|
FORM 10-Q
|
|
ý
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
PQ Group Holdings Inc.
|
|
Delaware
|
|
81-3406833
|
(State or other jurisdiction of
incorporation or organization)
|
|
(I.R.S. Employer
Identification No.)
|
|
||
300 Lindenwood Drive
Valleybrooke Corporate Center
Malvern, Pennsylvania
|
|
19355
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
(610) 651-4400
(Registrant’s telephone number, including area code)
|
|
|
|
|
|
|
|
|
Page
|
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
|
|
|
||
|
|
|
|
ITEM 1.
|
FINANCIAL STATEMENTS (UNAUDITED).
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
ASSETS
|
|
|
|
||||
Cash and cash equivalents
|
$
|
68,838
|
|
|
$
|
70,742
|
|
Receivables, net
|
212,018
|
|
|
160,581
|
|
||
Inventories
|
235,921
|
|
|
227,048
|
|
||
Prepaid and other current assets
|
29,010
|
|
|
34,307
|
|
||
Total current assets
|
545,787
|
|
|
492,678
|
|
||
Investments in affiliated companies
|
479,366
|
|
|
459,406
|
|
||
Property, plant and equipment, net
|
1,209,047
|
|
|
1,181,388
|
|
||
Goodwill
|
1,306,547
|
|
|
1,241,429
|
|
||
Other intangible assets, net
|
800,423
|
|
|
816,573
|
|
||
Other long-term assets
|
74,433
|
|
|
68,197
|
|
||
Total assets
|
$
|
4,415,603
|
|
|
$
|
4,259,671
|
|
LIABILITIES
|
|
|
|
||||
Notes payable and current maturities of long-term debt
|
$
|
54,255
|
|
|
$
|
14,481
|
|
Accounts payable
|
129,793
|
|
|
128,478
|
|
||
Accrued liabilities
|
112,788
|
|
|
99,433
|
|
||
Total current liabilities
|
296,836
|
|
|
242,392
|
|
||
Long-term debt
|
2,597,481
|
|
|
2,547,717
|
|
||
Deferred income taxes
|
319,738
|
|
|
318,463
|
|
||
Other long-term liabilities
|
120,578
|
|
|
123,155
|
|
||
Total liabilities
|
3,334,633
|
|
|
3,231,727
|
|
||
Commitments and contingencies (Note 16)
|
|
|
|
||||
EQUITY
|
|
|
|
||||
Common stock ($0.01 par); authorized shares 450,000,000; issued shares 106,219,759 and 106,452,330 on September 30, 2017 and December 31, 2016, respectively; outstanding shares 104,109,932 and 103,947,887 on September 30, 2017 and December 31, 2016, respectively
|
1,062
|
|
|
73
|
|
||
Preferred stock ($0.01 par); authorized shares 50,000,000; no shares issued or outstanding on September 30, 2017 and December 31, 2016
|
—
|
|
|
—
|
|
||
Additional paid-in capital
|
1,169,778
|
|
|
1,167,137
|
|
||
Accumulated deficit
|
(97,788
|
)
|
|
(90,380
|
)
|
||
Treasury stock, at cost; shares 21,519 on December 31, 2016
|
—
|
|
|
(239
|
)
|
||
Accumulated other comprehensive income (loss)
|
2,978
|
|
|
(53,711
|
)
|
||
Total PQ Group Holdings Inc. equity
|
1,076,030
|
|
|
1,022,880
|
|
||
Noncontrolling interest
|
4,940
|
|
|
5,064
|
|
||
Total equity
|
1,080,970
|
|
|
1,027,944
|
|
||
Total liabilities and equity
|
$
|
4,415,603
|
|
|
$
|
4,259,671
|
|
|
Three months ended
September 30, |
|
Nine months ended
September 30, |
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Sales
|
$
|
391,829
|
|
|
$
|
369,979
|
|
|
$
|
1,114,027
|
|
|
$
|
741,446
|
|
Cost of goods sold
|
289,270
|
|
|
274,680
|
|
|
821,342
|
|
|
557,748
|
|
||||
Gross profit
|
102,559
|
|
|
95,299
|
|
|
292,685
|
|
|
183,698
|
|
||||
Selling, general and administrative expenses
|
36,169
|
|
|
36,003
|
|
|
105,907
|
|
|
74,017
|
|
||||
Other operating expense, net
|
19,833
|
|
|
15,042
|
|
|
47,156
|
|
|
40,630
|
|
||||
Operating income
|
46,557
|
|
|
44,254
|
|
|
139,622
|
|
|
69,051
|
|
||||
Equity in net (income) loss from affiliated companies
|
(10,257
|
)
|
|
4,616
|
|
|
(24,879
|
)
|
|
9,309
|
|
||||
Interest expense
|
49,079
|
|
|
48,610
|
|
|
144,041
|
|
|
94,362
|
|
||||
Debt extinguishment costs
|
453
|
|
|
—
|
|
|
453
|
|
|
11,858
|
|
||||
Other expense, net
|
5,126
|
|
|
4,170
|
|
|
21,739
|
|
|
7,194
|
|
||||
Income (loss) before income taxes and noncontrolling interest
|
2,156
|
|
|
(13,142
|
)
|
|
(1,732
|
)
|
|
(53,672
|
)
|
||||
Provision for (benefit from) income taxes
|
5,172
|
|
|
(3,536
|
)
|
|
5,269
|
|
|
36,013
|
|
||||
Net loss
|
(3,016
|
)
|
|
(9,606
|
)
|
|
(7,001
|
)
|
|
(89,685
|
)
|
||||
Less: Net income attributable to the noncontrolling interest
|
329
|
|
|
411
|
|
|
407
|
|
|
725
|
|
||||
Net loss attributable to PQ Group Holdings Inc.
|
$
|
(3,345
|
)
|
|
$
|
(10,017
|
)
|
|
$
|
(7,408
|
)
|
|
$
|
(90,410
|
)
|
|
|
|
|
|
|
|
|
||||||||
Net loss per common share:
|
|
|
|
|
|
|
|
||||||||
Basic loss per share
|
$
|
(0.03
|
)
|
|
$
|
(0.10
|
)
|
|
$
|
(0.07
|
)
|
|
$
|
(1.10
|
)
|
Diluted loss per share
|
$
|
(0.03
|
)
|
|
$
|
(0.10
|
)
|
|
$
|
(0.07
|
)
|
|
$
|
(1.10
|
)
|
|
|
|
|
|
|
|
|
||||||||
Weighted average shares outstanding:
|
|
|
|
|
|
|
|
||||||||
Basic
|
104,096,837
|
|
|
103,783,719
|
|
|
104,020,180
|
|
|
81,986,221
|
|
||||
Diluted
|
104,096,837
|
|
|
103,783,719
|
|
|
104,020,180
|
|
|
81,986,221
|
|
|
Three months ended
September 30, |
|
Nine months ended
September 30, |
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Net loss
|
$
|
(3,016
|
)
|
|
$
|
(9,606
|
)
|
|
$
|
(7,001
|
)
|
|
$
|
(89,685
|
)
|
Other comprehensive income (loss), net of tax:
|
|
|
|
|
|
|
|
||||||||
Pension and postretirement benefits
|
(20
|
)
|
|
162
|
|
|
(223
|
)
|
|
486
|
|
||||
Net (loss) gain from hedging activities
|
(301
|
)
|
|
201
|
|
|
(3,326
|
)
|
|
1,302
|
|
||||
Foreign currency translation
|
18,850
|
|
|
1,286
|
|
|
60,492
|
|
|
(7,919
|
)
|
||||
Total other comprehensive income (loss)
|
18,529
|
|
|
1,649
|
|
|
56,943
|
|
|
(6,131
|
)
|
||||
Comprehensive income (loss)
|
15,513
|
|
|
(7,957
|
)
|
|
49,942
|
|
|
(95,816
|
)
|
||||
Less: Comprehensive income (loss) attributable to noncontrolling interests
|
82
|
|
|
(165
|
)
|
|
661
|
|
|
(165
|
)
|
||||
Comprehensive income (loss) attributable to PQ Group Holdings Inc.
|
$
|
15,431
|
|
|
$
|
(7,792
|
)
|
|
$
|
49,281
|
|
|
$
|
(95,651
|
)
|
|
Common
stock |
|
Additional
paid-in capital |
|
Accumulated deficit
|
|
Treasury
stock, at cost |
|
Accumulated
other comprehensive income (loss) |
|
Non-controlling
interest |
|
Total
|
||||||||||||||
Balance, December 31, 2016
|
$
|
73
|
|
|
$
|
1,167,137
|
|
|
$
|
(90,380
|
)
|
|
$
|
(239
|
)
|
|
$
|
(53,711
|
)
|
|
$
|
5,064
|
|
|
$
|
1,027,944
|
|
Net income (loss)
|
—
|
|
|
—
|
|
|
(7,408
|
)
|
|
—
|
|
|
—
|
|
|
407
|
|
|
(7,001
|
)
|
|||||||
Stock split and conversion
|
989
|
|
|
(1,228
|
)
|
|
—
|
|
|
239
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Other comprehensive income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
56,689
|
|
|
254
|
|
|
56,943
|
|
|||||||
Dividend distribution
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(785
|
)
|
|
(785
|
)
|
|||||||
Stock compensation expense
|
—
|
|
|
3,869
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,869
|
|
|||||||
Balance, September 30, 2017
|
$
|
1,062
|
|
|
$
|
1,169,778
|
|
|
$
|
(97,788
|
)
|
|
$
|
—
|
|
|
$
|
2,978
|
|
|
$
|
4,940
|
|
|
$
|
1,080,970
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Common
stock |
|
Additional
paid-in capital |
|
Accumulated
deficit |
|
Treasury
stock, at cost |
|
Accumulated
other comprehensive income (loss) |
|
Non-controlling
interest |
|
Total
|
||||||||||||||
Balance, December 31, 2015
|
$
|
—
|
|
|
$
|
245,279
|
|
|
$
|
(10,634
|
)
|
|
$
|
—
|
|
|
$
|
648
|
|
|
$
|
—
|
|
|
$
|
235,293
|
|
Business Combination
|
73
|
|
|
912,127
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6,569
|
|
|
918,769
|
|
|||||||
Net income (loss)
|
—
|
|
|
—
|
|
|
(90,410
|
)
|
|
—
|
|
|
—
|
|
|
725
|
|
|
(89,685
|
)
|
|||||||
Other comprehensive income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,518
|
)
|
|
(613
|
)
|
|
(6,131
|
)
|
|||||||
Stock repurchase
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,540
|
)
|
|
—
|
|
|
—
|
|
|
(2,540
|
)
|
|||||||
Equity contribution
|
—
|
|
|
6,486
|
|
|
—
|
|
|
114
|
|
|
—
|
|
|
—
|
|
|
6,600
|
|
|||||||
Dividend distribution
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(476
|
)
|
|
(476
|
)
|
|||||||
Stock compensation expense
|
—
|
|
|
2,666
|
|
|
—
|
|
|
2,237
|
|
|
—
|
|
|
—
|
|
|
4,903
|
|
|||||||
Balance, September 30, 2016
|
$
|
73
|
|
|
$
|
1,166,558
|
|
|
$
|
(101,044
|
)
|
|
$
|
(189
|
)
|
|
$
|
(4,870
|
)
|
|
$
|
6,205
|
|
|
$
|
1,066,733
|
|
|
|
Nine months ended
September 30, |
||||||
|
|
2017
|
|
2016
|
||||
Cash flows from operating activities:
|
|
|
|
|
||||
Net loss
|
|
$
|
(7,001
|
)
|
|
$
|
(89,685
|
)
|
Adjustments to reconcile net loss to net cash provided by operating activities:
|
|
|
|
|
||||
Depreciation
|
|
89,987
|
|
|
60,173
|
|
||
Amortization
|
|
39,148
|
|
|
25,429
|
|
||
Acquisition accounting valuation adjustments on inventory sold
|
|
871
|
|
|
23,518
|
|
||
Amortization of deferred financing costs and original issue discount
|
|
6,626
|
|
|
4,443
|
|
||
Debt extinguishment costs
|
|
253
|
|
|
7,182
|
|
||
Debt modification creditor fees capitalized
|
|
—
|
|
|
(1,932
|
)
|
||
Foreign currency exchange loss
|
|
21,612
|
|
|
6,240
|
|
||
Pension and postretirement healthcare benefit expense
|
|
2,642
|
|
|
2,741
|
|
||
Pension and postretirement healthcare benefit funding
|
|
(7,525
|
)
|
|
(2,258
|
)
|
||
Deferred income tax (benefit) expense
|
|
(12,447
|
)
|
|
18,741
|
|
||
Net loss on asset disposals
|
|
6,419
|
|
|
2,288
|
|
||
Supplemental pension plan mark-to-market gain
|
|
(708
|
)
|
|
(393
|
)
|
||
Stock compensation
|
|
3,869
|
|
|
4,904
|
|
||
Equity in net (income) loss from affiliated companies
|
|
(24,879
|
)
|
|
9,309
|
|
||
Dividends received from affiliated companies
|
|
19,071
|
|
|
136
|
|
||
Working capital changes that provided (used) cash, excluding the effect of business combinations:
|
|
|
|
|
||||
Receivables
|
|
(28,900
|
)
|
|
3,483
|
|
||
Inventories
|
|
4,897
|
|
|
13,832
|
|
||
Prepaids and other current assets
|
|
(6,000
|
)
|
|
(824
|
)
|
||
Accounts payable
|
|
(9,044
|
)
|
|
(7,332
|
)
|
||
Accrued liabilities
|
|
13,460
|
|
|
10,125
|
|
||
Other, net
|
|
(2,535
|
)
|
|
(812
|
)
|
||
Net cash provided by operating activities
|
|
109,816
|
|
|
89,308
|
|
||
Cash flows from investing activities:
|
|
|
|
|
||||
Purchases of property, plant and equipment
|
|
(90,229
|
)
|
|
(69,798
|
)
|
||
Investment in affiliated companies
|
|
(9,000
|
)
|
|
—
|
|
||
Change in restricted cash, net
|
|
12,135
|
|
|
(6,199
|
)
|
||
Loan receivable under the New Markets Tax Credit Arrangement
|
|
(6,221
|
)
|
|
(7,823
|
)
|
||
Business combinations, net of cash acquired
|
|
(41,572
|
)
|
|
(1,777,740
|
)
|
||
Other, net
|
|
391
|
|
|
—
|
|
||
Net cash used in investing activities
|
|
(134,496
|
)
|
|
(1,861,560
|
)
|
||
Cash flows from financing activities:
|
|
|
|
|
||||
Draw down of revolver
|
|
302,725
|
|
|
118,000
|
|
||
Repayments of revolver
|
|
(270,088
|
)
|
|
(125,000
|
)
|
||
Issuance of long-term debt under the New Market Tax Credit arrangement
|
|
8,820
|
|
|
11,000
|
|
||
Issuance of long-term debt, net of original issue discount and financing fees
|
|
—
|
|
|
1,172,980
|
|
||
Issuance of long-term notes, net of original issue discount and financing fees
|
|
—
|
|
|
1,123,777
|
|
||
Debt issuance costs
|
|
(1,205
|
)
|
|
(5,397
|
)
|
||
Repayments of long-term debt
|
|
(10,289
|
)
|
|
(475,998
|
)
|
||
Interest hedge premium
|
|
—
|
|
|
(1,551
|
)
|
||
Equity contribution
|
|
—
|
|
|
6,600
|
|
||
Stock repurchase
|
|
—
|
|
|
(2,540
|
)
|
||
Distributions to noncontrolling interests
|
|
(785
|
)
|
|
(476
|
)
|
||
Net cash provided by financing activities
|
|
29,178
|
|
|
1,821,395
|
|
||
Effect of exchange rate changes on cash and cash equivalents
|
|
(6,402
|
)
|
|
(2,375
|
)
|
||
Net change in cash and cash equivalents
|
|
(1,904
|
)
|
|
46,768
|
|
||
Cash and cash equivalents at beginning of period
|
|
70,742
|
|
|
25,155
|
|
||
Cash and cash equivalents at end of period
|
|
$
|
68,838
|
|
|
$
|
71,923
|
|
Supplemental cash flow information:
|
|
|
|
|
||||
Cash paid for taxes
|
|
$
|
21,005
|
|
|
$
|
10,740
|
|
Cash paid for interest
|
|
$
|
118,793
|
|
|
$
|
56,932
|
|
Non-cash investing activity:
|
|
|
|
|
||||
Capital expenditures acquired on account but unpaid as of the period end
|
|
$
|
12,924
|
|
|
$
|
14,875
|
|
Non-cash financing activity:
|
|
|
|
|
||||
Equity consideration for the Business Combination
|
|
$
|
—
|
|
|
$
|
910,800
|
|
Debt assumed in the Business Combination
|
|
$
|
—
|
|
|
$
|
22,911
|
|
Debt assumed in the Acquisition
|
|
$
|
16,609
|
|
|
$
|
—
|
|
•
|
Level 1—Values are unadjusted quoted prices for identical assets and liabilities in active markets accessible at the measurement date. Active markets provide pricing data for trades occurring at least weekly and include exchanges and dealer markets.
|
•
|
Level 2—Inputs include quoted prices for similar assets or liabilities in active markets, quoted prices from those willing to trade in markets that are not active, or other inputs that are observable or can be corroborated by market data for the term of the instrument. Such inputs include market interest rates and volatilities, spreads and yield curves.
|
•
|
Level 3—Certain inputs are unobservable (supported by little or no market activity) and significant to the fair value measurement. Unobservable inputs reflect the Company’s best estimate of what hypothetical market participants would use to determine a transaction price for the asset or liability at the reporting date.
|
|
As of September 30, 2017
|
|
Quoted Prices in
Active Markets (Level 1) |
|
Significant Other
Observable Inputs (Level 2) |
|
Significant
Unobservable Inputs (Level 3) |
||||||||
Assets:
|
|
|
|
|
|
|
|
||||||||
Derivative contracts
|
$
|
1,098
|
|
|
$
|
—
|
|
|
$
|
1,098
|
|
|
$
|
—
|
|
Restoration plan assets
|
5,566
|
|
|
5,566
|
|
|
—
|
|
|
—
|
|
||||
Total
|
$
|
6,664
|
|
|
$
|
5,566
|
|
|
$
|
1,098
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
||||||||
Liabilities:
|
|
|
|
|
|
|
|
||||||||
Derivative contracts
|
$
|
58
|
|
|
$
|
—
|
|
|
$
|
58
|
|
|
$
|
—
|
|
|
As of December 31, 2016
|
|
Quoted Prices in
Active Markets (Level 1) |
|
Significant Other
Observable Inputs (Level 2) |
|
Significant
Unobservable Inputs (Level 3) |
||||||||
Assets:
|
|
|
|
|
|
|
|
||||||||
Derivative contracts
|
$
|
6,434
|
|
|
$
|
—
|
|
|
$
|
6,434
|
|
|
$
|
—
|
|
Restoration plan assets
|
5,594
|
|
|
5,594
|
|
|
—
|
|
|
—
|
|
||||
Total
|
$
|
12,028
|
|
|
$
|
5,594
|
|
|
$
|
6,434
|
|
|
$
|
—
|
|
|
Three months ended September 30,
|
||||||||||||||||||||||
|
2017
|
|
2016
|
||||||||||||||||||||
|
Pre-tax
amount |
|
Tax
benefit / (expense) |
|
After-tax
amount |
|
Pre-tax
amount |
|
Tax
benefit / (expense) |
|
After-tax
amount |
||||||||||||
Defined benefit and other postretirement plans
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Amortization and unrealized losses
|
$
|
(33
|
)
|
|
$
|
13
|
|
|
$
|
(20
|
)
|
|
$
|
162
|
|
|
$
|
—
|
|
|
$
|
162
|
|
Benefit plans, net
|
(33
|
)
|
|
13
|
|
|
(20
|
)
|
|
162
|
|
|
—
|
|
|
162
|
|
||||||
Net loss (gain) from hedging activities
|
(486
|
)
|
|
185
|
|
|
(301
|
)
|
|
324
|
|
|
(123
|
)
|
|
201
|
|
||||||
Foreign currency translation
|
21,343
|
|
|
(2,493
|
)
|
|
18,850
|
|
|
1,930
|
|
|
(644
|
)
|
|
1,286
|
|
||||||
Other comprehensive income (loss)
|
$
|
20,824
|
|
|
$
|
(2,295
|
)
|
|
$
|
18,529
|
|
|
$
|
2,416
|
|
|
$
|
(767
|
)
|
|
$
|
1,649
|
|
|
Nine months ended September 30,
|
||||||||||||||||||||||
|
2017
|
|
2016
|
||||||||||||||||||||
|
Pre-tax
amount |
|
Tax
benefit / (expense) |
|
After-tax
amount |
|
Pre-tax
amount |
|
Tax
benefit / (expense) |
|
After-tax
amount |
||||||||||||
Defined benefit and other postretirement plans
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Amortization and unrealized losses
|
$
|
(261
|
)
|
|
$
|
38
|
|
|
$
|
(223
|
)
|
|
$
|
486
|
|
|
$
|
—
|
|
|
$
|
486
|
|
Benefit plans, net
|
(261
|
)
|
|
38
|
|
|
(223
|
)
|
|
486
|
|
|
—
|
|
|
486
|
|
||||||
Net loss (gain) from hedging activities
|
(5,373
|
)
|
|
2,047
|
|
|
(3,326
|
)
|
|
2,100
|
|
|
(798
|
)
|
|
1,302
|
|
||||||
Foreign currency translation
|
69,202
|
|
|
(8,710
|
)
|
|
60,492
|
|
|
(9,605
|
)
|
|
1,686
|
|
|
(7,919
|
)
|
||||||
Other comprehensive income (loss)
|
$
|
63,568
|
|
|
$
|
(6,625
|
)
|
|
$
|
56,943
|
|
|
$
|
(7,019
|
)
|
|
$
|
888
|
|
|
$
|
(6,131
|
)
|
|
Defined benefit
and other postretirement plans |
|
Net gain (loss)
from hedging activities |
|
Foreign
currency translation |
|
Total
|
||||||||
December 31, 2016
|
$
|
7,513
|
|
|
$
|
4,557
|
|
|
$
|
(65,781
|
)
|
|
$
|
(53,711
|
)
|
Other comprehensive income (loss) before reclassifications
|
(322
|
)
|
|
(3,404
|
)
|
|
60,238
|
|
|
56,512
|
|
||||
Amounts reclassified from accumulated other comprehensive income
(a)
|
99
|
|
|
78
|
|
|
—
|
|
|
177
|
|
||||
Net current period other comprehensive income (loss)
|
(223
|
)
|
|
(3,326
|
)
|
|
60,238
|
|
|
56,689
|
|
||||
September 30, 2017
|
$
|
7,290
|
|
|
$
|
1,231
|
|
|
$
|
(5,543
|
)
|
|
$
|
2,978
|
|
|
|
|
|
|
|
|
|
||||||||
December 31, 2015
|
$
|
648
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
648
|
|
Other comprehensive income (loss) before reclassifications
|
486
|
|
|
591
|
|
|
(7,306
|
)
|
|
(6,229
|
)
|
||||
Amounts reclassified from accumulated other comprehensive income
(a)
|
—
|
|
|
711
|
|
|
—
|
|
|
711
|
|
||||
Net current period other comprehensive income (loss)
|
486
|
|
|
1,302
|
|
|
(7,306
|
)
|
|
(5,518
|
)
|
||||
September 30, 2016
|
$
|
1,134
|
|
|
$
|
1,302
|
|
|
$
|
(7,306
|
)
|
|
$
|
(4,870
|
)
|
(a)
|
See the following table for details about these reclassifications.
|
Details about Accumulated Other
Comprehensive Income Components
|
|
Amount Reclassified from
Accumulated Other Comprehensive Income |
Affected Line Item in the
Statement Where Net Income is Presented |
||||||||||||||
|
|
Three months ended
September 30, |
|
Nine months ended
September 30, |
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
||||||||
Defined benefit and other postretirement plans
|
|
|
|
|
|
|
|
|
|
||||||||
Amortization of prior service cost
|
|
$
|
20
|
|
|
$
|
—
|
|
|
$
|
60
|
|
|
$
|
—
|
|
(a)
|
Amortization of net gain (loss)
|
|
19
|
|
|
—
|
|
|
58
|
|
|
—
|
|
(a)
|
||||
|
|
39
|
|
|
—
|
|
|
118
|
|
|
—
|
|
Total before tax
|
||||
|
|
(6
|
)
|
|
—
|
|
|
(19
|
)
|
|
—
|
|
Tax (expense) benefit
|
||||
|
|
$
|
33
|
|
|
$
|
—
|
|
|
$
|
99
|
|
|
$
|
—
|
|
Net of tax
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net gain (loss) from hedging activities
|
|
|
|
|
|
|
|
|
|
||||||||
Interest rate caps
|
|
$
|
13
|
|
|
$
|
(2
|
)
|
|
$
|
22
|
|
|
$
|
(2
|
)
|
Interest expense
|
Natural gas swaps
|
|
94
|
|
|
420
|
|
|
104
|
|
|
1,148
|
|
Cost of goods sold
|
||||
|
|
107
|
|
|
418
|
|
|
126
|
|
|
1,146
|
|
Total before tax
|
||||
|
|
(41
|
)
|
|
(159
|
)
|
|
(48
|
)
|
|
(435
|
)
|
Tax (expense) benefit
|
||||
|
|
$
|
66
|
|
|
$
|
259
|
|
|
$
|
78
|
|
|
$
|
711
|
|
Net of tax
|
|
|
|
|
|
|
|
|
|
|
||||||||
Total reclassifications for the period
|
|
$
|
99
|
|
|
$
|
259
|
|
|
$
|
177
|
|
|
$
|
711
|
|
Net of tax
|
(a)
|
These accumulated other comprehensive income (loss) components are included in the computation of net periodic pension and other postretirement cost (see Note 15 to these condensed consolidated financial statements for additional details).
|
Total consideration, net of cash acquired
|
$
|
41,572
|
|
|
|
|
|
Recognized amounts of identifiable assets acquired and liabilities assumed:
|
|
|
|
Receivables
|
$
|
14,305
|
|
Inventories
|
7,645
|
|
|
Prepaid and other current assets
|
230
|
|
|
Property, plant and equipment
|
9,020
|
|
|
Other long-term assets
|
129
|
|
|
|
|
|
|
Fair value of assets acquired
|
31,329
|
|
|
Current debt
|
(6,420
|
)
|
|
Accounts payable
|
(10,748
|
)
|
|
Long-term debt
|
(10,189
|
)
|
|
Other long-term liabilities
|
(154
|
)
|
|
|
|
|
|
Fair value of net assets acquired
|
3,818
|
|
|
Goodwill
|
37,754
|
|
|
|
$
|
41,572
|
|
|
|
|
Three months ended September 30,
|
|
Nine months ended
September 30, |
||||||||
|
2016
|
|
2017
|
|
2016
|
||||||
|
(unaudited)
|
||||||||||
Pro forma sales
|
$
|
381,065
|
|
|
$
|
1,130,454
|
|
|
$
|
772,549
|
|
Pro forma net loss
|
(8,289
|
)
|
|
(6,511
|
)
|
|
(88,300
|
)
|
|
Nine months ended September 30, 2016
|
||
|
(unaudited)
|
||
Pro forma sales
|
$
|
1,080,310
|
|
Pro forma net loss
|
(55,985
|
)
|
|
|
Performance
Materials & Chemicals |
|
Environmental
Catalysts & Services |
|
Total
|
||||||
Balance as of December 31, 2016
|
|
$
|
852,506
|
|
|
$
|
388,923
|
|
|
$
|
1,241,429
|
|
Goodwill recognized
|
|
37,754
|
|
|
—
|
|
|
37,754
|
|
|||
Foreign exchange impact
|
|
25,189
|
|
|
2,175
|
|
|
27,364
|
|
|||
Balance as of September 30, 2017
|
|
$
|
915,449
|
|
|
$
|
391,098
|
|
|
$
|
1,306,547
|
|
|
|
|
|
|
|
|
|
Three months ended
September 30, |
|
Nine months ended
September 30, |
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Restructuring and other related costs (Note 18)
|
$
|
4,106
|
|
|
$
|
1,336
|
|
|
$
|
5,578
|
|
|
$
|
10,898
|
|
Amortization expense
|
9,146
|
|
|
8,914
|
|
|
23,270
|
|
|
17,029
|
|
||||
Net loss on asset disposals
|
3,494
|
|
|
627
|
|
|
6,419
|
|
|
2,288
|
|
||||
Transaction and other related costs
(1)
|
966
|
|
|
1,635
|
|
|
5,295
|
|
|
6,063
|
|
||||
Management advisory fees
|
1,250
|
|
|
1,250
|
|
|
3,750
|
|
|
2,333
|
|
||||
Other, net
|
871
|
|
|
1,280
|
|
|
2,844
|
|
|
2,019
|
|
||||
|
$
|
19,833
|
|
|
$
|
15,042
|
|
|
$
|
47,156
|
|
|
$
|
40,630
|
|
(1)
|
Transaction and other related costs primarily include acquisition costs directly attributable to the Acquisition (see Note 5 to these condensed consolidated financial statements for further information) and the Business Combination (see Note 6 to these condensed consolidated financial statements for further information), as well as other business development costs.
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
Finished products and work in process
|
$
|
178,844
|
|
|
$
|
175,182
|
|
Raw materials
|
57,077
|
|
|
51,866
|
|
||
|
$
|
235,921
|
|
|
$
|
227,048
|
|
Valued at lower of cost or market:
|
|
|
|
||||
LIFO basis
|
$
|
145,905
|
|
|
$
|
135,605
|
|
FIFO or average cost basis
|
90,016
|
|
|
91,443
|
|
||
|
$
|
235,921
|
|
|
$
|
227,048
|
|
Company
|
|
Country
|
|
Percent
Ownership |
PQ Silicates Ltd.
|
|
Taiwan
|
|
50%
|
Zeolyst International
|
|
USA
|
|
50%
|
Zeolyst C.V.
|
|
Netherlands
|
|
50%
|
Quaker Holdings
|
|
South Africa
|
|
49%
|
|
|
Three months ended
September 30, |
|
Nine months ended
September 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Net sales
|
|
$
|
83,983
|
|
|
$
|
63,110
|
|
|
$
|
225,770
|
|
|
$
|
107,897
|
|
Gross profit
|
|
33,276
|
|
|
24,283
|
|
|
91,862
|
|
|
46,589
|
|
||||
Operating income
|
|
22,713
|
|
|
15,054
|
|
|
60,408
|
|
|
30,708
|
|
||||
Net income
|
|
23,819
|
|
|
15,351
|
|
|
63,663
|
|
|
30,994
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
Land
|
$
|
191,917
|
|
|
$
|
186,327
|
|
Buildings
|
191,916
|
|
|
157,944
|
|
||
Machinery and equipment
|
955,779
|
|
|
788,175
|
|
||
Construction in progress
|
155,005
|
|
|
204,138
|
|
||
|
1,494,617
|
|
|
1,336,584
|
|
||
Less: accumulated depreciation
|
(285,570
|
)
|
|
(155,196
|
)
|
||
|
$
|
1,209,047
|
|
|
$
|
1,181,388
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
Term Loan Facility (U.S. dollar denominated)
|
$
|
918,473
|
|
|
$
|
925,430
|
|
Term Loan Facility (Euro denominated)
|
331,368
|
|
|
297,317
|
|
||
6.75% Senior Secured Notes due 2022
|
625,000
|
|
|
625,000
|
|
||
Floating Rate Senior Unsecured Notes due 2022
|
525,000
|
|
|
525,000
|
|
||
8.5% Senior Notes due 2022
|
200,000
|
|
|
200,000
|
|
||
ABL Facility
|
35,000
|
|
|
—
|
|
||
Other
|
68,207
|
|
|
45,223
|
|
||
Total debt
|
2,703,048
|
|
|
2,617,970
|
|
||
Original issue discount
|
(26,470
|
)
|
|
(28,497
|
)
|
||
Deferred financing costs
|
(24,842
|
)
|
|
(27,275
|
)
|
||
Total debt, net of original issue discount and deferred financing costs
|
2,651,736
|
|
|
2,562,198
|
|
||
Less: current portion
|
(54,255
|
)
|
|
(14,481
|
)
|
||
Total long-term debt
|
$
|
2,597,481
|
|
|
$
|
2,547,717
|
|
|
Balance sheet location
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
Asset derivatives:
|
|
|
|
|
|
||||
Derivatives designated as cash flow hedges:
|
|
|
|
|
|
||||
Natural gas swaps
|
Current assets
|
|
$
|
—
|
|
|
$
|
573
|
|
Interest rate caps
|
Current assets
|
|
9
|
|
|
—
|
|
||
Natural gas swaps
|
Other long-term assets
|
|
7
|
|
|
58
|
|
||
Interest rate caps
|
Other long-term assets
|
|
1,082
|
|
|
5,803
|
|
||
Total asset derivatives
|
|
|
$
|
1,098
|
|
|
$
|
6,434
|
|
Liability derivatives:
|
|
|
|
|
|
||||
Derivatives designated as cash flow hedges:
|
|
|
|
|
|
||||
Natural gas swaps
|
Accrued liabilities
|
|
$
|
58
|
|
|
$
|
—
|
|
Total liability derivatives
|
|
|
$
|
58
|
|
|
$
|
—
|
|
|
|
|
|
Three months ended September 30,
|
||||||||||||||
|
|
|
|
2017
|
|
2016
|
||||||||||||
Derivatives designated as cash flow hedges:
|
|
Location in Earnings
|
|
Amount of gain (loss) recognized in OCI on derivatives (effective portion)
|
|
Amount of gain (loss) reclassified from accumulated OCI into income (effective portion)
|
|
Amount of gain (loss) recognized in OCI on derivatives (effective portion)
|
|
Amount of gain (loss) reclassified from accumulated OCI into income (effective portion)
|
||||||||
Interest rate caps
|
|
Interest expense
|
|
$
|
(1,842
|
)
|
|
$
|
13
|
|
|
$
|
212
|
|
|
$
|
(2
|
)
|
Natural gas swaps
|
|
Cost of goods sold
|
|
(28)
|
|
|
94
|
|
|
(306)
|
|
|
420
|
|
||||
|
|
|
|
$
|
(1,870
|
)
|
|
$
|
107
|
|
|
$
|
(94
|
)
|
|
$
|
418
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended September 30,
|
||||||||||||||
|
|
|
|
2017
|
|
2016
|
||||||||||||
Derivatives designated as cash flow hedges:
|
|
Location in Earnings
|
|
Amount of gain (loss) recognized in OCI on derivatives (effective portion)
|
|
Amount of gain (loss) reclassified from accumulated OCI into income (effective portion)
|
|
Amount of gain (loss) recognized in OCI on derivatives (effective portion)
|
|
Amount of gain (loss) reclassified from accumulated OCI into income (effective portion)
|
||||||||
Interest rate caps
|
|
Interest expense
|
|
$
|
(4,712
|
)
|
|
$
|
22
|
|
|
$
|
212
|
|
|
$
|
(2
|
)
|
Natural gas swaps
|
|
Cost of goods sold
|
|
(787)
|
|
|
104
|
|
|
(1,723)
|
|
|
1,148
|
|
||||
|
|
|
|
$
|
(5,499
|
)
|
|
$
|
126
|
|
|
$
|
(1,511
|
)
|
|
$
|
1,146
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S.
|
|
Foreign
|
||||||||||||
|
Three months ended
September 30, |
|
Three months ended
September 30, |
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Service cost
|
$
|
305
|
|
|
$
|
547
|
|
|
$
|
859
|
|
|
$
|
792
|
|
Interest cost
|
2,536
|
|
|
2,522
|
|
|
1,339
|
|
|
837
|
|
||||
Expected return on plan assets
|
(3,061
|
)
|
|
(3,104
|
)
|
|
(1,111
|
)
|
|
(769
|
)
|
||||
Net periodic expense (benefit)
|
$
|
(220
|
)
|
|
$
|
(35
|
)
|
|
$
|
1,087
|
|
|
$
|
860
|
|
|
U.S.
|
|
Foreign
|
||||||||||||
|
Nine months ended
September 30, |
|
Nine months ended
September 30, |
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Service cost
|
$
|
914
|
|
|
$
|
1,640
|
|
|
$
|
2,642
|
|
|
$
|
1,320
|
|
Interest cost
|
7,608
|
|
|
5,236
|
|
|
4,024
|
|
|
1,396
|
|
||||
Expected return on plan assets
|
(9,183
|
)
|
|
(6,176
|
)
|
|
(3,329
|
)
|
|
(1,283
|
)
|
||||
Net periodic expense (benefit)
|
$
|
(661
|
)
|
|
$
|
700
|
|
|
$
|
3,337
|
|
|
$
|
1,433
|
|
|
Three months ended
September 30, |
|
Nine months ended
September 30, |
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Interest cost
|
$
|
123
|
|
|
$
|
121
|
|
|
$
|
370
|
|
|
$
|
202
|
|
Net periodic expense
|
$
|
123
|
|
|
$
|
121
|
|
|
$
|
370
|
|
|
$
|
202
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Service cost
|
$
|
5
|
|
|
$
|
9
|
|
|
$
|
15
|
|
|
$
|
28
|
|
Interest cost
|
40
|
|
|
53
|
|
|
122
|
|
|
110
|
|
||||
Amortization of prior service credit
|
(19
|
)
|
|
—
|
|
|
(58
|
)
|
|
—
|
|
||||
Amortization of net gain
|
(19
|
)
|
|
—
|
|
|
(58
|
)
|
|
—
|
|
||||
Net periodic expense
|
$
|
7
|
|
|
$
|
62
|
|
|
$
|
21
|
|
|
$
|
138
|
|
|
|
|
|
|
|
|
|
|
Three months ended
September 30, |
|
Nine months ended
September 30, |
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Net sales:
|
|
|
|
|
|
|
|
||||||||
Performance Materials & Chemicals
|
$
|
277,072
|
|
|
$
|
256,219
|
|
|
$
|
765,781
|
|
|
$
|
429,867
|
|
Environmental Catalysts & Services
(1)
|
115,541
|
|
|
114,271
|
|
|
350,814
|
|
|
312,490
|
|
||||
Eliminations
(2)
|
(784
|
)
|
|
(511
|
)
|
|
(2,568
|
)
|
|
(911
|
)
|
||||
Total
|
$
|
391,829
|
|
|
$
|
369,979
|
|
|
$
|
1,114,027
|
|
|
$
|
741,446
|
|
Segment Adjusted EBITDA:
(3)
|
|
|
|
|
|
|
|
||||||||
Performance Materials & Chemicals
|
$
|
65,885
|
|
|
$
|
64,604
|
|
|
$
|
184,741
|
|
|
$
|
111,178
|
|
Environmental Catalysts & Services
(4)
|
61,900
|
|
|
56,341
|
|
|
182,578
|
|
|
135,044
|
|
||||
Total Segment Adjusted EBITDA
(5)
|
$
|
127,785
|
|
|
$
|
120,945
|
|
|
$
|
367,319
|
|
|
$
|
246,222
|
|
|
|
|
|
|
|
|
|
(1)
|
Excludes the Company’s proportionate share of sales from the Zeolyst International and Zeolyst C.V. joint ventures (collectively, the “Zeolyst Joint Venture”) accounted for using the equity method (see Note 10 to these condensed consolidated financial statements for further information). The proportionate share of sales is
$37,622
and
$28,184
for the three months ended
September 30, 2017
and
2016
, respectively. The proportionate share of sales is
$100,991
and
$48,461
for the
nine
months ended
September 30, 2017
and
2016
, respectively.
|
(2)
|
The Company eliminates intersegment sales when reconciling to the Company’s consolidated statements of operations.
|
(3)
|
The Company defines Adjusted EBITDA as EBITDA adjusted for certain items as noted in the reconciliation below. Management evaluates the performance of its segments and allocates resources based on several factors, of which the primary measure is Adjusted EBITDA. Adjusted EBITDA should not be considered as an alternative to net income as an indicator of the Company’s operating
|
(4)
|
The Adjusted EBITDA from the Zeolyst Joint Venture included in the environmental catalyst and services segment is
$14,398
for the three months ended September 30, 2017, which includes
$10,151
of equity in net income plus
$1,658
of amortization of investment in affiliate step-up plus
$2,563
of joint venture depreciation, amortization and interest. The Adjusted EBITDA from the Zeolyst Joint Venture included in the environmental catalyst and services segment is
$10,316
for the three months ended September 30, 2016, which includes
$4,683
of equity in net loss plus
$12,291
of amortization of investment in affiliate step-up plus
$2,690
of joint venture depreciation, amortization and interest. The Adjusted EBITDA from the Zeolyst Joint Venture included in the environmental catalyst and services segment is
$39,690
for the nine months ended September 30, 2017, which includes
$24,594
of equity in net income plus
$6,941
of amortization of investment in affiliate step-up plus
$8,073
of joint venture depreciation, amortization and interest. The Adjusted EBITDA from the Zeolyst Joint Venture included in the environmental catalyst and services segment is
$19,962
for the nine months ended September 30, 2016, which includes
$9,213
of equity in net loss plus
$24,606
of amortization of investment in affiliate step-up plus
$4,534
of joint venture depreciation, amortization and interest.
|
(5)
|
Total Segment Adjusted EBITDA differs from the Company’s consolidated Adjusted EBITDA due to unallocated corporate expenses.
|
|
Three months ended
September 30, |
|
Nine months ended
September 30, |
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Reconciliation of net loss attributable to PQ Group Holdings Inc. to Segment Adjusted EBITDA
|
|
|
|
|
|
|
|
||||||||
Net loss attributable to PQ Group Holdings Inc.
|
$
|
(3,345
|
)
|
|
$
|
(10,017
|
)
|
|
$
|
(7,408
|
)
|
|
$
|
(90,410
|
)
|
Provision for (benefit from) income taxes
|
5,172
|
|
|
(3,536
|
)
|
|
5,269
|
|
|
36,013
|
|
||||
Interest expense, net
|
49,079
|
|
|
48,610
|
|
|
144,041
|
|
|
94,362
|
|
||||
Depreciation and amortization
|
45,929
|
|
|
43,611
|
|
|
129,135
|
|
|
85,602
|
|
||||
Segment EBITDA
|
96,835
|
|
|
78,668
|
|
|
271,037
|
|
|
125,567
|
|
||||
Unallocated corporate expenses
|
7,885
|
|
|
7,316
|
|
|
23,474
|
|
|
13,940
|
|
||||
Joint venture depreciation, amortization and interest
|
2,563
|
|
|
2,690
|
|
|
8,073
|
|
|
4,534
|
|
||||
Amortization of investment in affiliate step-up
|
1,660
|
|
|
12,291
|
|
|
6,942
|
|
|
24,606
|
|
||||
Amortization of inventory step-up
|
—
|
|
|
5,804
|
|
|
871
|
|
|
23,518
|
|
||||
Debt extinguishment costs
|
453
|
|
|
—
|
|
|
453
|
|
|
11,858
|
|
||||
Losses on disposal of fixed assets
|
3,494
|
|
|
627
|
|
|
6,419
|
|
|
2,288
|
|
||||
Foreign currency exchange losses
|
5,256
|
|
|
3,151
|
|
|
21,612
|
|
|
6,240
|
|
||||
Non-cash revaluation of inventory, including LIFO
|
750
|
|
|
329
|
|
|
3,229
|
|
|
775
|
|
||||
Management advisory fees
|
1,250
|
|
|
1,250
|
|
|
3,750
|
|
|
2,333
|
|
||||
Transaction and other related costs
|
966
|
|
|
1,696
|
|
|
5,300
|
|
|
6,240
|
|
||||
Equity-based and other non-cash compensation
|
1,041
|
|
|
1,137
|
|
|
3,869
|
|
|
4,916
|
|
||||
Restructuring, integration and business optimization expenses
|
4,957
|
|
|
2,839
|
|
|
8,009
|
|
|
14,567
|
|
||||
Defined benefit pension plan cost
|
791
|
|
|
1,244
|
|
|
2,200
|
|
|
2,642
|
|
||||
Other
|
(116
|
)
|
|
1,903
|
|
|
2,081
|
|
|
2,198
|
|
||||
Segment Adjusted EBITDA
|
$
|
127,785
|
|
|
$
|
120,945
|
|
|
$
|
367,319
|
|
|
$
|
246,222
|
|
|
|
|
|
|
|
|
|
|
Three months ended
September 30, |
|
Nine months ended
September 30, |
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Severance and other employee costs related to legacy Eco restructuring plan
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
830
|
|
|
$
|
4,496
|
|
Severance and other employee costs related to performance materials plant closure
|
3,868
|
|
|
—
|
|
|
3,868
|
|
|
—
|
|
||||
Other related costs
|
238
|
|
|
1,336
|
|
|
880
|
|
|
6,402
|
|
||||
|
$
|
4,106
|
|
|
$
|
1,336
|
|
|
$
|
5,578
|
|
|
$
|
10,898
|
|
|
|
|
|
|
|
|
|
|
Legacy Eco Restructuring Plan
|
|
Performance Materials Plant Closure
|
|
Total Restructuring Charges
|
||||||
Balance at December 31, 2016
|
$
|
1,643
|
|
|
$
|
—
|
|
|
$
|
1,643
|
|
Restructuring charges
|
830
|
|
|
3,868
|
|
|
4,698
|
|
|||
Cash payments
|
(1,971
|
)
|
|
—
|
|
|
(1,971
|
)
|
|||
Balance at September 30, 2017
|
$
|
502
|
|
|
$
|
3,868
|
|
|
$
|
4,370
|
|
|
|
|
|
|
|
|
Three months ended
September 30, |
|
Nine months ended
September 30, |
||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||
Weighted average common shares outstanding – Basic
|
104,096,837
|
|
|
103,783,719
|
|
|
104,020,180
|
|
|
81,986,221
|
|
Dilutive effect of unvested common shares with service conditions and assumed stock option exercises and conversions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Weighted average common shares outstanding – Diluted
|
104,096,837
|
|
|
103,783,719
|
|
|
104,020,180
|
|
|
81,986,221
|
|
|
|
|
|
|
|
|
|
|
Three months ended
September 30, |
|
Nine months ended
September 30, |
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Numerator:
|
|
|
|
|
|
|
|
||||||||
Net loss attributable to PQ Group Holdings Inc.
|
$
|
(3,345
|
)
|
|
$
|
(10,017
|
)
|
|
$
|
(7,408
|
)
|
|
$
|
(90,410
|
)
|
|
|
|
|
|
|
|
|
||||||||
Denominator:
|
|
|
|
|
|
|
|
||||||||
Weighted average common shares outstanding – Basic
|
104,096,837
|
|
|
103,783,719
|
|
|
104,020,180
|
|
|
81,986,221
|
|
||||
Weighted average common shares outstanding – Diluted
|
104,096,837
|
|
|
103,783,719
|
|
|
104,020,180
|
|
|
81,986,221
|
|
||||
Net loss per common share:
|
|
|
|
|
|
|
|
||||||||
Basic earnings per share
|
$
|
(0.03
|
)
|
|
$
|
(0.10
|
)
|
|
$
|
(0.07
|
)
|
|
$
|
(1.10
|
)
|
|
|
|
|
|
|
|
|
||||||||
Diluted earnings per share
|
$
|
(0.03
|
)
|
|
$
|
(0.10
|
)
|
|
$
|
(0.07
|
)
|
|
$
|
(1.10
|
)
|
ITEM 2.
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
|
•
|
our exposure to local business risks and regulations in different countries;
|
•
|
general economic conditions;
|
•
|
exchange rate fluctuations;
|
•
|
legal and regulatory compliance;
|
•
|
technological or other changes in our customers’ products;
|
•
|
our and our competitors’ research and development;
|
•
|
fluctuations in prices of raw materials and relationships with our key suppliers;
|
•
|
substantial competition;
|
•
|
non-payment or non-performance by our customers;
|
•
|
reliance on a small number of customers;
|
•
|
potential early termination or non-renewal of customer contracts in our refining services product group;
|
•
|
reductions in highway safety spending;
|
•
|
seasonal fluctuations in demand for some of our products;
|
•
|
retention of certain key personnel;
|
•
|
our expansion projects;
|
•
|
potential product liability claims;
|
•
|
existing and potential future government regulation;
|
•
|
the extensive environmental, health and safety regulations to which we are subject;
|
•
|
disruption of production and distribution of our products;
|
•
|
our insurance coverage;
|
•
|
product quality;
|
•
|
our acquisition strategy;
|
•
|
our joint venture investments;
|
•
|
our failure to protect our intellectual property and infringement on the intellectual property rights of third parties;
|
•
|
information technology risks;
|
•
|
potential labor disruptions;
|
•
|
litigation and other administrative and regulatory proceedings; and
|
•
|
our substantial indebtedness.
|
•
|
elimination of intercompany sales between legacy PQ and legacy Eco;
|
•
|
adjustments to depreciation expense related to the step-up in fair value of property, plant and equipment;
|
•
|
adjustments to amortization expense related to the step-up in fair value of definite-lived intangible assets;
|
•
|
removal of non-recurring adjustments related to the step-up in the fair value of inventory;
|
•
|
adjustments to stock compensation expense to reflect charges as they relate to our new capital structure;
|
•
|
adjustments related to the amortization of the step-up in fair value of property, plant, equipment and definite-lived intangible assets related to our Zeolyst Joint Venture;
|
•
|
adjustments to interest expense related to the senior secured term loan facility;
|
•
|
adjustments related to the write-off of existing deferred financing fees, original issue discounts and prepayment penalties; and
|
•
|
the tax effect of the aforementioned adjustments, including the effect related to the change in tax status of Eco from a limited liability company to a C-corporation.
|
•
|
Net sales
increased
$21.8 million
to
$391.8 million
. The increase in sales was primarily due to organic growth driven by favorable price and mix, and the contribution of $13.5 million of sales related to our recent Sovitec acquisition, which was completed on June 12, 2017. These factors more than offset the negative impact on sales volumes from Hurricane Harvey, which caused a temporary shutdown of two refining services plants in southeast Texas.
|
•
|
Gross profit
increased
$7.2 million
to
$102.5 million
. Our increase in gross profit was primarily due to organic growth driven by favorable price and mix, as well as the gross profit contributed by the Sovitec acquisition for the three months ended
September 30, 2017
.
|
•
|
Operating income
increased
by
$2.2 million
to
$46.5 million
. Our operating income increased due to the Sovitec acquisition and the margins generated by the increase in customer pricing for the three months ended
September 30, 2017
.
|
•
|
Equity in net income of affiliated companies for the three months ended
September 30, 2017
was
$10.3 million
, compared with a
$4.6 million
loss for the three months ended
September 30, 2016
. The increase was due to $4.2 million of earnings generated by our Zeolyst Joint Venture and $10.4 million of lower amortization of investment in affiliate inventory step-up costs incurred for the three months ended
September 30, 2017
.
|
|
Three months ended
September 30, |
|
Change
|
|||||||||||
|
2017
|
|
2016
|
|
$
|
|
%
|
|||||||
|
Unaudited
|
|
Unaudited
|
|
|
|
|
|||||||
|
(in millions, except percentages)
|
|||||||||||||
Sales
|
$
|
391.8
|
|
|
$
|
370.0
|
|
|
$
|
21.8
|
|
|
5.9
|
%
|
Cost of goods sold
|
289.3
|
|
|
274.7
|
|
|
14.6
|
|
|
5.3
|
%
|
|||
Gross profit
|
102.5
|
|
|
95.3
|
|
|
7.2
|
|
|
7.6
|
%
|
|||
Gross profit margin
|
26.2
|
%
|
|
25.8
|
%
|
|
|
|
|
|||||
Selling, general and administrative expenses
|
36.2
|
|
|
36.0
|
|
|
0.2
|
|
|
0.6
|
%
|
|||
Other operating expense, net
|
19.8
|
|
|
15.0
|
|
|
4.8
|
|
|
32.0
|
%
|
|||
Operating income
|
46.5
|
|
|
44.3
|
|
|
2.2
|
|
|
5.0
|
%
|
|||
Operating income margin
|
11.9
|
%
|
|
12.0
|
%
|
|
|
|
|
|||||
Equity in net (income) loss of affiliated companies
|
(10.3
|
)
|
|
4.6
|
|
|
(14.9
|
)
|
|
(323.9
|
)%
|
|||
Interest expense, net
|
49.1
|
|
|
48.6
|
|
|
0.5
|
|
|
1.0
|
%
|
|||
Debt extinguishment costs
|
0.5
|
|
|
—
|
|
|
0.5
|
|
|
—
|
%
|
|||
Other expense, net
|
5.1
|
|
|
4.2
|
|
|
0.9
|
|
|
21.4
|
%
|
|||
Income (loss) before income taxes and noncontrolling interest
|
2.1
|
|
|
(13.1
|
)
|
|
15.2
|
|
|
(116.0
|
)%
|
|||
Provision for (benefit) income taxes
|
5.2
|
|
|
(3.5
|
)
|
|
8.7
|
|
|
(248.6
|
)%
|
|||
Effective tax rate
|
239.9
|
%
|
|
26.9
|
%
|
|
|
|
|
|||||
Net loss
|
(3.1
|
)
|
|
(9.6
|
)
|
|
6.5
|
|
|
(67.7
|
)%
|
|||
Less: Net income attributable to the noncontrolling interest
|
0.3
|
|
|
0.4
|
|
|
(0.1
|
)
|
|
(25.0
|
)%
|
|||
Net loss attributable to PQ Group Holdings Inc.
|
$
|
(3.4
|
)
|
|
$
|
(10.0
|
)
|
|
$
|
6.6
|
|
|
(66.0
|
)%
|
|
Historical
|
|||||||||||||
|
Three months ended
September 30, |
|
Change
|
|||||||||||
|
2017
|
|
2016
|
|
$
|
|
%
|
|||||||
|
(in millions, except percentages)
|
|||||||||||||
Net Sales:
|
|
|
|
|
|
|
|
|||||||
Performance Chemicals
|
$
|
175.5
|
|
|
$
|
167.8
|
|
|
$
|
7.7
|
|
|
4.6
|
%
|
Performance Materials
|
104.4
|
|
|
90.2
|
|
|
14.2
|
|
|
15.7
|
%
|
|||
Eliminations
|
(2.8)
|
|
(1.9)
|
|
(0.9)
|
|
47.4
|
%
|
||||||
Performance Materials & Chemicals
|
$
|
277.1
|
|
|
$
|
256.1
|
|
|
$
|
21.0
|
|
|
8.2
|
%
|
|
|
|
|
|
|
|
|
|||||||
Silica Catalyst
|
$
|
15.1
|
|
|
$
|
21.0
|
|
|
$
|
(5.9
|
)
|
|
(28.1
|
)%
|
Refining Services
|
100.4
|
|
93.3
|
|
7.1
|
|
7.6
|
%
|
||||||
Environmental Catalysts & Services
|
115.5
|
|
114.3
|
|
1.2
|
|
1.1
|
%
|
||||||
|
|
|
|
|
|
|
|
|||||||
Inter-segment sales eliminations
|
(0.8)
|
|
(0.4)
|
|
(0.4)
|
|
100.0
|
%
|
||||||
|
|
|
|
|
|
|
|
|||||||
Total net sales
|
$
|
391.8
|
|
|
$
|
370.0
|
|
|
$
|
21.8
|
|
|
5.9
|
%
|
|
|
|
|
|
|
|
|
|
Three months ended
September 30, |
|
Change
|
|||||||||||
|
2017
|
|
2016
|
|
$
|
|
%
|
|||||||
Segment Adjusted EBITDA
(1)
:
|
|
|
|
|
|
|
|
|||||||
Performance Materials & Chemicals
|
$
|
65.9
|
|
|
$
|
64.6
|
|
|
$
|
1.3
|
|
|
2.0
|
%
|
Environmental Catalysts & Services
(2)
|
61.9
|
|
|
56.4
|
|
|
5.5
|
|
|
9.8
|
%
|
|||
Total Segment Adjusted EBITDA
(3)
|
127.8
|
|
|
121.0
|
|
|
6.8
|
|
|
5.6
|
%
|
|||
Unallocated corporate costs
|
(7.9
|
)
|
|
(7.4
|
)
|
|
(0.5
|
)
|
|
6.8
|
%
|
|||
Total Adjusted EBITDA
(3)
|
$
|
119.9
|
|
|
$
|
113.6
|
|
|
$
|
6.3
|
|
|
5.5
|
%
|
|
|
|
|
|
|
|
|
(1)
|
We define Segment Adjusted EBITDA as EBITDA adjusted for certain items as noted in the reconciliation below. Our management evaluates the performance of our segments and allocates resources based primarily on Segment Adjusted EBITDA. Segment Adjusted EBITDA does not represent cash flow for periods presented and should not be considered as an alternative to net income as an indicator of our operating performance or as an alternative to cash flows as a source of liquidity. Segment Adjusted EBITDA may not be comparable with EBITDA or Adjusted EBITDA as defined by other companies.
|
(2)
|
The Adjusted EBITDA from our Zeolyst Joint Venture included in the environmental catalyst and services segment is
$14.4 million
for the three months ended September 30, 2017, which includes
$10.2 million
of equity in net income plus
$1.7 million
of amortization of investment in affiliate step-up plus
$2.6 million
of joint venture depreciation, amortization and interest. The Adjusted EBITDA from our Zeolyst Joint Venture included in the environmental catalyst and services segment is
$10.3 million
for the three months ended September 30, 2016, which includes
$4.7 million
of equity in net loss plus
$12.3 million
of amortization of investment in affiliate step-up plus
$2.7 million
of joint venture depreciation, amortization and interest.
|
(3)
|
Our total Segment Adjusted EBITDA differs from our total consolidated Adjusted EBITDA due to unallocated corporate expenses.
|
|
Three months ended
September 30, |
||||||
|
2017
|
|
2016
|
||||
Reconciliation of net loss attributable to PQ Group Holdings Inc. to Segment Adjusted EBITDA
|
|
|
|
||||
Net loss attributable to PQ Group Holdings Inc.
|
$
|
(3.4
|
)
|
|
$
|
(10.0
|
)
|
Provision for (benefit from) income taxes
|
5.2
|
|
|
(3.5
|
)
|
||
Interest expense, net
|
49.1
|
|
|
48.6
|
|
||
Depreciation and amortization
|
45.9
|
|
|
43.6
|
|
||
EBITDA
|
96.8
|
|
|
78.7
|
|
||
Joint venture depreciation, amortization and interest
(a)
|
2.6
|
|
|
2.7
|
|
||
Amortization of investment in affiliate step-up
(b)
|
1.7
|
|
|
12.3
|
|
||
Amortization of inventory step-up
(c)
|
—
|
|
|
5.8
|
|
||
Debt extinguishment costs
|
0.5
|
|
|
—
|
|
||
Net loss on asset disposals
(d)
|
3.5
|
|
|
0.6
|
|
||
Foreign currency exchange loss
(e)
|
5.3
|
|
|
3.2
|
|
||
Non-cash revaluation of inventory, including LIFO
|
0.8
|
|
|
0.3
|
|
||
Management advisory fees
(f)
|
1.3
|
|
|
1.3
|
|
||
Transaction related costs
(g)
|
1.0
|
|
|
1.7
|
|
||
Equity-based and other non-cash compensation
|
1.0
|
|
|
1.1
|
|
||
Restructuring, integration and business optimization expenses
(h)
|
5.0
|
|
|
2.8
|
|
||
Defined benefit plan pension cost
(i)
|
0.8
|
|
|
1.2
|
|
||
Other
(j)
|
(0.4
|
)
|
|
1.9
|
|
||
Adjusted EBITDA
|
119.9
|
|
|
113.6
|
|
||
|
|
|
|
||||
Unallocated corporate expenses
|
7.9
|
|
|
7.4
|
|
||
Total Segment Adjusted EBITDA
|
$
|
127.8
|
|
|
$
|
121.0
|
|
|
|
|
|
(a)
|
We use Adjusted EBITDA as a performance measure to evaluate our financial results. Because our environmental catalysts and services segment includes our 50% interest in our Zeolyst Joint Venture, we include an adjustment for our 50% proportionate share of depreciation, amortization and interest expense of our Zeolyst Joint Venture.
|
(b)
|
Represents the amortization of the fair value adjustments associated with the equity affiliate investment in our Zeolyst Joint Venture as a result of the Business Combination. We determined the fair value of the equity affiliate investment and the fair value step-up was then attributed to the underlying assets of our Zeolyst Joint Venture. Amortization is primarily related to the fair value adjustments associated with inventory, fixed assets and intangible assets, such as customer relationships, formulations and product technology.
|
(c)
|
As a result of the Business Combination, there was a step-up in the fair value of inventory at PQ Holdings, which is amortized through cost of goods sold in the income statement.
|
(d)
|
We do not have a history of significant asset disposals. However, when asset disposals occur, we remove the impact of net gain/loss of the disposed asset because such impact primarily reflects the non-cash write-off of long-lived assets no longer in use.
|
(e)
|
Reflects the exclusion of the negative or positive transaction gains and losses of foreign currency in the income statement primarily related to the Euro denominated term loan and the non-permanent intercompany debt denominated in local currency translated to U.S. dollars.
|
(f)
|
Reflects consulting fees paid to CCMP and affiliates of INEOS for consulting services that include certain financial advisory and management services. These payments ceased upon the closing of our initial public offering.
|
(g)
|
Relates to certain transaction costs described in our condensed consolidated financial statements for the quarter ended September 30, 2017 as well as other costs related to several transactions that are completed, pending or abandoned and that we believe are not representative of our ongoing business operations.
|
(h)
|
Includes the impact of restructuring, integration and business optimization expenses that are related to specific, one-time items, including severance for a reduction in force and post-merger integration costs that are not expected to recur.
|
(i)
|
Represents adjustments for defined benefit pension plan costs in our income statement. More than two-thirds of our defined benefit pension plan obligations are under defined benefit pension plans that are frozen and the remaining obligations primarily relate to plans operated in certain of our non-U.S. locations that, pursuant to jurisdictional requirements, cannot be frozen. As such, we do not view such expenses as core to our ongoing business operations.
|
(j)
|
Other costs consist of certain expenses that are not core to our ongoing business operations and are generally related to specific, one-time items, including environmental remediation-related costs associated with the legacy operations of our business prior to the Business Combination, capital and franchise taxes, non-cash asset retirement obligation accretion and the initial implementation of procedures to comply with Section 404 of the Sarbanes-Oxley Act.
|
|
Three months ended
September 30, |
||||||
|
2017
|
|
2016
|
||||
Reconciliation of net loss attributable to PQ Group Holdings Inc. to Adjusted Net Income
(1) (2)
|
|
|
|
||||
Net loss attributable to PQ Group Holdings Inc.
|
$
|
(3.4
|
)
|
|
$
|
(10.0
|
)
|
Amortization of investment in affiliate step-up
(b)
|
1.0
|
|
|
7.5
|
|
||
Amortization of inventory step-up
(c)
|
—
|
|
|
3.6
|
|
||
Debt extinguishment costs
|
0.3
|
|
|
—
|
|
||
Net loss on asset disposals
(d)
|
2.1
|
|
|
0.4
|
|
||
Foreign currency exchange loss
(e)
|
5.2
|
|
|
4.3
|
|
||
Non-cash revaluation of inventory, including LIFO
|
0.5
|
|
|
0.2
|
|
||
Management advisory fees
(f)
|
0.8
|
|
|
0.8
|
|
||
Transaction related costs
(g)
|
0.6
|
|
|
1.0
|
|
||
Equity-based and other non-cash compensation
|
0.7
|
|
|
0.7
|
|
||
Restructuring, integration and business optimization expenses
(h)
|
2.9
|
|
|
1.8
|
|
||
Defined benefit plan pension cost
(i)
|
0.5
|
|
|
0.8
|
|
||
Other
(j)
|
—
|
|
|
1.2
|
|
||
Adjusted net income
|
$
|
11.2
|
|
|
$
|
12.3
|
|
|
|
|
|
(1)
|
We define adjusted net income as net loss attributable to PQ Group Holdings adjusted for non-operating income or expense and the impact of certain non-cash or other items that are included in net income that we do not consider indicative of our ongoing operating performance. Adjusted net income is presented as a key performance indicator as we believe it will enhance a prospective investor’s understanding of our results of operations and financial condition. Adjusted net income may not be comparable with net income or adjusted net income as defined by other companies.
|
(2)
|
Refer to the Adjusted EBITDA notes above for more information with respect to each adjustment.
|
•
|
Historical:
Net sales increased
$372.6 million
to
$1,114.0 million
. The increase in sales was primarily due to the inclusion of
$818.2 million
of legacy PQ sales in our results of operations for the
nine months ended September 30, 2017
as compared to
$462.1 million
of legacy PQ sales included in our results of operations for the period of May 4, 2016 through September 30, 2016.
|
•
|
Pro Forma:
Net sales increased
$33.7 million
to
$1,114.0 million
. The increase in sales was primarily due to the inclusion of
$17.2 million
of sales related to the Sovitec acquisition and higher average customer prices and mix for the
nine months ended September 30, 2017
.
|
•
|
Historical:
Gross profit increased
$109.0 million
to
$292.7 million
. Our increase in gross profit was primarily due to the inclusion of $196.1 million of legacy PQ gross profit in our results of operations for the
nine months ended September 30, 2017
as compared to $91.6 million of legacy PQ gross profit included in our results of operations for the period of May 4, 2016 through September 30, 2016.
|
•
|
Pro Forma:
Gross profit increased
$3.6 million
to
$292.7 million
. Our increase in gross profit was primarily due to higher pricing and the earnings contributed by the Sovitec acquisition, which was partially offset by increased depreciation and higher manufacturing costs for the
nine months ended September 30, 2017
.
|
•
|
Historical:
Operating income increased by
$70.5 million
to
$139.6 million
. Our increase in operating income was primarily due to the inclusion of $61.2 million of legacy PQ operating income in our results of operations for the
nine months ended September 30, 2017
as compared to the inclusion of $19.9 million of legacy PQ operating income in our results of operations for the period of May 4, 2016 through September 30, 2016. The increase in operating income was also due to lower selling, general and administrative expenses due to cost reduction initiatives and lower other operating expense, net from lower restructuring and severance related charges.
|
•
|
Pro forma:
Operating income increased by
$17.9 million
to
$139.6 million
. Our operating income increased due to the Sovitec acquisition, the margins generated by customer pricing increases and the result of cost reduction measures for the
nine months ended September 30, 2017
.
|
•
|
Historical:
Equity in net income of affiliated companies for the
nine months ended September 30, 2017
was
$24.9 million
, compared with a loss of
$9.3 million
for the
nine months ended September 30, 2016
. The increase was due to an increase in earnings of $15.9 million generated by our Zeolyst Joint Venture during the
nine months ended September 30, 2017
as compared to the
nine months ended September 30, 2016
and $17.7 million of lower amortization on the fair value step-up of the underlying assets of our Zeolyst Joint Venture.
|
•
|
Pro Forma:
Equity in net income of affiliated companies for the
nine months ended September 30, 2017
was
$24.9 million
, compared with income of
$8.9 million
for the
nine months ended September 30, 2016
. The increase in earnings generated by our Zeolyst Joint Venture was due to higher sales in the emission control, dewaxing and aromatics end markets, partly offset by lower hydrocracking volumes to the oil refining industry.
|
|
Historical
|
|
Historical
|
|
Pro Forma
|
|
|
|
|
||||||||||||||||||||
|
Nine Months Ended
September 30, |
|
Change
|
|
Nine Months Ended
September 30, |
|
Change
|
||||||||||||||||||||||
|
2017
|
|
2016
|
|
$
|
|
%
|
|
2017
|
|
2016
|
|
$
|
|
%
|
||||||||||||||
|
(in millions, except percentages)
|
||||||||||||||||||||||||||||
Sales
|
$
|
1,114.0
|
|
|
$
|
741.4
|
|
|
$
|
372.6
|
|
|
50.3
|
%
|
|
$
|
1,114.0
|
|
|
$
|
1,080.3
|
|
|
$
|
33.7
|
|
|
3.1
|
%
|
Cost of goods sold
|
821.3
|
|
|
557.7
|
|
|
263.6
|
|
|
47.3
|
%
|
|
821.3
|
|
|
791.2
|
|
|
30.1
|
|
|
3.8
|
%
|
||||||
Gross profit
|
292.7
|
|
|
183.7
|
|
|
109.0
|
|
|
59.3
|
%
|
|
292.7
|
|
|
289.1
|
|
|
3.6
|
|
|
1.2
|
%
|
||||||
Gross profit margin
|
26.3
|
%
|
|
24.8
|
%
|
|
|
|
|
|
26.3
|
%
|
|
26.8
|
%
|
|
|
|
|
||||||||||
Selling, general and administrative expenses
|
105.9
|
|
|
74.0
|
|
|
31.9
|
|
|
43.1
|
%
|
|
105.9
|
|
|
111.5
|
|
|
(5.6
|
)
|
|
(5.0
|
)%
|
||||||
Other operating expense, net
|
47.2
|
|
|
40.6
|
|
|
6.6
|
|
|
16.3
|
%
|
|
47.2
|
|
|
55.9
|
|
|
(8.7
|
)
|
|
(15.6
|
)%
|
||||||
Operating income
|
139.6
|
|
|
69.1
|
|
|
70.5
|
|
|
102.0
|
%
|
|
139.6
|
|
|
121.7
|
|
|
17.9
|
|
|
14.7
|
%
|
||||||
Operating income margin
|
12.5
|
%
|
|
9.3
|
%
|
|
|
|
|
|
12.5
|
%
|
|
11.3
|
%
|
|
|
|
|
||||||||||
Equity in net (income) loss of affiliated companies
|
(24.9
|
)
|
|
9.3
|
|
|
(34.2
|
)
|
|
(367.7
|
)%
|
|
(24.9
|
)
|
|
(8.9
|
)
|
|
(16.0
|
)
|
|
179.8
|
%
|
||||||
Interest expense, net
|
144.0
|
|
|
94.4
|
|
|
49.6
|
|
|
52.5
|
%
|
|
144.0
|
|
|
142.6
|
|
|
1.4
|
|
|
1.0
|
%
|
||||||
Debt extinguishment costs
|
0.5
|
|
|
11.9
|
|
|
(11.4
|
)
|
|
(95.8
|
)%
|
|
0.5
|
|
|
—
|
|
|
0.5
|
|
|
—
|
%
|
||||||
Other expense, net
|
21.7
|
|
|
7.2
|
|
|
14.5
|
|
|
201.4
|
%
|
|
21.7
|
|
|
1.7
|
|
|
20.0
|
|
|
1,176.5
|
%
|
||||||
Loss before income taxes and noncontrolling interest
|
(1.7
|
)
|
|
(53.7
|
)
|
|
52.0
|
|
|
(96.8
|
)%
|
|
(1.7
|
)
|
|
(13.7
|
)
|
|
12.0
|
|
|
(87.6
|
)%
|
||||||
Provision for income taxes
|
5.3
|
|
|
36.0
|
|
|
(30.7
|
)
|
|
(85.3
|
)%
|
|
5.3
|
|
|
42.3
|
|
|
(37.0
|
)
|
|
(87.5
|
)%
|
||||||
Effective tax rate
|
-304.2
|
%
|
|
-67.1
|
%
|
|
|
|
|
|
-304.2
|
%
|
|
-308.4
|
%
|
|
|
|
|
||||||||||
Net loss
|
(7.0
|
)
|
|
(89.7
|
)
|
|
82.7
|
|
|
(92.2
|
)%
|
|
(7.0
|
)
|
|
(56.0
|
)
|
|
49.0
|
|
|
(87.5
|
)%
|
||||||
Less: Net income attributable to the noncontrolling interest
|
0.4
|
|
|
0.7
|
|
|
(0.3
|
)
|
|
(42.9
|
)%
|
|
0.4
|
|
|
1.4
|
|
|
(1.0
|
)
|
|
(71.4
|
)%
|
||||||
Net loss attributable to PQ Group Holdings Inc.
|
$
|
(7.4
|
)
|
|
$
|
(90.4
|
)
|
|
$
|
83.0
|
|
|
(91.8
|
)%
|
|
$
|
(7.4
|
)
|
|
$
|
(57.4
|
)
|
|
$
|
50.0
|
|
|
(87.1
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Historical
|
|
Pro Forma
|
||||||||||||||||||||||||||
|
Nine Months Ended
September 30, |
|
Change
|
|
Nine Months Ended
September 30, |
|
Change
|
||||||||||||||||||||||
|
2017
|
|
2016
|
|
$
|
|
%
|
|
2017
|
|
2016
|
|
$
|
|
%
|
||||||||||||||
|
(in millions, except percentages)
|
||||||||||||||||||||||||||||
Net Sales:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Performance Chemicals
|
$
|
515.5
|
|
|
$
|
278.9
|
|
|
$
|
236.6
|
|
|
84.8
|
%
|
|
$
|
515.5
|
|
|
$
|
505.3
|
|
|
$
|
10.2
|
|
|
2.0
|
%
|
Performance Materials
|
257.7
|
|
|
154.1
|
|
|
103.6
|
|
|
67.2
|
%
|
|
257.7
|
|
|
238.9
|
|
|
18.8
|
|
|
7.8
|
%
|
||||||
Eliminations
|
(7.3)
|
|
(3.1)
|
|
(4.2)
|
|
135.5
|
%
|
|
(7.3)
|
|
(6.1)
|
|
(1.2)
|
|
21.0
|
%
|
||||||||||||
Performance Materials & Chemicals
|
$
|
765.9
|
|
|
$
|
429.9
|
|
|
$
|
336.0
|
|
|
78.2
|
%
|
|
$
|
765.9
|
|
|
$
|
738.1
|
|
|
$
|
27.8
|
|
|
3.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Silica Catalyst
|
$
|
52.3
|
|
|
$
|
33.1
|
|
|
$
|
19.2
|
|
|
58.0
|
%
|
|
$
|
52.3
|
|
|
$
|
64.3
|
|
|
$
|
(12.0
|
)
|
|
(18.7
|
)%
|
Refining Services
|
298.5
|
|
279.3
|
|
19.2
|
|
6.9
|
%
|
|
298.5
|
|
279.3
|
|
19.2
|
|
6.9
|
%
|
||||||||||||
Environmental Catalysts & Services
|
350.8
|
|
312.4
|
|
38.4
|
|
12.3
|
%
|
|
350.8
|
|
343.6
|
|
7.2
|
|
2.1
|
%
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Inter-segment sales eliminations
|
(2.7)
|
|
(0.9)
|
|
(1.8)
|
|
200.0
|
%
|
|
(2.7)
|
|
(1.4)
|
|
(1.3)
|
|
79.5
|
%
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Total net sales
|
$
|
1,114.0
|
|
|
$
|
741.4
|
|
|
$
|
372.6
|
|
|
50.3
|
%
|
|
$
|
1,114.0
|
|
|
$
|
1,080.3
|
|
|
$
|
33.7
|
|
|
3.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Historical
|
|
Pro Forma
|
|
|
|
|
|||||||
|
Nine Months Ended
September 30, |
|
Change
|
|||||||||||
|
2017
|
|
2016
|
|
$
|
|
%
|
|||||||
Segment Adjusted EBITDA
(1)
:
|
|
|
|
|
|
|
|
|||||||
Performance Materials & Chemicals
|
$
|
184.8
|
|
|
$
|
184.3
|
|
|
$
|
0.5
|
|
|
0.3
|
%
|
Environmental Catalysts & Services
(2)
|
182.6
|
|
|
160.0
|
|
|
22.6
|
|
|
14.1
|
%
|
|||
Total Segment Adjusted EBITDA
(3)
|
367.4
|
|
|
344.3
|
|
|
23.1
|
|
|
6.7
|
%
|
|||
Unallocated corporate costs
|
(23.5
|
)
|
|
(22.8
|
)
|
|
(0.7
|
)
|
|
3.1
|
%
|
|||
Total Adjusted EBITDA
(3)
|
$
|
343.9
|
|
|
$
|
321.5
|
|
|
$
|
22.4
|
|
|
7.0
|
%
|
|
|
|
|
|
|
|
|
(1)
|
We define Segment Adjusted EBITDA as EBITDA adjusted for certain items as noted in the reconciliation below. Our management evaluates the performance of our segments and allocates resources based primarily on Segment Adjusted EBITDA. Segment Adjusted EBITDA does not represent cash flow for periods presented and should not be considered as an alternative to net income as an indicator of our operating performance or as an alternative to cash flows as a source of liquidity. Segment Adjusted EBITDA may not be comparable with EBITDA or Adjusted EBITDA as defined by other companies.
|
(2)
|
The Adjusted EBITDA from the Zeolyst Joint Venture included in the environmental catalyst and services segment is
$39.7 million
for the nine months ended September 30, 2017, which includes
$24.6 million
of equity in net income plus
$6.9 million
of amortization of investment in affiliate step-up plus
$8.1 million
of joint venture depreciation, amortization and interest. The pro forma Adjusted EBITDA from the Zeolyst Joint Venture included in the environmental catalyst and services segment is
$31.9 million
for the nine months ended September 30, 2016, which includes
$8.7 million
of equity in net income plus
$15.3 million
of amortization of investment in affiliate step-up plus
$7.9 million
of joint venture depreciation, amortization and interest.
|
(3)
|
Our total Segment Adjusted EBITDA differs from our total consolidated Adjusted EBITDA due to unallocated corporate expenses.
|
|
Historical
|
|
Pro Forma
|
||||
|
Nine Months Ended
September 30, |
||||||
|
2017
|
|
2016
|
||||
Reconciliation of net loss attributable to PQ Group Holdings Inc. to Segment Adjusted EBITDA
|
|
|
|
||||
Net loss attributable to PQ Group Holdings Inc.
|
$
|
(7.4
|
)
|
|
$
|
(57.4
|
)
|
Provision for income taxes
|
5.3
|
|
|
42.3
|
|
||
Interest expense, net
|
144.0
|
|
|
142.6
|
|
||
Depreciation and amortization
|
129.1
|
|
|
123.2
|
|
||
EBITDA
|
271.0
|
|
|
250.7
|
|
||
Joint venture depreciation, amortization and interest
(a)
|
8.1
|
|
|
7.9
|
|
||
Amortization of investment in affiliate step-up
(b)
|
6.9
|
|
|
15.3
|
|
||
Amortization of inventory step-up
(c)
|
0.9
|
|
|
5.8
|
|
||
Debt extinguishment costs
|
0.5
|
|
|
—
|
|
||
Net loss on asset disposals
(d)
|
6.4
|
|
|
2.9
|
|
||
Foreign currency exchange loss
(e)
|
21.6
|
|
|
1.0
|
|
||
Non-cash revaluation of inventory, including LIFO
|
3.2
|
|
|
0.8
|
|
||
Management advisory fees
(f)
|
3.8
|
|
|
4.0
|
|
||
Transaction related costs
(g)
|
5.3
|
|
|
5.3
|
|
||
Equity-based and other non-cash compensation
|
3.9
|
|
|
4.4
|
|
||
Restructuring, integration and business optimization expenses
(h)
|
8.0
|
|
|
16.2
|
|
||
Defined benefit plan pension cost
(i)
|
2.2
|
|
|
4.0
|
|
||
Other
(j)
|
2.1
|
|
|
3.2
|
|
||
Adjusted EBITDA
|
343.9
|
|
|
321.5
|
|
||
|
|
|
|
||||
Unallocated corporate expenses
|
23.5
|
|
|
22.8
|
|
||
Total Segment Adjusted EBITDA
|
$
|
367.4
|
|
|
$
|
344.3
|
|
|
|
|
|
(a)
|
We use Adjusted EBITDA as a performance measure to evaluate our financial results. Because our environmental catalysts and services segment includes our 50% interest in our Zeolyst Joint Venture, we include an adjustment for our 50% proportionate share of depreciation, amortization and interest expense of our Zeolyst Joint Venture.
|
(b)
|
Represents the amortization of the fair value adjustments associated with the equity affiliate investment in our Zeolyst Joint Venture as a result of the Business Combination. We determined the fair value of the equity affiliate investment and the fair value step-up was then attributed to the underlying assets of our Zeolyst Joint Venture. Amortization is primarily related to the fair value adjustments associated with inventory, fixed assets and intangible assets, such as customer relationships, formulations and product technology.
|
(c)
|
As a result of the Business Combination, there was a step-up in the fair value of inventory at PQ Holdings, which is amortized through cost of goods sold in the income statement.
|
(d)
|
We do not have a history of significant asset disposals. However, when asset disposals occur, we remove the impact of net gain/loss of the disposed asset because such impact primarily reflects the non-cash write-off of long-lived assets no longer in use.
|
(e)
|
Reflects the exclusion of the negative or positive transaction gains and losses of foreign currency in the income statement primarily related to the Euro denominated term loan and the non-permanent intercompany debt denominated in local currency translated to U.S. dollars.
|
(f)
|
Reflects consulting fees paid to CCMP and affiliates of INEOS for consulting services that include certain financial advisory and management services. These payments ceased as of the closing of our initial public offering.
|
(g)
|
Relates to certain transaction costs described elsewhere in our consolidated financial statements as well as other costs related to several transactions that are either completed, pending or abandoned and that we believe are not representative of our ongoing business operations.
|
(h)
|
Includes the impact of restructuring, integration and business optimization expenses that are related to specific, one-time items, including severance for a reduction in force and post-merger integration costs that are not expected to recur.
|
(i)
|
Represents adjustments for defined benefit pension plan costs in our income statement. More than two-thirds of our defined benefit pension plan obligations are under defined benefit pension plans that are frozen and the remaining obligations primarily relate to plans operated in certain of our non-U.S. locations that, pursuant to jurisdictional requirements, cannot be frozen. As such, we do not view such expenses as core to our ongoing business operations.
|
(j)
|
Other costs consist of certain expenses that are not core to our ongoing business operations and are generally related to specific, one-time items, including environmental remediation-related costs associated with the legacy operations of our business prior to the Business Combination, capital and franchise taxes, non-cash asset retirement obligation accretion and the initial implementation of procedures to comply with Section 404 of the Sarbanes-Oxley Act.
|
|
Historical
|
|
Pro Forma
|
||||
|
Nine Months Ended
September 30, |
||||||
|
2017
|
|
2016
|
||||
Reconciliation of net loss attributable to PQ Group Holdings Inc. to Adjusted Net Income
(1) (2)
|
|
|
|
||||
Net loss attributable to PQ Group Holdings Inc.
|
$
|
(7.4
|
)
|
|
$
|
(57.4
|
)
|
Amortization of investment in affiliate step-up
(b)
|
4.0
|
|
|
9.4
|
|
||
Amortization of inventory step-up
(c)
|
0.5
|
|
|
3.6
|
|
||
Debt extinguishment costs
|
0.3
|
|
|
—
|
|
||
Net loss on asset disposals
(d)
|
3.7
|
|
|
1.8
|
|
||
Foreign currency exchange loss
(e)
|
14.9
|
|
|
2.5
|
|
||
Non-cash revaluation of inventory, including LIFO
|
1.9
|
|
|
0.5
|
|
||
Management advisory fees
(f)
|
2.2
|
|
|
2.4
|
|
||
Transaction related costs
(g)
|
3.1
|
|
|
3.2
|
|
||
Equity-based and other non-cash compensation
|
2.2
|
|
|
2.7
|
|
||
Restructuring, integration and business optimization expenses
(h)
|
4.6
|
|
|
9.9
|
|
||
Defined benefit plan pension cost
(i)
|
1.3
|
|
|
2.5
|
|
||
Other
(j)
|
1.2
|
|
|
2.0
|
|
||
Adjusted net income
|
$
|
32.5
|
|
|
$
|
(16.9
|
)
|
|
|
|
|
(1)
|
We define adjusted net income as net loss attributable to PQ Group Holdings adjusted for non-operating income or expense and the impact of certain non-cash or other items that are included in net income that we do not consider indicative of our ongoing operating performance. Adjusted net income is presented as a key performance indicator as we believe it will enhance a prospective investor’s understanding of our results of operations and financial condition. Adjusted net income may not be comparable with net income or adjusted net income as defined by other companies.
|
(2)
|
Refer to the Adjusted EBITDA notes above for more information with respect to each adjustment.
|
|
|
Nine Months Ended
September 30, |
||||||
|
|
2017
|
|
2016
|
||||
|
|
(in millions)
|
||||||
Net cash provided by (used in)
|
|
|
|
|
||||
Operating activities
|
|
$
|
109.8
|
|
|
$
|
89.3
|
|
Investing activities
|
|
(134.5
|
)
|
|
(1,861.6
|
)
|
||
Financing activities
|
|
29.2
|
|
|
1,821.4
|
|
||
Effect of exchange rate changes on cash and cash equivalents
|
|
(6.4
|
)
|
|
(2.4
|
)
|
||
Net change in cash and cash equivalents
|
|
(1.9
|
)
|
|
46.7
|
|
||
Cash and cash equivalents at beginning of period
|
|
70.7
|
|
|
25.2
|
|
||
Cash and cash equivalents at end of period
|
|
$
|
68.8
|
|
|
$
|
71.9
|
|
|
|
|
|
|
|
|
Nine Months Ended
September 30, |
||||||
|
|
2017
|
|
2016
|
||||
|
|
(in millions)
|
||||||
Working capital changes that provided (used) cash:
|
|
|
|
|
||||
Receivables
|
|
$
|
(28.9
|
)
|
|
$
|
3.5
|
|
Inventories
|
|
4.9
|
|
|
13.8
|
|
||
Prepaids and other current assets
|
|
(6.0
|
)
|
|
(0.8
|
)
|
||
Accounts payable
|
|
(9.0
|
)
|
|
(7.3
|
)
|
||
Accrued liabilities
|
|
13.5
|
|
|
10.1
|
|
||
Other, net
|
|
(2.5
|
)
|
|
(0.8
|
)
|
||
|
|
$
|
(28.0
|
)
|
|
$
|
18.5
|
|
|
|
|
|
|
|
September 30,
2017 |
|
December 31,
2016 |
||||
|
(in millions)
|
||||||
Term Loan Facility (U.S. dollar denominated)
|
$
|
918.5
|
|
|
$
|
925.4
|
|
Term Loan Facility (Euro denominated)
|
331.4
|
|
|
297.3
|
|
||
6.75% Senior Secured Notes due 2022
|
625.0
|
|
|
625.0
|
|
||
Floating Rate Senior Unsecured Notes due 2022
|
525.0
|
|
|
525.0
|
|
||
8.5% Senior Notes due 2022
|
200.0
|
|
|
200.0
|
|
||
ABL Facility
|
35.0
|
|
|
—
|
|
||
Other
|
68.2
|
|
|
45.2
|
|
||
Total debt
|
2,703.1
|
|
|
2,617.9
|
|
||
Original issue discount
|
(26.5)
|
|
|
(28.5)
|
|
||
Deferred financing costs
|
(24.8)
|
|
|
(27.3)
|
|
||
Total debt, net of original issue discount and deferred financing costs
|
2,651.8
|
|
|
2,562.1
|
|
||
Less: current portion
|
(54.3)
|
|
|
(14.5)
|
|
||
Total long-term debt
|
$
|
2,597.5
|
|
|
$
|
2,547.6
|
|
|
|
|
|
|
Nine Months Ended
September 30, |
||||||
|
2017
|
|
2016
|
||||
|
(in millions)
|
||||||
Maintenance capital expenditures
|
$
|
66.7
|
|
|
$
|
55.9
|
|
Expansion capital expenditures
|
18.2
|
|
|
19.5
|
|
||
Total capital expenditures
|
$
|
84.9
|
|
|
$
|
75.4
|
|
|
|
|
|
ITEM 3.
|
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.
|
ITEM 4.
|
CONTROLS AND PROCEDURES.
|
ITEM 1.
|
LEGAL PROCEEDINGS
|
ITEM 1A.
|
RISK FACTORS
|
ITEM 2.
|
UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.
|
ITEM 6.
|
EXHIBITS.
|
|
|
|
PQ GROUP HOLDINGS INC.
|
|
|
|
|
Date:
|
November 13, 2017
|
By:
|
/s/ MICHAEL CREWS
|
|
|
|
Michael Crews
|
|
|
|
Executive Vice President and Chief Financial Officer
|
|
|
|
(Duly Authorized Officer and Principal Financial and Accounting Officer)
|
1.
|
I have reviewed this
quarterly
report on
Form 10-Q
of PQ Group Holdings Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:
|
(a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
(b)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
(c)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
(a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
(b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
Date:
|
November 13, 2017
|
|
/s/ JAMES F. GENTILCORE
|
|
|
|
James F. Gentilcore
|
|
|
|
Chief Executive Officer, President and Director
|
|
|
|
(Principal Executive Officer)
|
1.
|
I have reviewed this
quarterly
report on
Form 10-Q
of PQ Group Holdings Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:
|
(a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
(b)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
(c)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
(a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
(b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
Date:
|
November 13, 2017
|
|
/s/ MICHAEL CREWS
|
|
|
|
Michael Crews
|
|
|
|
Executive Vice President and Chief Financial Officer
|
|
|
|
(Principal Financial Officer)
|
1.
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
2.
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
Date:
|
November 13, 2017
|
|
/s/ JAMES F. GENTILCORE
|
|
|
|
James F. Gentilcore
|
|
|
|
Chief Executive Officer, President and Director
|
|
|
|
(Principal Executive Officer)
|
1.
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
2.
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
Date:
|
November 13, 2017
|
|
/s/ MICHAEL CREWS
|
|
|
|
Michael Crews
|
|
|
|
Executive Vice President and Chief Financial Officer
|
|
|
|
(Principal Financial Officer)
|