REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Shareholders and the Board of Directors of Orion S.A.
Opinion on the Financial Statements
We have audited the accompanying consolidated balance sheets of Orion S.A. (the Company) as of December 31, 2023 and 2022, the related consolidated statements of operations, comprehensive income, changes in stockholders’ equity and cash flows for each of the three years in the period ended December 31, 2023, and the related notes (collectively referred to as the “consolidated financial statements”). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company at December 31, 2023 and 2022, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2023, in conformity with U.S. generally accepted accounting principles.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the Company's internal control over financial reporting as of December 31, 2023, based on criteria established in Internal Control—Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (2013 framework), and our report dated February 14, 2024 expressed an unqualified opinion thereon.
Basis for Opinion
These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on the Company’s financial statements based on our audits. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
Critical Audit Matter
The critical audit matter communicated below is a matter arising from the current period audit of the financial statements that was communicated or required to be communicated to the audit committee and that: (1) relates to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of the critical audit matter does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing a separate opinion on the critical audit matter or on the accounts or disclosures to which it relates.
| | | | | |
Valuation of Cross-Currency Swaps |
Description of the Matter | As discussed in notes A and K to the consolidated financial statements, the Company’s financial instruments held a fair value of $35.9 million as of December 31, 2023, of which financial instruments related to cross-currency swaps totaled $31.3 million for the year ended December 31, 2023. The fair value of the cross-currency swaps are calculated using the present value of future cash flows discounted using observable inputs (level 2) including notional value amounts, yield curves, basis curves, and various spot and forward foreign exchange rates on the valuation date. We identified the valuation of the cross-currency swaps as a critical audit matter. The nature of the arrangement is such that there are multiple legs, with multiple payments, in several periods that creates complexity in the fair value model and requires the use of valuation specialists. |
How We Addressed the Matter in Our Audit | We obtained an understanding, evaluated the design, and tested the operating effectiveness of internal controls over the Company’s derivatives process. This included key controls related to the authorization of transactions and management's independent assessment of fair values. Our substantive audit procedures to test the Company’s cross-currency swaps included, among others, confirmation of existence and key terms with the counterparty. Testing the valuation of cross currency swaps, including, an evaluation of the methodologies and significant inputs used by the Company. With the assistance of our valuation specialists, we performed an independent valuation of the cross-currency swaps to assess the appropriateness of the model used by the Company and its specialist to estimate the fair value, which involved independently obtaining significant inputs from external sources. We also assessed the adequacy of the disclosures related to the fair value measurement. |
/s/ Ernst & Young LLP
We have served as the Company’s auditor since 2021.
Houston, TX
February 14, 2024
35
Orion S.A
Consolidated Statements of Operations
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Years Ended December 31, |
| | | | 2023 | | 2022 | | 2021 |
| | | | (In millions, except share and per share data) |
Net sales | | | | $ | 1,893.9 | | | $ | 2,030.9 | | | $ | 1,546.8 | |
Cost of sales | | | | 1,442.9 | | | 1,582.1 | | | 1,160.2 | |
Gross profit | | | | 451.0 | | | 448.8 | | | 386.6 | |
| | | | | | | | |
Selling, general and administrative expenses | | | | 221.9 | | | 227.1 | | | 210.4 | |
Research and development costs | | | | 24.5 | | | 21.7 | | | 22.0 | |
Gain related to litigation settlement | | | | — | | | — | | | (82.9) | |
Other expenses/(income) | | | | (0.7) | | | 2.9 | | | 8.6 | |
| | | | | | | | |
| | | | | | | | |
Income from operations | | | | 205.3 | | | 197.1 | | | 228.5 | |
| | | | | | | | |
Interest and other financial expense, net | | | | 50.9 | | | 39.9 | | | 38.0 | |
Reclassification of actuarial (gains)/losses from AOCI | | | | (8.9) | | | — | | | 4.8 | |
Income before earnings in affiliated companies and income taxes | | | | 163.3 | | | 157.2 | | | 185.7 | |
| | | | | | | | |
Income tax expense | | | | 60.3 | | | 51.5 | | | 51.7 | |
Earnings in affiliated companies, net of tax | | | | 0.5 | | | 0.5 | | | 0.7 | |
Net income | | | | $ | 103.5 | | | $ | 106.2 | | | $ | 134.7 | |
| | | | | | | | |
Weighted-average shares outstanding (in thousands): | | | | | | | | |
Basic | | | | 58,995 | | | 60,902 | | | 60,708 | |
Diluted | | | | 59,980 | | | 61,378 | | | 60,951 | |
Earnings per share | | | | | | | | |
Basic | | | | $ | 1.75 | | | $ | 1.74 | | | $ | 2.22 | |
Diluted | | | | $ | 1.73 | | | $ | 1.73 | | | $ | 2.21 | |
| | | | | | | | |
| | | | | | | | |
The accompanying notes are an integral part of these Consolidated Financial Statements.
36
Orion S.A
Consolidated Statements of Comprehensive Income
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Years Ended December 31, |
| | | | 2023 | | 2022 | | 2021 |
| | | | | | (In millions) | | |
Net income | | | | $ | 103.5 | | | $ | 106.2 | | | $ | 134.7 | |
Other comprehensive income (loss), net of tax | | | | | | | |
Foreign currency translation adjustments | | | | (7.6) | | | (13.4) | | | (7.6) | |
| | | | | | |
| | | | | | | | |
Net gains (losses) on derivatives | | | | (8.3) | | | 35.2 | | | 2.7 | |
Defined benefit plans, net | | | | (11.5) | | | 14.2 | | | 5.1 | |
| | | | | | | | |
Other comprehensive income (loss) | | | | (27.4) | | | 36.0 | | | 0.2 | |
Comprehensive income | | | | $ | 76.1 | | | $ | 142.2 | | | $ | 134.9 | |
The accompanying notes are an integral part of these Consolidated Financial Statements.
37
Orion S.A
Consolidated Balance Sheets
| | | | | | | | | | | | | | |
| | December 31 |
| | 2023 | | 2022 |
| | (In millions, except share data) |
ASSETS | | | | |
Current assets | | | | |
Cash and cash equivalents | | $ | 37.5 | | | $ | 60.8 | |
Accounts receivable, net | | 241.0 | | | 367.8 | |
| | | | |
Inventories, net | | 287.1 | | | 277.9 | |
Income tax receivables | | 6.1 | | | 5.2 | |
Prepaid expenses and other current assets | | 74.4 | | | 66.8 | |
Total current assets | | 646.1 | | | 778.5 | |
Property, plant and equipment, net | | 900.1 | | | 818.5 | |
Right-of-use assets | | 110.6 | | | 97.6 | |
Goodwill | | 76.1 | | | 73.4 | |
Intangible assets, net | | 25.5 | | | 27.8 | |
Investment in equity method affiliates | | 5.1 | | | 5.0 | |
Deferred income tax assets | | 30.0 | | | 29.1 | |
| | | | |
Other assets | | 39.9 | | | 58.8 | |
Total non-current assets | | 1,187.3 | | | 1,110.2 | |
Total assets | | $ | 1,833.4 | | | $ | 1,888.7 | |
| | | | | | | | | | | | | | |
LIABILITIES AND STOCKHOLDERS' EQUITY | | | | |
Current liabilities | | | | |
Accounts payable | | $ | 183.7 | | | $ | 184.1 | |
Current portion of long term debt and other financial liabilities | | 137.0 | | | 258.3 | |
| | | | |
Accrued liabilities | | 41.7 | | | 44.7 | |
Income taxes payable | | 34.2 | | | 31.3 | |
Other current liabilities | | 43.7 | | | 34.4 | |
Total current liabilities | | 440.3 | | | 552.8 | |
Long-term debt, net | | 677.3 | | | 657.0 | |
Employee benefit plan obligation | | 60.4 | | | 50.0 | |
Deferred income tax liabilities | | 66.3 | | | 70.0 | |
Other liabilities | | 110.6 | | | 99.5 | |
Total non-current liabilities | | 914.6 | | | 876.5 | |
| | | | |
Stockholders' equity | | | | |
Common stock | | | | |
Authorized: 65,035,579 and 65,035,579 shares with no par value | | | | |
Issued – 60,992,259 and 60,992,259 shares with no par value | | | | |
Outstanding – 57,898,772 and 60,571,556 shares | | 85.3 | | | 85.3 | |
Treasury stock, at cost, 3,093,487 and 420,703 | | (70.1) | | | (8.8) | |
Additional paid-in capital | | 85.6 | | | 76.4 | |
Retained earnings | | 417.6 | | | 319.0 | |
Accumulated other comprehensive loss | | (39.9) | | | (12.5) | |
Total stockholders' equity | | 478.5 | | | 459.4 | |
Total liabilities and stockholders' equity | | $ | 1,833.4 | | | $ | 1,888.7 | |
The accompanying notes are an integral part of these Consolidated Financial Statements.
38
Orion S.A
Consolidated Statements of Cash Flows
| | | | | | | | | | | | | | | | | | | | |
| | Years Ended December 31, |
| | 2023 | | 2022 | | 2021 |
| | (In millions) |
Cash flows from operating activities: | | | | | | |
Net income | | $ | 103.5 | | | $ | 106.2 | | | $ | 134.7 | |
Adjustments to reconcile net income to net cash provided by (used in) operating activities: | | | | | | |
Depreciation of property, plant and equipment and amortization of intangible assets and right of use assets | | 113.0 | | | 105.7 | | | 104.1 | |
| | | | | | |
Amortization of debt issuance costs | | 2.7 | | | 1.9 | | | 4.1 | |
Stock-based incentive compensation | | 15.4 | | | 7.7 | | | 5.2 | |
Deferred tax provision | | 6.3 | | | 7.2 | | | 20.3 | |
| | | | | | |
Foreign currency transactions | | 5.0 | | | (8.4) | | | (11.5) | |
Reclassification of actuarial (gains)/losses from AOCI | | (8.9) | | | — | | | 4.8 | |
Other operating non-cash items, net | | 0.8 | | | (0.3) | | | (1.8) | |
Changes in operating assets and liabilities, net: | | | | | | |
Trade receivables | | 131.2 | | | (95.6) | | | (67.6) | |
Inventories | | (7.7) | | | (60.1) | | | (94.9) | |
Trade payables | | 1.6 | | | 9.2 | | | 65.0 | |
Other provisions | | (4.4) | | | (3.7) | | | 7.0 | |
Income tax liabilities | | (2.1) | | | 20.3 | | | (6.3) | |
Other assets and liabilities, net | | (10.5) | | | (9.1) | | | (17.9) | |
Net cash provided by operating activities | | 345.9 | | | 81.0 | | | 145.2 | |
Cash flows from investing activities: | | | | | | |
Acquisition of property, plant and equipment | | (172.8) | | | (232.8) | | | (214.7) | |
| | | | | | |
| | | | | | |
Net cash used in investing activities | | (172.8) | | | (232.8) | | | (214.7) | |
Cash flows from financing activities: | | | | | | |
Proceeds from long-term debt borrowings | | 12.6 | | | 47.8 | | | 213.4 | |
Repayments of long-term debt | | (3.0) | | | (3.0) | | | (213.0) | |
Payments for debt issue costs | | (2.7) | | | (1.5) | | | — | |
Cash inflows related to current financial liabilities | | 284.4 | | | 223.2 | | | 188.4 | |
Cash outflows related to current financial liabilities | | (417.9) | | | (107.7) | | | (112.6) | |
Dividends paid to stockholders | | (4.9) | | | (5.0) | | | — | |
Repurchase of common stock under Stock Repurchase Program | | (65.6) | | | (4.3) | | | — | |
Other financing activities | | — | | | (0.2) | | | (2.9) | |
Net cash provided by (used in) financing activities | | (197.1) | | | 149.3 | | | 73.3 | |
Increase (decrease) in cash, cash equivalents and restricted cash | | (24.0) | | | (2.5) | | | 3.8 | |
Cash, cash equivalents and restricted cash at the beginning of the period | | 63.4 | | | 68.5 | | | 67.9 | |
Effect of exchange rate changes on cash | | 0.8 | | | (2.6) | | | (3.2) | |
Cash, cash equivalents and restricted cash at the end of the period | | 40.2 | | | 63.4 | | | 68.5 | |
Less restricted cash at the end of the period | | 2.7 | | | 2.6 | | | 2.8 | |
Cash and cash equivalents at the end of the period | | $ | 37.5 | | | $ | 60.8 | | | $ | 65.7 | |
| | | | | | |
Cash paid for interest, net | | $ | (38.9) | | | $ | (33.5) | | | $ | (22.8) | |
Cash paid for income taxes | | $ | (56.1) | | | $ | (23.9) | | | $ | (37.6) | |
Supplemental disclosure of non-cash activity: | | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
Lease liabilities | | $ | 30.0 | | | $ | 25.8 | | | $ | 11.6 | |
The accompanying notes are an integral part of these Consolidated Financial Statements.
39
Orion S.A
Consolidated Statements of Changes in Stockholders’ Equity
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Common stock | | | | |
(In millions, except share and per share data) | Number | | Amount | | Treasury stock | | Additional paid-in capital | | Retained earnings | | Accumulated other comprehensive loss | | Total |
As of January 1, 2021 | 60,487,117 | | | $ | 85.3 | | | $ | (8.5) | | | $ | 68.5 | | | $ | 84.4 | | | $ | (48.7) | | | $ | 181.0 | |
Net income | — | | | — | | | — | | | — | | | 134.7 | | | — | | | 134.7 | |
Other comprehensive income, net of tax | — | | | — | | | — | | | — | | | — | | | 0.2 | | | 0.2 | |
Dividends - | $0.02 | per share | — | | | — | | | — | | | — | | | (1.3) | | | — | | | (1.3) | |
| | | | | | | | | | | | | |
Stock based compensation | — | | | — | | | — | | | 5.1 | | | — | | | — | | | 5.1 | |
Issuance of stock under equity compensation plans | 168,959 | | | — | | | 2.2 | | | (2.2) | | | — | | | — | | | — | |
As of December 31, 2021 | 60,656,076 | | | 85.3 | | | (6.3) | | | 71.4 | | | 217.8 | | | (48.5) | | | 319.7 | |
Net income | — | | | — | | | — | | | — | | | 106.2 | | | — | | | 106.2 | |
Other comprehensive income, net of tax | — | | | — | | | — | | | — | | | — | | | 36.0 | | | 36.0 | |
Dividends - | $0.08 | per share | — | | | — | | | — | | | — | | | (5.0) | | | — | | | (5.0) | |
Repurchases of Common stock | (244,032) | | | — | | | (4.3) | | | — | | | — | | | — | | | (4.3) | |
Stock based compensation | — | | | — | | | — | | | 7.7 | | | — | | | — | | | 7.7 | |
Issuance of stock under equity compensation plans | 159,512 | | | — | | | 1.8 | | | (2.7) | | | — | | | — | | | (0.9) | |
As of December 31, 2022 | 60,571,556 | | | 85.3 | | | (8.8) | | | 76.4 | | | 319.0 | | | (12.5) | | | 459.4 | |
Net income | — | | | — | | | — | | | — | | | 103.5 | | | — | | | 103.5 | |
Other comprehensive loss, net of tax | — | | | — | | | — | | | — | | | — | | | (27.4) | | | (27.4) | |
Dividends - | $0.08 | per share | — | | | — | | | — | | | — | | | (4.9) | | | — | | | (4.9) | |
Repurchases of Common stock | (2,895,664) | | | — | | | (65.6) | | | — | | | — | | | — | | | (65.6) | |
Stock based compensation | — | | | — | | | — | | | 15.4 | | | — | | | — | | | 15.4 | |
Issuance of stock under equity compensation plans | 222,880 | | | — | | | 4.3 | | | (6.2) | | | — | | | — | | | (1.9) | |
As of December 31, 2023 | 57,898,772 | | | $ | 85.3 | | | $ | (70.1) | | | $ | 85.6 | | | $ | 417.6 | | | $ | (39.9) | | | $ | 478.5 | |
| | | | | | | | | | | | | | | | |
The accompanying notes are an integral part of these Consolidated Financial Statements.
40
Orion S.A
Notes to the Consolidated Financial Statements
| | | | | |
Table of Contents—Notes | Page |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
41
Orion S.A
Notes to the Consolidated Financial Statements
Note A. Significant Accounting Policies
Orion S.A.’s (formerly, Orion Engineered Carbons S.A.) Consolidated Financial Statements include Orion S.A. and its subsidiaries (“Orion”, the “Company”, “we”, “us”, “our”, or “OEC”). Orion is a Luxembourg joint stock corporation (société anonyme or S.A.), incorporated in 2014 as a Luxembourg limited liability company (société à responsabilité limitée).
Principles of Consolidation
The accompanying Consolidated Financial Statements have been prepared, in U.S. dollars, in conformity with accounting principles generally accepted in the United States (“U.S. GAAP” or “GAAP”). The Consolidated Financial Statements include the accounts of Orion S.A. and its wholly-owned subsidiaries and majority–owned and controlled entities. Subsidiaries are defined as being those companies over which we, either directly or indirectly, have control through a majority of the voting rights or the right to exercise control or to obtain the majority of the benefits and be exposed to the majority of the risks. Subsidiaries are consolidated from the date on which control is obtained until the date such control ceases.
All intercompany transactions and balances have been eliminated in consolidation.
Use of Estimates and Assumptions
We make estimates and assumptions to prepare our financial statements in conformity with GAAP. Those estimates and assumptions affect the amount we report in our Consolidated Financial Statements and accompanying Notes. Our actual results could differ from those estimates, and variances could materially affect our financial condition and results of operations in future periods.
Cash, Cash Equivalents and Restricted Cash
Cash and cash equivalents comprise bank balances and cash on hand and include highly liquid investments with maturities of three-months or less at the date of purchase. We record cash and cash equivalents as restricted when we are unable to freely use such cash and cash equivalents for our general operating purposes.
A majority of our restricted cash and cash equivalents serves as cash collateral deposits, voluntary and/or mandatory, for third-party bank guarantees.
Accounts and Notes Receivables
Accounts receivable are amounts due from customers for merchandise sold or services performed in the ordinary course of business and are carried at transaction price net of allowance for credit losses. Allowance for credit losses is measured using historical loss rates for the respective risk categories and incorporating forward-looking estimates. The corresponding expense for the credit loss allowance is reflected in Selling, general and administrative expenses in the Consolidated Statements of Operations. Past due balances are written-off against credit loss allowance when the accounts are deemed no longer to be collectible.
We enter into agreements with various third-party financial institutions for the sale of certain Accounts receivable. We have concluded that there would generally be no risk of loss to us from non-payment of the sold receivables because:
•The transferred financial assets are isolated beyond the reach of our creditors, even in bankruptcy or other receivership;
•The party purchasing accounts receivables has the right to pledge and or exchange the transferred assets without restrictions; and
•We do not retain effective control over the transferred financial assets.
•In the Condensed Consolidated Statements of Operations, the loss on receivables sale is reflected in Other expenses, net.
Inventories
The Company values inventory at the lower of cost or net realizable value using the average cost method. We periodically evaluate the net realizable value of inventories based primarily upon their age, but also upon assumptions of future usage in production, customer demand and market conditions. Inventories have been reduced to the lower of cost or net realizable value by allowances for slow moving or obsolete goods. If actual circumstances are less favorable than those projected by management in its evaluation of the net realizable value of inventories, additional write-downs may be required.
Property, Plant and Equipment
Property, plant and equipment are recorded at historical cost. Historical cost includes expenditures that are directly attributable to the acquisition of the items. Costs may also include borrowing costs incurred on debt during construction of major projects exceeding one year, costs of major maintenance arising from turnarounds of major units and committed decommissioning costs. Expenditures for major renewals and improvements, which significantly extend the useful lives of the existing property, plant and equipment, are capitalized and depreciated.
Routine maintenance costs are expensed as incurred.
42
Orion S.A
Notes to the Consolidated Financial Statements
Depreciation is computed using the straight-line method over the estimated useful lives of assets. Depreciation of property, plant and equipment is calculated using the straight-line method over the expected useful lives of the related assets. The depreciable lives for Buildings, Plant and machinery, as well as Furniture, fixtures and office equipment, are between 5 and 50 years, 3 and 25 years, and 3 and 25 years, respectively.
Land is not depreciated.
We evaluate property, plant and equipment for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Long-lived assets are grouped at the lowest level for which there are identifiable cash flows that are largely independent of the cash flows of other groups of assets, which, for us, is generally at the plant group level. If it is determined that an asset or asset group’s undiscounted future cash flows will not be sufficient to recover the carrying amount, the asset is written down to its estimated fair value.
Gain or loss on retirement or sale of property, plant and equipment is reflected in Other expenses, net in the Consolidated Statements of Operations. There were no material write-offs in 2023, 2022 or 2021.
Goodwill
Goodwill is tested for impairment annually as of September 30, or whenever events or changes in circumstances indicate that the fair value of a reporting unit with goodwill is below its carrying amount.
We first assess qualitative factors to determine whether it is more likely than not that the fair value of a reporting unit is less than its carrying value. Qualitative factors assessed for each of the reporting units include, but are not limited to, changes in long-term commodity prices, discount rates, competitive environments, planned capacity, cost factors such as raw material prices, and financial performance of the reporting units. If the qualitative assessment indicates that it is more likely than not that the carrying value of a reporting unit exceeds its estimated fair value, a quantitative test is required. If the carrying value of the reporting unit including goodwill exceeds its fair value, an impairment charge equal to the excess would be recognized up to a maximum amount of goodwill allocated to that reporting unit.
For 2023 and 2022, we performed qualitative impairment assessments of our reporting units, which indicated that the fair value of our reporting units was more likely than not greater than their carrying value including goodwill. Based on this assessment, our historical assessment for impairment and forecasted demand for our products, a quantitative goodwill impairment test was not required and no goodwill impairment was recognized.
Intangible Assets
Intangible assets are comprised of trade names and trademarks, customer relationships, developed technologies and software costs. These assets are amortized, using the straight-line method, over their estimated useful lives of 3-15 years or over the term of the related agreement. The useful lives of intangibles related to customer relationships acquired in business combinations are estimated on the basis of contractual arrangements and the probability of a continuing relationship.
We evaluate definite-lived intangible assets with the associated long-lived asset group for impairment whenever impairment indicators are present, such as a significant reduction in cash flows associated with the assets.
Investments in Equity Method Affiliates
We account for equity investments (“equity investments”) using the equity method of accounting if we have the ability to exercise significant influence over, but not control of, an investee. Significant influence generally exists if we have an ownership interest representing between 20% and 50% voting rights. Under the equity method of accounting, investments are stated initially at cost and are adjusted for subsequent additional investments and our proportionate share of profit or losses and distributions.
We record our share of the profit or losses of the equity method investments, net of income taxes, in the Consolidated Statements of Operations. When our share of losses in an equity investment equals or exceeds our interest in the equity investment, including any other unsecured receivables, we do not recognize further losses, unless we have incurred obligations or made payments on behalf of the equity investment.
We evaluate our equity method investments for impairment when events or changes in circumstances indicate, in our management’s judgment, that the carrying value of such investments may have experienced other-than-temporary decline in value. When evidence of loss in value has occurred, we compare the estimated fair value of investment to the carrying value of investment to determine whether an impairment has occurred. If the estimated fair value is less than the carrying value and our management considers the decline in value to be other-than-temporary, the excess of the carrying value over the estimated fair value is recognized in the Consolidated Financial Statements as an impairment.
We have investments in Kommanditgesellschaft Deutsche Gasrußwerke GmbH & Co and Kommanditgesellschaft Deutsche Gasrußwerke GmbH & Co, (together “DGW”), which are accounted for using the equity method.
43
Orion S.A
Notes to the Consolidated Financial Statements
Income Taxes
The income tax for the period comprises current and deferred tax. Income tax is recognized in the Consolidated Statements of Operations, except to the extent that it relates to items recognized in other comprehensive income or directly in equity. In these cases, the applicable tax amount is recognized in other comprehensive income or directly in equity, respectively.
Deferred income taxes reflect the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes, as well as the net tax effects of tax carryforwards. Valuation allowances are provided against deferred tax assets when it is more likely than not that some portion or all of the deferred tax asset will not be realized.
We recognize uncertain income tax positions in our financial statements when we believe it is more likely than not, based on the technical merits, that the position or a portion thereof will be sustained upon examination. For a position that is more likely than not to be sustained, the benefit recognized is measured at the largest cumulative amount that is greater than 50 percent likely of being realized.
Other Provisions
Asset retirement obligations—At some sites, we are contractually obligated to decommission our plants upon site exit. Asset retirement obligations are recorded at the present value of the estimated costs to retire the asset at the time the obligation is incurred. That cost, which is capitalized as part of the related long-lived asset, is depreciated on a straight-line basis over the remaining useful life of the related asset. Accretion expense in connection with the discounted liability is also recognized over the remaining useful life of the related asset.
Environmental provisions—We accrue for environmental remediation costs and other obligations when it is probable that a liability has been incurred and we can reasonably estimate the amount. The amount accrued reflects our assumptions about remediation requirements at the contaminated site, the nature of the remedy, the outcome of discussions with regulatory agencies and other potentially responsible parties at multi-party sites, and the number and financial viability of other potentially responsible parties. We do not reduce its estimated liability for possible recoveries from insurance carriers. Proceeds from insurance carriers are recorded when realized by either the receipt of cash or a contractual agreement. We determine the timing and amount of any liability based upon assumptions regarding future events. Inherent uncertainties exist in such evaluations primarily due to unknown conditions and other circumstances, changing governmental regulations and legal standards regarding liability, and evolving technologies. We adjust these liabilities periodically as remediation efforts progress or as additional technical or legal information becomes available.
Concentrations of Credit Risk
This concentration of customers may impact our overall exposure to credit risk, either positively or negatively, in that our customers may be similarly affected by changes in economic or other conditions. In addition, we and many of our customers operate worldwide and are therefore exposed to risks associated with the economic and political forces of various countries and geographic areas. We generally do not obtain any collateral for our receivables.
Foreign Currency Translation
Functional and Reporting Currency—Items included in the financial information of each of Orion’s entities are measured using the currency of the primary economic environment in which the entity operates (“the functional currency”) and then translated to the U.S. dollar (“the reporting currency”) as follows:
•Assets and liabilities for each balance sheet presented are translated at the closing rate at the date of that balance sheet;
•Income and expenses for each income statement are translated at monthly average exchange rates; and
•All resulting exchange differences are recognized as a separate component within Other comprehensive income (foreign currency translation adjustments).
Transactions and Balances—Foreign currency transactions are recorded in their respective functional currency using exchange rates prevailing at the dates of the transactions. Exchange gains and losses, resulting from the settlement of such transactions and from remeasurement of monetary assets and liabilities denominated in foreign currencies at period-end exchange rates, are recognized in Interest and other financial expense, net in the Consolidated Statements of Operations.
44
Orion S.A
Notes to the Consolidated Financial Statements
Revenue Recognition
We recognize revenue when the customers obtain control of promised goods or services. The revenue recognized is the amount of consideration which we expect to receive in exchange for those goods or services. Our contracts with customers are generally for products only and do not include other performance obligations. Generally, we consider purchase orders, which in some cases are governed by master supply agreements, to be contracts with customers. The transaction price as specified on the purchase order or sales contract is considered the standalone selling price for each distinct product. To determine the transaction price at the time when revenue is recognized, we evaluate whether the price is subject to adjustments, such as for discounts or volume rebates, which are stated in the customer contract, to determine the net consideration to which we expect to be entitled.
Revenue from product sales is recognized based on a point in time model when control of the product is transferred to the customer, which typically occurs upon shipment or delivery of the product to the customer and title, risk and rewards of ownership have passed to the customer.
Taxes collected on sales to customers are excluded from the transaction price.
Shipping and handling activities that occur after the transfer of control to the customer are billed to customers and are recorded as sales revenue, as we consider these to be fulfillment costs. Shipping and handling costs are expensed in the period incurred and are included in Selling, general and administration expenses in our Consolidated Statements of Operations.
Payment terms on product sales to our customers typically range from 30 to 90 days. When the period of time between the transfer of control of the goods and the time the customer pays for the goods is one year or less, we do not consider there to be a significant financing component associated with the contract.
We do not have contract assets or liabilities that are material.
Stock-based compensation
Equity instruments are measured at fair value on the grant date. Stock-based compensation expense is generally recognized on a straight-line basis over the requisite service periods of the awards.
We use a Monte Carlo model to determine the fair value of certain stock-based awards that contain market and performance-based conditions. The use of these models requires highly subjective assumptions, such as assumptions about the expected life of the award, vesting probability, expected dividend yield and the volatility of our stock price.
Compensation expense for liability-classified stock-based awards are recognized on a straight-line basis over the vesting period as a liability and remeasured, at fair value, at the balance sheet date.
Leases
At inception of a contract, we determine if the contract contains a lease. When a lease is identified, we recognize a leased asset (i.e., “Right-of-Use” or “ROU” assets) and a corresponding lease liability based on the present value of the lease payments over the lease term, discounted using our incremental borrowing rate, unless an implicit rate is readily determinable. Lease payments include fixed and variable lease components derived from usage or market-based indices, such as the consumer price index. Variable lease payments may fluctuate for a variety of reasons including usage, output, insurance or taxes. These variable amounts are expensed as incurred and not included in the lease assets or lease liabilities. Options to extend or terminate a lease are reflected in the lease payments and lease term when it is reasonably certain that we will exercise those options. Leases are classified as either finance or operating, with classification affecting the pattern of expense recognition in the Consolidated Statements of Operations.
Majority of our leases are operating leases for which we recognize lease expense on a straight-line basis over the lease term. We apply the practical expedient to account for lease and associated nonlease components as a single lease component.
Leases with an initial term of 12 months or less are recognized in the Consolidated Statements of Operations on a straight-line basis over the lease term.
Financial Instruments and Hedging Activities
Pursuant to our risk management policies, we may choose to enter into derivative transactions to manage market risk volatility associated with changes in commodity pricing, currency exchange rates and interest rates. Derivatives used for this purpose are generally designated as net investment hedges, cash flow hedges or fair value hedges. Derivative instruments are recorded at fair value in the balance sheet. Gains and losses related to changes in the fair value of derivative instruments not designated as hedges are recorded in Interest and other financial expense, net, in the Consolidated Statements of Operations.
Cash flows from derivatives designated as hedges are reported in our Consolidated Statements of Cash Flows under the same category as the cash flows from the hedged items unless the derivative contract contains a significant financing element. Cash flows for derivatives with a significant financing element are classified as Cash flows from financing activities.
45
Orion S.A
Notes to the Consolidated Financial Statements
Cash Flow Hedges—We enter into accounting cash flow hedges to manage the variability in cash flows of a future transaction. Our cash flow hedges include cross currency swaps, and options and swaps to hedge interest rate and foreign exchange risk. For derivatives designated as accounting cash flow hedges, the gains and losses are recorded in Other comprehensive income (loss) and released to earnings in the same line item and in the same period during which the hedged item affects earnings.
We use regression analysis to assess initial hedge effectiveness. Following the inception of a hedging relationship, hedge effectiveness is assessed quarterly based on qualitative factors, if applicable, or regression analysis.
We have cross-currency swap contracts designated as cash flow hedges to reduce our exposure to the foreign currency exchange risk associated with certain intercompany loans and debt denominated in currencies other than the functional currency of the issuer. Under the terms of these contracts, we make interest payments in euros and receive interest in U.S. dollars. Upon the maturities of these contracts, we will pay the principal amount of the loans in euros and receive U.S. dollars from our counterparties.
Net Investment Hedges—We enter into foreign currency derivatives and foreign currency denominated debt to reduce the volatility in stockholders’ equity resulting from changes in currency exchange rates of our foreign subsidiaries with respect to the U.S. dollar. Our foreign currency derivatives consist of cross-currency contracts and forward exchange contracts.
For derivatives designated as accounting net investment hedges, gains or losses attributable to changes in spot foreign exchange rates over the designation period are reflected in foreign currency translation adjustments within Other comprehensive income (loss). Recognition in earnings is delayed until the net investment is sold or substantially liquidated. At that time, the amount recognized is reported in the same line item as the gain or loss on the liquidation of the hedged foreign operations. For our cross-currency swaps, the associated interest receipts and payments are recorded in Interest expense. For our foreign currency forward contracts, we amortize initial forward point values on a straight-line basis to Interest expense over the life of the hedging instrument. We monitor on a quarterly basis for any overhedged positions requiring de-designation and re-designation of the hedge to remove such over-hedged condition.
Fair Value of Financial Instruments
Fair value is defined as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in an orderly transaction between market participants at the measurement date. An established hierarchy for inputs is used in measuring fair value that maximizes the use of observable inputs and minimizes the use of unobservable inputs by requiring that the most observable inputs be used when available. Observable inputs are inputs that market participants would use in valuing the asset or liability and are developed based on market data obtained from sources independent of Orion. Unobservable inputs are inputs that reflect our assumptions about the factors that market participants would use in valuing the asset or liability.
Fair value is estimated by applying the following hierarchy, which prioritizes the inputs used to measure fair value into three levels and bases the categorization within the hierarchy upon the lowest level of input that is available and significant to the fair value measurement.
•Level 1—inputs are based on quoted prices for identical instruments traded in active markets.
•Level 2—inputs are based on quoted prices for similar instruments in active markets, quoted prices for similar or identical instruments in inactive markets and model-based valuation techniques for which all significant assumptions are observable in the market or can be corroborated by observable market data for substantially the full term of the assets and liabilities.
•Level 3—one or more significant inputs are generally unobservable and typically reflect management’s estimates of assumptions that market participants would use in pricing the asset or liability. The fair values are therefore determined using model-based techniques that include option pricing models, discounted cash flow models and similar valuation techniques.
For level 2, we use the following inputs and valuation techniques to estimate the fair value of our financial instruments:
•Cross-Currency Swaps—The fair value of our cross-currency swaps is calculated using the present value of future cash flows discounted using observable inputs such as known notional value amounts, yield curves, basis curves, as applicable, and with the foreign currency leg revalued using published spot and forward exchange rates on the valuation date.
•Floating-for-Fixed Interest Rate Swaps—The fair value of our floating-for-fixed interest rate swaps is calculated using the present value of future cash flows using observable inputs such as benchmark interest rates and market yield curves.
•Long-Term Debt—The fair value of our Term-Loan is calculated using pricing data obtained from well-established and recognized vendors of market data for debt valuations. The fair value of our term loan is determined based on a discounted cash flow model using observable inputs such as benchmark interest rates and public information regarding our credit risk.
The carrying amounts that we have reported for financial instruments, including Cash and cash equivalents, Restricted cash and cash equivalents, Accounts receivable, Accounts payable and Short-term debts, approximate their fair values due to the short maturity of those instruments.
46
Orion S.A
Notes to the Consolidated Financial Statements
Employee Benefits
Pension Plans:
Defined Benefit Plans—Our defined benefit pension obligations are measured in accordance with the projected unit credit method. The calculations and the resulting amounts recorded in our Consolidated Financial Statements are affected by assumptions including the discount rate, expected long-term rate of return on plan assets, the annual rate of change in compensation for plan-eligible employees, mortality tables, and other factors. We evaluate the assumptions used on an annual basis.
Past service cost and actual return on plan assets in excess of expected return are initially recorded in Other comprehensive income and subsequently recognized in earnings over the average remaining service period of the participants to the extent it exceeds the "corridor". The corridor is defined as the greater of 10 percent of the accumulated projected benefit obligation or the fair value of the plan assets as of the beginning of the year.
Defined contribution obligations—Defined contribution obligations arise from commitments and state pension schemes (statutory pension insurance). We account for our contributions to a defined contribution plan on an accrual basis. An asset or liability may result from advance payments or payments due, respectively, to a defined contribution fund.
Classification
Certain prior year amounts have been reclassified to conform with the current year presentation. Previously reported financial statements presentation have been adjusted to reflect the following changes:
•In Note P. Income Taxes, Uncertain tax position was previously reported in Rate reconciliation table as component of Other tax effects. In addition, Deferred compensation and Other Deferred tax assets were previously reported in Significant components of deferred income taxes table as component of Others. During the fourth quarter of 2023, we concluded that separate classification of those items better reflects the Rate reconciliation and Significant components of deferred income taxes tables.
Note B. Recent Accounting Pronouncements
Recently Issued Accounting Standards Not Yet Adopted
Segment—In November 2023, the Financial Account Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2023-07, Segment Reporting (Topic 280), Improvements to Reportable Segment. This ASU:
•Introduces a new requirement to disclose significant segment expenses regularly provided to the chief operating decision maker (“CODM”),
•Extends certain annual disclosures to interim periods,
•Permits more than one measure of segment profit or loss to be reported under certain conditions, and
•Requires disclosure of the title and position of the CODM. However, but does not change how the CODM is identified.
This ASU is effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024. Early adoption is permitted.
We believe, the adoption of this ASU will not materially impact our Consolidated Financial Statements, however will require additional segment disclosures in Note R. Segment Financial Information.
Income Taxes—In December 2023, the FASB issued ASU No. 2023-09, Income Taxes (Topic 740) Improvements to Income Tax Disclosures. This ASU:
•Establishes new income tax disclosure requirements in addition to modifying and eliminating certain existing requirements.
•Requires disaggregated information about a reporting entity’s effective tax rate reconciliation.
•Requires disaggregated information about a reporting entity’s information on income taxes paid.
•Requires all entities to disclose annually income taxes paid (net of refunds received) disaggregated by federal (national), state and foreign taxes and to disaggregate the information by jurisdiction based on a quantitative threshold.
•Is effective for fiscal years beginning after December 15, 2024. Early adoption is permitted.
We believe, the adoption of this ASU will not materially impact our Consolidated Financial Statements, however will require additional disclosures in Note P. Income Taxes.
47
Orion S.A
Notes to the Consolidated Financial Statements
Note C. Accounts Receivable
Accounts receivable, at December 31, are as follows:
| | | | | | | | | | | |
| |
| 2023 | | 2022 |
(In millions) |
Accounts receivable | $ | 242.2 | | | $ | 370.4 | |
Expected credit losses | (1.2) | | | (2.6) | |
Accounts receivable, net of expected credit losses | $ | 241.0 | | | $ | 367.8 | |
Allowance for credit losses, at December 31, are as follows: | | | | | | | | | | | |
| 2023 | | 2022 |
(In millions) |
Allowance for credit losses as of January 1, | $ | (2.6) | | | $ | (2.6) | |
Credit loss expense | — | | | (0.2) | |
Credit loss income and utilization | 0.4 | | | — | |
Foreign currency translation effects | 1.0 | | | 0.2 | |
Allowance for credit losses as of December 31, | $ | (1.2) | | | $ | (2.6) | |
Accounts Receivable Factoring―For the fiscal year ended December 31, 2023, the gross amount of receivables sold was $427.2 million. For the fiscal year ended December 31, 2023 the loss on receivables sale was $4.4 million. In the Condensed Consolidated Statements of Operations, the loss on receivables sale is reflected in Other expenses, net.
No sales were made in 2022.
Note D. Inventories
Inventories, net of reserves, at December 31, are as follows:
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | |
| 2023 | | 2022 | | | | | | | | |
(In millions) | | | | | | | | |
Raw materials, consumables and supplies, net | $ | 113.8 | | | $ | 108.3 | | | | | | | | | |
Work in process | 0.2 | | | — | | | | | | | | | |
Finished goods, net | 173.1 | | | 169.6 | | | | | | | | | |
Total | $ | 287.1 | | | $ | 277.9 | | | | | | | | | |
As of December 31, 2023 and 2022, inventory reserves were approximately $25.4 million and $21.4 million, respectively. The inventory reserve primarily relates to spare-parts and finished goods.
Note E. Prepaid Expenses and Other Current Assets and Other Assets
Prepaid expenses and Other current assets, at December 31, consist of the following components:
| | | | | | | | | | | |
| |
| 2023 | | 2022 |
| (In millions) |
VAT | $ | 37.3 | | | $ | 31.3 | |
Deposits | 15.6 | | | 18.7 | |
Restricted Cash | 2.7 | | | 2.6 | |
Miscellaneous other | 18.8 | | | 14.2 | |
Total | $ | 74.4 | | | $ | 66.8 | |
48
Orion S.A
Notes to the Consolidated Financial Statements
Other assets, at December 31, consist of the following components:
| | | | | | | | | | | |
| |
| 2023 | | 2022 |
| (In millions) |
Financial assets | $ | 36.5 | | | $ | 56.9 | |
Miscellaneous other | 3.4 | | | 1.9 | |
Total | $ | 39.9 | | | $ | 58.8 | |
Note F. Property, Plant and Equipment
Property, plant and equipment, at December 31, consists of the following:
| | | | | | | | | | | |
| |
| 2023 | | 2022 |
(In millions) |
Land | $ | 30.7 | | | $ | 31.0 | |
Land rights and buildings | 138.1 | | | 104.1 | |
Plant and machinery | 1,308.3 | | | 1,054.9 | |
Other equipment, furniture and fixtures | 46.2 | | | 38.1 | |
Construction in progress | 140.0 | | | 260.2 | |
Total property, plant and equipment | 1,663.3 | | | 1,488.3 | |
Less: accumulated depreciation | 763.2 | | | 669.8 | |
Net property, plant and equipment | $ | 900.1 | | | $ | 818.5 | |
Depreciation expense was $92.4 million, $89.0 million and $86.5 million for fiscal years ending December 31, 2023, 2022 and 2021, respectively.
Note G. Leases
Orion has entered into lease contracts as a lessee and is not acting as a lessor. The vast majority of Orion’s lease contracts are for operating assets such as rail cars, company cars, offices and office equipment, etc. Lease costs for the years ended December 31, are as follows:
| | | | | | | | | | | | | | | | | |
| 2023 | | 2022 | | 2021 |
| (In millions) |
Finance lease costs | $ | 9.3 | | | $ | 7.1 | | | $ | 6.4 | |
Operating lease costs | 8.5 | | 7.1 | | 7.6 |
Short-term leasing costs | 5.5 | | 4.6 | | 3.8 |
Total | $ | 23.3 | | | $ | 18.8 | | | $ | 17.8 | |
49
Orion S.A
Notes to the Consolidated Financial Statements
ROU assets and lease liabilities related to operating and finance leases reflected in the Consolidated Balance Sheets, at December 31, are as follows:
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | |
| 2023 | | 2022 | | | | | | | | |
(In millions) | | | | | | | | |
ROU Assets | | | | | | | | | | | |
Operating leases | $ | 21.7 | | | $ | 19.0 | | | | | | | | | |
Finance leases | 88.9 | | | 78.6 | | | | | | | | | |
Total | $ | 110.6 | | | $ | 97.6 | | | | | | | | | |
| | | | | | | | | | | |
Lease Liabilities(1) | | | | | | | | | | | |
Operating leases | | | | | | | | | | | |
Current | $ | 6.1 | | | $ | 6.3 | | | | | | | | | |
Long-term | 15.4 | | | 12.3 | | | | | | | | | |
| 21.5 | | | 18.6 | | | | | | | | | |
| | | | | | | | | | | |
Finance leases | | | | | | | | | | | |
Current | 6.5 | | | 4.1 | | | | | | | | | |
Long-term | 84.9 | | | 75.6 | | | | | | | | | |
| 91.4 | | | 79.7 | | | | | | | | | |
Total | $ | 112.9 | | | $ | 98.3 | | | | | | | | | |
(1) Reflected in Current and Other liabilities in the Consolidated Balance Sheets.
The weighted remaining average minimum lease period for finance and operating leases are 17.2 years and 5.2 years, respectively.
Maturities of operating and finance lease liabilities are as follows:
| | | | | | | | | | | | | | | | | |
| Finance Leases | | Operating Leases | | Total |
| (In millions) |
Next 12 months | $ | 10.4 | | | $ | 7.0 | | | $ | 17.4 | |
1 to 2 years | 9.0 | | | 5.6 | | | 14.6 | |
2 to 3 years | 8.7 | | | 3.5 | | | 12.2 | |
3 to 4 years | 8.6 | | | 2.5 | | | 11.1 | |
4 to 5 years | 8.6 | | | 1.8 | | | 10.4 | |
More than 5 years | 85.9 | | | 3.8 | | | 89.7 | |
Total undiscounted minimum lease payments | 131.2 | | | 24.2 | | | 155.4 | |
Imputed interest | 39.8 | | | 2.7 | | | 42.5 | |
Lease liability (current and non-current) | $ | 91.4 | | | $ | 21.5 | | | $ | 112.9 | |
The weighted average discount rate applied to the lease liabilities is 4.79%.
Note H. Goodwill and Intangible Assets
Goodwill
The carrying amount of goodwill attributable to each reportable segment for the years ended December 31, are as follows:
| | | | | | | | | | | | | | | | | |
Goodwill | Rubber | | Specialty | | Total |
| (In millions) |
Balance as of January 1, 2022 | $ | 31.2 | | | $ | 46.8 | | | $ | 78.0 | |
Foreign currency impact | (1.8) | | | (2.8) | | | (4.6) | |
Balance as of December 31, 2022 | 29.4 | | | 44.0 | | | 73.4 | |
Foreign currency impact | 1.1 | | | 1.6 | | | 2.7 | |
Balance as of December 31, 2023 | $ | 30.5 | | | $ | 45.6 | | | $ | 76.1 | |
50
Orion S.A
Notes to the Consolidated Financial Statements
Intangible Assets
The components of identifiable intangible assets, at cost, and the related accumulated amortization, at December 31, are as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
| 2023 | | 2022 |
Cost | | Accumulated Amortization | | Net | | Cost | | Accumulated Amortization | | Net |
| (In millions) |
Developed technology and patents | $ | 69.8 | | | $ | 58.7 | | | $ | 11.1 | | | $ | 67.4 | | | $ | 52.7 | | | $ | 14.7 | |
Customer relationships | 74.9 | | | 72.2 | | | 2.7 | | | 72.6 | | | 69.8 | | | 2.8 | |
Trademarks | 19.0 | | | 15.6 | | | 3.4 | | | 18.3 | | | 13.8 | | | 4.5 | |
Long-term contracts | 7.7 | | | 2.8 | | | 4.9 | | | 7.5 | | | 2.3 | | | 5.2 | |
Other intangible assets | 46.8 | | | 43.4 | | | 3.4 | | | 42.6 | | | 42.0 | | | 0.6 | |
Total intangible assets | $ | 218.2 | | | $ | 192.7 | | | $ | 25.5 | | | $ | 208.4 | | | $ | 180.6 | | | $ | 27.8 | |
Amortization expense for the years ended December 31, 2023, 2022 and 2021 was $6.1 million, $6.6 million and $7.8 million, respectively, and is included in Cost of sales and Selling, general and administrative expenses in the Consolidated Statements of Operations.
The estimated aggregate amortization expense for intangible assets for the fiscal years ending December 31, are as follows:
| | | | | |
Year | (In millions) |
2024 | $ | 5.8 | |
2025 | 5.8 | |
2026 | 5.3 | |
2027 | 0.9 | |
2028 | 0.9 | |
Thereafter | 6.8 | |
Total aggregated amortization | $ | 25.5 | |
Note I. Accruals and Other Liabilities
The components of Current accrued liabilities, at December 31, are as follows: | | | | | | | | | | | |
| |
| 2023 | | 2022 |
(In millions) |
Accrued employee compensation | $ | 16.4 | | | $ | 24.7 | |
Accrued liabilities for sales and procurement | 8.5 | | | 7.2 | |
Accrued liabilities for restructuring | 4.5 | | | 3.8 | |
Environmental reserves | 2.3 | | | 2.0 | |
Other accrued liabilities | 10.0 | | | 7.0 | |
Total | $ | 41.7 | | | $ | 44.7 | |
The components of Other current liabilities, at December 31, are as follows: | | | | | | | | | | | |
| |
| 2023 | | 2022 |
(In millions) |
Employee related liabilities | $ | 6.5 | | | $ | 5.3 | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
Current lease liabilities (refer to Note G. Leases ) | 12.6 | | | 10.4 | |
Other current liabilities | 24.6 | | | 18.7 | |
Total | $ | 43.7 | | | $ | 34.4 | |
51
Orion S.A
Notes to the Consolidated Financial Statements
The components of Other long-term liabilities, at December 31, are as follows: | | | | | | | | | | | |
| |
| 2023 | | 2022 |
(In millions) |
Employee related liabilities | $ | 4.8 | | | $ | 4.5 | |
Liabilities for asset retirement obligation | 4.3 | | | 4.3 | |
Environmental reserve | 0.7 | | | 2.8 | |
Long-term lease liabilities (refer to Note G. Leases ) | 100.3 | | | 87.9 | |
Other non-current liabilities | 0.5 | | | — | |
Total | $ | 110.6 | | | $ | 99.5 | |
Note J. Debt and Other Obligations
Debt and Other Obligations, at December 31, are as follows: | | | | | | | | | | | |
| |
| 2023 | | 2022 |
(In millions) |
Current | | | |
Current portion of Term Loans | $ | 3.1 | | | $ | 3.0 | |
Deferred debt issuance costs - Term loans | (0.8) | | | (0.7) | |
Other short-term debt and obligations | 134.7 | | | 256.0 | |
Current portion of long-term debt and other financial liabilities | 137.0 | | | 258.3 | |
Non-current | | | |
Term Loans | 621.8 | | | 613.2 | |
Deferred debt issuance costs - Term loans | (3.1) | | | (3.7) | |
China Term loan | 58.6 | | | 47.5 | |
Long-term debt, net | 677.3 | | | 657.0 | |
Total | $ | 814.3 | | | $ | 915.3 | |
(a) Term Loan
In 2014, Orion entered into credit agreement (the “Credit Agreement”), which included an $895.0 million term loan, which was allocated to a term loan facility denominated in U.S. Dollars of $358.0 million and a term loan facility denominated in Euros of €399.0 million with both having an original maturity date of July 25, 2021 (the “Prior Term Loans”). Initial interest was calculated based on three-month EURIBOR (for the Euro-denominated loan), and three-month USD-LIBOR (for the USD-denominated loan) plus a 3.75% - 4.00% margin depending on the Company’s net leverage ratio. For both EURIBOR and USD-LIBOR a floor of 1.0% applied. At least 1% of the principal amount is required to be repaid per annum.
In September 2021, Orion entered into the Ninth Amendment to the Credit Agreement, which includes an amended and restated term loan agreement (the "Term Loans"). The Term Loan facility was allocated to a term loan facility denominated in U.S. dollars of $300 million and denominated in Euros of €300 million with both having a maturity date of September 24, 2028, replacing the Prior Term Loans. Interest is calculated based on three months EURIBOR (for the Euro-denominated loan) plus a margin of 2.50%, or three-month USD-LIBOR (for the USD-denominated loan) plus a margin of 2.25%. For the U.S. dollar loan, a floor of 0.50% applies and for the Euro-denominated loan no floor exists. 1% of the principal amount is required to be repaid per annum in respect to the USD-denominated loans, whereas there is no scheduled amortization for the Euro-denominated loans.
Due to cessation of U.S. dollar LIBOR after June 30, 2023 (“LIBOR cessation date”), in May 2023, the Company entered into the Eleventh Amendment to the Credit Agreement to update the referenced floating benchmark rate. The U.S. dollar loan, three-month USD-LIBOR was replaced by USD Term SOFR 3M + CAS (Credit Adjustment Spread) effective for all interest rate periods after June 30, 2023.
The Term Loans include a sustainability-linked margin adjustment that applies to both the Euro and U.S. dollar loans. The margin adjustment is based on annual SO2 and NOx emission reduction targets for the Company’s North American plants between 2022 and 2028, respectively. Specifically, the credit spread on the Term Loans will decline or rise by up to 10 basis points depending on the emissions profile of the Company’s North American plants, in aggregate. Starting in 2022 and continuing through 2025, the Company reviews annually whether both interim targets have been met. If the Company achieves both targets, it will benefit from up to a 10-basis point credit spread reduction for the prospective 12 months period following the submission of the annual ESG compliance certificate. For the period from 2026 to 2028, a margin step-up by 5 or 10 basis points would occur if Orion does not maintain the reduced emissions profile of one or both targets.
During 2023, the Company received a 10 basis point interest rate reduction on its sustainability linked Term-Loan because it met 2022 emissions target.
52
Orion S.A
Notes to the Consolidated Financial Statements
In connection with the September 2021 modification of the Term Loan, Orion incurred approximately $7.8 million of refinancing costs of which $2.8 million of loan origination costs were capitalized and $5.0 million of other fees were directly expensed.
Other provisions of the Credit Agreement relating to the Term Loans remained unchanged.
The Term Loan interest rates as of December 31 were as follows:
| | | | | | | | | | | | | | |
| | 2023 | | 2022 |
Euro-denominated Term Loan | | 5.60 | % | | 2.80 | % |
U.S. dollars denominated Term Loan | | 7.41 | % | | 4.11 | % |
(b) China Term Loan
To partially finance the construction of our Huaibei facility in China, on March 16, 2022, our wholly owned subsidiary, Orion Engineered Carbons (Huaibei) Co., Ltd. (“OECCL”), entered into a 4.5% fixed interest rate, CNY500 million (approximately $70 million), eight-year term-loan agreement with The Bank of China (“China Term-Loan”) maturing on December 21, 2029. OECCL is required to repay the China Term-Loan principal in semi-annual payments beginning June 2024. Interest is payable quarterly, beginning June 2022. The agreement restricts OECCL’s ability to make external investments, repay intercompany loan or distribute dividends. The principal repayments under the agreement are: 2% in 2024, 10% in 2025 and 22% each year thereafter, concluding in June 2029. The China Term-Loan is secured with the Huaibei facility’s land, construction in progress, and buildings as collateral. As of December 31, 2023, we have drawn $58.6 million on the facility.
(c) Other Short-Term Debt and Obligations
Other short-term debt and obligations, at December 31 were as follows:
| | | | | | | | | | | |
| 2023 | | 2022 |
| (In millions) |
Revolving Credit Facility | $ | — | | | $ | 53.3 | |
Ancillary Credit Facilities | | | |
OEC GmbH outstanding borrowings | 88.8 | | | 148.7 | |
OEC LLC outstanding borrowings | 21.1 | | | 5.4 | |
| | | |
Brazil Uncommitted Local Lines of Credit (capacity $3.2 million) | — | | | 2.9 | |
Korea Working Capital Loan (capacity $40.5 million) | | | |
Uncommitted | 1.9 | | | — | |
Committed | 20.1 | | | 7.9 | |
China Working Capital Loan | 2.8 | | | 1.5 | |
Repurchase Agreement | — | | | 36.3 | |
| | | 256.0 | |
Total of Other Short-term Debt and Obligations | $ | 134.7 | | | $ | 256.0 | |
| | | |
Supplemental information: | | | |
Total ancillary capacity - EUR | € | 214.0 | | | € | 268.3 | |
Total ancillary capacity - U.S. Dollars | $ | 236.5 | | | $ | 286.1 | |
Revolving Credit Facility
In 2014, under the Credit Agreement, we entered into a €115.0 million multicurrency revolving credit facility (“Prior RCF”) with an original maturity date of July 25, 2019. Interest is calculated based on EURIBOR (for euro drawings), and USD-LIBOR (for U.S. Dollar drawings) plus a 2.5% - 3.0% margin (depending on leverage ratio).
Subsequent to 2014, Orion entered into a number of amendments, which largely were made to increase the Prior RCF capacity. The Prior RCF amendment completed in April 2019, extended the Prior RCF maturity date to April 25, 2024, increased the aggregate amount of revolving credit commitments in Euro by €75.0 million and reduced the interest margin to a 1.7% to 2.7% range, using a revised pricing grid. In May 2022, we added an additional €100 million of capacity to our Prior RCF which expands our facility to €350.0 million.
In October 2023, Orion entered into the Thirteenth Amendment to the Credit Agreement, which amended and restated our revolving credit facility (as amended and restated, the “RCF”) and extended the maturity to September 2028. We voluntarily reduced the borrowing capacity under the RCF from €350 million to €300 million. Interest is calculated based on EURIBOR plus a 1.65% - 3.30% margin (depending on leverage ratio).
53
Orion S.A
Notes to the Consolidated Financial Statements
The RCF includes a sustainability-linked margin adjustment. Starting in 2024 continuing through 2028, the credit spread will increase or decrease up to 5 basis points depending on two key performance indicators: greenhouse gas intensity and environmental, social and governance rating from EcoVadis, a provider of corporate sustainability rating.
Other provisions of the Credit Agreement relating to the RCF remained unchanged, including the commitment fee, which remains at 35% of the interest margin or 0.8% at December 31, 2023.
As of December 31, 2023, there were no borrowings under the RCF. As of December 31, 2022, the borrowing under the Prior RCF was $53.3 million.
Letters of credit can be issued for the amount available under the RCF and ancillary facilities. The weighted average interest rates on the RCF as of December 31, 2023 and 2022 were 6.2% and 4.8%, respectively.
For the year ended December 31, 2023, amortized transaction costs were $1.9 million which included the release of $0.5 million from Prior RCF. For the years ended December 31, 2022 and 2021, amortized transaction costs were immaterial.
Unamortized transaction costs included in the Consolidated Balance Sheets, as of December 31, 2023 and 2022, were approximately $3.6 million and $2.2 million, respectively.
As of December 31, 2023, the Company’s net leverage ratio, as defined under the Credit Agreement, was 2.63x which corresponds to an interest margin of 2.30 for both USD and Euro denominated borrowings.
Ancillary Credit Facilities—As part of the RCF, the Company can also establish ancillary credit facilities by converting the commitments of select lenders under the RCF into bilateral credit agreements. Borrowings under the ancillary credit facilities reduce RCF availability. For RCF financial covenant testing, borrowing under ancillary credit facilities are considered debt drawn under the RCF, as discussed elsewhere in this footnote.
As of December 31, 2023, the total commitment was reduced to €300 million (approximately $332 million) and was split between an €86 million RCF tranche and €214 million of bilateral ancillary facilities established directly with several banks under the RCF.
As of December 31, 2023 and 2022, committed ancillary credit facilities totaled $236.5 million and $286.1 million, respectively.
As of December 31, 2023, unutilized ancillary borrowing capacity was approximately $126.6 million.
The general terms of the ancillary credit facilities are linked to the terms in the RCF.
Uncommitted Local Lines of Credit—The uncommitted local lines of credit in Brazil and Korea are with local banks that are not lenders under the Credit Agreement and were negotiated bilaterally.
Korea Working Capital Loans—For working capital flexibility, we have entered into various credit facility agreements with Hana Bank totaling ₩47.5 billion ($36.6 million) availability. As of December 31, 2023, we have outstanding borrowings of ₩26.1 billion ($20.1 million). The weighted average interest rate is 5.1%. For early repayment, we are required to pay a 1% prorated early repayment fee. In the Consolidated Statements of Cash Flows, this loan is reflected in Cash inflows related to current financial liabilities. Due to the short maturity, the carrying value approximates the fair value.
China Working Capital Loan—For working capital flexibility in Qingdao, we have a CNY 30 million ($4.2 million) facility with a local branch of Bank of China with no commitment fee. Interest is calculated based on People’s Bank of China (“PBOC”) one-year loan prime rate (“LPR”) plus 0.35% margin. As of December 31, 2023, we have drawn CNY 20 million ($2.8 million) as a one-year term-loan. In 2022, drawings totaled CNY 10.0 million ($1.5 million). The 2023 weighted average interest rate was 4.0%. In the Consolidated Statements of Cash Flows, this loan is reflected in Cash inflows related to current financial liabilities. Due to the short maturity, the carrying value approximates the fair value.
54
Orion S.A
Notes to the Consolidated Financial Statements
Future Years Payment Schedule
The aggregate principal amounts of long-term debt, excluding finance lease liabilities presented in Note G. Leases, are as follows:
| | | | | | | | | | | |
| | | Repayment | | |
| (In millions) |
2024 | | | $ | 4.4 | | | |
2025 | | | 10.0 | | | |
2026 | | | 18.5 | | | |
2027 | | | 18.5 | | | |
2028 | | | 628.3 | | | |
2029 | | | 3.8 | | | |
Total | | | $ | 683.5 | | | |
Covenant Compliance
The Credit Agreement contains certain non-financial covenants that, among other things, limit the Company’s ability and the ability of certain of its subsidiaries to (i) incur additional debt, (ii) pay dividends, repurchase stocks or make certain other restricted payments or investments, (iii) incur liens, (iv) sell assets, (v) to pay dividends or to make other payments to the Company, (vi) enter into affiliate transactions, (vii) engage in sale and leaseback transactions, and (viii) consolidate, merge, sell or otherwise dispose of all or substantially all of the Company’s assets. These covenants are subject to significant exceptions and qualifications.
In addition, there is one financial covenant under the amended RCF that will be tested when RCF utilization (including debt drawn under ancillary credit facility lines) exceeds 50%, which is that net leverage, as defined in the Credit Agreement, is not permitted to exceed 4.0x.
As of December 31, 2023, and 2022, we were in compliance with our debt covenants.
Note K. Financial Instruments and Fair Value Measurement
Risk management
We have policies governing the use of derivative instruments and do not enter into financial instruments for trading or speculative purposes.
By using derivative instruments, we are subject to credit and market risk. To minimize counterparty credit (or repayment) risk, we enter into transactions, primarily with investment grade financial institutions. The market risk exposure is not hedged in a manner to completely eliminate the effects of changing market conditions on earnings or cash flow. No significant concentration of credit risk existed as of December 31, 2023 and 2022.
Cash flow hedge
On November 14, 2017 the Company acquired floored forward interest rate swaps to hedge interest rate risk on current Euro-denominated term loan financing. On May 15, 2018 the Company entered into a $235.0 million cross-currency swap to hedge both foreign exchange rate and interest rate risk on current USD-denominated term loan financing which replaced the USD-denominated Caps terminated on May 14, 2018. Both of these instruments were designated as accounting hedges at the time we entered into the transactions. We performed a hedge effectiveness test based on the critical terms match method (prospectively) and the dollar offset test (retrospectively) for each.
In September 2021, the Company restructured its previously existing cross-currency swaps in the amount of $197 million, to align them with the new U.S. dollar denominated term loan credit facility. Specifically for changes in the loan interest margin of 2.25% (formerly 2.0%) and the three-month USD-LIBOR floor of 0.50% (formerly 0.00%). The cross-currency swap became effective on September 30, 2021 and will expire on September 30, 2028, in line with the maturity of the term loan. This cross-currency swap was determined to be highly effective, continues to qualify for hedge accounting and was cost-neutral.
55
Orion S.A
Notes to the Consolidated Financial Statements
Fair value measurement
The following table summarizes outstanding financial instruments that are measured at fair value on a recurring basis:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2023 | | December 31, 2022 | | Balance Sheet Classification |
| Notional Amount | | Fair Value | | Notional Amount | | Fair Value | |
| (In millions) | | |
Assets | | | | | | | | | |
Derivatives designated as hedges: | | | | | | | | | |
Cross currency swaps | $ | 197.0 | | | $ | 31.3 | | | $ | 197.0 | | | $ | 46.6 | | | Other financial assets (non-current) |
Interest rate swaps | 303.9 | | | 4.6 | | | 293.3 | | | 9.6 | | | Other financial assets (non-current) |
Total | $ | 500.9 | | | $ | 35.9 | | | $ | 490.3 | | | $ | 56.2 | | | |
| | | | | | | | | |
Liabilities | | | | | | | | | |
Derivatives designated as hedges: | | | | | | | | | |
Cross currency swaps | $ | — | | | $ | — | | | $ | — | | | $ | — | | | Other liabilities (non-current) |
Interest rate swaps | — | | | — | | | — | | | — | | | Other liabilities (non-current) |
Total | $ | — | | | $ | — | | | $ | — | | | $ | — | | | |
All financial instruments in the table above are classified as Level 2. We present the gross assets and liabilities of our derivative financial instruments on the Consolidated Balance Sheets.
For financial assets and liabilities that are recognized in the financial statements on a recurring basis, the Company determines whether transfers have occurred between levels in the hierarchy by re-assessing categorization at the end of each reporting period. There were no transfers of assets measured at fair value between Level 1 and Level 2, and there were no Level 3 investments during fiscal 2023 and 2022.
Our cross currency swaps designated as a cash flow hedge of principal and interest payments related to our Term Loan matures in September 2028.
The following table presents the carrying value and estimated fair value of our financial instruments that are not measured at fair value on a recurring basis for the periods presented. Due to the short maturity, the fair value of all non-derivative financial instruments included in Current assets and Current liabilities for which the carrying value approximates fair value are excluded from the table below. Short-term and long-term debt are recorded at amortized cost in the Consolidated Balance Sheets.
| | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2023 | | December 31, 2022 |
| Notional Amount | | Fair Value | | Notional Amount | | Fair Value |
| (In millions) |
Non-derivatives: | | | | | | | |
Liabilities: | | | | | | | |
Term loan | $ | 624.9 | | | $ | 617.0 | | | $ | 616.2 | | | $ | 596.8 | |
China Term-loan | 58.6 | | | 57.1 | | | 47.5 | | | 42.9 | |
Total | $ | 683.5 | | | $ | 674.1 | | | $ | 663.7 | | | $ | 639.7 | |
Term-Loan and China Term-loan in the table above are classified as Level 2.
At both December 31, 2023 and 2022, the fair values of Cash and cash equivalents and restricted cash, Accounts receivable, net, Accounts payable and Accrued liabilities, and short term borrowings approximated their carrying values due to the short-term nature of these instruments.
56
Orion S.A
Notes to the Consolidated Financial Statements
The following tables summarize the pre-tax effect of derivative and non-derivative instruments recorded in Accumulated other comprehensive loss (“AOCI”), the gains (losses) reclassified from AOCI to earnings and additional gains (losses) recognized directly in earnings:
| | | | | | | | | | | | | | | | | | | | | | | |
| Effect of Financial Instruments |
| Year Ended December 31, 2023 |
| Gain (Loss) Recognized in AOCI | | Gain (Loss) Reclassified from AOCI to Income | | Additional Gain (Loss) Recognized in Income | | Income Statement Classification |
| (In millions) | | |
Derivatives designated as hedges: | | | | | | | |
Cross currency swaps | $ | (8.9) | | | $ | 1.7 | | | $ | — | | | Interest and other financial expense, net |
Interest rate swaps | (4.9) | | | — | | | — | | | Interest and other financial expense, net |
Total | $ | (13.8) | | | $ | 1.7 | | | $ | — | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Effect of Financial Instruments |
| Year Ended December 31, 2022 |
| Gain (Loss) Recognized in AOCI | | Gain (Loss) Reclassified from AOCI to Income | | Additional Gain (Loss) Recognized in Income | | Income Statement Classification |
| (In millions) | | |
Derivatives designated as hedges: | | | | | | | |
Cross currency swaps | $ | 31.1 | | | $ | 1.7 | | | $ | — | | | Interest and other financial expense, net |
Interest rate swaps | 18.1 | | | — | | | — | | | Interest and other financial expense, net |
Total | $ | 49.2 | | | $ | 1.7 | | | $ | — | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Effect of Financial Instruments |
| Year Ended December 31, 2021 |
| Gain (Loss) Recognized in AOCI | | Gain (Loss) Reclassified from AOCI to Income | | Additional Gain (Loss) Recognized in Income | | Income Statement Classification |
| (In millions) | | |
Derivatives designated as hedges: | | | | | | | |
Cross currency swaps | $ | 2.4 | | | $ | (0.5) | | | $ | — | | | Interest and other financial expense, net |
Interest rate swaps | 1.5 | | | — | | | — | | | Interest and other financial expense, net |
Total | $ | 3.9 | | | $ | (0.5) | | | $ | — | | | |
The amount recognized in AOCI related to cash flow hedges that will be reclassified to the Consolidated Statement of Operations in the next twelve months is approximately $0.3 million.
Note L. Employee Benefit Plans
Provisions are established to cover defined benefit plans for retirement, disability and surviving dependents’ pensions. The benefit obligations vary depending on the legal, tax and economic circumstances in the various countries in which we operate. Generally, the level of benefit depends on the length of service and the remuneration.
We have defined benefit plans in Germany and South Korea for which Germany accounted for approximately 93.6% and 92.4% in 2023 and 2022, respectively, of provisions for projected defined benefit pension plan obligations. Effective at the end of 2013, all defined benefit plans in Germany were modified to close access to new participants and freeze benefits accrued under these plans at December 31, 2013 levels. Interest expense on the frozen obligation relating to these plans will continue to accrue.
We have defined contribution plans in Germany and the U.S. Most employees are eligible to participate by contributing a portion of their compensation. We make employer contributions, such as matching contributions, to certain of these plans.
In South Korea, the Company’s pension plan provides, at the option of employees for either projected benefit or defined contribution benefits. Plan assets relating to this plan reduce the pension provision disclosed.
57
Orion S.A
Notes to the Consolidated Financial Statements
Obligations and Funded Status
The following provides information about projected benefit obligations, plan assets, the funded status and weighted-average assumptions of the defined benefit pension plan:
| | | | | | | | | | | |
Change in Projected Benefit Obligation | December 31 |
| 2023 | | 2022 |
| (In millions) |
Present value of projected benefit obligation at the beginning of the year | $ | 56.1 | | | $ | 81.9 | |
Actuarial (gain)/ loss | 7.7 | | | (19.5) | |
Service cost | 0.3 | | | 0.4 | |
Interest cost | 2.6 | | | 1.5 | |
Benefits paid | (1.6) | | | (1.3) | |
| | | |
Curtailments, settlements, special and contractual termination benefits | (1.2) | | | (2.0) | |
Currency translation | 1.5 | | | (4.9) | |
Present value of projected benefit obligation at the end of the year | $ | 65.4 | | | $ | 56.1 | |
Based on the weighted Macaulay method the projected benefit obligation has a duration of 17.0 years (16.0 years in 2022 ).
| | | | | | | | | | | |
Change in Plan Assets | December 31 |
| 2023 | | 2022 |
| (In millions) |
Fair value of plan assets at the beginning of the year | $ | 4.5 | | | $ | 6.3 | |
Actual return on plan assets | 0.2 | | | 0.1 | |
Employer contributions | 0.1 | | | 0.3 | |
| | | |
| | | |
| | | |
Settlement | (1.1) | | | (1.8) | |
| | | |
Currency translation | (0.1) | | | (0.4) | |
Fair value of plan assets at the end of the year | $ | 3.6 | | | $ | 4.5 | |
The plan assets are held by Orion Engineered Carbons Co. Ltd. Korea, Bupyeong-gu, South Korea, and relate to qualifying insurance policies. These insurance policies do not have a quoted market price. The actual return on plan assets amounted to $0.2 million and $0.1 million for the years ended December 31, 2023 and 2022, respectively.
| | | | | | | | | | | |
Net Unfunded Status | December 31 |
| 2023 | | 2022 |
| (In millions) |
Projected benefit obligation | $ | 65.4 | | | $ | 56.1 | |
Less: Fair value of plan assets | 3.6 | | | 4.5 | |
Net unfunded status | $ | 61.8 | | | $ | 51.6 | |
| | | | | | | | | | | |
Amount Recognized in the Consolidated Balance Sheets | December 31 |
| 2023 | | 2022 |
| (In millions) |
Non-current assets | $ | — | | | $ | — | |
Current liabilities | 1.4 | | | 1.6 | |
Non-current liabilities | 60.4 | | | 50.0 | |
Net liability recognized - pension plans | $ | 61.8 | | | $ | 51.6 | |
58
Orion S.A
Notes to the Consolidated Financial Statements
Pension Assumptions and Strategy
The assumptions used in the actuarial valuation of the underlying the obligations are as follows:
| | | | | | | | | | | |
Assumptions | December 31 |
| 2023 | | 2022 |
Discount rate | 3.6 | % | | 4.2 | % |
Expected long-term rate of return on plan assets | 4.3 | % | | 4.3 | % |
Rate of compensation/salary increase | 3.0 | % | | 3.0 | % |
Future pension increase | 2.4 | % | | 2.1 | % |
| | | |
Mortality is based on Heubeck guidelines, the generally accepted biometric calculation bases for the balance sheet valuation of pension obligations in Germany. A 0.5% increase or decrease in the discount rate or in the future pension increase would have impacted the projected benefit obligation as follows:
| | | | | | | | | | | | | | | | | | | | | | | |
Sensitivities | December 31, 2023 |
| Discount rate | | Future pension increase |
| 0.5% decrease | | 0.5% increase | | 0.5% decrease | | 0.5% increase |
| (In millions) |
Impact on projected benefit obligation | $ | 5.0 | | | $ | (4.4) | | | $ | (6.1) | | | $ | 6.7 | |
Net Periodic Pension Cost (Benefit) | | | | | | | | | | | | | | | | | |
| Years Ended December 31, |
| 2023 | | 2022 | | 2021 |
| (In millions) |
Service cost | $ | 0.3 | | | $ | 0.4 | | | $ | 0.5 | |
Interest cost | 2.6 | | | 1.5 | | | 1.0 | |
Expected return on plan assets | (0.2) | | | (0.1) | | | (0.1) | |
| | | | | |
Net periodic pension cost | $ | 2.7 | | | $ | 1.8 | | | $ | 1.4 | |
The total expected defined benefit pension contribution amounts to $1.6 million in 2024.
The Company paid $17.9 million, $15.0 million and $15.0 million for the years ended December 31, 2023, 2022 and 2021, respectively, for state defined contribution pension schemes (statutory pension insurance) in Germany and other countries. This amount is recognized as personnel expenses in cost of sales and in selling, general and administrative expenses in the Consolidated Statements of Operations.
Estimated Future Benefit Payments
We expect the following benefit payments will be made to plan participants in the years from 2024 to 2033:
| | | | | |
Benefit payments | (In millions) |
2024 | $ | 1.6 | |
2025 | 1.8 | |
2026 | 2.1 | |
2027 | 2.3 | |
2028 | 2.5 | |
2029 - 2033 | 16.3 | |
We do not anticipate making funding contributions to the Pension Plan in 2024.
59
Orion S.A
Notes to the Consolidated Financial Statements
Amounts Recognized in Accumulated Other Comprehensive (Income)/Loss
Amounts recognized in AOCI, at December 31, related to the Company's defined benefit pension plan are as follows:
| | | | | | | | | | | | | | | | | |
| |
| 2023 | | 2022 | | 2021 |
| (In millions) |
Net actuarial (gain) loss | $ | 7.7 | | | $ | (19.5) | | | $ | (1.7) | |
Net prior service cost | — | | | — | | | — | |
Balance in accumulated other comprehensive (income) / loss | $ | 7.7 | | | $ | (19.5) | | | $ | (1.7) | |
No amount is estimated to be amortized from accumulated other comprehensive loss into net periodic benefit cost in 2024.
Plan Assets
The fair value (all Level 2) of Orion's pension plan assets, at December 31, are as follows:
| | | | | | | | | | | |
| |
| 2023 | | 2022 |
| (In millions) |
| | | |
| | | |
Government and corporate fixed income financial instruments | 3.6 | | | 4.5 | |
Total pension plan assets | $ | 3.6 | | | $ | 4.5 | |
Defined Contribution Plans
We provide tax-qualified retirement contribution plans in the United States for the benefit of all full-time employees. The plans are designed to provide employees with an accumulation of funds for retirement on a tax-deferred basis. For the years ended December 31, 2023, 2022 and 2021 the Company contributions to the Employee Savings Plans were $2.3 million, $2.0 million and $1.9 million, respectively.
Note M. Stock-Based Compensation
Under our 2023 Omnibus Incentive Compensation Plan (the “Omnibus Plan”), we are authorized to grant Restricted Stock Units (“RSU”), Performance-based Restricted Stock Units (“PSU”), and other cash and stock awards under our Long-Term Incentive Plan (“LTIP”). The Compensation Committee of the Board of Directors (the “Compensation Committee”) oversees our equity award grants, the type of awards, the required performance measures and the timing and duration of each grant.
Performance-Based Restricted Stock Units—PSU awards are earned based on achievement against one or more performance metrics established by the Compensation Committee in respect of a specified performance period. Earned PSUs range from zero to a specified maximum percentage of a participant’s target award based on the achievement of applicable performance metrics, and are subject to vesting terms based on continued employment.
Certain PSU awards are based on the relative Total Shareholder Return (“TSR”). TSR is an objective calculation that takes into account our TSR as compared to the average of Total Shareholder Return percentage results for the Performance Period of two published indices (S&P SmallCap 600 Index, and the S&P 600 Chemicals Index) and whether our specific TSR is positive or negative. The fair value of PSUs is estimated on the grant date using a Monte-Carlo simulation.
Under the LTIP plans, the PSU vesting period is three years with cliff vesting occurring on December 31 of the third year.
Restricted Stock Units—RSUs entitle the recipient to be paid out an equal number of common stocks upon vesting. The RSUs vesting period is ratably over three years starting on January 1 in the year of the grant.
In certain instances, we issue RSU as sign-on incentives and one-time grants for employees. These RSUs vest over a three-year period and on a cliff vesting basis vesting occurs on the anniversary of the grant.
Restricted Stock—Certain members of our Board of Directors receive compensation in form of Restricted Stock (“RS”) in accordance with our 2014 Non-employee Director Plan. Under this plan 42,000 RS are currently outstanding. The RS vest and become non-forfeitable on the first anniversary of the grant date.
60
Orion S.A
Notes to the Consolidated Financial Statements
Performance-based Restricted Stock Units
In the following table summarizes PSU activity assuming payout at 100% of target shares for unvested awards:
| | | | | | | | | | | |
| Number of units | | Weighted-average grant-date fair value per unit |
Unvested at January 1, 2023 | 623,509 | | | $ | 17.86 | |
Granted | 594,922 | | | 29.62 | |
Vested | (529,569) | | | 19.77 | |
Forfeited | (14,126) | | | 20.59 | |
Unvested at December 31, 2023 | 674,736 | | | $ | 26.67 | |
During 2022 and 2021 we granted 312,538 and 360,178 performance-based units, respectively, with a per unit weighted-average grant-date fair value of $16.14 and $19.01, respectively.
The 2021 PSU awards based on relative TSR and other metrics will be paid out at a multiple of 1.7X.
Restricted Stock Units
In the following table summarizes RSU activity:
| | | | | | | | | | | |
| Number of units | | Weighted-average grant-date fair value per unit |
Unvested at January 1, 2023 | 252,852 | | | $ | 16.67 | |
Granted | 227,509 | | | 26.14 | |
Vested | (156,667) | | | 20.99 | |
Forfeited | (11,517) | | | 19.07 | |
Unvested at December 31, 2023 | 312,177 | | | $ | 21.46 | |
During 2023, 2022 and 2021 weighted average RSU grant-date fair value was $26.14, $15.83 and $18.46, respectively. Total grant date fair value of RSUs were approximately $5.9 million, $3.8 million and $4.0 million during 2023, 2022 and 2021, respectively.
Total fair value of RSUs vested was approximately $3.3 million, $7.4 million and $3.0 million during 2023, 2022 and 2021, respectively.
As of December 31, 2023, we had unrecognized compensation cost of $18.7 million, based on the target amounts, related to unvested PSU, RSU and RS, which is expected to be recognized over a weighted average period of 2.31 years.
During 2023, 2022 and 2021 fiscal years, we recognized compensation expenses of $15.4 million, $7.7 million and $5.2 million, respectively, in the Consolidated Statements of Operations.
61
Orion S.A
Notes to the Consolidated Financial Statements
Note N. Accumulated Other Comprehensive Income (Loss)
Changes in each component of AOCI, net of tax, for fiscal 2023, 2022 and 2021, are as follows:
| | | | | | | | | | | | | | | | | | | | | | | |
| Currency Translation Adjustments | | Hedging Activities Adjustments | | Pension and Other Postretirement Benefit Liability Adjustment | | Total |
| (In millions) |
Balance at January 1, 2021 | $ | (26.5) | | | $ | (13.5) | | | $ | (8.7) | | | $ | (48.7) | |
Other comprehensive loss before reclassifications | (7.3) | | | 2.3 | | | 2.0 | | | (3.0) | |
Income tax effects before reclassifications | (0.3) | | | (0.7) | | | (0.7) | | | (1.7) | |
Amounts reclassified from AOCI | — | | | — | | | 4.8 | | | 4.8 | |
Income tax effects on reclassifications | — | | | — | | | (1.6) | | | (1.6) | |
Currency translation AOCI | — | | | 1.1 | | | 0.6 | | | 1.7 | |
Balance at December 31, 2021 | (34.1) | | | (10.8) | | | (3.6) | | | (48.5) | |
Other comprehensive income (loss) before reclassification | (13.6) | | | 46.9 | | | 20.3 | | | 53.6 | |
Income tax effects | 0.2 | | | (15.2) | | | (6.3) | | | (21.3) | |
Amounts reclassified from AOCI | — | | | 1.7 | | | — | | | 1.7 | |
Income tax effects | — | | | (0.5) | | | — | | | (0.5) | |
Currency translation AOCI | — | | | 2.3 | | | 0.2 | | | 2.5 | |
Balance at December 31,2022 | (47.5) | | | 24.4 | | | 10.6 | | | (12.5) | |
Other comprehensive income (loss) before reclassification | (7.9) | | | (14.9) | | | (8.1) | | | (30.9) | |
Income tax effects | 0.3 | | | 4.7 | | | 2.5 | | | 7.5 | |
Amounts reclassified from AOCI | — | | | 1.7 | | | (8.9) | | | (7.2) | |
Income tax effects | — | | | (0.5) | | | 2.8 | | | 2.3 | |
Currency translation AOCI | — | | | 0.7 | | | 0.2 | | | 0.9 | |
Balance at December 31,2023 | $ | (55.1) | | | $ | 16.1 | | | $ | (0.9) | | | $ | (39.9) | |
The amounts recorded in AOCI exceeding 10% of the defined benefit obligation are recorded ratably as reclassification of actuarial gains or losses over the current year through profit and loss separately from income from operations and amounted to $8.9 million income and $4.8 million loss for the years ended December 31, 2023 and 2021, respectively. We were not outside of the 10% corridor for 2022.
Note O. Earnings Per Share
Basic earnings per share (“EPS”) is computed by dividing net income attributable to Orion by the weighted average number of common stock outstanding during the period. Diluted EPS equals net income attributable to Orion divided by the weighted average number of common stock outstanding during the period, adjusted for the dilutive effect of our stock–based and other equity compensation awards.
The following table reflects the income and share data used in the basic and diluted EPS computations:
| | | | | | | | | | | | | | | | | | | | |
| | Years Ended December 31, |
Dollars in millions, shares in thousands and per share amount in dollars | | 2023 | | 2022 | | 2021 |
Net income for the period - attributable to ordinary equity holders of the parent | | $ | 103.5 | | | $ | 106.2 | | | $ | 134.7 | |
Weighted average number of ordinary shares | | 58,995 | | | 60,902 | | | 60,708 | |
Basic EPS | | $ | 1.75 | | | $ | 1.74 | | | $ | 2.22 | |
Dilutive effect of share-based payments | | 985 | | | 475 | | | 243 | |
Weighted average number of diluted ordinary shares | | 59,980 | | | 61,378 | | | 60,951 | |
Diluted EPS | | $ | 1.73 | | | $ | 1.73 | | | $ | 2.21 | |
Note P. Income Taxes
The Company operates in multiple jurisdictions with complex tax and regulatory environments and our income tax returns are periodically audited or subjected to review by tax authorities. We monitor tax law changes and the potential impact to our results of operations.
62
Orion S.A
Notes to the Consolidated Financial Statements
Tax provision (benefit) for income taxes consisted of the following:
| | | | | | | | | | | | | | | | | |
| Years Ended December 31, |
2023 | | 2022 | | 2021 |
(In millions) |
Current | | | | | |
Domestic (1) | $ | 34.3 | | | $ | 17.8 | | | $ | 21.7 | |
Foreign | 19.7 | | | 26.5 | | | 9.7 | |
Total | 54.0 | | | 44.3 | | | 31.4 | |
Deferred | | | | | |
Domestic (1) | 3.1 | | | 7.4 | | | (1.4) | |
Foreign | 3.2 | | | (0.2) | | | 21.7 | |
Total | 6.3 | | | 7.2 | | | 20.3 | |
Provision for income taxes | $ | 60.3 | | | $ | 51.5 | | | $ | 51.7 | |
(1) Domestic refers to Germany.
The following table presents the components of income before income taxes for continuing operations for fiscal years 2023, 2022 and 2021 is as follows:
| | | | | | | | | | | | | | | | | |
| Years Ended December 31, |
2023 | | 2022 | | 2021 |
(In millions) |
Domestic (1) | $ | 119.1 | | | $ | 35.5 | | | $ | 89.2 | |
Foreign | 44.7 | | | 122.2 | | | 97.2 | |
Income before income taxes | $ | 163.8 | | | $ | 157.7 | | | $ | 186.4 | |
(1) Domestic refers to Germany.
A statutory corporate income tax rate of 15.00% was used to calculate the current and deferred taxes for the German entities. A solidarity surcharge of 0.825% and a trade tax rate of 16.18%, for the years ended December 31, 2023, 2022 and 2021, respectively, were also reflected in the calculation. As a result, the overall statutory income tax rate for the German entities was 32.00%, for the years ended December 31, 2023, 2022 and 2021. The current and deferred taxes for the non-German entities were calculated using their respective country-specific tax rates.
Our effective income tax rate fluctuates based on, among other factors, changes in pre-tax income in countries with varying statutory tax rates, changes in valuation allowances, the amount of tax-free income, and impact of non-deductible expenses.
63
Orion S.A
Notes to the Consolidated Financial Statements
The following table reconciles the expected tax expense (benefit) at the German statutory tax rate of 32.0% as calculated for the years ended December 31, 2023, 2022 and 2021.
| | | | | | | | | | | | | | | | | |
| Years Ended December 31, |
2023 | | 2022 | | 2021 |
(In millions) |
Income before income taxes | $ | 163.8 | | | $ | 157.7 | | | $ | 186.4 | |
| | | | | |
Expected income tax thereon | 52.3 | | | 50.5 | | | 59.6 | |
Tax rate differences | (4.2) | | | (4.0) | | | (9.8) | |
Change in valuation allowance | 5.0 | | | 1.8 | | | (6.0) | |
| | | | | |
Income taxes for prior years | 3.3 | | | — | | | — | |
Uncertain tax position | 1.6 | | | 0.3 | | | 0.2 | |
Non-deductible interest expenses | 0.1 | | | 1.9 | | | 1.2 | |
Non-deductible expenses, and non-deductible taxes | 2.1 | | | 3.5 | | | 5.4 | |
| | | | | |
Tax effect on tax-free income | (1.5) | | | (1.4) | | | (0.4) | |
| | | | | |
Other tax effects | 1.6 | | | (1.1) | | | 1.5 | |
Income tax expense | $ | 60.3 | | | $ | 51.5 | | | $ | 51.7 | |
Effective tax rate | 36.9 | % | | 32.7 | % | | 27.7 | % |
The 2023 effective income tax rate was 36.9% compared with 32.7% in 2022. The increase in the effective tax rate was mainly due to the increase of valuation allowance, income taxes for prior years and the increase of non-deductible business expenses and taxes. Those were partially offset by the effects of earnings in various countries with lower statutory tax rates and tax-free income.
For the tax year ended December 31, 2023, additional valuation allowance was established primarily related to certain foreign net operating losses and other deferred tax assets. As part of the process of preparing the consolidated financial statements, we are required to determine the provision for income taxes. This process involves measuring temporary and permanent differences resulting from differing treatment of items for tax and accounting purposes. Non-deductible expenses and non-deductible taxes were analyzed and resulted in additional income tax. These differences were partially offset by the effects of earnings in various countries with lower statutory tax rates and tax-free income.
64
Orion S.A
Notes to the Consolidated Financial Statements
Differences resulting from differing treatment of items for tax and accounting purpose, the net operating loss, and tax credit carryforwards result in deferred tax assets and liabilities. The deferred tax effects of tax losses, credit and interest carryforwards (“tax attributes”) and the tax effects of temporary differences between the tax basis of assets and liabilities and their amounts reported in the Consolidated Financial Statements, reduced by a valuation allowance where appropriate, are presented below.
| | | | | | | | | | | |
| December 31 |
| 2023 | | 2022 |
| (In millions) |
Deferred tax assets | | | |
| | | |
| | | |
| | | |
Inventories | $ | 3.0 | | | $ | 3.1 | |
| | | |
Deferred Compensation | 4.1 | | | 2.6 |
Provisions | 13.0 | | | 15.1 | |
Liabilities including leases liabilities | 40.3 | | | 39.0 | |
Loss carryforwards | 51.1 | | | 44.9 | |
Interest carryforwards | 7.1 | | | 7.8 | |
Tax credits | 8.1 | | | 7.7 | |
Other | 3.2 | | | 2.0 |
| | | |
Total deferred tax assets | 129.9 | | | 122.2 | |
Deferred tax asset valuation allowances | (40.1) | | | (38.1) | |
Net deferred tax assets | $ | 89.8 | | | $ | 84.1 | |
Deferred Tax Liabilities | | | |
Intangible assets | $ | 2.2 | | | $ | 2.4 | |
Property, plant and equipment including right of use assets | 89.9 | | | 64.2 | |
Financial assets | 10.3 | | | 14.8 | |
| | | |
Receivables, other assets | 9.0 | | | 15.0 | |
| | | |
| | | |
Other | 14.7 | | | 28.6 | |
Total deferred tax liabilities | $ | 126.1 | | | $ | 125.0 | |
Net deferred tax assets / (liabilities) | $ | (36.3) | | | $ | (40.9) | |
Our net deferred tax assets and liabilities reflected in our balance sheet are as follows:
| | | | | | | | | | | |
Net deferred tax position | December 31 |
| 2023 | | 2022 |
| (In millions) |
Deferred tax assets | | | |
Net deferred tax assets | $ | 30.0 | | | $ | 29.1 | |
Deferred tax liabilities | | | |
Net deferred tax liabilities | 66.3 | | | 70.0 | |
Net deferred tax asset / (liability) positions | $ | (36.3) | | | $ | (40.9) | |
65
Orion S.A
Notes to the Consolidated Financial Statements
As of each reporting date, management considers the weight of all evidence, both positive and negative, to determine if a valuation allowance is necessary for each jurisdiction's deferred tax assets. We place greater weight on historical evidence over future projections of our ability to utilize deferred tax assets. We consider future reversals of existing taxable temporary differences, future taxable income exclusive of reversing temporary differences, and taxable income in prior carryback year(s) if carryback is permitted under applicable law, as well as available prudent and feasible tax planning strategies that would, if necessary, be implemented to ensure realization of the net deferred tax assets. The following table presents a summary of our valuation allowance positions:
| | | | | | | | | | | | | | | | | |
Valuation allowance | 2023 | | 2022 | | 2021 |
| (In millions) |
As of January 1, | $ | 38.1 | | | $ | 36.3 | | | $ | 42.7 | |
Additions for Tax Credits | — | | | — | | | 3.5 | |
Additions for Loss carryforwards | 6.0 | | | 5.2 | | | — | |
| | | | | |
Additions Other | 0.2 | | | 0.8 | | | 0.4 | |
Reduction for Tax Credits | — | | | (4.2) | | | — | |
Reduction for Loss carryforwards | (4.2) | | | — | | | (1.8) | |
Reductions for Interest carryforwards | — | | | — | | | (8.5) | |
| | | | | |
As of December 31, | $ | 40.1 | | | $ | 38.1 | | | $ | 36.3 | |
The following table provides detail surrounding the expiration dates of the gross amount of tax loss carryforwards and tax credits:
| | | | | | | | | | | |
| December 31, 2023 |
Net operating loss carryforwards | | Tax Credits |
(In millions) |
2024 to 2030 | $ | — | | | $ | 7.7 | |
2031 and thereafter | — | | | 0.4 | |
Indefinite carryforwards | 207.1 | | | |
Total | $ | 207.1 | | | $ | 8.1 | |
We continue to make an assertion to indefinitely reinvest the unrepatriated earnings of most of our foreign subsidiaries that would incur incremental tax consequences upon the distribution of such earnings. As of December 31, 2023, we did not provide for deferred taxes on earnings of most of our foreign subsidiaries that are indefinitely reinvested. If we were to make a distribution from the unremitted earnings of these subsidiaries, we could be subject to taxes in various jurisdictions. However, it is not practical to estimate the amount of tax that could ultimately be due if such earnings were remitted. If our expectations were to change regarding future tax consequences, we may be required to record additional deferred taxes that could have a material effect on our consolidated financial statements. Deferred tax liabilities amounting to $0.1 million, (2022: $1.4 million, 2021: $0.7 million) were recognized for certain subsidiaries for which we are not indefinitely reinvested, and a dividend distribution is expected in the future.
Tax uncertainties
Tax benefits totaling $13.3 million, $11.6 million and $12.1 million relating to uncertain tax positions were unrecognized as of December 31, 2023, 2022 and 2021, respectively. The following table presents a reconciliation of the beginning and ending amounts of unrecognized tax benefits:
| | | | | | | | | | | | | | | | | |
| |
| 2023 | | 2022 | | 2021 |
| (In millions) |
Balance at beginning of the year | $ | 11.6 | | | $ | 12.1 | | | $ | 13.0 | |
Additions based on tax positions related to the current year | — | | | — | | | 0.3 | |
Additions for tax positions of prior year | 1.7 | | | — | | | — | |
Reductions of tax positions of prior year | — | | | (0.5) | | | (1.2) | |
| | | | | |
| | | | | |
Balance at end of the year | $ | 13.3 | | | $ | 11.6 | | | $ | 12.1 | |
We recognize interest and penalties associated with unrecognized tax positions in income tax expense. Income tax expense includes a benefit of interest and penalties of $0.4 million, $0.4 million and $0.7 million in 2023, 2022 and 2021, respectively. We had accrued $4.4 million, $4.0 million and $4.4 million for interest and penalties as of December 31, 2023, 2022 and 2021, respectively. The majority of the unrecognized tax benefits for the fiscal years ended December 31, 2023, 2022 and 2021, respectively would favorably affect our effective income tax rate if recognized.
66
Orion S.A
Notes to the Consolidated Financial Statements
Orion and certain subsidiaries are under audit in several jurisdictions, and in particular in Germany, for periods 2011-2017. It is reasonably possible that our existing liabilities for unrecognized tax benefits may increase or decrease, primarily due to the progression of open audits and the expiration of statutes of limitation, during the next twelve months. We cannot reasonably estimate a range of potential changes in our existing liabilities for unrecognized tax benefits due to various uncertainties, such as the unresolved nature of various audits.
On August 16, 2022, the U.S. enacted the Inflation Reduction Act (“IRA”) which is intended to address several environmental, social and tax topics. We are continuing to analyze the provisions included in the IRA and await proposed and final regulations from the Department of the Treasury. We believe it will not have a material impact on our Consolidated Financial Statements.
Note Q. Commitments and Contingencies
Long-Term Commitments—To safeguard the supply of raw materials, contractual purchase commitments under long-term supply agreements for raw materials, primarily carbon black oil and natural gas, are in place are as follows:
| | | | | |
Maturity | December 31, 2023 |
| (In millions) |
2024 | $ | 86.5 | |
2025 | 65.4 | |
2026 | 65.4 | |
2027 | 65.4 | |
2028 | 65.4 | |
2029 and thereafter | 265.4 | |
Total | $ | 613.5 | |
Legal Proceedings—We are subject to various lawsuits and claims, including but not limited to, matters involving contract disputes, environmental damages, personal injury and property damage. We vigorously defend ourselves and prosecute these matters as appropriate. We regularly assess the adequacy of legal accruals based on our professional judgment, experience and the information available regarding our cases.
Based on a consideration of all relevant facts and circumstances, we do not believe the ultimate outcome of any currently pending lawsuit against us will have an adverse effect upon our operations, financial condition or impact the Consolidated Financial Statements.
EPA Action—Under a consent decree between Orion LLC and the United States on behalf of the U.S. Environmental Protection Agency (“EPA”) as well as the Louisiana Department of Environmental Quality entered into in 2018 (the “EPA CD”) the EPA CD, Orion LLC had to install certain pollution control technology in order to further reduce emissions at its four U.S. manufacturing facilities. In line therewith, Orion LLC completed the installation of emissions control technology to remove SO2, NOx and dust particles from tail gases at all of its US facilities by the end of 2023, in accordance with the EPA CD.
The EPA CD also requires continuous monitoring of emissions reductions that Orion LLC will need to comply with over a number of years.
As of December 31, 2023, in aggregate we incurred $306 million of capital expenditures on EPA CD projects of which approximately $80 million was received as an indemnity from Evonik.
Pledges and guarantees
The Company has pledged the majority of its assets (amongst others shares in affiliates, bank accounts and receivables) within the different regions excluding China as collateral under the Credit Agreement. As of December 31, 2023, the Company had guarantees totaling $32.9 million issued by various financial institutions.
Note R. Segment Financial Information
Segment information
We disclose the results of each of our operating segments in accordance with ASC 280, Segment Reporting. We manage our business in two operating segments as follows:
•Rubber Carbon Black—Used in the reinforcement of rubber in tires and mechanical rubber goods, and
•Specialty Carbon Black—Used for protection, colorization and conductivity in coatings, polymers, batteries, printing and special applications.
Corporate includes income and expense that cannot be directly allocated to the business segments or are managed on the corporate level. This includes Interest and other financial expense, net, taxes and items with less bearing on the underlying core business.
67
Orion S.A
Notes to the Consolidated Financial Statements
Our operations are managed by senior executives who report to our Chief Executive Officer (“CEO”), the chief operating decision maker (“CODM”). Discrete financial information is available for each of the segments, and the CODM uses operating results of each operating segment for performance evaluation and resource allocation.
Our CODM uses Adjusted EBITDA as the primary measure for reviewing our segment profitability. We define Adjusted EBITDA as Income from operations before depreciation and amortization, stock-based compensation, and non-recurring items (such as, restructuring expenses, legal settlement gain, etc.) plus Earnings in affiliated companies, net of tax.
The CODM does not review reportable segment asset or liability information for purposes of assessing performance or allocating resources.
Segment operating results are as follows:
| | | | | | | | | | | | | | | | | | | | | | | |
| Rubber | | Specialty | | Corporate | | Total |
| (In millions) |
2023 | | | | | | | |
Net sales from external customers | $ | 1,283.3 | | | $ | 610.6 | | | $ | — | | | $ | 1,893.9 | |
| | | | | | | |
| | | | | | | |
Depreciation and amortization of intangible assets, right of use assets, and property, plant and equipment | 70.4 | | | 42.6 | | | — | | | 113.0 | |
| | | | | | | |
Equity in earnings of affiliated companies, net of tax | 0.5 | | | — | | | — | | | 0.5 | |
Interest and other financial expense, net | — | | | — | | | 50.9 | | | 50.9 | |
| | | | | | | |
Adjusted EBITDA | 221.6 | | | 110.7 | | | — | | $ | 332.3 | |
Assets | $ | 1,014.3 | | | $ | 703.4 | | | $ | 115.7 | | | $ | 1,833.4 | |
Capital expenditures | 99.5 | | | 73.3 | | | — | | | 172.8 | |
| | | | | | | |
2022 | | | | | | | |
Net sales from external customers | $ | 1,355.5 | | | $ | 675.4 | | | $ | — | | | $ | 2,030.9 | |
| | | | | | | |
| | | | | | | |
Depreciation and amortization of intangible assets, right of use assets, and property, plant and equipment | 65.1 | | | 40.6 | | | — | | | 105.7 | |
| | | | | | | |
Equity in earnings of affiliated companies, net of tax | 0.5 | | | — | | | — | | | 0.5 | |
Interest and other financial expense, net | — | | | — | | | 39.9 | | | 39.9 | |
| | | | | | | |
Adjusted EBITDA | 168.4 | | | 143.9 | | | — | | $ | 312.3 | |
Assets | $ | 1,085.6 | | | $ | 647.1 | | | $ | 156.0 | | | $ | 1,888.7 | |
Capital expenditures | 134.1 | | | 98.7 | | | — | | | 232.8 | |
| | | | | | | |
2021 | | | | | | | |
Net sales from external customers | $ | 948.6 | | | $ | 598.2 | | | $ | — | | | $ | 1,546.8 | |
| | | | | | | |
| | | | | | | |
Depreciation and amortization of intangible assets, right of use assets, and property, plant and equipment | 59.0 | | | 45.1 | | | — | | | 104.1 | |
Gain related to litigation settlement | — | | | — | | | (82.9) | | | (82.9) | |
Equity in earnings of affiliated companies, net of tax | 0.7 | | | — | | | — | | | 0.7 | |
Interest and other financial expense, net | — | | | — | | | 38.0 | | | 38.0 | |
Reclassification of actuarial (gains)/losses from AOCI | — | | | — | | | 4.8 | | | 4.8 | |
Adjusted EBITDA | 120.0 | | | 148.4 | | | — | | $ | 268.4 | |
Assets | $ | 912.2 | | | $ | 582.1 | | | $ | 136.7 | | | $ | 1,631.0 | |
Capital expenditures | 149.1 | | | 65.6 | | | — | | | 214.7 | |
68
Orion S.A
Notes to the Consolidated Financial Statements
A reconciliation of Adjusted EBITDA to Income from continuing operations before income taxes for each of the periods presented is as follows: | | | | | | | | | | | | | | | | | |
| 2023 | | 2022 | | 2021 |
| (In millions) |
Income before earnings in affiliated companies and income taxes | $ | 163.3 | | | $ | 157.2 | | | $ | 185.7 | |
Corporate charges | 13.5 | | | 9.0 | | | 18.0 | |
Depreciation and amortization of intangible assets, right of use assets, and property, plant and equipment | 113.0 | | | 105.7 | | | 104.1 | |
Gain related to litigation settlement | — | | | — | | | (82.9) | |
Equity in earnings of affiliated companies, net of tax | 0.5 | | | 0.5 | | | 0.7 | |
Interest and other financial expense, net | 50.9 | | | 39.9 | | | 38.0 | |
Reclassification of actuarial (gains)/losses from AOCI | (8.9) | | | — | | | 4.8 | |
Adjusted EBITDA | $ | 332.3 | | | $ | 312.3 | | | $ | 268.4 | |
Corporate charges includes the following: | | | | | | | | | | | | | | | | | |
| 2023 | | 2022 | | 2021 |
| (In millions) |
| | | | | |
| | | | | |
| | | | | |
Long Term Incentive Plan | 15.4 | | | 7.7 | | | 5.2 | |
EPA-related expenses | — | | | — | | | 2.3 | |
Environmental reserve | (2.2) | | | (0.4) | | | 7.2 | |
Other non-operating | 0.3 | | | 1.7 | | | 3.3 | |
| $ | 13.5 | | | $ | 9.0 | | | $ | 18.0 | |
Geographic information: We are a global producer and supplier of carbon black and an industry leader in many of our product lines. Our businesses consist primarily of large processing plants that convert carbon black oil into powdered form carbon black. Our carbon black products are primarily used as additives for the production of polymers, batteries, printing inks and coatings and in the reinforcement of rubber polymers.
We have operations in several geographical locations. Our holding company, Orion S.A., is located in Luxembourg and generates no revenue.
In the fourth quarter of 2023, we made certain changes to our disaggregated Net sales by country disclosure. We now disclose disaggregated Net sales by Country in which the Customer is located. This change had no impact on our historical Consolidated Financial Statements. We believe this presentation better reflects our business. Comparative Net sales disaggregated based on legal entity billing to the customer, reported in prior periods, is also included in this Footnote.
69
Orion S.A
Notes to the Consolidated Financial Statements
We make the following geographic disclosures.
1.Net sales disaggregated based upon customer location, is as follows:
| | | | | | | | | | | | | | | | | |
Net sales by Country in which the Customer is Located | Years Ended December 31, |
2023 | | 2022 | | 2021 |
(In millions) |
Americas | $ | 657.4 | | | $ | 714.3 | | | $ | 494.8 | |
USA | 470.4 | | | 514.6 | | | 360.8 | |
Brazil | 145.4 | | | 157.9 | | | 101.2 | |
Rest of Americas | 41.6 | | | 41.8 | | | 32.8 | |
EMEA | 804.5 | | | 854.6 | | | 636.9 | |
Germany | 189.5 | | | 227.9 | | | 176.7 | |
South Africa | 69.5 | | | 71.4 | | | 54.4 | |
Italy | 84.8 | | | 90.8 | | | 59.0 | |
Spain | 52.8 | | | 61.0 | | | $ | 44.0 | |
Turkey | 47.7 | | | 56.4 | | | 41.3 | |
France | 46.2 | | | 52.8 | | | 39.9 | |
Rest of EMEA | 314.0 | | | 294.3 | | | 221.6 | |
APAC | 432.0 | | | 462.0 | | | 415.1 | |
China | 178.3 | | | 173.2 | | | 152.8 | |
Republic of Korea | 139.0 | | | 169.6 | | | 151.8 | |
Rest of Asia | 114.7 | | | 119.2 | | | 110.5 | |
Total | $ | 1,893.9 | | | $ | 2,030.9 | | | $ | 1,546.8 | |
2.Net sales disaggregated based on legal entity billing to the customer, is as follows:
| | | | | | | | | | | | | | | | | |
Net sales by Legal Entity Billing to the Customer | Years Ended December 31, |
2023 | | 2022 | | 2021 |
(In millions) |
Germany | $ | 778.0 | | | $ | 829.4 | | | $ | 648.6 | |
United States | 515.3 | | | 564.9 | | | 405.1 | |
South Korea | 203.0 | | | 237.5 | | | 208.9 | |
Brazil | 144.4 | | | 156.3 | | | 100.1 | |
China | 139.5 | | | 114.2 | | | 92.7 | |
South Africa | 68.4 | | | 69.9 | | | 53.3 | |
Other | 19.5 | | | 25.3 | | | 24.9 | |
Rest of Europe | 25.8 | | | 33.4 | | | 13.2 | |
Total | $ | 1,893.9 | | | $ | 2,030.9 | | | $ | 1,546.8 | |
For the years ended December 31, 2023 and 2022, two customers accounted for 10% or more revenues in the Rubber segment aggregating to approximately $466.5 million and $480.2 million, respectively. For the year ended December 31, 2021, one customer accounted for 10% or more revenues in the Rubber segment totaling approximately $218.6 million.
| | | | | | | | | | | | | | | | | |
Net sales to top ten customers | Years Ended December 31, |
2023 | | 2022 | | 2021 |
(In millions) |
Rubber segment | 829.8 | | | 864.1 | | | 590.9 | |
Specialty segment | 161.4 | | | 177.0 | | | 148.7 | |
70
Orion S.A
Notes to the Consolidated Financial Statements
| | | | | | | | | | | |
Long-lived tangible assets(1) | December 31 |
2023 | | 2022 |
(In millions) |
Germany | $ | 167.6 | | | $ | 145.6 | |
Sweden | 26.1 | | 23.8 |
Italy | 65.3 | | 64.0 |
Poland | 16.7 | | 11.5 |
Rest of Europe | 23.3 | | 21.5 |
Subtotal Europe | 299.1 | | 266.4 |
United States | 454.3 | | 406.6 |
South Korea | 104.2 | | 101.1 |
South Africa | 18.9 | | 14.1 |
Brazil | 20.8 | | 17.9 |
China | 113.4 | | 109.9 |
Other | 0.1 | | 0.1 |
Total | $ | 1,010.7 | | | $ | 916.1 | |
(1) Long-lived assets include property, plant and equipment, net and right-of-use assets, net.
Note S. Related Parties
Related parties include key management personnel having authority and responsibility for planning, directing and monitoring the activities of the Company directly or indirectly and their close family members.
In the normal course of business Orion from time to time receives services from, or sells products to, related unconsolidated parties, in transactions that are either not material or approved in accordance with our Related Party Transaction Approval Policy.
As of December 31, 2023, related parties primarily include one joint venture that is accounted for using the equity method, “Deutsche Gaßrußwerke” (DGW).
| | | | | | | | | | | |
| December 31, |
2023 | | 2022 |
(In millions) |
Trade receivables | $ | 0.4 | | | $ | 0.9 | |
Trade payables | 29.9 | | | 25.3 | |
| | | | | | | | | | | | | | | | | |
| Years Ended December 31, |
2023 | | 2022 | | 2021 |
(In millions) |
Purchases | $ | 111.7 | | | $ | 157.1 | | | $ | 113.2 | |
Sales and services | 2.5 | | | 5.6 | | | 5.7 | |
71