 | $ | (1.1 | ) | $ | 3.4 | $ | 31.0 |
|
|
|
Performance Coatings | Transportation Coatings | Total | |||||||
At December 31, 2014 | $ | 933.6 | $ | 67.5 | 1,001.1 | ||||
Goodwill from acquisition | 12.5 | — | 12.5 | ||||||
Foreign currency translation | (90.3 | ) | (6.5 | ) | (96.8 | ) | |||
March 31, 2015 | $ | 855.8 | $ | 61.0 | $ | 916.8 |
March 31, 2015 | Gross Carrying Amount | Accumulated Amortization | Net Book Value | Weighted average amortization periods (years) | ||||||
Technology | $ | 411.8 | $ | (86.5 | ) | $ | 325.3 | 10.0 | ||
Trademarks - indefinite-lived | 284.4 | — | 284.4 | Indefinite | ||||||
Trademarks - definite-lived | 41.9 | (6.2 | ) | 35.7 | 14.8 | |||||
Customer relationships | 676.9 | (76.5 | ) | 600.4 | 19.4 | |||||
Non-compete agreements | 1.9 | (0.9 | ) | 1.0 | 4.6 | |||||
Total | $ | 1,416.9 | $ | (170.1 | ) | $ | 1,246.8 |
December 31, 2014 | Gross Carrying Amount | Accumulated Amortization | Net Book Value | Weighted average amortization periods (years) | ||||||
Technology | $ | 411.8 | $ | (76.3 | ) | $ | 335.5 | 10.0 | ||
Trademarks—indefinite-lived | 284.4 | — | 284.4 | Indefinite | ||||||
Trademarks—definite-lived | 41.8 | (5.5 | ) | 36.3 | 14.8 | |||||
Customer relationships | 713.9 | (71.3 | ) | 642.6 | 19.4 | |||||
Non-compete agreements | 2.0 | (0.8 | ) | 1.2 | 4.6 | |||||
Total | $ | 1,453.9 | $ | (153.9 | ) | $ | 1,300.0 |
Remainder of 2015 | $ | 59.7 | |
2016 | $ | 79.6 | |
2017 | $ | 79.2 | |
2018 | $ | 79.2 | |
2019 | $ | 79.2 |
In Process Research and Development | Activity | ||
Balance at December 31, 2014 | $ | 5.2 | |
Completed | (1.5 | ) | |
Abandoned | — | ||
Balance at March 31, 2015 | $ | 3.7 |
|
2015 Activity | |||
Balance at December 31, 2014 | $ | 48.5 | |
Expense Recorded | 2.2 | ||
Payments Made | (14.0 | ) | |
Foreign Currency Changes | (5.0 | ) | |
Balance at March 31, 2015 | $ | 31.7 |
|
Pension Benefits | ||||||
Three Months Ended March 31, | ||||||
2015 | 2014 | |||||
Components of net periodic benefit cost: | ||||||
Net periodic benefit cost: | ||||||
Service cost | $ | 3.1 | $ | 4.6 | ||
Interest cost | 4.6 | 6.0 | ||||
Expected return on plan assets | (3.7 | ) | (3.7 | ) | ||
Amortization of actuarial (gain) loss, net | 0.3 | (0.1 | ) | |||
Amortization of prior service credit, net | (0.1 | ) | — | |||
Net periodic benefit cost | $ | 4.2 | $ | 6.8 |
Other Long-Term Employee Benefits | ||||||
Three Months Ended March 31, | ||||||
2015 | 2014 | |||||
Components of net periodic benefit (gain) cost: | ||||||
Net periodic benefit (gain) cost: | ||||||
Service cost | $ | — | $ | — | ||
Interest cost | — | 0.1 | ||||
Amortization of prior service credit | (0.9 | ) | — | |||
Net periodic benefit (gain) cost | $ | (0.9 | ) | $ | 0.1 |
|
Three Months Ended March 31, | ||||||
2015 | 2014 | |||||
Exchange losses, net | $ | 8.7 | $ | 0.1 | ||
Management fees and expenses | — | 0.8 | ||||
Other (income) expense | (4.8 | ) | 3.6 | |||
Total | $ | 3.9 | $ | 4.5 |
|
Three Months Ended March 31, | ||||
2015 | 2014 | |||
Effective Tax Rate | 2.5 | % | 144.6 | % |
|
March 31, 2015 | December 31, 2014 | |||||
Accounts receivable—trade, net | $ | 664.1 | $ | 638.3 | ||
Notes receivable | 42.9 | 45.5 | ||||
Other | 126.0 | 136.6 | ||||
Total | $ | 833.0 | $ | 820.4 |
|
March 31, 2015 | December 31, 2014 | |||||
Finished products | $ | 316.3 | $ | 323.7 | ||
Semi-finished products | 87.9 | 81.3 | ||||
Raw materials and supplies | 137.1 | 133.3 | ||||
Total | $ | 541.3 | $ | 538.3 |
|
March 31, 2015 | December 31, 2014 | |||||
Property, plant and equipment | $ | 1,776.3 | $ | 1,858.2 | ||
Accumulated depreciation | (364.6 | ) | (344.1 | ) | ||
Property, plant, and equipment, net | $ | 1,411.7 | $ | 1,514.1 |
|
March 31, 2015 | December 31, 2014 | |||||
Dollar Term Loan | $ | 2,159.8 | $ | 2,165.5 | ||
Euro Term Loan | 425.0 | 481.0 | ||||
Dollar Senior Notes | 750.0 | 750.0 | ||||
Euro Senior Notes | 270.4 | 305.3 | ||||
Short-term borrowings | 14.3 | 12.2 | ||||
Other borrowings | 6.1 | 0.7 | ||||
Unamortized original issue discount | (17.3 | ) | (18.3 | ) | ||
$ | 3,608.3 | $ | 3,696.4 | |||
Less: | ||||||
Short term borrowings | $ | 14.3 | $ | 12.2 | ||
Current portion of long-term borrowings | 27.3 | 27.9 | ||||
Long-term debt | $ | 3,566.7 | $ | 3,656.3 |
Remainder of 2015 | $ | 34.2 | |
2016 | 29.7 | ||
2017 | 29.2 | ||
2018 | 28.1 | ||
2019 | 27.3 | ||
Thereafter | 3,477.1 | ||
$ | 3,625.6 |
Period | Euro Notes Percentage | |
2016 | 104.313 | % |
2017 | 102.875 | % |
2018 | 101.438 | % |
2019 and thereafter | 100.000 | % |
Period | Dollar Notes Percentage | |
2016 | 105.531 | % |
2017 | 103.688 | % |
2018 | 101.844 | % |
2019 and thereafter | 100.000 | % |
|
Derivatives in Cash Flow Hedging Relationships in three months ended March 31, 2015: | Amount of (Gain) Loss Recognized in OCI on Derivatives (Effective Portion) | Location of (Gain) Loss Reclassified from Accumulated OCI into Income (Effective Portion) | Amount of (Gain) Loss Reclassified from Accumulated OCI to Income (Effective Portion) | Location of (Gains) Losses Recognized in Income on Derivatives (Ineffective Portion) | Amount of (Gain) Loss Recognized in Income on Derivatives (Ineffective Portion) | ||||||
Interest rate contracts | $ | 4.8 | Interest expense, net | $ | 1.6 | Interest expense, net | $ | 1.2 |
Derivatives in Cash Flow Hedging Relationships in three months ended March 31, 2014: | Amount of (Gain) Loss Recognized in OCI on Derivatives (Effective Portion) | Location of (Gain) Loss Reclassified from Accumulated OCI into Income (Effective Portion) | Amount of (Gain) Loss Reclassified from Accumulated OCI to Income (Effective Portion) | Location of (Gains) Losses Recognized in Income on Derivatives (Ineffective Portion) | Amount of (Gain) Loss Recognized in Income on Derivatives (Ineffective Portion) | ||||||
Interest rate contracts | $ | (0.5 | ) | Interest expense, net | $ | 1.6 | Interest expense, net | $ | 1.3 |
Three Months Ended March 31, | |||||||
Derivatives Not Designated as Hedging Instruments under ASC 815 | Location of (Gain) Loss Recognized in Income on Derivatives | 2015 | 2014 | ||||
Foreign currency forward contract | Other expense, net as a component of Exchange (gains) losses | $ | (1.8 | ) | $ | 1.2 | |
Interest rate cap | Interest expense, net | — | 1.8 | ||||
$ | (1.8 | ) | $ | 3.0 |
March 31, 2015 | December 31, 2014 | |||||
Other assets: | ||||||
Interest rate swaps | $ | 0.8 | $ | 5.9 | ||
Total assets | $ | 0.8 | $ | 5.9 | ||
Other liabilities: | ||||||
Interest rate swaps | $ | 2.5 | $ | 1.5 | ||
Total liabilities | $ | 2.5 | $ | 1.5 |
March 31, 2015 | December 31, 2014 | |||||
Other assets: | ||||||
Interest rate cap | $ | 0.1 | $ | 0.1 | ||
Total assets | $ | 0.1 | $ | 0.1 |
|
Three Months Ended March 31, | ||||||
2015 | 2014 | |||||
Performance Coatings | ||||||
Refinish | $ | 393.2 | $ | 435.2 | ||
Industrial | 164.0 | 180.9 | ||||
Total Net sales Performance Coatings | 557.2 | 616.1 | ||||
Transportation Coatings | ||||||
Light Vehicle | 333.2 | 339.6 | ||||
Commercial Vehicle | 98.8 | 91.7 | ||||
Total Net sales Transportation Coatings | 432.0 | 431.3 | ||||
Total Net sales | $ | 989.2 | $ | 1,047.4 |
Performance Coatings | Transportation Coatings | Total | |||||||
For the Three Months Ended March 31, 2015 | |||||||||
Net sales (1) | $ | 557.2 | $ | 432.0 | $ | 989.2 | |||
Equity in earnings in unconsolidated affiliates | 0.1 | 0.3 | 0.4 | ||||||
Adjusted EBITDA (2) | 107.1 | 74.9 | 182.0 | ||||||
Investment in unconsolidated affiliates | 4.0 | 6.5 | 10.5 |
Performance Coatings | Transportation Coatings | Total | |||||||
For the Three Months Ended March 31, 2014 | |||||||||
Net sales (1) | $ | 616.1 | $ | 431.3 | $ | 1,047.4 | |||
Equity in earnings in unconsolidated affiliates | 0.3 | 0.3 | 0.6 | ||||||
Adjusted EBITDA (2) | 124.5 | 62.2 | 186.7 | ||||||
Investment in unconsolidated affiliates | 8.0 | 8.4 | 16.4 |
(1) | The Company has no intercompany sales between segments. |
(2) | The primary measure of segment operating performance is Adjusted EBITDA, which is defined as net income (loss) before interest, taxes, depreciation and amortization and other unusual items impacting operating results. Adjusted EBITDA is a key metric that is used by management to evaluate business performance in comparison to budgets, forecasts, and prior year financial results, providing a measure that management believes reflects the Company’s core operating performance. |
Three Months Ended March 31, | ||||||
2015 | 2014 | |||||
Income before income taxes | $ | 47.9 | $ | 8.3 | ||
Interest expense, net | 50.0 | 59.0 | ||||
Depreciation and amortization | 72.6 | 81.1 | ||||
EBITDA | 170.5 | 148.4 | ||||
Financing costs (a) | — | 3.1 | ||||
Foreign exchange remeasurement losses (b) | 8.7 | 0.1 | ||||
Long-term employee benefit plan adjustments (c) | 0.2 | 2.3 | ||||
Termination benefits and other employee related costs (d) | 3.7 | 3.2 | ||||
Consulting and advisory fees (e) | 3.1 | 13.0 | ||||
Transition-related costs (f) | — | 13.9 | ||||
Secondary offering costs (g) | 1.4 | — | ||||
Other adjustments (h) | (2.1 | ) | 2.8 | |||
Dividends in respect of noncontrolling interest (i) | (3.5 | ) | (0.9 | ) | ||
Management fee expense (j) | — | 0.8 | ||||
Adjusted EBITDA | $ | 182.0 | $ | 186.7 |
(a) | In connection with an amendment to the Senior Secured Credit Facilities in February 2014, we recognized $3.1 million of costs during the three months ended March 31, 2014. |
(b) | Eliminates foreign exchange gains and losses resulting from the remeasurement of assets and liabilities denominated in foreign currencies. |
(c) | Eliminates the non-service cost components of long-term employee benefit costs. |
(d) | Represents expenses primarily related to employee termination benefits, including our initiative to improve the overall cost structure within the European region, and other employee-related costs. Termination benefits include the costs associated with our headcount initiatives associated with cost saving opportunities that were related to our transition to a standalone entity and our Axalta Way cost savings initiatives in 2015. |
(e) | Represents fees paid to consultants, advisors, and other third-party professional organizations for professional services rendered in conjunction with the transition from DuPont to a standalone entity during 2014. Amounts incurred for the three months ended March 31, 2015 primarily relate to our Axalta Way cost savings initiatives. |
(f) | Represents charges associated with the transition from DuPont to a standalone entity, including branding and marketing, information technology related costs, and facility transition costs. |
(g) | Represents costs associated with the secondary offering of our common shares by Carlyle that closed in April 2015 (the "Secondary Offering"). |
(h) | Represents costs for certain unusual or non-operational (gains) and losses, including a $5.4 million gain recognized in 2015 resulting from the remeasurement of our previously held interest in an equity method investee upon the acquisition of a controlling interest, stock-based compensation, equity investee dividends, indemnity losses associated with the Acquisition, and loss (gain) on sale and disposal of property, plant and equipment. |
(i) | Represents the payment of dividends to our joint venture partners by our consolidated entities that are not wholly owned. |
(j) | Pursuant to Axalta’s management agreement with Carlyle Investment for management and financial advisory services and oversight provided to Axalta and its subsidiaries, Axalta was required to pay an annual management fee of $3.0 million and out-of-pocket expenses. This agreement terminated upon completion of the IPO in November 2014. |
|
Unrealized Currency Translation Adjustments | Pension and Other Long-term Employee Benefit Adjustments | Unrealized Gain (Loss) on Securities | Unrealized Gain (Losses) on Derivatives | Accumulated Other Comprehensive Income (loss) | |||||||||||
December 31, 2014 | $ | (72.1 | ) | $ | (31.2 | ) | $ | (0.2 | ) | $ | 0.2 | $ | (103.3 | ) | |
Current year deferrals to AOCI | (109.2 | ) | — | 0.5 | (1.4 | ) | (110.1 | ) | |||||||
Reclassifications from AOCI to Net income | — | (0.4 | ) | — | (1.6 | ) | (2.0 | ) | |||||||
Net Change | (109.2 | ) | (0.4 | ) | 0.5 | (3.0 | ) | (112.1 | ) | ||||||
March 31, 2015 | $ | (181.3 | ) | $ | (31.6 | ) | $ | 0.3 | $ | (2.8 | ) | $ | (215.4 | ) |
Unrealized Currency Translation Adjustments | Pension and Other Long-term Employee Benefit Adjustments | Unrealized Loss on Securities | Unrealized Gain (Loss) on Derivatives | Accumulated Other Comprehensive Income | |||||||||||
December 31, 2013 | $ | 24.3 | $ | 7.5 | $ | (0.9 | ) | $ | 3.1 | $ | 34.0 | ||||
Current year deferrals to AOCI | (7.5 | ) | 4.5 | (0.2 | ) | 1.9 | (1.3 | ) | |||||||
Reclassifications from AOCI to Net income | — | (0.1 | ) | — | (1.6 | ) | (1.7 | ) | |||||||
Net Change | (7.5 | ) | 4.4 | (0.2 | ) | 0.3 | (3.0 | ) | |||||||
March 31, 2014 | $ | 16.8 | $ | 11.9 | $ | (1.1 | ) | $ | 3.4 | $ | 31.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|