These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
FORM 10-K
|
|
|
ý
|
ANNUAL 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)
|
|
|
Securities registered pursuant to Section 12(b) of the Act:
|
||
|
Title of each class
|
|
Name of exchange on which registered
|
|
Common stock, par value $0.01 per share
|
|
New York Stock Exchange
|
|
Large accelerated filer
|
|
¨
|
|
Accelerated filer
|
|
¨
|
|
|
|
|
|
|||
|
Non-accelerated filer
|
|
ý
(Do not check if a smaller reporting company)
|
|
Smaller reporting company
|
|
¨
|
|
|
|
|
|
Emerging growth company
|
|
¨
|
|
|
|
|
|
|
|
|
|
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
¨
|
||||||
|
|
|
|
|
|
|
|
|
Page
|
|
|
PART I
|
|
|
Item 1.
|
||
|
Item 1A.
|
||
|
Item 1B.
|
||
|
Item 2.
|
||
|
Item 3.
|
||
|
Item 4.
|
||
|
|
|
|
|
|
PART II
|
|
|
Item 5.
|
||
|
Item 6.
|
||
|
Item 7.
|
||
|
Item 7A.
|
||
|
Item 8.
|
||
|
Item 9.
|
||
|
Item 9A.
|
||
|
Item 9B.
|
||
|
|
|
|
|
|
PART III
|
|
|
Item 10.
|
||
|
Item 11.
|
||
|
Item 12.
|
||
|
Item 13.
|
||
|
Item 14.
|
||
|
|
|
|
|
|
PART IV
|
|
|
Item 15.
|
||
|
Item 16.
|
||
|
|
||
|
|
|
|
|
|
||
|
•
|
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.
|
|
ITEM 1.
|
BUSINESS.
|
|
(1)
|
Percentage calculations include
$143.8 million
of total net sales attributable to our Zeolyst Joint Venture, which represents 50% of its total net sales for the year ended
December 31, 2017
. Refer to “Management’s Discussion and Analysis of Financial Condition and Results of Operations - Basis of Presentation” for a description of the treatment of our Zeolyst Joint Venture in our consolidated financial information.
|
|
(2)
|
Based on the delivery destination for products sold in 2017.
|
|
|
2017 Sales and
|
|
|
|
|
Zeolyst Joint Venture
|
|
|
|
Key End Uses
|
Total Net Sales
(1)
|
Significant Growth Drivers
|
Key PQ Products
|
|
|
|
|
|
|
Fuels & Emission Controls
|
21%
|
• Global regulatory requirements to:
|
• Refinery catalysts
|
|
|
|
• Remove nitrogen oxides from emissions
|
• Emission control catalysts
|
|
|
|
• Remove sulfur from diesel and gasoline
|
• Catalyst recycling services
|
|
|
|
• Increase gasoline octane in order to improve fuel efficiency while lowering vapor pressure to regulated levels for premium fuels
|
|
|
|
|
• Improve lubricant characteristics to improve fuel efficiencies
|
|
|
|
|
|
|
|
Consumer Products
|
16%
|
• Substitution of silicate materials for less environmentally friendly chemical additives in detergent and cleaning end uses
|
• Silica gels for edible oil and beer clarification
|
|
|
|
• Demand for improved quality and shelf life of beverages
|
• Precipitated silicas and zeolites for the surface coating, dentifrice, and dishwasher and laundry detergent applications
|
|
|
|
• Demand for improved oral hygiene and appearance
|
|
|
|
|
|
|
|
Highway Safety & Construction
|
17%
|
• Demand for enhanced "dry and wet" visibility of road and airport markings to improve safety
|
• Reflective markings for roadways and airports
|
|
|
|
• Drive for weight reduction in cements
|
• Hollow glass beads, or microspheres, for cement additives
|
|
|
|
|
|
|
Packaging & Engineered Plastics
|
17%
|
• Demand for increased process efficiency and reduction of by-products in production chemicals
|
• Catalysts for high-density polyethlene and chemicals syntheses
|
|
|
|
• Demand for high-density polyethlene lightweighting of automotive components
|
• Antiblocks for film packaging
|
|
|
|
• Enhanced properties in plastic composites for the automotive and electronics industries
|
• Solid and hollow microspheres for composite plastics
|
|
|
|
|
|
|
Industrial & Process Chemicals
|
21%
|
• Demand in the tire industry for reduced rolling resistance
|
• Silicate precursors for the tire industry
|
|
|
|
• Usage of silicate in municipal water treatment to inhibit corrosion in aging pipelines
|
• Silicate for water treatment
|
|
|
|
• Growth in manufacturing North America driving demand for metal finishing
|
• Glass beads, or microspheres, for metal finishing end uses
|
|
|
|
|
|
|
Natural Resources
|
8%
|
• More environmentally friendly drilling fluids for oil and gas production
|
• Silicates for drilling muds
|
|
|
|
• Recovery in global oil drilling/U.S. copper production
|
• Hollow glass beads, or microspheres, for oil well cements
|
|
|
|
• Growing demand for lighter weight cements in oil and natural gas wells
|
• Sulfur derivatives for copper mining
|
|
|
|
|
• Bleaching aids for paper
|
|
(1)
|
Percentage calculations include
$143.8 million
of total net sales attributable to our Zeolyst Joint Venture, which represents 50% of its total net sales for the year ended
December 31, 2017
. Refer to “Management’s Discussion and Analysis of Financial Condition
|
|
|
|
Year ended December 31, 2017
|
|||||||||||||||||||||||||
|
(Dollars in millions)
Segments and Product Groups
|
|
Sales
|
|
% of
Total Sales
|
|
Zeolyst Joint Venture Total Net Sales
(1)
|
|
% of Total Sales and Zeolyst Joint Venture Total Net Sales
(1)(2)
|
|
Net Income
|
|
Adjusted EBITDA
(1)
|
|
% of Total Adjusted EBITDA
(1)(3)
|
|
Estimated Supply Share Position
(4)
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Environmental Catalysts and Services:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Silica Catalysts
|
|
$
|
75.3
|
|
|
5.1
|
%
|
|
$
|
—
|
|
|
4.7
|
%
|
|
|
|
|
|
|
|
# 2
|
|||||
|
Zeolite Catalysts
|
|
—
|
|
|
—
|
%
|
|
143.8
|
|
|
8.9
|
%
|
|
|
|
|
|
|
|
Primarily #1 or #2
|
|||||||
|
Refining Services
|
|
398.4
|
|
|
27.1
|
%
|
|
—
|
|
|
24.6
|
%
|
|
|
|
|
|
|
|
#1
|
|||||||
|
Subtotal
|
|
$
|
473.7
|
|
|
32.2
|
%
|
|
$
|
143.8
|
|
|
38.1
|
%
|
|
|
|
$
|
243.6
|
|
|
49.6
|
%
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Performance Materials and Chemicals:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Performance Chemicals
|
|
$
|
687.6
|
|
|
46.7
|
%
|
|
$
|
—
|
|
|
42.5
|
%
|
|
|
|
|
|
|
|
Primarily #1
(5)
|
|||||
|
Performance Materials
|
|
324.2
|
|
|
22.0
|
%
|
|
—
|
|
|
20.0
|
%
|
|
|
|
|
|
|
|
Primarily #1
(6)
|
|||||||
|
Sales Eliminations
|
|
(10.0
|
)
|
|
(0.7
|
)%
|
|
—
|
|
|
(0.6
|
)%
|
|
|
|
|
|
|
|
|
|||||||
|
Subtotal
|
|
$
|
1,001.8
|
|
|
68.1
|
%
|
|
$
|
—
|
|
|
61.9
|
%
|
|
|
|
$
|
240.2
|
|
|
50.4
|
%
|
|
|
||
|
Eliminations/Corporate
|
|
(3.4
|
)
|
|
|
|
—
|
|
|
|
|
|
|
(30.5
|
)
|
|
|
|
|
||||||||
|
Total
|
|
$
|
1,472.1
|
|
|
100.0
|
%
|
|
$
|
143.8
|
|
|
100.0
|
%
|
|
$
|
57.6
|
|
|
$
|
453.3
|
|
|
100.0
|
%
|
|
|
|
(1)
|
Percentage calculations include
$143.8 million
of total net sales attributable to our Zeolyst Joint Venture, which represents 50% of its total net sales for the year ended
December 31, 2017
. Refer to “Management’s Discussion and Analysis of Financial Condition and Results of Operations - Basis of Presentation” for a description of the treatment of our Zeolyst Joint Venture in our consolidated financial information.
|
|
(2)
|
Percentage calculations exclude
$3.4 million
in intersegment sales eliminations.
|
|
(3)
|
Percentage calculations exclude
$30.5 million
in corporate expenses.
|
|
(4)
|
Estimated supply share positions are based on management’s estimates based on
2017
sales volume and represent our estimated global supply share positions for each of our product groups, except that the estimated supply share position for our refining services product group reflects our estimate of only our supply share position in the United States and excludes volume attributable to manufacturers who produce primarily for their own consumption.
|
|
(5)
|
We believe we hold #1 supply share positions with respect to products that accounted for approximately
74%
of our performance chemicals product group’s
2017
sales, and that we hold #2 supply share positions with respect to products that accounted for the remaining approximately
26%
of our performance chemicals product group’s
2017
sales.
|
|
(6)
|
We believe we hold #1 supply share positions with respect to products that accounted for approximately
89%
of our performance materials product group’s
2017
sales, and that we hold #2 supply share positions with respect to products that accounted for the remaining approximately
11%
of our performance materials product group’s
2017
sales.
|
|
(1)
|
Pro forma Adjusted EBITDA margin is presented for
2015
and
2016
and Adjusted EBITDA margin is presented for 2017. The calculation of Adjusted EBITDA margin excludes total net sales attributable to our Zeolyst Joint Venture. Refer to “Management’s Discussion and Analysis of Financial Condition and Results of Operations - Pro Forma Results of Operations” for detail on the pro forma presentation of Adjusted EBITDA margin for the years ended
December 31, 2016
and
2015
, and to “Management’s Discussion and Analysis of Financial Condition and Results of Operations - Basis of Presentation” for a description of the treatment of our Zeolyst Joint Venture in our consolidated financial information.
|
|
•
|
emissions to the air;
|
|
•
|
discharges to soils and surface and subsurface waters;
|
|
•
|
other releases into the environment;
|
|
•
|
prevention, remediation or abatement of releases of hazardous materials into the indoor or outdoor environment;
|
|
•
|
generation, handling, storage, transportation, treatment and disposal of waste materials;
|
|
•
|
maintenance of safe conditions in the workplace;
|
|
•
|
registration and evaluation of chemicals;
|
|
•
|
production, handling, labeling or use of chemicals used or produced by us; and
|
|
•
|
stewardship of products after manufacture.
|
|
ITEM 1A.
|
RISK FACTORS.
|
|
•
|
new and different legal and regulatory requirements in local jurisdictions;
|
|
•
|
export duties or import quotas;
|
|
•
|
domestic and foreign customs and tariffs or other trade barriers;
|
|
•
|
potential difficulties in staffing and labor disputes;
|
|
•
|
potential difficulties in managing and obtaining support and distribution for local operations;
|
|
•
|
increased costs of, and availability of, raw materials, transportation or shipping;
|
|
•
|
credit risk and financial condition of local customers and distributors;
|
|
•
|
potential difficulties in protecting intellectual property rights;
|
|
•
|
risk of nationalization of private enterprises by foreign governments;
|
|
•
|
potential imposition of restrictions on investments;
|
|
•
|
the imposition of withholding taxes or other taxes or royalties on our income, or the adoption of other restrictions on foreign trade or investment, including currency exchange controls;
|
|
•
|
capital controls;
|
|
•
|
potential difficulties in obtaining and enforcing legal judgments in jurisdictions outside the United States;
|
|
•
|
potential difficulties in obtaining and enforcing relief in the United States against parties located outside the United States;
|
|
•
|
potential difficulties in enforcing agreements and collecting receivables;
|
|
•
|
risks relating to environmental, health and safety matters; and
|
|
•
|
local political, economic and social conditions, including the possibility of hyperinflationary conditions and political instability in certain countries.
|
|
•
|
requiring us to dedicate a substantial portion of our cash flows from operations to payments on our indebtedness, thereby reducing funds available for working capital, capital expenditures, acquisitions, selling and marketing efforts, product development and other purposes;
|
|
•
|
increasing our vulnerability to adverse economic and industry conditions, which could place us at a competitive disadvantage compared to our competitors that have relatively less indebtedness;
|
|
•
|
limiting our flexibility in planning for, or reacting to, changes in our business and the industries in which we operate;
|
|
•
|
increasing our exposure to rising interest rates because certain of our borrowings are at variable interest rates;
|
|
•
|
restricting us from making strategic acquisitions or causing us to make non-strategic divestitures; and
|
|
•
|
limiting our ability to borrow additional funds, or to dispose of assets to raise funds, if needed, for working capital, capital expenditures, acquisitions, product development and other corporate purposes.
|
|
•
|
pipeline and storage tank leaks and ruptures;
|
|
•
|
explosions and fires;
|
|
•
|
inclement weather and natural disasters;
|
|
•
|
terrorist attacks;
|
|
•
|
failure of mechanical, process safety and pollution control equipment;
|
|
•
|
chemical spills and other discharges or releases of toxic or hazardous substances or gases; and
|
|
•
|
exposure to toxic chemicals.
|
|
•
|
potential disruption of our ongoing business and distraction of management;
|
|
•
|
difficulty with integration of personnel and financial and other systems;
|
|
•
|
hiring additional management and other critical personnel; and
|
|
•
|
increasing the scope, geographic diversity and complexity of our operations.
|
|
•
|
our confidentiality agreements will not be breached;
|
|
•
|
our security measures will not be breached;
|
|
•
|
such agreements will provide meaningful protection for our trade secrets or proprietary know-how; or
|
|
•
|
adequate remedies will be available in the event of an unauthorized use or disclosure of such trade secrets and know-how.
|
|
•
|
variations in our operating performance and the performance of our competitors;
|
|
•
|
actual or anticipated fluctuations in our quarterly or annual operating results;
|
|
•
|
publication of research reports by securities analysts about us, our competitors or our industry;
|
|
•
|
our failure or the failure of our competitors to meet analysts’ projections or guidance that we or our competitors may give to the market;
|
|
•
|
additions or departures of key personnel;
|
|
•
|
strategic decisions by us or our competitors, such as acquisitions, divestitures, spin-offs, joint ventures, strategic investments or changes in business strategy;
|
|
•
|
the passage of legislation or other regulatory developments affecting us or our industry;
|
|
•
|
|
|
•
|
changes in legislation, regulation and government policy as a result of the U.S. presidential and congressional elections;
|
|
•
|
speculation in the press or investment community;
|
|
•
|
changes in accounting principles;
|
|
•
|
terrorist acts, acts of war or periods of widespread civil unrest;
|
|
•
|
natural disasters and other calamities; and
|
|
•
|
changes in general market and economic conditions.
|
|
•
|
any derivative action or proceeding brought on our behalf;
|
|
•
|
any action asserting a claim of breach of a fiduciary duty owed by any of our directors, officers or other employees to us or our stockholders;
|
|
•
|
any action asserting a claim against us arising pursuant to any provision of the General Corporation Law of the State of Delaware, our certificate of incorporation or our bylaws;
|
|
•
|
any action to interpret, apply, enforce or determine the validity of our certificate of incorporation or bylaws; or
|
|
•
|
|
|
•
|
any other action asserting a claim against us that is governed by the internal affairs doctrine (each, a “Covered Proceeding”).
|
|
ITEM 1B.
|
UNRESOLVED STAFF COMMENTS.
|
|
ITEM 2.
|
PROPERTIES.
|
|
Location
|
|
Approximate
Square Feet |
|
Owned or leased
|
|
PM&C
|
|
EC&S
|
|
|
Administrative facilities:
|
|
|
|
|
|
|
|
|
|
|
Amersfoort, Netherlands
|
|
7,481
|
|
|
Leased
|
|
X
|
|
|
|
Lenexa, Kansas, United States
|
|
14,489
|
|
|
Leased
|
|
X
|
|
|
|
Malvern, Pennsylvania, United States
|
|
33,000
|
|
|
Leased
|
|
X
|
|
X
|
|
Research and development facilities:
|
|
|
|
|
|
|
|
|
|
|
Toronto, Canada
|
|
2,500
|
|
|
Leased
|
|
X
|
|
|
|
St. Pourcain-sur-Sioule, France
|
|
30,916
|
|
|
Owned
|
|
X
|
|
|
|
Eijsden, Netherlands
|
|
4,306
|
|
|
Owned
|
|
X
|
|
|
|
Warrington, United Kingdom
|
|
14,155
|
|
|
Owned
|
|
X
|
|
X
|
|
Conshohocken, Pennsylvania, United States
|
|
74,968
|
|
|
Owned
|
|
X
|
|
X
|
|
|
|
|
|
|
|
|
|
|
|
|
Manufacturing facilities:
|
|
|
|
|
|
|
|
|
|
|
Melbourne-Dandenong, Australia
|
|
48,378
|
|
|
Owned
|
|
X
|
|
|
|
Jacana, Brazil
|
|
43,753
|
|
|
Owned
|
|
X
|
|
|
|
Rio Claro, Brazil
|
|
193,750
|
|
|
Owned
|
|
X
|
|
X
|
|
Toronto, Canada
|
|
75,471
|
|
|
Owned
|
|
X
|
|
|
|
Valleyfield, Canada
|
|
46,000
|
|
|
Owned
|
|
X
|
|
|
|
Lamotte, France
|
|
130,567
|
|
|
Leased
|
|
X
|
|
|
|
Wurzen, Germany
|
|
124,915
|
|
|
Owned
|
|
X
|
|
|
|
Pasuruan, Indonesia
|
|
68,489
|
|
|
Owned
|
|
X
|
|
X
|
|
Guadalajara, Mexico
|
|
105,866
|
|
|
Owned
|
|
X
|
|
|
|
Tlalnepantla, Mexico
|
|
136,209
|
|
|
Owned
|
|
X
|
|
|
|
Eijsden, Netherlands
|
|
165,850
|
|
|
Owned/Leased
(1)
|
|
X
|
|
|
|
Maastricht, Netherlands
|
|
70,073
|
|
|
Leased
|
|
X
|
|
|
|
Winschoten, Netherlands
|
|
134,548
|
|
|
Leased
|
|
X
|
|
|
|
Delfzijl, Netherlands
|
|
38,373
|
|
|
Leased
(2)
|
|
|
|
X
|
|
Bangkok, Thailand
|
|
12,056
|
|
|
Owned
|
|
X
|
|
|
|
Warrington, United Kingdom
|
|
371,063
|
|
|
Owned
|
|
X
|
|
X
|
|
Augusta, Georgia, United States (Plant 102/104)
|
|
65,178
|
|
|
Owned
|
|
X
|
|
|
|
Augusta, Georgia, United States (Plant 500)
|
|
121,502
|
|
|
Leased
|
|
X
|
|
|
|
Baltimore, Maryland, United States
|
|
19,852
|
|
|
Owned
|
|
X
|
|
|
|
Baton Rouge, Louisiana, United States
|
|
13,503,600
|
|
|
Owned
|
|
|
|
X
|
|
Baytown, Texas, United States
|
|
348,480
|
|
|
Owned
|
|
|
|
X
|
|
Brownwood, Texas, United States
|
|
107,900
|
|
|
Owned
|
|
X
|
|
|
|
Chester, Pennsylvania, United States
|
|
172,707
|
|
|
Owned
|
|
X
|
|
|
|
Dominguez, California, United States
|
|
1,437,480
|
|
|
Owned
|
|
|
|
X
|
|
Gurnee, Illinois, United States
|
|
96,000
|
|
|
Owned
|
|
X
|
|
|
|
Jeffersonville, Indiana, United States
|
|
29,052
|
|
|
Owned
|
|
X
|
|
|
|
Joliet, Illinois, United States
|
|
168,657
|
|
|
Owned
|
|
X
|
|
|
|
Hammond, Indiana, United States
|
|
1,132,560
|
|
|
Owned
|
|
|
|
X
|
|
Houston, Texas, United States
|
|
2,003,760
|
|
|
Owned
|
|
|
|
X
|
|
Kansas City, Kansas, United States
|
|
220,679
|
|
|
Owned
(3)
|
|
|
|
X
|
|
Martinez, California, United States
|
|
5,096,520
|
|
|
Owned
|
|
|
|
X
|
|
Muscatine, Iowa, United States
|
|
105,072
|
|
|
Owned
|
|
X
|
|
|
|
Rahway, New Jersey, United States
|
|
124,035
|
|
|
Owned
|
|
X
|
|
|
|
Paris, Texas, United States
|
|
147,158
|
|
|
Owned
|
|
X
|
|
|
|
Pineville, Louisiana, United States
|
|
14,522
|
|
|
Owned
|
|
X
|
|
|
|
Portland, Oregon, United States
|
|
1,176,120
|
|
|
Owned
|
|
|
|
X
|
|
Potsdam, New York, United States
|
|
88,798
|
|
|
Owned
|
|
X
|
|
|
|
South Gate, California, United States
|
|
71,632
|
|
|
Owned
|
|
X
|
|
|
|
St. Louis, Missouri, United States
|
|
44,034
|
|
|
Owned
|
|
X
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Approximately 89,911 square feet is owned and approximately 75,939 square feet is leased.
|
|
(2)
|
The facility is used by our Zeolyst Joint Venture under a ground lease that we entered into with a third party.
|
|
(3)
|
We lease a portion of the site to our Zeolyst Joint Venture.
|
|
ITEM 3.
|
LEGAL PROCEEDINGS.
|
|
ITEM 4.
|
MINE SAFETY DISCLOSURES.
|
|
ITEM 5.
|
MARKET FOR REGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES.
|
|
|
|
Common Stock Price Range
|
||||||
|
|
|
High
|
|
Low
|
||||
|
2017
|
|
|
|
|
||||
|
Third Quarter (from September 29, 2017)
|
|
$
|
17.44
|
|
|
$
|
16.50
|
|
|
Fourth Quarter
|
|
$
|
17.65
|
|
|
$
|
14.65
|
|
|
|
|
|
|
|
||||
|
ITEM 6.
|
SELECTED FINANCIAL DATA.
|
|
•
|
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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Period
|
|
|
|
|
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
from
inception
|
|
|
Period from
|
|
|
||||||||||||||||
|
|
|
Historical
|
|
Pro Forma
|
|
(July 30, 2014) to
|
|
|
January 1, 2014 to
|
|
Year Ended
|
||||||||||||||||||||||
|
|
|
Years Ended
December 31,
|
|
Years Ended
December 31,
|
|
December 31,
|
|
|
November 30,
|
|
December 31,
|
||||||||||||||||||||||
|
|
|
2017
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
2014
|
|
|
2014
|
|
2013
|
||||||||||||||||
|
(In thousands, except per share data)
|
|
|
|
|
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Operating Results:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Sales
|
|
$
|
1,472,101
|
|
|
$
|
1,064,177
|
|
|
$
|
388,875
|
|
|
1,403,041
|
|
|
1,413,201
|
|
|
$
|
35,539
|
|
|
|
$
|
361,823
|
|
|
$
|
390,834
|
|
||
|
Cost of goods sold
|
|
1,095,265
|
|
|
810,085
|
|
|
278,791
|
|
|
1,037,109
|
|
|
1,048,739
|
|
|
30,160
|
|
|
|
265,829
|
|
|
286,371
|
|
||||||||
|
Gross profit
|
|
376,836
|
|
|
254,092
|
|
|
110,084
|
|
|
365,932
|
|
|
364,462
|
|
|
5,379
|
|
|
|
95,994
|
|
|
104,463
|
|
||||||||
|
Selling, general and administrative expenses
|
|
145,107
|
|
|
107,601
|
|
|
34,613
|
|
|
145,041
|
|
|
140,891
|
|
|
2,623
|
|
|
|
45,168
|
|
|
46,871
|
|
||||||||
|
Other operating expenses, net
|
|
64,225
|
|
|
62,301
|
|
|
19,696
|
|
|
74,972
|
|
|
67,666
|
|
|
16,347
|
|
|
|
5,593
|
|
|
—
|
|
||||||||
|
Operating income (loss)
|
|
167,504
|
|
|
84,190
|
|
|
55,775
|
|
|
145,919
|
|
|
155,905
|
|
|
(13,591
|
)
|
|
|
45,233
|
|
|
57,592
|
|
||||||||
|
Equity in net income (loss) from affiliated companies
|
|
38,772
|
|
|
(2,612
|
)
|
|
—
|
|
|
35,210
|
|
|
41,078
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
||||||||
|
Interest expense, net
|
|
179,044
|
|
|
140,315
|
|
|
44,348
|
|
|
187,945
|
|
|
199,614
|
|
|
8,470
|
|
|
|
86
|
|
|
122
|
|
||||||||
|
Debt extinguishment costs
|
|
61,886
|
|
|
13,782
|
|
|
—
|
|
|
1,793
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
||||||||
|
Other (income) expense, net
|
|
25,980
|
|
|
(3,402
|
)
|
|
—
|
|
|
(8,869
|
)
|
|
21,383
|
|
|
—
|
|
|
|
—
|
|
|
(3,266
|
)
|
||||||||
|
Income (loss) before income taxes and noncontrolling interest
|
|
(60,634
|
)
|
|
(69,117
|
)
|
|
11,427
|
|
|
260
|
|
|
(24,014
|
)
|
|
(22,061
|
)
|
|
|
45,147
|
|
|
60,736
|
|
||||||||
|
(Benefit) provision for income taxes
|
|
(119,197
|
)
|
|
10,041
|
|
|
—
|
|
|
57,967
|
|
|
1,157
|
|
|
—
|
|
|
|
14,602
|
|
|
21,445
|
|
||||||||
|
Net (loss) income
|
|
58,563
|
|
|
(79,158
|
)
|
|
11,427
|
|
|
(57,707
|
)
|
|
(25,171
|
)
|
|
(22,061
|
)
|
|
|
30,545
|
|
|
39,291
|
|
||||||||
|
Less: Net income attributable to the noncontrolling interest
|
|
960
|
|
|
588
|
|
|
—
|
|
|
1,225
|
|
|
1,771
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
||||||||
|
Net (loss) income attributable to PQ Group Holdings Inc.
|
|
$
|
57,603
|
|
|
$
|
(79,746
|
)
|
|
$
|
11,427
|
|
|
$
|
(58,932
|
)
|
|
$
|
(26,942
|
)
|
|
$
|
(22,061
|
)
|
|
|
$
|
30,545
|
|
|
$
|
39,291
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Net income (loss) per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Basic income (loss) per share
|
|
$
|
0.52
|
|
|
$
|
(1.02
|
)
|
|
$
|
0.51
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(0.99
|
)
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Diluted income (loss) per share
|
|
$
|
0.52
|
|
|
$
|
(1.02
|
)
|
|
$
|
0.51
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(0.99
|
)
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Weighted average shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Basic
|
|
111,299,670
|
|
|
78,016,005
|
|
|
22,615,787
|
|
|
—
|
|
|
—
|
|
|
22,390,231
|
|
|
|
—
|
|
|
—
|
|
||||||||
|
Diluted
|
|
111,669,037
|
|
|
78,016,005
|
|
|
22,615,787
|
|
|
—
|
|
|
—
|
|
|
22,390,231
|
|
|
|
—
|
|
|
—
|
|
||||||||
|
|
|
|
|
|
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||||
|
|
|
|
|
|
|
|
|
Period from
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
inception
|
|
|
Period from
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
(July 30, 2014) to
|
|
|
January 1, 2014 to
|
|
Year Ended
|
||||||||||||
|
|
|
Years Ended December 31,
|
|
December 31,
|
|
|
November 30,
|
|
December 31,
|
||||||||||||||||
|
(In thousands)
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|
|
2014
|
|
2013
|
||||||||||||
|
Financial Position and Other Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cash and cash equivalents
|
|
$
|
66,195
|
|
|
$
|
70,742
|
|
|
$
|
25,155
|
|
|
$
|
22,627
|
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Property, plant and equipment, net
|
|
1,230,384
|
|
|
1,181,388
|
|
|
481,073
|
|
|
472,156
|
|
|
|
—
|
|
|
345,041
|
|
||||||
|
Total assets
|
|
4,415,455
|
|
|
4,259,671
|
|
|
1,007,636
|
|
|
1,025,094
|
|
|
|
—
|
|
|
742,046
|
|
||||||
|
Total debt, including current portion
|
|
2,230,486
|
|
|
2,562,198
|
|
|
673,101
|
|
|
675,254
|
|
|
|
—
|
|
|
—
|
|
||||||
|
Total stockholders' equity
|
|
1,631,919
|
|
|
1,027,944
|
|
|
235,293
|
|
|
217,824
|
|
|
|
—
|
|
|
540,215
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cash flows data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net cash provided by (used in):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Operating activities
|
|
$
|
116,062
|
|
|
$
|
119,720
|
|
|
$
|
44,715
|
|
|
$
|
(2,057
|
)
|
|
|
$
|
57,593
|
|
|
$
|
84,448
|
|
|
Investing activities
|
|
(182,695
|
)
|
|
(1,929,680
|
)
|
|
(38,725
|
)
|
|
(888,347
|
)
|
|
|
(32,852
|
)
|
|
(41,703
|
)
|
||||||
|
Financing activities
|
|
68,944
|
|
|
1,861,433
|
|
|
(3,462
|
)
|
|
913,031
|
|
|
|
(24,741
|
)
|
|
(42,745
|
)
|
||||||
|
ITEM 7.
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
|
|
|
|
Years ended
December 31, |
||||
|
|
|
2017
|
|
2016
|
|
2015
|
|
Operations of legacy Eco
|
|
Included
|
|
Included
|
|
Included
|
|
Operations of legacy PQ
|
|
Included
|
|
Partially included (May 4 to December 31)
|
|
Not included
|
|
|
|
|
|
|
|
|
|
•
|
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.
|
|
•
|
Historical:
Net sales increased
$407.9 million
to
$1,472.1 million
. The increase in sales was primarily due to the inclusion of
$1,073.8 million
of legacy PQ sales in our results of operations for the year ended
December 31, 2017
as compared to
$690.5 million
of legacy PQ sales included in our results of operations for the period of May 4, 2016 through
December 31, 2016
.
|
|
•
|
Pro Forma:
Net sales increased
$69.1 million
to
$1,472.1 million
. The increase in sales was primarily due to the inclusion of
$26.3 million
of sales related to the Sovitec acquisition, increased volumes and higher average customer prices and favorable mix for the year ended
December 31, 2017
.
|
|
•
|
Historical:
Gross profit increased
$122.7 million
to
$376.8 million
. Our increase in gross profit was primarily due to the inclusion of
$247.5 million
of legacy PQ gross profit in our results of operations for the year ended
December 31, 2017
as compared to
$142.6 million
of legacy PQ gross profit included in our results of operations for the period of May 4, 2016 through
December 31, 2016
.
|
|
•
|
Pro Forma:
Gross profit increased
$10.9 million
to
$376.8 million
. Our increase in gross profit was primarily due to higher pricing, increased volumes and the earnings contributed by the Sovitec acquisition, which was partially offset by increased depreciation and higher manufacturing costs for the year ended
December 31, 2017
.
|
|
•
|
Historical:
Operating income increased by
$83.3 million
to
$167.5 million
. Our increase in operating income was primarily due to the inclusion of
$71.0 million
of legacy PQ operating income in our results of operations for the year ended
December 31, 2017
as compared to the inclusion of
$18.0 million
of legacy PQ operating income in our results of operations for the period of May 4, 2016 through
December 31, 2016
.
|
|
•
|
Pro forma:
Operating income increased by
$21.6 million
to
$167.5 million
. Our operating income increased due to the Sovitec acquisition, higher margins generated by favorable customer price increases and the result of cost reduction measures for the year ended
December 31, 2017
.
|
|
•
|
Historical:
Equity in net income of affiliated companies for the year ended
December 31, 2017
was
$38.8 million
, compared with a loss of
$2.6 million
for the year ended
December 31, 2016
. The increase was due to an increase in earnings of
$13.3 million
generated by our Zeolyst Joint Venture during the year ended
December 31, 2017
as compared to the the year ended
December 31, 2016
and
$27.7 million
of lower amortization on the fair value step-up of the underlying assets of our Zeolyst Joint Venture, which was a result of the Business Combination.
|
|
•
|
Pro Forma:
Equity in net income of affiliated companies for the year ended
December 31, 2017
was
$38.8 million
, compared with income of
$35.2 million
for the year ended
December 31, 2016
. The increase in earnings generated by our Zeolyst Joint Venture was due to higher sales for emission control and increased sales of aromatic catalysts.
|
|
|
|
Historical
|
|
Historical
|
|
Pro Forma
|
|
|
|
|
||||||||||||||||||||
|
|
|
Years ended
December 31, |
|
Change
|
|
Years ended
December 31, |
|
Change
|
||||||||||||||||||||||
|
|
|
2017
|
|
2016
|
|
$
|
|
%
|
|
2017
|
|
2016
|
|
$
|
|
%
|
||||||||||||||
|
|
|
(in millions, except percentages)
|
||||||||||||||||||||||||||||
|
Sales
|
|
$
|
1,472.1
|
|
|
$
|
1,064.2
|
|
|
$
|
407.9
|
|
|
38.3
|
%
|
|
$
|
1,472.1
|
|
|
$
|
1,403.0
|
|
|
$
|
69.1
|
|
|
4.9
|
%
|
|
Cost of goods sold
|
|
1,095.3
|
|
|
810.1
|
|
|
285.2
|
|
|
35.2
|
%
|
|
1,095.3
|
|
|
1,037.1
|
|
|
58.2
|
|
|
5.6
|
%
|
||||||
|
Gross profit
|
|
376.8
|
|
|
254.1
|
|
|
122.7
|
|
|
48.3
|
%
|
|
376.8
|
|
|
365.9
|
|
|
10.9
|
|
|
3.0
|
%
|
||||||
|
Gross profit margin
|
|
25.6
|
%
|
|
23.9
|
%
|
|
|
|
|
|
25.6
|
%
|
|
26.1
|
%
|
|
|
|
|
||||||||||
|
Selling, general and administrative expenses
|
|
145.1
|
|
|
107.6
|
|
|
37.5
|
|
|
34.9
|
%
|
|
145.1
|
|
|
145.0
|
|
|
0.1
|
|
|
0.1
|
%
|
||||||
|
Other operating expense, net
|
|
64.2
|
|
|
62.3
|
|
|
1.9
|
|
|
3.0
|
%
|
|
64.2
|
|
|
75.0
|
|
|
(10.8
|
)
|
|
(14.4
|
)%
|
||||||
|
Operating income
|
|
167.5
|
|
|
84.2
|
|
|
83.3
|
|
|
98.9
|
%
|
|
167.5
|
|
|
145.9
|
|
|
21.6
|
|
|
14.8
|
%
|
||||||
|
Operating income margin
|
|
11.4
|
%
|
|
7.9
|
%
|
|
|
|
|
|
11.4
|
%
|
|
10.4
|
%
|
|
|
|
|
||||||||||
|
Equity in net income (loss) from affiliated companies
|
|
38.8
|
|
|
(2.6
|
)
|
|
41.4
|
|
|
(1,592.3
|
)%
|
|
38.8
|
|
|
35.2
|
|
|
3.6
|
|
|
10.2
|
%
|
||||||
|
Interest expense
|
|
179.0
|
|
|
140.3
|
|
|
38.7
|
|
|
27.6
|
%
|
|
179.0
|
|
|
187.9
|
|
|
(8.9
|
)
|
|
(4.7
|
)%
|
||||||
|
Debt extinguishment costs
|
|
61.9
|
|
|
13.8
|
|
|
48.1
|
|
|
348.6
|
%
|
|
61.9
|
|
|
1.8
|
|
|
60.1
|
|
|
3,338.9
|
%
|
||||||
|
Other (income) expense, net
|
|
26.0
|
|
|
(3.4
|
)
|
|
29.4
|
|
|
(864.7
|
)%
|
|
26.0
|
|
|
(8.8
|
)
|
|
34.8
|
|
|
(395.5
|
)%
|
||||||
|
Income (loss) before income taxes and noncontrolling interest
|
|
(60.6
|
)
|
|
(69.1
|
)
|
|
8.5
|
|
|
(12.3
|
)%
|
|
(60.6
|
)
|
|
0.2
|
|
|
(60.8
|
)
|
|
(30,400.0
|
)%
|
||||||
|
(Benefit) provision for income taxes
|
|
(119.2
|
)
|
|
10.0
|
|
|
(129.2
|
)
|
|
(1,292.0
|
)%
|
|
(119.2
|
)
|
|
58.0
|
|
|
(177.2
|
)
|
|
(305.5
|
)%
|
||||||
|
Effective tax rate
|
|
196.7
|
%
|
|
(14.5
|
)%
|
|
|
|
|
|
196.7
|
%
|
|
22,295.0
|
%
|
|
|
|
|
||||||||||
|
Net income (loss)
|
|
58.6
|
|
|
(79.1
|
)
|
|
137.7
|
|
|
(174.1
|
)%
|
|
58.6
|
|
|
(57.8
|
)
|
|
116.4
|
|
|
(201.4
|
)%
|
||||||
|
Less: Net income attributable to the noncontrolling interest
|
|
1.0
|
|
|
0.6
|
|
|
0.4
|
|
|
66.7
|
%
|
|
1.0
|
|
|
1.2
|
|
|
(0.2
|
)
|
|
(16.7
|
)%
|
||||||
|
Net income (loss) attributable to PQ Group Holdings Inc.
|
|
$
|
57.6
|
|
|
$
|
(79.7
|
)
|
|
$
|
137.3
|
|
|
(172.3
|
)%
|
|
$
|
57.6
|
|
|
$
|
(59.0
|
)
|
|
$
|
116.6
|
|
|
(197.6
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
|
Historical
|
|
Historical
|
|
Pro Forma
|
|
|
|
|
||||||||||||||||||||
|
|
|
Years ended
December 31, |
|
Change
|
|
Years ended
December 31, |
|
Change
|
||||||||||||||||||||||
|
|
|
2017
|
|
2016
|
|
$
|
|
%
|
|
2017
|
|
2016
|
|
$
|
|
%
|
||||||||||||||
|
|
|
(in millions, except percentages)
|
||||||||||||||||||||||||||||
|
Sales:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Performance Chemicals
|
|
$
|
687.6
|
|
|
$
|
437.5
|
|
|
$
|
250.1
|
|
|
57.2
|
%
|
|
$
|
687.6
|
|
|
$
|
663.9
|
|
|
$
|
23.7
|
|
|
3.6
|
%
|
|
Performance Materials
|
|
324.2
|
|
|
206.5
|
|
|
117.7
|
|
|
57.0
|
%
|
|
324.2
|
|
|
291.3
|
|
|
32.9
|
|
|
11.3
|
%
|
||||||
|
Eliminations
|
|
(10.0
|
)
|
|
(5.0
|
)
|
|
(5.0
|
)
|
|
100.0
|
%
|
|
(10.0
|
)
|
|
(8.0
|
)
|
|
(2.0
|
)
|
|
25.0
|
%
|
||||||
|
Performance Materials & Chemicals
|
|
1,001.8
|
|
|
639.0
|
|
|
362.8
|
|
|
56.8
|
%
|
|
1,001.8
|
|
|
947.2
|
|
|
54.6
|
|
|
5.8
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Silica Catalyst
|
|
75.3
|
|
|
53.0
|
|
|
22.3
|
|
|
42.1
|
%
|
|
75.3
|
|
|
84.2
|
|
|
(8.9
|
)
|
|
(10.6
|
)%
|
||||||
|
Refining Services
|
|
398.4
|
|
|
373.7
|
|
|
24.7
|
|
|
6.6
|
%
|
|
398.4
|
|
|
373.7
|
|
|
24.7
|
|
|
6.6
|
%
|
||||||
|
Environmental Catalysts & Services
|
|
473.7
|
|
|
426.7
|
|
|
47.0
|
|
|
11.0
|
%
|
|
473.7
|
|
|
457.9
|
|
|
15.8
|
|
|
3.5
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Inter-segment sales eliminations
|
|
(3.4
|
)
|
|
(1.5
|
)
|
|
(1.9
|
)
|
|
126.7
|
%
|
|
(3.4
|
)
|
|
(2.1
|
)
|
|
(1.3
|
)
|
|
61.9
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Total sales
|
|
$
|
1,472.1
|
|
|
$
|
1,064.2
|
|
|
$
|
407.9
|
|
|
38.3
|
%
|
|
$
|
1,472.1
|
|
|
$
|
1,403.0
|
|
|
$
|
69.1
|
|
|
4.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
|
Historical
|
|
Pro Forma
|
|
|
|
|
|||||||
|
|
|
Years ended
December 31, |
|
Change
|
|||||||||||
|
|
|
2017
|
|
2016
|
|
$
|
|
%
|
|||||||
|
|
|
(in millions, except percentages)
|
|||||||||||||
|
Segment Adjusted EBITDA
(1)
:
|
|
|
|
|
|
|
|
|
|||||||
|
Performance Materials & Chemicals
|
|
$
|
240.2
|
|
|
$
|
231.8
|
|
|
$
|
8.4
|
|
|
3.6
|
%
|
|
Environmental Catalysts & Services
(2)
|
|
243.6
|
|
|
221.8
|
|
|
21.8
|
|
|
9.8
|
%
|
|||
|
Total Segment Adjusted EBITDA
(3)
|
|
483.8
|
|
|
453.6
|
|
|
30.2
|
|
|
6.7
|
%
|
|||
|
Unallocated corporate costs
|
|
(30.5
|
)
|
|
(32.8
|
)
|
|
2.3
|
|
|
(7.0
|
)%
|
|||
|
Total Adjusted EBITDA
(3)
|
|
$
|
453.3
|
|
|
$
|
420.8
|
|
|
$
|
32.5
|
|
|
7.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
(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 Catalysts and Services segment is
$58.2 million
for the year ended
December 31, 2017
, which includes
$47.0 million
of equity in net income, excluding
$8.6 million
of amortization of investment in affiliate step-up plus
$11.1 million
of joint venture depreciation, amortization and interest. The pro forma Adjusted EBITDA from the Zeolyst Joint Venture included in the Environmental Catalysts and Services segment is
$52.7 million
for the year ended
December 31, 2016
, which includes
$42.3 million
of equity in net income, excluding
$7.3 million
of amortization of investment in affiliate step-up plus
$10.3 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
|
||||
|
|
|
Years ended
December 31, |
||||||
|
|
|
2017
|
|
2016
|
||||
|
|
|
(in millions)
|
||||||
|
Reconciliation of net income (loss) attributable to PQ Group Holdings Inc. to Segment Adjusted EBITDA
|
|
|
|
|
||||
|
Net income (loss) attributable to PQ Group Holdings Inc.
|
|
$
|
57.6
|
|
|
$
|
(59.0
|
)
|
|
(Benefit) provision for income taxes
|
|
(119.2
|
)
|
|
58.0
|
|
||
|
Interest expense
|
|
179.0
|
|
|
187.9
|
|
||
|
Depreciation and amortization
|
|
177.1
|
|
|
165.8
|
|
||
|
EBITDA
|
|
294.5
|
|
|
352.7
|
|
||
|
Joint venture depreciation, amortization and interest
(a)
|
|
11.1
|
|
|
10.3
|
|
||
|
Amortization of investment in affiliate step-up
(b)
|
|
8.6
|
|
|
5.8
|
|
||
|
Amortization of inventory step-up
(c)
|
|
0.9
|
|
|
4.9
|
|
||
|
Impairment of fixed assets, intangibles and goodwill
|
|
—
|
|
|
6.9
|
|
||
|
Debt extinguishment costs
|
|
61.9
|
|
|
1.8
|
|
||
|
Net loss on asset disposals
(d)
|
|
5.8
|
|
|
4.8
|
|
||
|
Foreign currency exchange (gain) loss
(e)
|
|
25.8
|
|
|
(9.0
|
)
|
||
|
Non-cash revaluation of inventory, including LIFO
|
|
3.7
|
|
|
1.3
|
|
||
|
Management advisory fees
(f)
|
|
3.8
|
|
|
5.3
|
|
||
|
Transaction related costs
(g)
|
|
7.4
|
|
|
2.6
|
|
||
|
Equity-based and other non-cash compensation
|
|
8.8
|
|
|
6.5
|
|
||
|
Restructuring, integration and business optimization expenses
(h)
|
|
13.2
|
|
|
17.9
|
|
||
|
Defined benefit plan pension cost
(i)
|
|
2.9
|
|
|
2.8
|
|
||
|
Other
(j)
|
|
4.9
|
|
|
6.2
|
|
||
|
Adjusted EBITDA
|
|
453.3
|
|
|
420.8
|
|
||
|
Unallocated corporate costs
|
|
30.5
|
|
|
32.8
|
|
||
|
Total Segment Adjusted EBITDA
|
|
$
|
483.8
|
|
|
$
|
453.6
|
|
|
|
|
|
|
|
||||
|
(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 driven by the Euro-denominated term loan
and the non-permanent intercompany debt denominated in local currency and 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
|
||||
|
|
|
Years ended
December 31, |
||||||
|
|
|
2017
|
|
2016
|
||||
|
|
|
(in millions)
|
||||||
|
Reconciliation of net income (loss) attributable to PQ Group Holdings Inc. to Adjusted Net Income (Loss)
(1) (2)
|
|
|
|
|
||||
|
Net income (loss) attributable to PQ Group Holdings Inc.
|
|
$
|
57.6
|
|
|
$
|
(59.0
|
)
|
|
Amortization of investment in affiliate step-up
(b)
|
|
6.5
|
|
|
3.6
|
|
||
|
Amortization of inventory step-up
(c)
|
|
0.6
|
|
|
3.0
|
|
||
|
Impairment of long-lived and intangible assets
|
|
—
|
|
|
4.3
|
|
||
|
Debt extinguishment costs
|
|
46.4
|
|
|
1.1
|
|
||
|
Net loss on asset disposals
(d)
|
|
3.9
|
|
|
3.1
|
|
||
|
Foreign currency exchange (gain) loss
(e)
|
|
16.1
|
|
|
(1.6
|
)
|
||
|
Non-cash revaluation of inventory, including LIFO
|
|
2.8
|
|
|
0.8
|
|
||
|
Management advisory fees
(f)
|
|
2.8
|
|
|
3.3
|
|
||
|
Transaction related costs
(g)
|
|
5.6
|
|
|
1.5
|
|
||
|
Equity-based and other non-cash compensation
|
|
6.6
|
|
|
4.0
|
|
||
|
Restructuring, integration and business optimization expenses
(h)
|
|
7.6
|
|
|
11.4
|
|
||
|
Defined benefit plan pension cost
(i)
|
|
2.0
|
|
|
2.0
|
|
||
|
Other
(j)
|
|
5.9
|
|
|
3.8
|
|
||
|
Adjusted Net Income (Loss)
|
|
$
|
164.4
|
|
|
$
|
(18.7
|
)
|
|
|
|
|
|
|
||||
|
Impact of tax reform
|
|
(106.5
|
)
|
|
|
|||
|
Adjusted Net Income, excluding tax reform
|
|
$
|
57.9
|
|
|
|
||
|
(1)
|
We define adjusted net income as net income (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 (loss) 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 (loss) 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
$675.3 million
to
$1,064.2 million
. The increase in sales was primarily due to the inclusion of
$690.5 million
of legacy PQ sales included in our results of operations from May 4, 2016 through December 31, 2016, which was partly offset by a decrease of
$15.2 million
in sales from our refining services product group.
|
|
•
|
Pro Forma:
Net sales decreased
$10.2 million
to
$1,403.0 million
. The decrease in sales was primarily due to unfavorable foreign currency exchange variations compared to the same period in the prior year (
$27.3 million
), lower refining services pricing, which was primarily due to cost adjusted pass through contracts, and lower volumes in Performance Materials and Chemicals, partially offset by higher volumes and higher average selling price and customer mix improvement in Environmental Catalysts and Services.
|
|
•
|
Historical:
Gross profit increased
$144.0 million
to
$254.1 million
. The increase in gross profit was primarily due to the inclusion of
$142.6 million
of legacy PQ gross profit included in our results of operations from May 4, 2016 through December 31, 2016.
|
|
•
|
Pro Forma:
Gross profit increased
$1.4 million
to
$365.9 million
. The increase in gross profit was driven primarily by favorable volume contribution and lower manufacturing costs in our Environmental Catalysts and Services segment. This was offset by lower Environmental Catalysts and Services pricing, the unfavorable effect of foreign currency translation totaling
$7.6 million
and
$44.8 million
of higher depreciation and amortization expense as a result of the step-up in asset values due to the Business Combination.
|
|
•
|
Historical:
Operating income increased
$28.4 million
to
$84.2 million
. Our operating income increased due to the inclusion of
$18.0 million
of legacy PQ operating income included in our results of operations from May 4, 2016 through December 31, 2016 and
$10.4 million
of operating income associated with our refining services product group.
|
|
•
|
Pro Forma:
Operating income decreased
$10.0 million
to
$145.9 million
. Our operating income decreased due to higher other operating expenses, primarily related to purchase accounting, restructuring, severance, and transaction costs.
|
|
•
|
Historical:
Equity in net loss of affiliated companies was
$2.6 million
, which was primarily due additional amortization expense related to our Zeolyst Joint Venture incurred as a result of the Business Combination.
|
|
•
|
Pro Forma:
Equity in net income of affiliated companies was
$35.2 million
, a decrease of
$5.9 million
. The decrease was due to lower earnings generated by our Zeolyst Joint Venture, primarily from lower hydrocracking and specialty catalyst volumes, and due to various expansion and growth related cost increases.
|
|
|
|
Historical
|
|
Pro Forma
|
||||||||||||||||||||||||||
|
|
|
Years ended
December 31, |
|
Change
|
|
Years ended
December 31, |
|
Change
|
||||||||||||||||||||||
|
|
|
2016
|
|
2015
|
|
$
|
|
%
|
|
2016
|
|
2015
|
|
$
|
|
%
|
||||||||||||||
|
|
|
(in millions, except percentages)
|
||||||||||||||||||||||||||||
|
Sales
|
|
$
|
1,064.2
|
|
|
$
|
388.9
|
|
|
$
|
675.3
|
|
|
173.6
|
%
|
|
$
|
1,403.0
|
|
|
$
|
1,413.2
|
|
|
$
|
(10.2
|
)
|
|
(0.7
|
)%
|
|
Cost of goods sold
|
|
810.1
|
|
|
278.8
|
|
|
531.3
|
|
|
190.6
|
%
|
|
1,037.1
|
|
|
1,048.7
|
|
|
(11.6
|
)
|
|
(1.1
|
)%
|
||||||
|
Gross profit
|
|
254.1
|
|
|
110.1
|
|
|
144.0
|
|
|
130.8
|
%
|
|
365.9
|
|
|
364.5
|
|
|
1.4
|
|
|
0.4
|
%
|
||||||
|
Gross profit margin
|
|
23.9
|
%
|
|
28.3
|
%
|
|
|
|
|
|
26.1
|
%
|
|
25.8
|
%
|
|
|
|
|
||||||||||
|
Selling, general and administrative expenses
|
|
107.6
|
|
|
34.6
|
|
|
73.0
|
|
|
211.0
|
%
|
|
145.0
|
|
|
140.9
|
|
|
4.1
|
|
|
2.9
|
%
|
||||||
|
Other operating expense, net
|
|
62.3
|
|
|
19.7
|
|
|
42.6
|
|
|
216.2
|
%
|
|
75.0
|
|
|
67.7
|
|
|
7.3
|
|
|
10.8
|
%
|
||||||
|
Operating income
|
|
84.2
|
|
|
55.8
|
|
|
28.4
|
|
|
50.9
|
%
|
|
145.9
|
|
|
155.9
|
|
|
(10.0
|
)
|
|
(6.4
|
)%
|
||||||
|
Operating income margin
|
|
7.9
|
%
|
|
14.3
|
%
|
|
|
|
|
|
10.4
|
%
|
|
11.0
|
%
|
|
|
|
|
||||||||||
|
Equity in net income (loss) from affiliated companies
|
|
(2.6
|
)
|
|
—
|
|
|
(2.6
|
)
|
|
0.0
|
%
|
|
35.2
|
|
|
41.1
|
|
|
(5.9
|
)
|
|
(14.4
|
)%
|
||||||
|
Interest expense
|
|
140.3
|
|
|
44.3
|
|
|
96.0
|
|
|
216.7
|
%
|
|
187.9
|
|
|
199.6
|
|
|
(11.7
|
)
|
|
(5.9
|
)%
|
||||||
|
Debt extinguishment costs
|
|
13.8
|
|
|
—
|
|
|
13.8
|
|
|
0.0
|
%
|
|
1.8
|
|
|
—
|
|
|
1.8
|
|
|
0.0
|
%
|
||||||
|
Other (income) expense, net
|
|
(3.4
|
)
|
|
—
|
|
|
(3.4
|
)
|
|
0.0
|
%
|
|
(8.8
|
)
|
|
21.3
|
|
|
(30.1
|
)
|
|
(141.3
|
)%
|
||||||
|
Income (loss) before income taxes and noncontrolling interest
|
|
(69.1
|
)
|
|
11.5
|
|
|
(80.6
|
)
|
|
(700.9
|
)%
|
|
0.2
|
|
|
(23.9
|
)
|
|
24.1
|
|
|
(100.8
|
)%
|
||||||
|
(Benefit) provision for income taxes
|
|
10.0
|
|
|
—
|
|
|
10.0
|
|
|
0.0
|
%
|
|
58.0
|
|
|
1.2
|
|
|
56.8
|
|
|
4,733.3
|
%
|
||||||
|
Effective tax rate
|
|
(14.5
|
)%
|
|
0.0
|
%
|
|
|
|
|
|
22,295.0
|
%
|
|
(4.8
|
)%
|
|
|
|
|
||||||||||
|
Net income (loss)
|
|
(79.1
|
)
|
|
11.5
|
|
|
(90.6
|
)
|
|
(787.8
|
)%
|
|
(57.8
|
)
|
|
(25.1
|
)
|
|
(32.7
|
)
|
|
130.3
|
%
|
||||||
|
Less: Net income attributable to the noncontrolling interest
|
|
0.6
|
|
|
—
|
|
|
0.6
|
|
|
0.0
|
%
|
|
1.2
|
|
|
1.8
|
|
|
(0.6
|
)
|
|
(33.3
|
)%
|
||||||
|
Net income (loss) attributable to PQ Group Holdings Inc.
|
|
$
|
(79.7
|
)
|
|
$
|
11.5
|
|
|
$
|
(91.2
|
)
|
|
(793.0
|
)%
|
|
$
|
(59.0
|
)
|
|
$
|
(26.9
|
)
|
|
$
|
(32.1
|
)
|
|
119.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
|
Historical
|
|
Pro Forma
|
|
|
|
|
||||||||||||||||||||||
|
|
|
Years ended
December 31, |
|
Change
|
|
Years ended
December 31, |
|
Change
|
||||||||||||||||||||||
|
|
|
2016
|
|
2015
|
|
$
|
|
%
|
|
2016
|
|
2015
|
|
$
|
|
%
|
||||||||||||||
|
|
|
(in millions, except percentages)
|
||||||||||||||||||||||||||||
|
Sales:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Performance Chemicals
|
|
$
|
437.5
|
|
|
$
|
—
|
|
|
$
|
437.5
|
|
|
0.0
|
%
|
|
$
|
663.9
|
|
|
$
|
685.4
|
|
|
$
|
(21.5
|
)
|
|
(3.1
|
)%
|
|
Performance Materials
|
|
206.5
|
|
|
—
|
|
|
206.5
|
|
|
0.0
|
%
|
|
291.3
|
|
|
291.3
|
|
|
—
|
|
|
0.0
|
%
|
||||||
|
Eliminations
|
|
(5.0
|
)
|
|
—
|
|
|
(5.0
|
)
|
|
0.0
|
%
|
|
(8.0
|
)
|
|
(10.6
|
)
|
|
2.6
|
|
|
(24.5
|
)%
|
||||||
|
Performance Materials & Chemicals
|
|
639.0
|
|
|
—
|
|
|
639.0
|
|
|
0.0
|
%
|
|
947.2
|
|
|
966.1
|
|
|
(18.9
|
)
|
|
(2.0
|
)%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Silica Catalyst
|
|
53.0
|
|
|
—
|
|
|
53.0
|
|
|
0.0
|
%
|
|
84.2
|
|
|
58.2
|
|
|
26.0
|
|
|
44.7
|
%
|
||||||
|
Refining Services
|
|
373.7
|
|
|
388.9
|
|
|
(15.2
|
)
|
|
(3.9
|
)%
|
|
373.7
|
|
|
388.9
|
|
|
(15.2
|
)
|
|
(3.9
|
)%
|
||||||
|
Environmental Catalysts & Services
|
|
426.7
|
|
|
388.9
|
|
|
37.8
|
|
|
9.7
|
%
|
|
457.9
|
|
|
447.1
|
|
|
10.8
|
|
|
2.4
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Inter-segment sales eliminations
|
|
(1.5
|
)
|
|
—
|
|
|
(1.5
|
)
|
|
0.0
|
%
|
|
(2.1
|
)
|
|
—
|
|
|
(2.1
|
)
|
|
0.0
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Total sales
|
|
$
|
1,064.2
|
|
|
$
|
388.9
|
|
|
$
|
675.3
|
|
|
173.6
|
%
|
|
$
|
1,403.0
|
|
|
$
|
1,413.2
|
|
|
$
|
(10.2
|
)
|
|
(0.7
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
|
Pro Forma
|
|
|
|
|
|||||||||
|
|
|
Years ended
December 31, |
|
Change
|
|||||||||||
|
|
|
2016
|
|
2015
|
|
$
|
|
%
|
|||||||
|
|
|
(in millions, except percentages)
|
|||||||||||||
|
Segment Adjusted EBITDA
(1)
:
|
|
|
|
|
|
|
|
|
|||||||
|
Performance Materials & Chemicals
|
|
$
|
231.8
|
|
|
$
|
241.7
|
|
|
$
|
(9.9
|
)
|
|
(4.1
|
)%
|
|
Environmental Catalysts & Services
(2)
|
|
221.8
|
|
|
190.8
|
|
|
31.0
|
|
|
16.2
|
%
|
|||
|
Total Segment Adjusted EBITDA
(3)
|
|
453.6
|
|
|
432.5
|
|
|
21.1
|
|
|
4.9
|
%
|
|||
|
Unallocated corporate costs
|
|
(32.8
|
)
|
|
(19.4
|
)
|
|
(13.4
|
)
|
|
69.1
|
%
|
|||
|
Total Adjusted EBITDA
(3)
|
|
$
|
420.8
|
|
|
$
|
413.1
|
|
|
$
|
7.7
|
|
|
1.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
(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 pro forma Adjusted EBITDA from the Zeolyst Joint Venture included in the Environmental Catalysts and Services segment is
$52.7 million
for the year ended
December 31, 2016
, which includes
$42.3 million
of equity in net income, excluding
$7.3 million
of amortization of investment in affiliate step-up plus
$10.3 million
of joint venture depreciation, amortization and interest. The pro forma Adjusted EBITDA from the Zeolyst Joint Venture included in the Environmental Catalysts and Services segment is
$55.4 million
for the year ended
December 31, 2015
, which includes
$47.4 million
of equity in net income, excluding
$6.6 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.
|
|
|
|
Pro Forma
|
||||||
|
|
|
Years ended
December 31, |
||||||
|
|
|
2016
|
|
2015
|
||||
|
|
|
(in millions)
|
||||||
|
Reconciliation of net loss attributable to PQ Group Holdings Inc. to Segment Adjusted EBITDA
|
|
|
|
|
||||
|
Net loss attributable to PQ Group Holdings Inc.
|
|
$
|
(59.0
|
)
|
|
$
|
(26.9
|
)
|
|
Provision for income taxes
|
|
58.0
|
|
|
1.2
|
|
||
|
Interest expense
|
|
187.9
|
|
|
199.6
|
|
||
|
Depreciation and amortization
|
|
165.8
|
|
|
152.2
|
|
||
|
EBITDA
|
|
352.7
|
|
|
326.1
|
|
||
|
Joint venture depreciation, amortization and interest
(a)
|
|
10.3
|
|
|
7.9
|
|
||
|
Amortization of investment in affiliate step-up
(b)
|
|
5.8
|
|
|
6.6
|
|
||
|
Amortization of inventory step-up
(c)
|
|
4.9
|
|
|
—
|
|
||
|
Impairment of fixed assets, intangibles and goodwill
|
|
6.9
|
|
|
0.4
|
|
||
|
Debt extinguishment costs
|
|
1.8
|
|
|
—
|
|
||
|
Net loss on asset disposals
(d)
|
|
4.8
|
|
|
5.5
|
|
||
|
Foreign currency exchange loss (gain)
(e)
|
|
(9.0
|
)
|
|
21.1
|
|
||
|
Non-cash revaluation of inventory, including LIFO
|
|
1.3
|
|
|
(2.1
|
)
|
||
|
Management advisory fees
(f)
|
|
5.3
|
|
|
5.6
|
|
||
|
Transaction related costs
(g)
|
|
2.6
|
|
|
13.2
|
|
||
|
Equity-based and other non-cash compensation
|
|
6.5
|
|
|
4.2
|
|
||
|
Restructuring, integration and business optimization expenses
(h)
|
|
17.9
|
|
|
8.6
|
|
||
|
Defined benefit plan pension cost
(i)
|
|
2.8
|
|
|
6.1
|
|
||
|
Transition services
(j)
|
|
—
|
|
|
4.9
|
|
||
|
Other
(k)
|
|
6.2
|
|
|
5.1
|
|
||
|
Adjusted EBITDA
|
|
420.8
|
|
|
413.2
|
|
||
|
Unallocated corporate costs
|
|
32.8
|
|
|
19.4
|
|
||
|
Total Segment Adjusted EBITDA
|
|
$
|
453.6
|
|
|
$
|
432.6
|
|
|
|
|
|
|
|
||||
|
(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 driven by the Euro-denominated term loan
and the non-permanent intercompany debt denominated in local currency and 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)
|
Represents costs under a transition services agreement with Solvay that provided certain transition services to legacy Eco by Solvay following the 2014 Acquisition. The transition services agreement ended in 2015.
|
|
(k)
|
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.
|
|
|
|
Pro Forma
|
||||||
|
|
|
Years ended
December 31, |
||||||
|
|
|
2016
|
|
2015
|
||||
|
|
|
(in millions)
|
||||||
|
Reconciliation of net loss attributable to PQ Group Holdings Inc. to Adjusted Net Income (Loss)
(1) (2)
|
|
|
|
|
||||
|
Net loss attributable to PQ Group Holdings Inc.
|
|
$
|
(59.0
|
)
|
|
$
|
(26.9
|
)
|
|
Amortization of investment in affiliate step-up
(b)
|
|
3.6
|
|
|
4.1
|
|
||
|
Amortization of inventory step-up
(c)
|
|
3.0
|
|
|
—
|
|
||
|
Impairment of fixed assets, intangibles and goodwill
|
|
4.3
|
|
|
0.4
|
|
||
|
Debt extinguishment costs
|
|
1.1
|
|
|
—
|
|
||
|
Net loss on asset disposals
(d)
|
|
3.1
|
|
|
3.5
|
|
||
|
Foreign currency exchange loss (gain)
(e)
|
|
(1.6
|
)
|
|
15.3
|
|
||
|
Non-cash revaluation of inventory, including LIFO
|
|
0.8
|
|
|
(1.3
|
)
|
||
|
Management advisory fees
(f)
|
|
3.3
|
|
|
3.5
|
|
||
|
Transaction related costs
(g)
|
|
1.5
|
|
|
8.5
|
|
||
|
Equity-based and other non-cash compensation
|
|
4.0
|
|
|
2.6
|
|
||
|
Restructuring, integration and business optimization expenses
(h)
|
|
11.4
|
|
|
5.5
|
|
||
|
Defined benefit plan pension cost
(i)
|
|
2.0
|
|
|
4.1
|
|
||
|
Transition services
(j)
|
|
—
|
|
|
3.0
|
|
||
|
Other
(k)
|
|
3.8
|
|
|
3.2
|
|
||
|
Adjusted Net Income (Loss)
|
|
$
|
(18.7
|
)
|
|
$
|
25.5
|
|
|
|
|
|
|
|
||||
|
(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.
|
|
|
|
Years ended
December 31, |
||||||||||
|
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
|
|
(in millions)
|
||||||||||
|
Net cash provided by (used in)
|
|
|
|
|
|
|
||||||
|
Operating activities
|
|
$
|
116.1
|
|
|
$
|
119.7
|
|
|
$
|
44.7
|
|
|
Investing activities
|
|
(182.7
|
)
|
|
(1,929.7
|
)
|
|
(38.7
|
)
|
|||
|
Financing activities
|
|
68.9
|
|
|
1,861.4
|
|
|
(3.4
|
)
|
|||
|
Effect of exchange rate changes on cash and cash equivalents
|
|
(6.9
|
)
|
|
(5.9
|
)
|
|
—
|
|
|||
|
Net change in cash and cash equivalents
|
|
(4.5
|
)
|
|
45.5
|
|
|
2.6
|
|
|||
|
Cash and cash equivalents at beginning of period
|
|
70.7
|
|
|
25.2
|
|
|
22.6
|
|
|||
|
Cash and cash equivalents at end of period
|
|
$
|
66.2
|
|
|
$
|
70.7
|
|
|
$
|
25.2
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
Years ended
December 31, |
||||||||||
|
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
|
|
(in millions)
|
||||||||||
|
Working capital changes that provided (used) cash:
|
|
|
|
|
|
|
||||||
|
Receivables
|
|
$
|
(11.5
|
)
|
|
$
|
27.8
|
|
|
$
|
(0.3
|
)
|
|
Inventories
|
|
(21.2
|
)
|
|
(2.3
|
)
|
|
(1.7
|
)
|
|||
|
Prepaids and other current assets
|
|
(3.4
|
)
|
|
0.5
|
|
|
20.1
|
|
|||
|
Accounts payable
|
|
4.3
|
|
|
11.9
|
|
|
(2.5
|
)
|
|||
|
Accrued liabilities
|
|
(6.5
|
)
|
|
(23.9
|
)
|
|
(13.8
|
)
|
|||
|
Other, net
|
|
(3.1
|
)
|
|
(6.8
|
)
|
|
(4.7
|
)
|
|||
|
|
|
$
|
(41.4
|
)
|
|
$
|
7.2
|
|
|
$
|
(2.9
|
)
|
|
|
|
|
|
|
|
|
||||||
|
|
|
December 31,
|
||||||
|
|
|
2017
|
|
2016
|
||||
|
|
|
(in millions)
|
||||||
|
Term Loan Facility (U.S. dollar denominated)
|
|
$
|
916.2
|
|
|
$
|
925.4
|
|
|
Term Loan Facility (Euro denominated)
|
|
335.8
|
|
|
297.3
|
|
||
|
6.75% Senior Secured Notes due 2022
|
|
625.0
|
|
|
625.0
|
|
||
|
5.75% Senior Unsecured Notes due 2025
|
|
300.0
|
|
|
—
|
|
||
|
Floating Rate Senior Unsecured Notes due 2022
|
|
—
|
|
|
525.0
|
|
||
|
8.5% Senior Notes due 2022
|
|
—
|
|
|
200.0
|
|
||
|
ABL Facility
|
|
25.0
|
|
|
—
|
|
||
|
Other
|
|
68.3
|
|
|
45.2
|
|
||
|
Total debt
|
|
2,270.3
|
|
|
2,618.0
|
|
||
|
Original issue discount
|
|
(18.4
|
)
|
|
(28.5
|
)
|
||
|
Deferred financing costs
|
|
(21.4
|
)
|
|
(27.3
|
)
|
||
|
Total debt, net of original issue discount and deferred financing costs
|
|
2,230.5
|
|
|
2,562.2
|
|
||
|
Less: current portion
|
|
(45.2
|
)
|
|
(14.5
|
)
|
||
|
Total long-term debt
|
|
$
|
2,185.3
|
|
|
$
|
2,547.7
|
|
|
|
|
|
|
|
||||
|
|
|
Years ended
December 31, |
||||||||||
|
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
|
|
(in millions)
|
||||||||||
|
Maintenance capital expenditures
|
|
$
|
114.4
|
|
|
$
|
98.7
|
|
|
$
|
41.0
|
|
|
Expansion capital expenditures
|
|
26.7
|
|
|
31.6
|
|
|
0.9
|
|
|||
|
Total capital expenditures
|
|
$
|
141.1
|
|
|
$
|
130.3
|
|
|
$
|
41.9
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
Payments due by period
|
||||||||||||||||||
|
|
|
Total
|
|
Less than 1 year
|
|
1-3 years
|
|
3-5 years
|
|
More than 5 years
|
||||||||||
|
|
|
(in millions)
|
||||||||||||||||||
|
Long-term debt
(1)
|
|
$
|
2,270.3
|
|
|
$
|
45.2
|
|
|
$
|
29.0
|
|
|
$
|
1,844.3
|
|
|
$
|
351.8
|
|
|
Interest payments
(2)
|
|
590.2
|
|
|
117.9
|
|
|
234.3
|
|
|
185.9
|
|
|
52.1
|
|
|||||
|
Operating leases
|
|
63.3
|
|
|
16.8
|
|
|
21.7
|
|
|
12.4
|
|
|
12.4
|
|
|||||
|
Purchase obligations
(3)
|
|
35.0
|
|
|
24.1
|
|
|
4.0
|
|
|
2.4
|
|
|
4.5
|
|
|||||
|
Other obligations
(4)
|
|
19.6
|
|
|
8.3
|
|
|
3.2
|
|
|
2.7
|
|
|
5.4
|
|
|||||
|
Total contractual obligations
|
|
$
|
2,978.4
|
|
|
$
|
212.3
|
|
|
$
|
292.2
|
|
|
$
|
2,047.7
|
|
|
$
|
426.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
(1)
|
No prepayment or redemption of any of our long-term debt balances has been assumed. Refer to “Financial Condition, Liquidity and Capital Resources” section of this Management’s Discussion and Analysis and Note 15, Long-term Debt, in the Notes to the Audited Consolidated Financial Statements of PQ Group Holdings Inc. and Subsidiaries included elsewhere in this filing for information regarding the terms of our long-term debt agreements.
|
|
(2)
|
Interest on long-term debt excludes the amortization of deferred financing fees and original issue discount. The amounts represent minimum interest payments. All future interest payments on Euro-denominated loans were calculated using a
December 31, 2017
Euro to U.S. Dollar spot exchange rate.
|
|
(3)
|
Purchase obligations include agreements to purchase goods and services that are enforceable and legally binding and that specify all significant terms, including fixed and minimum quantities to be purchased, fixed, minimum or variable provisions, and the approximate timing of the transaction. Purchase obligations exclude agreements that are cancelable without penalty.
|
|
(4)
|
Other obligations represent payments related to our pension plans, supplemental retirement plans and other post-retirement benefit plans. Included in these amounts are expected pension plan contributions of
$6.5 million
in
2017
. Contributions to the pension plan beyond
2017
cannot be reasonably estimated and are not reflected in this table.
|
|
ITEM 7A.
|
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.
|
|
ITEM 8.
|
FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.
|
|
ITEM 9.
|
CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE.
|
|
ITEM 9A.
|
CONTROLS AND PROCEDURES.
|
|
ITEM 9B.
|
OTHER INFORMATION.
|
|
ITEM 10.
|
DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE.
|
|
ITEM 11.
|
EXECUTIVE COMPENSATION.
|
|
ITEM 12.
|
SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS.
|
|
ITEM 13.
|
CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE.
|
|
ITEM 14.
|
PRINCIPAL ACCOUNTING FEES AND SERVICES.
|
|
ITEM 15.
|
EXHIBITS, FINANCIAL STATEMENT SCHEDULES.
|
|
|
|
|
|
Incorporated by Reference
|
|||
|
Exhibit No.
|
Exhibit
Description
|
Filed Herewith
|
|
Form
|
File
No.
|
Exhibit
|
Filing
Date
|
|
3.1
|
|
|
|
10-Q
|
001-38221
|
3.1
|
11/14/2017
|
|
3.2
|
|
|
|
S-1/A
|
333-218650
|
3.2
|
9/1/2017
|
|
4.1
|
|
|
|
S-1
|
333-218650
|
4.2
|
6/9/2017
|
|
4.2
|
|
|
|
8-K
|
001-38221
|
4.1
|
12/13/2017
|
|
10.1
|
|
|
|
S-1
|
333-218650
|
10.1
|
6/9/2017
|
|
10.2
|
|
|
|
S-1
|
333-218650
|
10.2
|
6/9/2017
|
|
10.3
|
|
|
|
S-1/A
|
333-218650
|
10.19
|
8/14/2017
|
|
10.4
|
|
|
|
8-K
|
001-38221
|
10.1
|
2/9/2018
|
|
|
|
|
|
Incorporated by Reference
|
|||
|
Exhibit No.
|
Exhibit
Description
|
Filed Herewith
|
|
Form
|
File
No.
|
Exhibit
|
Filing
Date
|
|
10.5
|
|
|
S-1
|
333-218650
|
10.3
|
6/9/2017
|
|
|
10.6
|
|
|
S-1/A
|
333-218650
|
10.10
|
8/14/2017
|
|
|
10.7
|
|
|
S-1/A
|
333-218650
|
10.11
|
8/14/2017
|
|
|
10.8
|
|
|
S-1/A
|
333-218650
|
10.12
|
8/14/2017
|
|
|
10.9
|
|
|
S-1/A
|
333-218650
|
10.13
|
8/14/2017
|
|
|
10.10
|
|
|
S-1
|
333-218650
|
10.4
|
6/9/2017
|
|
|
10.11
|
|
|
S-1/A
|
333-218650
|
10.5
|
9/1/2017
|
|
|
10.12*
|
|
|
S-1/A
|
333-218650
|
10.14
|
9/19/2017
|
|
|
10.13*
|
|
|
S-1/A
|
333-218650
|
10.15
|
9/1/2017
|
|
|
10.14*
|
|
|
S-1/A
|
333-218650
|
10.16
|
9/1/2017
|
|
|
10.15*
|
|
|
S-1/A
|
333-218650
|
10.17
|
9/1/2017
|
|
|
10.16*
|
|
|
S-1
|
333-218650
|
10.6
|
6/9/2017
|
|
|
10.17*
|
|
|
S-1
|
333-218650
|
10.7
|
6/9/2017
|
|
|
10.18*
|
|
|
S-1
|
333-218650
|
10.8
|
6/9/2017
|
|
|
10.19*
|
|
|
S-1/A
|
333-218650
|
10.9
|
9/1/2017
|
|
|
10.20*
|
|
|
S-1/A
|
333-218650
|
10.18
|
9/19/2017
|
|
|
10.21*
|
|
|
S-1/A
|
333-218650
|
10.19
|
9/19/2017
|
|
|
10.22*
|
|
|
S-1/A
|
333-218650
|
10.20
|
9/19/2017
|
|
|
10.23*
|
|
|
S-1/A
|
333-218650
|
10.21
|
9/19/2017
|
|
|
10.24*
|
|
|
S-1/A
|
333-218650
|
10.22
|
9/19/2017
|
|
|
10.25*
|
|
|
S-1/A
|
333-218650
|
10.23
|
9/19/2017
|
|
|
|
|
|
|
Incorporated by Reference
|
|||
|
Exhibit No.
|
Exhibit
Description
|
Filed Herewith
|
|
Form
|
File
No.
|
Exhibit
|
Filing
Date
|
|
21.1
|
X
|
|
|
|
|
|
|
|
23.1
|
X
|
|
|
|
|
|
|
|
23.2
|
X
|
|
|
|
|
|
|
|
31.1
|
X
|
|
|
|
|
|
|
|
31.2
|
X
|
|
|
|
|
|
|
|
32.1
|
X
|
|
|
|
|
|
|
|
32.2
|
X
|
|
|
|
|
|
|
|
101.INS
|
XBRL Instance Document
|
X
|
|
|
|
|
|
|
101.SCH
|
XBRL Taxonomy Extension Schema Document
|
X
|
|
|
|
|
|
|
101.CAL
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
X
|
|
|
|
|
|
|
101.DEF
|
XBRL Taxonomy Definition Linkbase Document
|
X
|
|
|
|
|
|
|
101.LAB
|
XBRL Taxonomy Extension Label Linkbase Document
|
X
|
|
|
|
|
|
|
101.PRE
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
X
|
|
|
|
|
|
|
ITEM 16.
|
FORM 10-K SUMMARY.
|
|
|
|
|
PQ GROUP HOLDINGS INC.
|
|
|
|
|
|
|
Date:
|
March 22, 2018
|
By:
|
/s/ MICHAEL CREWS
|
|
|
|
|
Michael Crews
|
|
|
|
|
Executive Vice President and Chief Financial Officer
|
|
|
|
|
(Duly Authorized Officer and Principal Financial and Accounting Officer)
|
|
Signature
|
|
Title
|
|
Date
|
|
|
|
|
|
|
|
/s/ JAMES F. GENTILCORE
|
|
Chairman of the Board, President and Chief Executive Officer
|
|
March 22, 2018
|
|
James F. Gentilcore
|
|
(Principal Executive Officer)
|
|
|
|
|
|
|
|
|
|
/s/ MICHAEL CREWS
|
|
Executive Vice President and Chief Financial Officer
|
|
March 22, 2018
|
|
Michael Crews
|
|
(Principal Financial and Accounting Officer)
|
|
|
|
|
|
|
|
|
|
/s/ GREG BRENNEMAN
|
|
Director
|
|
March 22, 2018
|
|
Greg Brenneman
|
|
|
|
|
|
|
|
|
|
|
|
/s/ TIMOTHY WALSH
|
|
Director
|
|
March 22, 2018
|
|
Timothy Walsh
|
|
|
|
|
|
|
|
|
|
|
|
/s/ MARK McFADDEN
|
|
Director
|
|
March 22, 2018
|
|
Mark McFadden
|
|
|
|
|
|
|
|
|
|
|
|
/s/ ROBERT TOTH
|
|
Director
|
|
March 22, 2018
|
|
Robert Toth
|
|
|
|
|
|
|
|
|
|
|
|
/s/ ROBERT COXON
|
|
Director
|
|
March 22, 2018
|
|
Robert Coxon
|
|
|
|
|
|
|
|
|
|
|
|
/s/ ANDREW CURRIE
|
|
Director
|
|
March 22, 2018
|
|
Andrew Currie
|
|
|
|
|
|
|
|
|
|
|
|
/s/ JONNY GINNS
|
|
Director
|
|
March 22, 2018
|
|
Jonny Ginns
|
|
|
|
|
|
|
|
|
|
|
|
/s/ KYLE VANN
|
|
Director
|
|
March 22, 2018
|
|
Kyle Vann
|
|
|
|
|
|
|
|
|
|
|
|
/s/ MARTIN S. CRAIGHEAD
|
|
Director
|
|
March 22, 2018
|
|
Martin S. Craighead
|
|
|
|
|
|
|
|
|
|
|
|
/s/ KIMBERLY ROSS
|
|
Director
|
|
March 22, 2018
|
|
Kimberly Ross
|
|
|
|
|
|
PQ GROUP HOLDINGS INC. AND SUBSIDIARIES
|
|
|
|
Audited Consolidated Financial Statements
|
|
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
|
|
|
ZEOLYST INTERNATIONAL
|
|
|
|
Audited Financial Statements
|
|
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years ended
December 31, |
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Sales
|
$
|
1,472,101
|
|
|
$
|
1,064,177
|
|
|
$
|
388,875
|
|
|
Cost of goods sold
|
1,095,265
|
|
|
810,085
|
|
|
278,791
|
|
|||
|
Gross profit
|
376,836
|
|
|
254,092
|
|
|
110,084
|
|
|||
|
Selling, general and administrative expenses
|
145,107
|
|
|
107,601
|
|
|
34,613
|
|
|||
|
Other operating expense, net (Note 8)
|
64,225
|
|
|
62,301
|
|
|
19,696
|
|
|||
|
Operating income
|
167,504
|
|
|
84,190
|
|
|
55,775
|
|
|||
|
Equity in net income (loss) from affiliated companies
|
38,772
|
|
|
(2,612
|
)
|
|
—
|
|
|||
|
Interest expense
|
179,044
|
|
|
140,315
|
|
|
44,348
|
|
|||
|
Debt extinguishment costs (Note 15)
|
61,886
|
|
|
13,782
|
|
|
—
|
|
|||
|
Other (income) expense, net
|
25,980
|
|
|
(3,402
|
)
|
|
—
|
|
|||
|
Income (loss) before income taxes and noncontrolling interest
|
(60,634
|
)
|
|
(69,117
|
)
|
|
11,427
|
|
|||
|
(Benefit) provision for income taxes
|
(119,197
|
)
|
|
10,041
|
|
|
—
|
|
|||
|
Net income (loss)
|
58,563
|
|
|
(79,158
|
)
|
|
11,427
|
|
|||
|
Less: Net income attributable to the noncontrolling interest
|
960
|
|
|
588
|
|
|
—
|
|
|||
|
Net income (loss) attributable to PQ Group Holdings Inc.
|
$
|
57,603
|
|
|
$
|
(79,746
|
)
|
|
$
|
11,427
|
|
|
|
|
|
|
|
|
||||||
|
Net income (loss) per share:
|
|
|
|
|
|
||||||
|
Basic income (loss) per share
|
$
|
0.52
|
|
|
$
|
(1.02
|
)
|
|
$
|
0.51
|
|
|
Diluted income (loss) per share
|
$
|
0.52
|
|
|
$
|
(1.02
|
)
|
|
$
|
0.51
|
|
|
|
|
|
|
|
|
||||||
|
Weighted average shares outstanding:
|
|
|
|
|
|
||||||
|
Basic
|
111,299,670
|
|
|
78,016,005
|
|
|
22,615,787
|
|
|||
|
Diluted
|
111,669,037
|
|
|
78,016,005
|
|
|
22,615,787
|
|
|||
|
|
Years ended
December 31, |
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Net income (loss)
|
$
|
58,563
|
|
|
$
|
(79,158
|
)
|
|
$
|
11,427
|
|
|
Other comprehensive income (loss), net of tax:
|
|
|
|
|
|
||||||
|
Pension and postretirement benefits
|
(101
|
)
|
|
6,865
|
|
|
648
|
|
|||
|
Net (loss) gain from hedging activities
|
(3,590
|
)
|
|
4,557
|
|
|
—
|
|
|||
|
Foreign currency translation
|
60,601
|
|
|
(66,834
|
)
|
|
—
|
|
|||
|
Total other comprehensive income (loss)
|
56,910
|
|
|
(55,412
|
)
|
|
648
|
|
|||
|
Comprehensive income (loss)
|
115,473
|
|
|
(134,570
|
)
|
|
12,075
|
|
|||
|
Less: Comprehensive loss attributable to noncontrolling interests
|
(152
|
)
|
|
(465
|
)
|
|
—
|
|
|||
|
Comprehensive income (loss) attributable to PQ Group Holdings Inc.
|
$
|
115,625
|
|
|
$
|
(134,105
|
)
|
|
$
|
12,075
|
|
|
|
December 31, 2017
|
|
December 31, 2016
|
||||
|
ASSETS
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
66,195
|
|
|
$
|
70,742
|
|
|
Receivables, net
|
193,456
|
|
|
160,581
|
|
||
|
Inventories (Note 9)
|
262,388
|
|
|
227,048
|
|
||
|
Prepaid and other current assets
|
26,929
|
|
|
34,307
|
|
||
|
Total current assets
|
548,968
|
|
|
492,678
|
|
||
|
Investments in affiliated companies (Note 10)
|
469,276
|
|
|
459,406
|
|
||
|
Property, plant and equipment, net
|
1,230,384
|
|
|
1,181,388
|
|
||
|
Goodwill
|
1,305,956
|
|
|
1,241,429
|
|
||
|
Other intangible assets, net
|
786,144
|
|
|
816,573
|
|
||
|
Other long-term assets
|
74,727
|
|
|
68,197
|
|
||
|
Total assets
|
$
|
4,415,455
|
|
|
$
|
4,259,671
|
|
|
LIABILITIES
|
|
|
|
||||
|
Notes payable and current maturities of long-term debt
|
$
|
45,166
|
|
|
$
|
14,481
|
|
|
Accounts payable
|
149,326
|
|
|
128,478
|
|
||
|
Accrued liabilities
|
93,917
|
|
|
99,433
|
|
||
|
Total current liabilities
|
288,409
|
|
|
242,392
|
|
||
|
Long-term debt
|
2,185,320
|
|
|
2,547,717
|
|
||
|
Deferred income taxes
|
189,336
|
|
|
318,463
|
|
||
|
Other long-term liabilities
|
120,471
|
|
|
123,155
|
|
||
|
Total liabilities
|
2,783,536
|
|
|
3,231,727
|
|
||
|
Commitments and contingencies (Note 22)
|
|
|
|
||||
|
EQUITY
|
|
|
|
||||
|
Common stock ($0.01 par); authorized shares 450,000,000; issued shares 135,244,379 and 106,452,330 on December 31, 2017 and December 31, 2016, respectively; outstanding shares 135,244,379 and 106,430,811 on December 31, 2017 and December 31, 2016, respectively
|
1,352
|
|
|
73
|
|
||
|
Preferred stock ($0.01 par); authorized shares 50,000,000; no shares issued or outstanding on December 31, 2017 and December 31, 2016
|
—
|
|
|
—
|
|
||
|
Additional paid-in capital
|
1,655,114
|
|
|
1,167,137
|
|
||
|
Accumulated deficit
|
(32,777
|
)
|
|
(90,380
|
)
|
||
|
Treasury stock, at cost; shares 21,519 on December 31, 2016
|
—
|
|
|
(239
|
)
|
||
|
Accumulated other comprehensive income (loss)
|
4,311
|
|
|
(53,711
|
)
|
||
|
Total PQ Group Holdings Inc. equity
|
1,628,000
|
|
|
1,022,880
|
|
||
|
Noncontrolling interest
|
3,919
|
|
|
5,064
|
|
||
|
Total equity
|
1,631,919
|
|
|
1,027,944
|
|
||
|
Total liabilities and equity
|
$
|
4,415,455
|
|
|
$
|
4,259,671
|
|
|
|
|
|
|
||||
|
|
Shares of Common stock
|
|
Common
stock |
|
Additional
paid-in capital |
|
Accumulated deficit
|
|
Shares of Treasury stock
|
|
Treasury
stock, at cost |
|
Accumulated other comprehensive income (loss)
|
|
Noncontrolling interest
|
|
Total
|
||||||||||||||||
|
Balance, December 31, 2014
|
22,390,231
|
|
|
$
|
—
|
|
|
$
|
239,885
|
|
|
$
|
(22,061
|
)
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
217,824
|
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
11,427
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11,427
|
|
|||||||
|
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
648
|
|
|
—
|
|
|
648
|
|
|||||||
|
Equity contribution
|
292,846
|
|
|
—
|
|
|
3,138
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,138
|
|
|||||||
|
Stock compensation
|
—
|
|
|
—
|
|
|
2,256
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,256
|
|
|||||||
|
Balance, December 31, 2015
|
22,683,077
|
|
|
$
|
—
|
|
|
$
|
245,279
|
|
|
$
|
(10,634
|
)
|
|
—
|
|
|
$
|
—
|
|
|
$
|
648
|
|
|
$
|
—
|
|
|
$
|
235,293
|
|
|
Business Combination
|
83,169,873
|
|
|
73
|
|
|
912,127
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6,569
|
|
|
918,769
|
|
|||||||
|
Net income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
(79,746
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
588
|
|
|
(79,158
|
)
|
|||||||
|
Other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(54,359
|
)
|
|
(1,053
|
)
|
|
(55,412
|
)
|
|||||||
|
Stock repurchase
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(207,546
|
)
|
|
(2,540
|
)
|
|
—
|
|
|
—
|
|
|
(2,540
|
)
|
|||||||
|
Equity contribution
|
529,375
|
|
|
—
|
|
|
6,486
|
|
|
—
|
|
|
9,255
|
|
|
114
|
|
|
—
|
|
|
—
|
|
|
6,600
|
|
|||||||
|
Dividend distribution
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,040
|
)
|
|
(1,040
|
)
|
|||||||
|
Stock compensation, net of forfeitures
|
70,005
|
|
|
—
|
|
|
3,245
|
|
|
—
|
|
|
176,772
|
|
|
2,187
|
|
|
—
|
|
|
—
|
|
|
5,432
|
|
|||||||
|
Balance, December 31, 2016
|
106,452,330
|
|
|
$
|
73
|
|
|
$
|
1,167,137
|
|
|
$
|
(90,380
|
)
|
|
(21,519
|
)
|
|
$
|
(239
|
)
|
|
$
|
(53,711
|
)
|
|
$
|
5,064
|
|
|
$
|
1,027,944
|
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
57,603
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
960
|
|
|
58,563
|
|
|||||||
|
Stock split and conversion
|
(232,571
|
)
|
|
989
|
|
|
(1,228
|
)
|
|
—
|
|
|
232,534
|
|
|
239
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
Issuance of common stock - IPO
|
29,000,000
|
|
|
290
|
|
|
480,406
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
480,696
|
|
|||||||
|
Other comprehensive income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
58,022
|
|
|
(1,112
|
)
|
|
56,910
|
|
|||||||
|
Dividend distribution
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(993
|
)
|
|
(993
|
)
|
|||||||
|
Issuance of common stock - stock option exercises
|
12,063
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
Stock compensation, net of forfeitures
|
12,557
|
|
|
—
|
|
|
8,799
|
|
|
—
|
|
|
(211,015
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,799
|
|
|||||||
|
Balance, December 31, 2017
|
135,244,379
|
|
|
$
|
1,352
|
|
|
$
|
1,655,114
|
|
|
$
|
(32,777
|
)
|
|
—
|
|
|
$
|
—
|
|
|
$
|
4,311
|
|
|
$
|
3,919
|
|
|
$
|
1,631,919
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
|
Years ended
December 31, |
||||||||||
|
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Cash flows from operating activities:
|
|
|
|
|
|
|
||||||
|
Net income (loss)
|
|
$
|
58,563
|
|
|
$
|
(79,158
|
)
|
|
$
|
11,427
|
|
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
|
|
|
|
|
|
|
||||||
|
Depreciation
|
|
124,551
|
|
|
89,453
|
|
|
28,790
|
|
|||
|
Amortization
|
|
52,589
|
|
|
38,836
|
|
|
10,210
|
|
|||
|
Acquisition accounting valuation adjustments on inventory sold
|
|
871
|
|
|
29,086
|
|
|
—
|
|
|||
|
Intangible asset impairment charge
|
|
—
|
|
|
6,873
|
|
|
—
|
|
|||
|
Amortization of deferred financing costs and original issue discount
|
|
8,733
|
|
|
6,859
|
|
|
3,115
|
|
|||
|
Debt extinguishment costs
|
|
15,007
|
|
|
8,561
|
|
|
—
|
|
|||
|
Debt modification creditor fees capitalized
|
|
(2,756
|
)
|
|
(2,988
|
)
|
|
—
|
|
|||
|
Foreign currency exchange (gain) loss
|
|
25,786
|
|
|
(3,558
|
)
|
|
—
|
|
|||
|
Pension and postretirement healthcare benefit expense
|
|
3,289
|
|
|
1,957
|
|
|
2,900
|
|
|||
|
Pension and postretirement healthcare benefit funding
|
|
(7,887
|
)
|
|
(2,887
|
)
|
|
(14,937
|
)
|
|||
|
Deferred income tax benefit
|
|
(140,212
|
)
|
|
(138
|
)
|
|
—
|
|
|||
|
Net loss on asset disposals
|
|
5,793
|
|
|
4,216
|
|
|
3,911
|
|
|||
|
Supplemental pension plan mark-to-market gain
|
|
(965
|
)
|
|
(300
|
)
|
|
—
|
|
|||
|
Stock compensation
|
|
8,799
|
|
|
5,432
|
|
|
2,256
|
|
|||
|
Equity in net (income) loss from affiliated companies
|
|
(38,772
|
)
|
|
2,612
|
|
|
—
|
|
|||
|
Dividends received from affiliated companies
|
|
44,071
|
|
|
7,636
|
|
|
—
|
|
|||
|
Working capital changes that provided (used) cash, excluding the effect of business combinations:
|
|
|
|
|
|
|
||||||
|
Receivables
|
|
(11,463
|
)
|
|
27,757
|
|
|
(280
|
)
|
|||
|
Inventories
|
|
(21,200
|
)
|
|
(2,305
|
)
|
|
(1,738
|
)
|
|||
|
Prepaids and other current assets
|
|
(3,434
|
)
|
|
548
|
|
|
20,096
|
|
|||
|
Accounts payable
|
|
4,343
|
|
|
11,885
|
|
|
(2,486
|
)
|
|||
|
Accrued liabilities
|
|
(6,548
|
)
|
|
(23,866
|
)
|
|
(13,809
|
)
|
|||
|
Other, net
|
|
(3,096
|
)
|
|
(6,791
|
)
|
|
(4,740
|
)
|
|||
|
Net cash provided by operating activities
|
|
116,062
|
|
|
119,720
|
|
|
44,715
|
|
|||
|
Cash flows from investing activities:
|
|
|
|
|
|
|
||||||
|
Purchases of property, plant and equipment
|
|
(140,482
|
)
|
|
(121,421
|
)
|
|
(40,994
|
)
|
|||
|
Investment in affiliated companies
|
|
(9,000
|
)
|
|
—
|
|
|
—
|
|
|||
|
Change in restricted cash, net
|
|
13,432
|
|
|
(14,786
|
)
|
|
—
|
|
|||
|
Loan receivable under the New Markets Tax Credit Arrangement
|
|
(6,221
|
)
|
|
(15,598
|
)
|
|
—
|
|
|||
|
Business combinations, net of cash acquired
|
|
(41,572
|
)
|
|
(1,777,740
|
)
|
|
3,965
|
|
|||
|
Other, net
|
|
1,148
|
|
|
(135
|
)
|
|
(1,696
|
)
|
|||
|
Net cash used in investing activities
|
|
(182,695
|
)
|
|
(1,929,680
|
)
|
|
(38,725
|
)
|
|||
|
Cash flows from financing activities:
|
|
|
|
|
|
|
||||||
|
Draw down of revolver
|
|
357,773
|
|
|
145,000
|
|
|
12,000
|
|
|||
|
Repayments of revolver
|
|
(334,180
|
)
|
|
(167,000
|
)
|
|
(12,000
|
)
|
|||
|
Issuance of long-term debt under the New Market Tax Credit arrangement
|
|
8,820
|
|
|
22,000
|
|
|
—
|
|
|||
|
Issuance of long-term debt, net of original issue discount and financing fees
|
|
300,000
|
|
|
1,219,791
|
|
|
—
|
|
|||
|
Issuance of long-term notes, net of original issue discount and financing fees
|
|
—
|
|
|
1,124,629
|
|
|
—
|
|
|||
|
Debt issuance costs
|
|
(3,700
|
)
|
|
(5,397
|
)
|
|
—
|
|
|||
|
Repayments of long-term debt
|
|
(739,472
|
)
|
|
(479,059
|
)
|
|
(5,000
|
)
|
|||
|
IPO proceeds
|
|
507,500
|
|
|
—
|
|
|
—
|
|
|||
|
IPO costs
|
|
(26,804
|
)
|
|
—
|
|
|
—
|
|
|||
|
Interest hedge premium
|
|
—
|
|
|
(1,551
|
)
|
|
—
|
|
|||
|
Equity contribution
|
|
—
|
|
|
6,600
|
|
|
1,538
|
|
|||
|
Stock repurchase
|
|
—
|
|
|
(2,540
|
)
|
|
—
|
|
|||
|
Distributions to noncontrolling interests
|
|
(993
|
)
|
|
(1,040
|
)
|
|
—
|
|
|||
|
Net cash provided by (used in) financing activities
|
|
68,944
|
|
|
1,861,433
|
|
|
(3,462
|
)
|
|||
|
Effect of exchange rate changes on cash and cash equivalents
|
|
(6,858
|
)
|
|
(5,886
|
)
|
|
—
|
|
|||
|
Net change in cash and cash equivalents
|
|
(4,547
|
)
|
|
45,587
|
|
|
2,528
|
|
|||
|
Cash and cash equivalents at beginning of period
|
|
70,742
|
|
|
25,155
|
|
|
22,627
|
|
|||
|
Cash and cash equivalents at end of period
|
|
$
|
66,195
|
|
|
$
|
70,742
|
|
|
$
|
25,155
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
Years ended
December 31, |
||||||
|
|
|
2017
|
|
2016
|
||||
|
Beginning balance
|
|
$
|
3,700
|
|
|
$
|
—
|
|
|
AROs identified as part of the Business Combination
|
|
—
|
|
|
3,687
|
|
||
|
Accretion expense
|
|
232
|
|
|
177
|
|
||
|
Foreign exchange impact
|
|
162
|
|
|
(164
|
)
|
||
|
Ending balance
|
|
$
|
4,094
|
|
|
$
|
3,700
|
|
|
|
|
|
|
|
||||
|
|
|
As reported—
|
|
Retrospective impact—
|
||||||||||||
|
|
|
Years ended
December 31,
|
|
Years ended
December 31,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Net cash provided by operating activities
|
|
$
|
116,062
|
|
|
$
|
119,720
|
|
|
$
|
116,062
|
|
|
$
|
119,720
|
|
|
Net cash used in investing activities
|
|
(182,695
|
)
|
|
(1,929,680
|
)
|
|
(195,982
|
)
|
|
(1,915,345
|
)
|
||||
|
Net cash provided by financing activities
|
|
68,944
|
|
|
1,861,433
|
|
|
68,944
|
|
|
1,861,433
|
|
||||
|
Effect of exchange rate changes on cash and cash equivalents
|
|
(6,858
|
)
|
|
(5,886
|
)
|
|
(6,858
|
)
|
|
(5,886
|
)
|
||||
|
Net change in cash and cash equivalents
|
|
(4,547
|
)
|
|
45,587
|
|
|
|
|
|
||||||
|
Cash and cash equivalents at beginning of period
|
|
70,742
|
|
|
25,155
|
|
|
|
|
|
||||||
|
Cash and cash equivalents at end of period
|
|
$
|
66,195
|
|
|
$
|
70,742
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net change in cash, cash equivalents and restricted cash
|
|
|
|
|
|
(17,834
|
)
|
|
59,922
|
|
||||||
|
Cash, cash equivalents and restricted cash at beginning of period
|
|
|
|
|
|
85,077
|
|
|
25,155
|
|
||||||
|
Cash, cash equivalents and restricted cash at end of period
|
|
|
|
|
|
$
|
67,243
|
|
|
$
|
85,077
|
|
||||
|
•
|
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.
|
|
|
|
December 31, 2017
|
|
Quoted Prices in
Active Markets (Level 1) |
|
Significant Other Observable Inputs (Level 2)
|
|
Significant
Unobservable Inputs (Level 3) |
||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
||||||||
|
Derivative contracts
|
|
$
|
1,043
|
|
|
$
|
—
|
|
|
$
|
1,043
|
|
|
$
|
—
|
|
|
Restoration plan assets
|
|
5,576
|
|
|
5,576
|
|
|
—
|
|
|
—
|
|
||||
|
Total
|
|
$
|
6,619
|
|
|
$
|
5,576
|
|
|
$
|
1,043
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Liabilities:
|
|
|
|
|
|
|
|
|
||||||||
|
Derivative contracts
|
|
$
|
448
|
|
|
$
|
—
|
|
|
$
|
448
|
|
|
$
|
—
|
|
|
Total
|
|
$
|
448
|
|
|
$
|
—
|
|
|
$
|
448
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
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
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
As of
December 31, 2016 |
|
Quoted Prices in
Active Markets (Level 1) |
|
Significant Other
Observable Inputs (Level 2) |
|
Significant
Unobservable Inputs (Level 3) |
|
Total
Losses |
||||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Indefinite life trade names
(1)
|
$
|
153,922
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
153,922
|
|
|
$
|
(6,873
|
)
|
|
Total
|
$
|
153,922
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
153,922
|
|
|
$
|
(6,873
|
)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
(1)
|
Indefinite life trade names with a carrying amount of
$160,795
, net of foreign exchange impact, were written down to their implied fair value of
$153,922
as part of the Company’s annual impairment assessment on October 1, 2016. This resulted in an impairment charge of
$6,873
, which was recorded to other operating expense, net, on the consolidated statements of operations.
|
|
|
|
December 31,
|
||||||
|
|
|
2017
|
|
2016
|
||||
|
Amortization and unrealized gains on pension and postretirement plans, net of tax of ($4,761) and ($4,799)
|
|
$
|
7,412
|
|
|
$
|
7,513
|
|
|
Net changes in fair values of derivatives, net of tax of ($584) and ($2,793)
|
|
967
|
|
|
4,557
|
|
||
|
Foreign currency translation adjustments, net of tax of $790 and $6,627
|
|
(4,068
|
)
|
|
(65,781
|
)
|
||
|
Accumulated other comprehensive income (loss)
|
|
$
|
4,311
|
|
|
$
|
(53,711
|
)
|
|
|
|
|
|
|
||||
|
|
|
Years ended
December 31, |
||||||||||||||||||||||||||||||||||
|
|
|
2017
|
|
2016
|
|
2015
|
||||||||||||||||||||||||||||||
|
|
|
Pre-tax amount
|
|
Tax benefit/
(expense)
|
|
After-tax amount
|
|
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
|
|
$
|
(139
|
)
|
|
$
|
38
|
|
|
$
|
(101
|
)
|
|
$
|
11,664
|
|
|
$
|
(4,799
|
)
|
|
$
|
6,865
|
|
|
$
|
648
|
|
|
$
|
—
|
|
|
$
|
648
|
|
|
Benefit plans, net
|
|
(139
|
)
|
|
38
|
|
|
(101
|
)
|
|
11,664
|
|
|
(4,799
|
)
|
|
6,865
|
|
|
648
|
|
|
—
|
|
|
648
|
|
|||||||||
|
Net loss from hedging activities
|
|
(5,799
|
)
|
|
2,209
|
|
|
(3,590
|
)
|
|
7,350
|
|
|
(2,793
|
)
|
|
4,557
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
Foreign currency translation
|
|
66,438
|
|
|
(5,837
|
)
|
|
60,601
|
|
|
(73,461
|
)
|
|
6,627
|
|
|
(66,834
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
Other comprehensive income (loss)
|
|
$
|
60,500
|
|
|
$
|
(3,590
|
)
|
|
$
|
56,910
|
|
|
$
|
(54,447
|
)
|
|
$
|
(965
|
)
|
|
$
|
(55,412
|
)
|
|
$
|
648
|
|
|
$
|
—
|
|
|
$
|
648
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
|
Defined benefit
and other postretirement plans |
|
Net gain (loss) from hedging activities
|
|
Foreign
currency translation |
|
Total
|
||||||||
|
December 31, 2015
|
$
|
648
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
648
|
|
|
Other comprehensive income (loss) before reclassifications
|
6,844
|
|
|
3,669
|
|
|
(65,781)
|
|
|
(55,268)
|
|
||||
|
Amounts reclassified from accumulated other comprehensive income
(1)
|
21
|
|
|
888
|
|
|
—
|
|
|
909
|
|
||||
|
Net current period other comprehensive income (loss)
|
6,865
|
|
|
4,557
|
|
|
(65,781)
|
|
|
(54,359)
|
|
||||
|
December 31, 2016
|
$
|
7,513
|
|
|
$
|
4,557
|
|
|
$
|
(65,781
|
)
|
|
$
|
(53,711
|
)
|
|
Other comprehensive income (loss) before reclassifications
|
(208)
|
|
|
(3,797)
|
|
|
61,713
|
|
|
57,708
|
|
||||
|
Amounts reclassified from accumulated other comprehensive income (loss)
(1)
|
107
|
|
|
207
|
|
|
—
|
|
|
314
|
|
||||
|
Net current period other comprehensive income (loss)
|
(101)
|
|
|
(3,590)
|
|
|
61,713
|
|
|
58,022
|
|
||||
|
December 31, 2017
|
$
|
7,412
|
|
|
$
|
967
|
|
|
$
|
(4,068
|
)
|
|
$
|
4,311
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
(1)
|
See the following table for details about these reclassifications.
|
|
Details about Accumulated Other
Comprehensive Income (Loss) Components |
|
Amount Reclassified from Accumulated Other Comprehensive Income (Loss)
|
|
Affected Line Item in the
Statements of Operations |
||||||
|
|
|
Years ended
December 31, |
|
|
||||||
|
|
|
2017
|
|
2016
|
|
|
||||
|
Defined benefit and other postretirement plans:
|
|
|
|
|
|
|
||||
|
Amortization of prior service cost
|
|
$
|
78
|
|
|
$
|
—
|
|
|
(a)
|
|
Amortization of net gain (loss)
|
|
54
|
|
|
26
|
|
|
(a)
|
||
|
|
|
132
|
|
|
26
|
|
|
Total before tax
|
||
|
|
|
(25
|
)
|
|
(5
|
)
|
|
Tax (expense) benefit
|
||
|
|
|
$
|
107
|
|
|
$
|
21
|
|
|
Net of tax
|
|
|
|
|
|
|
|
|
||||
|
Net gain (loss) from hedging activities:
|
|
|
|
|
|
|
||||
|
Interest rate caps
|
|
$
|
40
|
|
|
$
|
—
|
|
|
Interest expense
|
|
Natural gas swaps
|
|
222
|
|
|
1,433
|
|
|
Cost of goods sold
|
||
|
|
|
262
|
|
|
1,433
|
|
|
Total before tax
|
||
|
|
|
(55
|
)
|
|
(545
|
)
|
|
Tax (expense) benefit
|
||
|
|
|
$
|
207
|
|
|
$
|
888
|
|
|
Net of tax
|
|
|
|
|
|
|
|
|
||||
|
Total reclassifications for the period
|
|
$
|
314
|
|
|
$
|
909
|
|
|
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 19
to these consolidated financial statements for additional details).
|
|
Total consideration, net of cash acquired
|
$
|
2,689,941
|
|
|
|
|
|
|
|
Recognized amounts of identifiable assets acquired and liabilities assumed:
|
|
|
|
|
Receivables
|
$
|
161,110
|
|
|
Inventories
|
254,770
|
|
|
|
Prepaid and other current assets
|
19,295
|
|
|
|
Investments in affiliated companies
|
472,994
|
|
|
|
Property, plant and equipment
|
683,673
|
|
|
|
Other intangible assets
|
754,000
|
|
|
|
Other long-term assets
|
48,127
|
|
|
|
Fair value of assets acquired
|
2,393,969
|
|
|
|
|
|
||
|
Revolver, notes payable & current debt
|
(2,441
|
)
|
|
|
Accounts payable
|
(93,222
|
)
|
|
|
Accrued liabilities
|
(98,621
|
)
|
|
|
Long-term debt
|
(20,470
|
)
|
|
|
Deferred income taxes
|
(327,296
|
)
|
|
|
Other long-term liabilities
|
(113,936
|
)
|
|
|
Noncontrolling interest
|
(6,569
|
)
|
|
|
Fair value of net assets acquired
|
1,731,414
|
|
|
|
|
|
||
|
Goodwill
|
958,527
|
|
|
|
|
$
|
2,689,941
|
|
|
|
|
||
|
|
|
Amount
|
|
Weighted-Average
Expected Useful Life (in years) |
||
|
Intangible assets subject to amortization:
|
|
|
|
|
||
|
Trademarks
|
|
$
|
35,400
|
|
|
15.0
|
|
Technical know-how
|
|
189,300
|
|
|
20.0
|
|
|
Contracts
|
|
19,800
|
|
|
5.3
|
|
|
Customer relationships
|
|
268,700
|
|
|
10.6
|
|
|
In-process research and development
|
|
6,800
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total intangible assets subject to amortization
|
|
520,000
|
|
|
|
|
|
Tradenames, not subject to amortization
|
|
151,100
|
|
|
Indefinite
|
|
|
Trademarks, not subject to amortization
|
|
82,900
|
|
|
Indefinite
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
754,000
|
|
|
|
|
|
|
|
|
|
||
|
|
|
Years ended
December 31, |
||||||
|
|
|
2016
|
|
2015
|
||||
|
Pro forma sales
|
|
$
|
1,403,041
|
|
|
$
|
1,413,201
|
|
|
Pro forma net loss
|
|
(76,994
|
)
|
|
(120,982
|
)
|
||
|
|
|
|
|
|
||||
|
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
|
400
|
|
|
|
Property, plant and equipment
|
9,020
|
|
|
|
Other long-term assets
|
129
|
|
|
|
Fair value of assets acquired
|
31,499
|
|
|
|
|
|
||
|
Current debt
|
(6,420
|
)
|
|
|
Accounts payable
|
(10,748
|
)
|
|
|
Long-term debt
|
(10,189
|
)
|
|
|
Other long-term liabilities
|
(154
|
)
|
|
|
Fair value of net assets acquired
|
3,988
|
|
|
|
|
|
||
|
Goodwill
|
37,584
|
|
|
|
|
$
|
41,572
|
|
|
|
|
||
|
|
|
Years ended
December 31, |
||||||
|
|
|
2017
|
|
2016
|
||||
|
Pro forma sales
|
|
$
|
1,489,957
|
|
|
$
|
1,105,479
|
|
|
Pro forma net income (loss)
|
|
59,968
|
|
|
(77,720
|
)
|
||
|
|
|
|
|
|
||||
|
|
|
Years ended
December 31, |
||||||||||
|
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Amortization expense
|
|
$
|
32,010
|
|
|
$
|
25,263
|
|
|
$
|
6,605
|
|
|
Transaction and other related costs
(1)
|
|
7,415
|
|
|
4,952
|
|
|
4,241
|
|
|||
|
Restructuring and other related costs (Note 23)
|
|
8,490
|
|
|
12,630
|
|
|
4,147
|
|
|||
|
Net loss on asset disposals
|
|
5,793
|
|
|
4,216
|
|
|
3,911
|
|
|||
|
Intangible asset impairment charge (Note 13)
|
|
—
|
|
|
6,873
|
|
|
—
|
|
|||
|
Management advisory fees (Note 26)
|
|
3,777
|
|
|
3,584
|
|
|
590
|
|
|||
|
Environmental-related costs (Note 22)
|
|
395
|
|
|
1,352
|
|
|
202
|
|
|||
|
Other, net
|
|
6,345
|
|
|
3,431
|
|
|
—
|
|
|||
|
|
|
$
|
64,225
|
|
|
$
|
62,301
|
|
|
$
|
19,696
|
|
|
|
|
|
|
|
|
|
||||||
|
(1)
|
Transaction and other related costs for the year ended
December 31, 2017
primarily include transaction costs associated with the Company’s IPO exclusive of the direct costs recorded in stockholders’ equity net of the proceeds from the offering (see
Note 1
to these consolidated financial statements for further information) and the Acquisition (see
Note 7
). Transaction and other related costs for the years ended
December 31, 2016
and
2015
primarily include transaction costs directly attributable to the Business Combination (Note 6) and the 2014 Acquisition (see
Note 23
), as well as other business development costs.
|
|
|
|
December 31,
|
||||||
|
|
|
2017
|
|
2016
|
||||
|
Finished products and work in process
|
|
$
|
199,919
|
|
|
$
|
175,182
|
|
|
Raw materials
|
|
62,469
|
|
|
51,866
|
|
||
|
|
|
$
|
262,388
|
|
|
$
|
227,048
|
|
|
|
|
|
|
|
||||
|
Valued at lower of cost or market:
|
|
|
|
|
||||
|
LIFO basis
|
|
$
|
162,315
|
|
|
$
|
135,605
|
|
|
Valued at lower of cost and net realizable value:
|
|
|
|
|
||||
|
FIFO or average cost basis
|
|
100,073
|
|
|
91,443
|
|
||
|
|
|
$
|
262,388
|
|
|
$
|
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%
|
|
|
|
|
|
|
|
|
|
December 31,
|
||||||
|
|
|
2017
|
|
2016
|
||||
|
Current assets
|
|
$
|
213,815
|
|
|
$
|
207,997
|
|
|
Noncurrent assets
|
|
235,440
|
|
|
212,144
|
|
||
|
Current liabilities
|
|
37,018
|
|
|
44,741
|
|
||
|
Noncurrent liabilities
|
|
1,417
|
|
|
1,384
|
|
||
|
|
|
|
|
|
||||
|
|
|
Year Ended
December 31, 2017 |
|
Period from May 4, 2016 to December 31, 2016
|
||||
|
Net sales
|
|
$
|
317,197
|
|
|
$
|
206,072
|
|
|
Gross profit
|
|
132,812
|
|
|
91,761
|
|
||
|
Operating income
|
|
91,224
|
|
|
67,098
|
|
||
|
Net income
|
|
94,740
|
|
|
67,332
|
|
||
|
|
|
Years ended
December 31, |
||||||
|
|
|
2017
|
|
2016
|
||||
|
Balance at beginning of period
|
|
$
|
459,406
|
|
|
$
|
—
|
|
|
Business Combination
|
|
—
|
|
|
472,994
|
|
||
|
Acquisition
|
|
119
|
|
|
—
|
|
||
|
Investments in affiliated companies
|
|
9,000
|
|
|
—
|
|
||
|
Equity in net income of affiliated companies
|
|
47,371
|
|
|
33,684
|
|
||
|
Charges related to purchase accounting fair value adjustments
|
|
(8,599
|
)
|
|
(36,296
|
)
|
||
|
Dividends received
|
|
(44,071
|
)
|
|
(7,636
|
)
|
||
|
Foreign currency translation adjustments
|
|
6,050
|
|
|
(3,340
|
)
|
||
|
Balance at end of period
|
|
$
|
469,276
|
|
|
$
|
459,406
|
|
|
|
|
|
|
|
||||
|
|
|
December 31,
|
||||||
|
|
|
2017
|
|
2016
|
||||
|
Land
|
|
$
|
191,006
|
|
|
$
|
186,327
|
|
|
Buildings
|
|
200,054
|
|
|
157,944
|
|
||
|
Machinery and equipment
|
|
1,005,025
|
|
|
788,175
|
|
||
|
Construction in progress
|
|
145,414
|
|
|
204,138
|
|
||
|
|
|
1,541,499
|
|
|
1,336,584
|
|
||
|
Less: accumulated depreciation
|
|
(311,115
|
)
|
|
(155,196
|
)
|
||
|
|
|
$
|
1,230,384
|
|
|
$
|
1,181,388
|
|
|
|
|
|
|
|
||||
|
|
|
Years ended
December 31, |
||||||||||
|
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Net sales:
|
|
|
|
|
|
|
||||||
|
Performance Chemicals
|
|
$
|
687,645
|
|
|
$
|
437,523
|
|
|
$
|
—
|
|
|
Performance Materials
|
|
324,225
|
|
|
206,522
|
|
|
—
|
|
|||
|
Eliminations
|
|
(10,021
|
)
|
|
(5,094
|
)
|
|
—
|
|
|||
|
Performance Materials & Chemicals
|
|
1,001,849
|
|
|
638,951
|
|
|
—
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Silica Catalysts
|
|
75,333
|
|
|
53,029
|
|
|
—
|
|
|||
|
Refining Services
|
|
398,342
|
|
|
373,718
|
|
|
388,875
|
|
|||
|
Environmental Catalysts & Services
(1)
|
|
473,675
|
|
|
426,747
|
|
|
388,875
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Inter-segment sales eliminations
(2)
|
|
(3,423
|
)
|
|
(1,521
|
)
|
|
—
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Total
|
|
$
|
1,472,101
|
|
|
$
|
1,064,177
|
|
|
$
|
388,875
|
|
|
|
|
|
|
|
|
|
||||||
|
Segment Adjusted EBITDA:
(3)
|
|
|
|
|
|
|
||||||
|
Performance Materials & Chemicals
|
|
$
|
240,128
|
|
|
$
|
158,679
|
|
|
$
|
—
|
|
|
Environmental Catalysts & Services
(4)
|
|
243,587
|
|
|
196,825
|
|
|
117,704
|
|
|||
|
Total Segment Adjusted EBITDA
(5)
|
|
$
|
483,715
|
|
|
$
|
355,504
|
|
|
$
|
117,704
|
|
|
|
|
|
|
|
|
|
||||||
|
(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 consolidated consolidated financial statements for further information). The proportionate share of sales is
$143,774
and
$94,516
for the years ended
December 31, 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 performance. Adjusted EBITDA as defined by the Company may not be comparable with EBITDA or Adjusted EBITDA as defined by other companies.
|
|
(4)
|
The Adjusted EBITDA from the Zeolyst Joint Venture included in the Environmental Catalysts and Services segment is
$58,156
for the year ended
December 31, 2017
, which includes
$46,985
of equity in net income plus
$8,600
of amortization of investment in affiliate step-up plus
$11,070
of joint venture depreciation, amortization and interest. The Adjusted EBITDA from the Zeolyst Joint Venture included in the Environmental Catalysts and Services segment is
$40,687
for the year ended
December 31, 2016
, which includes
$33,716
of equity in net income plus
$36,296
of amortization of investment in affiliate step-up plus
$6,920
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.
|
|
|
|
Years ended
December 31, |
||||||||||
|
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Reconciliation of net income (loss) attributable to PQ Group Holdings Inc. to Segment Adjusted EBITDA
|
|
|
|
|
|
|
||||||
|
Net income (loss) attributable to PQ Group Holdings Inc.
|
|
$
|
57,603
|
|
|
$
|
(79,746
|
)
|
|
$
|
11,427
|
|
|
Provision for (benefit from) income taxes
|
|
(119,197
|
)
|
|
10,041
|
|
|
—
|
|
|||
|
Interest expense, net
|
|
179,044
|
|
|
140,315
|
|
|
44,348
|
|
|||
|
Depreciation and amortization
|
|
177,140
|
|
|
128,288
|
|
|
38,999
|
|
|||
|
Segment EBITDA
|
|
294,590
|
|
|
198,898
|
|
|
94,774
|
|
|||
|
Unallocated corporate expenses
|
|
30,422
|
|
|
23,971
|
|
|
—
|
|
|||
|
Joint venture depreciation, amortization and interest
|
|
11,070
|
|
|
6,920
|
|
|
—
|
|
|||
|
Amortization of investment in affiliate step-up
|
|
8,600
|
|
|
36,296
|
|
|
—
|
|
|||
|
Amortization of inventory step-up
|
|
871
|
|
|
29,086
|
|
|
—
|
|
|||
|
Impairment of fixed assets, intangibles and goodwill
|
|
—
|
|
|
6,873
|
|
|
—
|
|
|||
|
Debt extinguishment costs
|
|
61,886
|
|
|
13,782
|
|
|
—
|
|
|||
|
Losses on disposal of fixed assets
|
|
5,793
|
|
|
4,216
|
|
|
3,911
|
|
|||
|
Foreign currency exchange losses
|
|
25,786
|
|
|
(3,558
|
)
|
|
—
|
|
|||
|
Non-cash revaluation of inventory, including LIFO
|
|
3,708
|
|
|
1,310
|
|
|
—
|
|
|||
|
Management advisory fees
|
|
3,777
|
|
|
3,583
|
|
|
590
|
|
|||
|
Transaction and other related costs
|
|
7,425
|
|
|
4,664
|
|
|
4,241
|
|
|||
|
Equity-based and other non-cash compensation
|
|
8,799
|
|
|
7,042
|
|
|
2,256
|
|
|||
|
Restructuring, integration and business optimization expenses
|
|
13,174
|
|
|
16,258
|
|
|
4,147
|
|
|||
|
Defined benefit pension plan cost
|
|
2,940
|
|
|
1,375
|
|
|
2,903
|
|
|||
|
Other
(1)
|
|
4,874
|
|
|
4,788
|
|
|
4,882
|
|
|||
|
Segment Adjusted EBITDA
|
|
$
|
483,715
|
|
|
$
|
355,504
|
|
|
$
|
117,704
|
|
|
|
|
|
|
|
|
|
||||||
|
(1)
|
Other includes certain legal and environmental costs and other charges such as capital taxes, asset retirement obligation accretion and other expenses.
|
|
|
|
Years ended
December 31, |
||||||||||
|
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Capital expenditures:
|
|
|
|
|
|
|
||||||
|
Performance Materials & Chemicals
|
|
$
|
87,938
|
|
|
$
|
74,392
|
|
|
$
|
—
|
|
|
Environmental Catalysts & Services
(1)
|
|
66,511
|
|
|
74,921
|
|
|
41,854
|
|
|||
|
Eliminations
(1)
|
|
(13,366
|
)
|
|
(19,001
|
)
|
|
—
|
|
|||
|
Total
|
|
$
|
141,083
|
|
|
$
|
130,312
|
|
|
$
|
41,854
|
|
|
Change in non-cash capital expenditures in accounts payable
|
|
(601
|
)
|
|
(8,891
|
)
|
|
(860
|
)
|
|||
|
Capital expenditures per the consolidated statement of cash flows
|
|
$
|
140,482
|
|
|
$
|
121,421
|
|
|
$
|
40,994
|
|
|
|
|
|
|
|
|
|
||||||
|
(1)
|
Includes the Company’s proportionate share of capital expenditures from the Zeolyst Joint Venture. The proportionate share of capital expenditures included in the EC&S segment is
$13,366
and
$19,001
for the Zeolyst Joint Venture for the years ended
December 31, 2017
and
2016
, respectively. These capital expenditures are in turn removed in the “Eliminations” line item to reconcile to the Company’s consolidated capital expenditures.
|
|
|
|
Years ended
December 31, |
||||||||||
|
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Net sales
(1)
:
|
|
|
|
|
|
|
||||||
|
United States
|
|
$
|
874,764
|
|
|
$
|
705,348
|
|
|
$
|
388,875
|
|
|
Netherlands
|
|
118,567
|
|
|
79,821
|
|
|
—
|
|
|||
|
United Kingdom
|
|
116,410
|
|
|
67,494
|
|
|
—
|
|
|||
|
Other foreign countries
|
|
362,360
|
|
|
211,514
|
|
|
—
|
|
|||
|
Total
|
|
$
|
1,472,101
|
|
|
$
|
1,064,177
|
|
|
$
|
388,875
|
|
|
|
|
|
|
|
|
|
||||||
|
(1)
|
Except for the United States, no sales in an individual country exceeded 10% of the Company’s total net sales.
|
|
|
|
Years ended
December 31, |
||||||||||
|
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Long-lived assets
(1)
:
|
|
|
|
|
|
|
||||||
|
United States
|
|
$
|
2,919,458
|
|
|
$
|
2,870,958
|
|
|
$
|
936,111
|
|
|
Netherlands
|
|
289,459
|
|
|
288,239
|
|
|
—
|
|
|||
|
United Kingdom
|
|
229,595
|
|
|
228,924
|
|
|
—
|
|
|||
|
Other foreign countries
|
|
425,675
|
|
|
378,872
|
|
|
—
|
|
|||
|
Total
|
|
$
|
3,864,187
|
|
|
$
|
3,766,993
|
|
|
$
|
936,111
|
|
|
|
|
|
|
|
|
|
||||||
|
(1)
|
Long-lived assets exclude intercompany notes receivable and deferred tax assets.
|
|
|
|
Performance
Materials & Chemicals |
|
Environmental
Catalysts & Services |
|
Total
|
||||||
|
Balance as of January 1, 2016
|
|
$
|
—
|
|
|
$
|
311,892
|
|
|
$
|
311,892
|
|
|
Goodwill recognized
|
|
876,844
|
|
|
81,683
|
|
|
958,527
|
|
|||
|
Foreign exchange impact
|
|
(24,338
|
)
|
|
(4,652
|
)
|
|
(28,990
|
)
|
|||
|
Balance as of December 31, 2016
|
|
$
|
852,506
|
|
|
$
|
388,923
|
|
|
$
|
1,241,429
|
|
|
Goodwill recognized
|
|
37,584
|
|
|
—
|
|
|
37,584
|
|
|||
|
Foreign exchange impact
|
|
24,533
|
|
|
2,410
|
|
|
26,943
|
|
|||
|
Balance as of December 31, 2017
|
|
$
|
914,623
|
|
|
$
|
391,333
|
|
|
$
|
1,305,956
|
|
|
|
|
|
|
|
|
|
||||||
|
|
December 31, 2017
|
|
December 31, 2016
|
|||||||||||||||||||||||||
|
|
Gross
Carrying
Amount
|
Accumulated
Amortization |
Foreign
Exchange Impact |
Net
Balance |
|
Gross
Carrying
Amount
|
Accumulated
Amortization |
Impairment Charge
|
Foreign Exchange Impact
|
Net
Balance
|
||||||||||||||||||
|
Technical know-how
|
$
|
214,290
|
|
$
|
(21,138
|
)
|
$
|
(1,691
|
)
|
$
|
191,461
|
|
|
$
|
214,290
|
|
$
|
(10,029
|
)
|
$
|
—
|
|
$
|
(7,855
|
)
|
$
|
196,406
|
|
|
Customer relationships
|
368,000
|
|
(63,860
|
)
|
(1,979
|
)
|
302,161
|
|
|
368,000
|
|
(31,199
|
)
|
—
|
|
(11,064
|
)
|
325,737
|
|
|||||||||
|
Contracts
|
19,800
|
|
(9,205
|
)
|
—
|
|
10,595
|
|
|
19,800
|
|
(3,658
|
)
|
—
|
|
—
|
|
16,142
|
|
|||||||||
|
Trademarks
|
35,400
|
|
(3,911
|
)
|
(198
|
)
|
31,291
|
|
|
35,400
|
|
(1,573
|
)
|
—
|
|
(567
|
)
|
33,260
|
|
|||||||||
|
Permits
|
9,100
|
|
(5,612
|
)
|
—
|
|
3,488
|
|
|
9,100
|
|
(3,792
|
)
|
—
|
|
—
|
|
5,308
|
|
|||||||||
|
Total definite-lived intangible assets
|
646,590
|
|
(103,726
|
)
|
(3,868
|
)
|
538,996
|
|
|
646,590
|
|
(50,251
|
)
|
—
|
|
(19,486
|
)
|
576,853
|
|
|||||||||
|
Indefinite-lived trade names
|
159,027
|
|
—
|
|
(968
|
)
|
158,059
|
|
|
165,900
|
|
—
|
|
(6,873
|
)
|
(5,105
|
)
|
153,922
|
|
|||||||||
|
Indefinite-lived trademarks
|
82,900
|
|
—
|
|
(611
|
)
|
82,289
|
|
|
82,900
|
|
—
|
|
—
|
|
(3,902
|
)
|
78,998
|
|
|||||||||
|
In-process research and development
|
6,800
|
|
—
|
|
—
|
|
6,800
|
|
|
6,800
|
|
—
|
|
—
|
|
—
|
|
6,800
|
|
|||||||||
|
Total intangible assets
|
$
|
895,317
|
|
$
|
(103,726
|
)
|
$
|
(5,447
|
)
|
$
|
786,144
|
|
|
$
|
902,190
|
|
$
|
(50,251
|
)
|
$
|
(6,873
|
)
|
$
|
(28,493
|
)
|
$
|
816,573
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Year
|
|
Amount
|
||
|
2018
|
|
$
|
51,883
|
|
|
2019
|
|
50,914
|
|
|
|
2020
|
|
47,363
|
|
|
|
2021
|
|
46,421
|
|
|
|
2022
|
|
46,354
|
|
|
|
Thereafter
|
|
296,061
|
|
|
|
Total estimated future aggregate amortization expense
|
|
$
|
538,996
|
|
|
|
|
|
||
|
|
|
December 31,
|
||||||
|
|
|
2017
|
|
2016
|
||||
|
Compensation and bonus
|
|
$
|
49,988
|
|
|
$
|
47,823
|
|
|
Interest
|
|
15,936
|
|
|
9,139
|
|
||
|
Property tax
|
|
1,622
|
|
|
2,499
|
|
||
|
Environmental reserves (see Note 22)
|
|
5,790
|
|
|
8,346
|
|
||
|
Supply contract obligation (see Note 25)
|
|
1,638
|
|
|
1,638
|
|
||
|
Income taxes
|
|
1,166
|
|
|
8,035
|
|
||
|
Commissions and rebates
|
|
1,820
|
|
|
2,253
|
|
||
|
Pension, postretirement and supplemental retirement plans (see Note 19)
|
|
2,192
|
|
|
2,030
|
|
||
|
Other
|
|
13,765
|
|
|
17,670
|
|
||
|
Total
|
|
$
|
93,917
|
|
|
$
|
99,433
|
|
|
|
|
|
|
|
||||
|
|
December 31, 2017
|
|
December 31, 2016
|
||||
|
Term Loan Facility (U.S. dollar denominated)
|
$
|
916,153
|
|
|
$
|
925,430
|
|
|
Term Loan Facility (Euro denominated)
|
335,808
|
|
|
297,317
|
|
||
|
6.75% Senior Secured Notes due 2022
|
625,000
|
|
|
625,000
|
|
||
|
5.75% Senior Unsecured Notes due 2025
|
300,000
|
|
|
—
|
|
||
|
Floating Rate Senior Unsecured Notes due 2022
|
—
|
|
|
525,000
|
|
||
|
8.5% Senior Notes due 2022
|
—
|
|
|
200,000
|
|
||
|
ABL Facility
|
25,000
|
|
|
—
|
|
||
|
Other
|
68,318
|
|
|
45,223
|
|
||
|
Total debt
|
2,270,279
|
|
|
2,617,970
|
|
||
|
Original issue discount
|
(18,390
|
)
|
|
(28,497
|
)
|
||
|
Deferred financing costs
|
(21,403
|
)
|
|
(27,275
|
)
|
||
|
Total debt, net of original issue discount and deferred financing costs
|
2,230,486
|
|
|
2,562,198
|
|
||
|
Less: current portion
|
(45,166
|
)
|
|
(14,481
|
)
|
||
|
Total long-term debt
|
$
|
2,185,320
|
|
|
$
|
2,547,717
|
|
|
Year
|
|
Percentage
|
|
|
May 15, 2019
|
|
103.375
|
%
|
|
May 15, 2020
|
|
101.688
|
%
|
|
May 15, 2021 and thereafter
|
|
100.000
|
%
|
|
Year
|
|
Percentage
|
|
|
December 15, 2020
|
|
102.875
|
%
|
|
December 15, 2021
|
|
101.438
|
%
|
|
December 15, 2022 and thereafter
|
|
100.000
|
%
|
|
Year
|
|
Amount
|
|
|
2018
|
|
45,166
|
|
|
2019
|
|
14,479
|
|
|
2020
|
|
14,479
|
|
|
2021
|
|
14,488
|
|
|
2022
|
|
1,829,846
|
|
|
Thereafter
|
|
351,821
|
|
|
|
|
2,270,279
|
|
|
|
|
|
|
|
|
|
December 31,
|
||||||
|
|
|
2017
|
|
2016
|
||||
|
Pension benefits
|
|
$
|
69,914
|
|
|
$
|
71,443
|
|
|
Supply contract (see Note 25)
|
|
20,612
|
|
|
22,250
|
|
||
|
Other postretirement benefits
|
|
4,503
|
|
|
3,991
|
|
||
|
Supplemental retirement plans
|
|
11,667
|
|
|
12,055
|
|
||
|
Reserve for uncertain tax positions
|
|
4,244
|
|
|
4,149
|
|
||
|
Asset retirement obligation
|
|
4,094
|
|
|
3,700
|
|
||
|
Other
|
|
5,437
|
|
|
5,567
|
|
||
|
Total
|
|
$
|
120,471
|
|
|
$
|
123,155
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
December 31,
|
||||||
|
|
|
Balance sheet location
|
|
2017
|
|
2016
|
||||
|
Asset derivatives:
|
|
|
|
|
|
|
||||
|
Derivatives designated as cash flow hedges:
|
|
|
|
|
|
|
||||
|
Natural gas swaps
|
|
Current assets
|
|
$
|
—
|
|
|
$
|
573
|
|
|
Interest rate caps
|
|
Current assets
|
|
44
|
|
|
—
|
|
||
|
Natural gas swaps
|
|
Other long-term assets
|
|
—
|
|
|
58
|
|
||
|
Interest rate caps
|
|
Other long-term assets
|
|
999
|
|
|
5,803
|
|
||
|
Total asset derivatives
|
|
|
|
$
|
1,043
|
|
|
$
|
6,434
|
|
|
|
|
|
|
|
|
|
||||
|
Liability derivatives:
|
|
|
|
|
|
|
||||
|
Derivatives designated as cash flow hedges:
|
|
|
|
|
|
|
||||
|
Natural gas swaps
|
|
Current liabilities
|
|
$
|
318
|
|
|
$
|
—
|
|
|
Natural gas swaps
|
|
Other long-term liabilities
|
|
130
|
|
|
—
|
|
||
|
Total liability derivatives
|
|
|
|
$
|
448
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
December 31,
|
||||||
|
|
|
Location in earnings
|
|
2017
|
|
2016
|
||||
|
Derivatives designated as cash flow hedges:
|
|
|
|
|
|
|
||||
|
AOCI derivative gain at beginning of year
|
|
|
|
$
|
4,881
|
|
|
$
|
—
|
|
|
Effective portion of changes in fair value recognized in OCI:
|
|
|
|
|
|
|
||||
|
Interest rate caps
|
|
|
|
(4,760
|
)
|
|
4,250
|
|
||
|
Natural gas swaps
|
|
|
|
(1,300
|
)
|
|
(802
|
)
|
||
|
Amount of loss reclassified from OCI to earnings:
|
|
|
|
|
|
|
||||
|
Interest rate caps
|
|
Interest expense
|
|
40
|
|
|
—
|
|
||
|
Natural gas swaps
|
|
Cost of goods sold
|
|
222
|
|
|
1,433
|
|
||
|
AOCI derivative gain (loss) at end of year
|
|
|
|
$
|
(917
|
)
|
|
$
|
4,881
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
Years ended
December 31, |
||||||||||
|
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Domestic
|
|
$
|
(137,147
|
)
|
|
$
|
(84,094
|
)
|
|
$
|
11,427
|
|
|
Foreign
|
|
76,513
|
|
|
14,977
|
|
|
—
|
|
|||
|
Total
|
|
$
|
(60,634
|
)
|
|
$
|
(69,117
|
)
|
|
$
|
11,427
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
Years ended
December 31, |
||||||
|
|
|
2017
|
|
2016
|
||||
|
Current:
|
|
|
|
|
||||
|
Federal
|
|
$
|
—
|
|
|
$
|
—
|
|
|
State
|
|
806
|
|
|
91
|
|
||
|
Foreign
|
|
20,209
|
|
|
10,088
|
|
||
|
|
|
21,015
|
|
|
10,179
|
|
||
|
|
|
|
|
|
|
|
||
|
Deferred:
|
|
|
|
|
|
|
||
|
Federal
|
|
(135,970
|
)
|
|
8,654
|
|
||
|
State
|
|
(1,817
|
)
|
|
292
|
|
||
|
Foreign
|
|
(2,425
|
)
|
|
(9,084
|
)
|
||
|
|
|
(140,212
|
)
|
|
(138
|
)
|
||
|
|
|
|
|
|
|
|
||
|
Provision (benefit) for income taxes
|
|
$
|
(119,197
|
)
|
|
$
|
10,041
|
|
|
|
|
|
|
|
||||
|
|
|
Years ended
December 31, |
||||||
|
|
|
2017
|
|
2016
|
||||
|
Tax at statutory rate
|
|
$
|
(21,222
|
)
|
|
$
|
(24,191
|
)
|
|
State income taxes, net of federal income tax benefit
|
|
(7,754
|
)
|
|
(4,110
|
)
|
||
|
Repatriation of non-US earnings inclusive of mandatory repatriation toll tax
|
|
(24,912
|
)
|
|
4,576
|
|
||
|
Change in Tax Status-Eco-Passthrough to C-Corp
|
|
—
|
|
|
33,891
|
|
||
|
Changes in uncertain tax positions
|
|
974
|
|
|
(2,383
|
)
|
||
|
Change in valuation allowances
|
|
6,771
|
|
|
2,577
|
|
||
|
Rate changes
|
|
(63,319
|
)
|
|
—
|
|
||
|
Change in state effective rates
|
|
(340
|
)
|
|
(290
|
)
|
||
|
Foreign withholding taxes
|
|
978
|
|
|
1,505
|
|
||
|
Foreign tax rate differential
|
|
(10,131
|
)
|
|
(1,354
|
)
|
||
|
Non-deductible transaction costs
|
|
1,679
|
|
|
667
|
|
||
|
Other, net
|
|
(1,921
|
)
|
|
(847
|
)
|
||
|
Provision (benefit) for income taxes
|
|
$
|
(119,197
|
)
|
|
$
|
10,041
|
|
|
|
|
|
|
|
||||
|
|
|
December 31,
|
||||||
|
|
|
2017
|
|
2016
|
||||
|
Deferred tax assets:
|
|
|
|
|
||||
|
Net operating loss carryforwards
|
|
$
|
144,267
|
|
|
$
|
157,811
|
|
|
Pension
|
|
16,255
|
|
|
21,454
|
|
||
|
Post retirement health
|
|
561
|
|
|
1,040
|
|
||
|
Transaction costs
|
|
1,183
|
|
|
2,896
|
|
||
|
Natural gas contracts
|
|
110
|
|
|
—
|
|
||
|
Interest rate swaps
|
|
115
|
|
|
—
|
|
||
|
Unrealized translation losses
|
|
5,065
|
|
|
6,046
|
|
||
|
Other
|
|
38,290
|
|
|
44,351
|
|
||
|
Valuation allowance
|
|
(64,945
|
)
|
|
(38,271
|
)
|
||
|
|
|
$
|
140,901
|
|
|
$
|
195,327
|
|
|
|
|
|
|
|
|
|
||
|
Deferred tax liabilities:
|
|
|
|
|
|
|
||
|
Depreciation
|
|
$
|
(86,532
|
)
|
|
$
|
(114,749
|
)
|
|
Undistributed earnings of non-US subsidiaries
|
|
(8,334
|
)
|
|
(73,205
|
)
|
||
|
LIFO reserve
|
|
—
|
|
|
—
|
|
||
|
Inventory
|
|
(11,324
|
)
|
|
(20,159
|
)
|
||
|
Intangible assets
|
|
(184,937
|
)
|
|
(276,671
|
)
|
||
|
Natural gas contracts
|
|
—
|
|
|
(241
|
)
|
||
|
Other accruals
|
|
—
|
|
|
(1,621
|
)
|
||
|
Other
|
|
(36,810
|
)
|
|
(27,144
|
)
|
||
|
|
|
$
|
(327,937
|
)
|
|
$
|
(513,790
|
)
|
|
|
|
|
|
|
|
|
||
|
Net deferred tax liabilities
|
|
$
|
(187,036
|
)
|
|
$
|
(318,463
|
)
|
|
|
|
|
|
|
||||
|
|
|
Years ended
December 31, |
||||||
|
|
|
2017
|
|
2016
|
||||
|
Beginning Balance
|
|
$
|
38,271
|
|
|
$
|
—
|
|
|
Additions
|
|
34,863
|
|
|
46,347
|
|
||
|
Reductions
|
|
(8,189
|
)
|
|
(8,076
|
)
|
||
|
Ending Balance
|
|
$
|
64,945
|
|
|
$
|
38,271
|
|
|
|
|
|
|
|
||||
|
|
|
Years ended
December 31, |
||||||
|
|
|
2017
|
|
2016
|
||||
|
Balance at beginning of period
|
|
$
|
16,128
|
|
|
$
|
—
|
|
|
Increases related to prior year tax positions
|
|
68
|
|
|
19,419
|
|
||
|
Decreases related to prior year tax positions
|
|
(5,508
|
)
|
|
(68
|
)
|
||
|
Increases related to current year tax positions
|
|
743
|
|
|
691
|
|
||
|
Decreases related to current year tax positions
|
|
—
|
|
|
—
|
|
||
|
Decreases related to settlements with taxing authorities
|
|
—
|
|
|
(3,914
|
)
|
||
|
Decreases related to lapsing of statute of limitations
|
|
—
|
|
|
—
|
|
||
|
Balance at end of period
|
|
$
|
11,431
|
|
|
$
|
16,128
|
|
|
|
|
|
|
|
||||
|
Jurisdiction
|
|
Period
|
|
United States-Federal
|
|
2007-Present
|
|
United States-State
|
|
2008-Present
|
|
Canada
(1)
|
|
2009-Present
|
|
Germany
|
|
2007-Present
|
|
Netherlands
|
|
2012-Present
|
|
Mexico
|
|
2012-Present
|
|
United Kingdom
|
|
2010-Present
|
|
Brazil
|
|
2012-Present
|
|
|
|
|
|
(1)
|
Includes federal as well as local jurisdictions
|
|
|
|
Years ended
December 31, |
||||||||||
|
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Domestic
|
|
$
|
1,647
|
|
|
$
|
373
|
|
|
$
|
8
|
|
|
Foreign
|
|
27,552
|
|
|
16,608
|
|
|
—
|
|
|||
|
|
|
$
|
29,199
|
|
|
$
|
16,981
|
|
|
$
|
8
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
U.S.
|
|
Foreign
|
||||||||||||
|
|
|
December 31,
|
|
December 31,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Change in benefit obligation:
|
|
|
|
|
|
|
|
|
||||||||
|
Benefit obligation at beginning of period
|
|
$
|
247,418
|
|
|
$
|
71,605
|
|
|
$
|
106,025
|
|
|
$
|
—
|
|
|
Service cost
|
|
1,219
|
|
|
2,130
|
|
|
3,686
|
|
|
2,106
|
|
||||
|
Interest cost
|
|
10,115
|
|
|
7,680
|
|
|
3,271
|
|
|
2,224
|
|
||||
|
Participant contributions
|
|
—
|
|
|
—
|
|
|
493
|
|
|
300
|
|
||||
|
Plan curtailments
|
|
—
|
|
|
(1,325
|
)
|
|
—
|
|
|
(1,204
|
)
|
||||
|
Plan settlements
|
|
(2,264
|
)
|
|
(4,772
|
)
|
|
—
|
|
|
—
|
|
||||
|
Benefits paid
|
|
(9,591
|
)
|
|
(5,390
|
)
|
|
(2,967
|
)
|
|
(1,305
|
)
|
||||
|
Expenses paid
|
|
—
|
|
|
—
|
|
|
(319
|
)
|
|
(66
|
)
|
||||
|
Net transfer in
(1)
|
|
—
|
|
|
192,120
|
|
|
—
|
|
|
99,025
|
|
||||
|
Actuarial (gains) losses
|
|
14,205
|
|
|
(14,630
|
)
|
|
(2,169
|
)
|
|
9,804
|
|
||||
|
Translation adjustment
|
|
—
|
|
|
—
|
|
|
11,690
|
|
|
(4,859
|
)
|
||||
|
Benefit obligation at end of the period
|
|
$
|
261,102
|
|
|
$
|
247,418
|
|
|
$
|
119,710
|
|
|
$
|
106,025
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Change in plan assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Fair value of plan assets at beginning of period
|
|
$
|
198,915
|
|
|
$
|
52,678
|
|
|
$
|
86,145
|
|
|
$
|
—
|
|
|
Actual return on plan assets
|
|
27,554
|
|
|
6,897
|
|
|
217
|
|
|
8,274
|
|
||||
|
Employer contributions
|
|
3,760
|
|
|
1,425
|
|
|
3,781
|
|
|
921
|
|
||||
|
Employee contributions
|
|
—
|
|
|
—
|
|
|
493
|
|
|
300
|
|
||||
|
Plan settlements
|
|
(2,264
|
)
|
|
(4,772
|
)
|
|
—
|
|
|
—
|
|
||||
|
Benefits paid
|
|
(9,591
|
)
|
|
(5,390
|
)
|
|
(2,967
|
)
|
|
(1,305
|
)
|
||||
|
Expenses paid
|
|
—
|
|
|
—
|
|
|
(319
|
)
|
|
(66
|
)
|
||||
|
Acquisitions
(1)
|
|
—
|
|
|
148,077
|
|
|
—
|
|
|
81,974
|
|
||||
|
Translation adjustment
|
|
—
|
|
|
—
|
|
|
9,168
|
|
|
(3,953
|
)
|
||||
|
Fair value of plan assets at end of the period
|
|
$
|
218,374
|
|
|
$
|
198,915
|
|
|
$
|
96,518
|
|
|
$
|
86,145
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Funded status of the plans (underfunded)
|
|
$
|
(42,728
|
)
|
|
$
|
(48,503
|
)
|
|
$
|
(23,192
|
)
|
|
$
|
(19,880
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
(1)
|
Relates to the PQ Holdings defined benefit pension plans assumed as part of the Business Combination.
|
|
|
|
U.S.
|
|
Foreign
|
||||||||||||
|
|
|
December 31,
|
|
December 31,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Noncurrent asset
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3,503
|
|
|
$
|
3,391
|
|
|
Current liability
|
|
—
|
|
|
—
|
|
|
(673
|
)
|
|
(331
|
)
|
||||
|
Noncurrent liability
|
|
(42,728
|
)
|
|
(48,503
|
)
|
|
(26,022
|
)
|
|
(22,940
|
)
|
||||
|
Accumulated other comprehensive income (loss)
|
|
10,499
|
|
|
8,190
|
|
|
(2,871
|
)
|
|
(2,085
|
)
|
||||
|
Net amount recognized
|
|
$
|
(32,229
|
)
|
|
$
|
(40,313
|
)
|
|
$
|
(26,063
|
)
|
|
$
|
(21,965
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
U.S.
|
|
Foreign
|
||||||||||||
|
|
|
December 31,
|
|
December 31,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Prior service credit
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Net gain (loss)
|
|
13,943
|
|
|
12,920
|
|
|
(3,923
|
)
|
|
(2,686
|
)
|
||||
|
Gross amount recognized
|
|
13,943
|
|
|
12,920
|
|
|
(3,923
|
)
|
|
(2,686
|
)
|
||||
|
Deferred income taxes
|
|
(3,444
|
)
|
|
(4,730
|
)
|
|
1,052
|
|
|
601
|
|
||||
|
Net amount recognized
|
|
$
|
10,499
|
|
|
$
|
8,190
|
|
|
$
|
(2,871
|
)
|
|
$
|
(2,085
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
U.S.
|
|
Foreign
|
||||||||||||||||||||
|
|
|
Years ended
December 31, |
|
Years ended
December 31, |
||||||||||||||||||||
|
|
|
2017
|
|
2016
|
|
2015
|
|
2017
|
|
2016
|
|
2015
|
||||||||||||
|
Service cost
|
|
$
|
1,219
|
|
|
$
|
2,130
|
|
|
$
|
2,778
|
|
|
$
|
3,686
|
|
|
$
|
2,106
|
|
|
$
|
—
|
|
|
Interest cost
|
|
10,115
|
|
|
7,680
|
|
|
2,913
|
|
|
3,271
|
|
|
2,224
|
|
|
—
|
|
||||||
|
Expected return on plan assets
|
|
(12,277
|
)
|
|
(9,293
|
)
|
|
(2,885
|
)
|
|
(3,208
|
)
|
|
(2,038
|
)
|
|
—
|
|
||||||
|
Amortization of net gain
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(9
|
)
|
|
(10
|
)
|
|
—
|
|
||||||
|
Curtailment gain recognized
|
|
—
|
|
|
(1,311
|
)
|
|
—
|
|
|
—
|
|
|
(517
|
)
|
|
—
|
|
||||||
|
Settlement (gain) loss recognized
|
|
(48
|
)
|
|
152
|
|
|
(2
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Net periodic expense (benefit)
|
|
$
|
(991
|
)
|
|
$
|
(642
|
)
|
|
$
|
2,804
|
|
|
$
|
3,740
|
|
|
$
|
1,765
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
U.S.
|
|
Foreign
|
|||||||||||
|
|
|
December 31,
|
|
December 31,
|
|||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|||||||
|
Projected benefit obligation
|
|
$
|
261,102
|
|
|
$
|
247,418
|
|
|
$
|
67,750
|
|
|
58,837
|
|
|
Accumulated benefit obligation
|
|
257,882
|
|
|
244,003
|
|
|
64,526
|
|
|
55,981
|
|
|||
|
Fair value of plan assets
|
|
218,374
|
|
|
198,915
|
|
|
42,632
|
|
|
36,771
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
U.S.
|
|
Foreign
|
||||||||
|
|
|
December 31,
|
|
December 31,
|
||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||
|
Discount rate
|
|
3.74
|
%
|
|
4.24
|
%
|
|
2.91
|
%
|
|
2.99
|
%
|
|
Rate of compensation increase
(2)
|
|
3.00
|
%
|
|
3.00
|
%
|
|
2.57
|
%
|
|
2.97
|
%
|
|
|
|
|
|
|
|
|
|
|
||||
|
(2)
|
With respect to the U.S. plans, the weighted average rate of compensation increase as of
December 31, 2017
reflects only the Eco Services Hourly Pension Plan assumption of
3.00%
, as both the Eco Services Pension Equity Plan and the PQ Corporation Retirement Plan were frozen to new accruals as of
December 31, 2017
(and were included in the average at zero). With respect to the U.S. plans, the weighted average rate of compensation increase as of
December 31, 2016
reflects only the Eco Services Hourly Pension Plan assumption of
3.00%
, as both the Eco Services Pension Equity Plan and the PQ Corporation Retirement Plan were frozen to new accruals as of
December 31, 2016
(and were included in the average at zero).
|
|
|
|
U.S.
|
|
Foreign
|
||||||||||||||
|
|
|
Years ended
December 31, |
|
Years ended
December 31, |
||||||||||||||
|
|
|
2017
|
|
2016
|
|
2015
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Discount rate
|
|
4.24
|
%
|
|
4.02
|
%
|
|
4.09
|
%
|
|
2.99
|
%
|
|
5.16
|
%
|
|
—
|
|
|
Rate of compensation increase
(3)
|
|
3.00
|
%
|
|
3.10
|
%
|
|
Age-based /
3.00% |
|
|
2.97
|
%
|
|
3.95
|
%
|
|
—
|
|
|
Expected return on assets
|
|
6.37
|
%
|
|
6.34
|
%
|
|
None
assumed |
|
|
3.58
|
%
|
|
5.62
|
%
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
(3)
|
The weighted average rate of compensation increase for the year ended
December 31, 2015
for the U.S. plans was
3.00%
for the Eco Services Hourly Pension Plan and an age-based assumption for the Eco Services Pension Equity Plan.
|
|
•
|
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 1 assets primarily include investments in publicly traded equity securities and mutual funds. These securities (or the underlying investments of the funds) are actively traded and valued using quoted prices for identical securities from the market exchanges.
|
|
•
|
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 2 assets primarily consist of fixed-income securities and comingled funds that are not actively traded or whose underlying investments are valued using observable marketplace inputs. The fair value of plan assets invested in fixed-income securities is generally determined using valuation models that use observable inputs such as interest rates, bond yields, low-volume market quotes and quoted prices for similar assets. Plan assets that are invested in comingled funds are valued using a unit price or net asset value (“NAV”) that is based on the underlying investments of the fund.
|
|
•
|
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. Level 3 assets include investments covered by insurance policies and real estate funds valued using significant unobservable inputs.
|
|
|
|
December 31, 2017
|
||||||||||||||
|
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||
|
Cash and cash equivalents
|
|
$
|
1,072
|
|
|
$
|
934
|
|
|
$
|
138
|
|
|
$
|
—
|
|
|
Equity securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
U.S. investment funds
|
|
56,309
|
|
|
43,625
|
|
|
12,684
|
|
|
—
|
|
||||
|
International investment funds
|
|
70,308
|
|
|
28,827
|
|
|
41,481
|
|
|
—
|
|
||||
|
Fixed income securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Government securities
|
|
11,433
|
|
|
—
|
|
|
11,433
|
|
|
—
|
|
||||
|
Corporate bonds
|
|
82,585
|
|
|
77,685
|
|
|
4,900
|
|
|
—
|
|
||||
|
Investment fund bonds
|
|
54,263
|
|
|
7,719
|
|
|
46,544
|
|
|
—
|
|
||||
|
Other:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Insurance policies
|
|
38,922
|
|
|
—
|
|
|
34,772
|
|
|
4,150
|
|
||||
|
Total
|
|
$
|
314,892
|
|
|
$
|
158,790
|
|
|
$
|
151,952
|
|
|
$
|
4,150
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
December 31, 2016
|
||||||||||||||
|
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||
|
Cash and cash equivalents
|
|
$
|
1,979
|
|
|
$
|
1,863
|
|
|
$
|
116
|
|
|
$
|
—
|
|
|
Equity securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
U.S. investment funds
|
|
60,179
|
|
|
41,529
|
|
|
18,650
|
|
|
—
|
|
||||
|
International investment funds
|
|
58,457
|
|
|
26,119
|
|
|
32,338
|
|
|
—
|
|
||||
|
Fixed income securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Government securities
|
|
25,437
|
|
|
—
|
|
|
25,437
|
|
|
—
|
|
||||
|
Corporate bonds
|
|
4,981
|
|
|
—
|
|
|
4,981
|
|
|
—
|
|
||||
|
Investment fund bonds
|
|
113,460
|
|
|
$
|
77,938
|
|
|
$
|
35,522
|
|
|
$
|
—
|
|
|
|
Other:
|
|
|
|
|
|
|
|
|
||||||||
|
Insurance policies
|
|
20,567
|
|
|
$
|
—
|
|
|
$
|
17,281
|
|
|
$
|
3,286
|
|
|
|
Total
|
|
$
|
285,060
|
|
|
$
|
147,449
|
|
|
$
|
134,325
|
|
|
$
|
3,286
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
Insurance Policies
|
||||||
|
|
|
2017
|
|
2016
|
||||
|
Beginning balance
|
|
$
|
3,286
|
|
|
$
|
—
|
|
|
Business Combination (May 4, 2016)
|
|
—
|
|
|
3,226
|
|
||
|
Actual return on plan assets
|
|
(41
|
)
|
|
23
|
|
||
|
Benefits paid
|
|
(48
|
)
|
|
(27
|
)
|
||
|
Contributions
|
|
466
|
|
|
236
|
|
||
|
Exchange rate changes
|
|
487
|
|
|
(172
|
)
|
||
|
Ending balance
|
|
$
|
4,150
|
|
|
$
|
3,286
|
|
|
|
|
|
|
|
||||
|
Year
|
|
U.S.
|
|
Foreign
|
||||
|
2018
|
|
$
|
14,626
|
|
|
$
|
2,588
|
|
|
2019
|
|
15,363
|
|
|
3,331
|
|
||
|
2020
|
|
15,718
|
|
|
2,943
|
|
||
|
2021
|
|
16,371
|
|
|
3,197
|
|
||
|
2022
|
|
15,373
|
|
|
3,630
|
|
||
|
Years 2023-2027
|
|
76,506
|
|
|
22,716
|
|
||
|
|
|
|
|
|
||||
|
|
|
December 31,
|
||||||
|
|
|
2017
|
|
2016
|
||||
|
Change in benefit obligation:
|
|
|
|
|
||||
|
Benefit obligation at beginning of period
|
|
$
|
13,225
|
|
|
$
|
—
|
|
|
Interest cost
|
|
489
|
|
|
328
|
|
||
|
Net transfer in
(4)
|
|
—
|
|
|
14,671
|
|
||
|
Benefits paid
|
|
(1,179
|
)
|
|
(767
|
)
|
||
|
Actuarial (gains) losses
|
|
246
|
|
|
(1,007
|
)
|
||
|
Benefit obligation at end of period
|
|
$
|
12,781
|
|
|
$
|
13,225
|
|
|
|
|
|
|
|
|
|
||
|
Change in plan assets:
|
|
|
|
|
|
|
||
|
Fair value of plan assets at beginning of period
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Employer contributions
|
|
1,179
|
|
|
767
|
|
||
|
Benefits paid
|
|
(1,179
|
)
|
|
(767
|
)
|
||
|
Fair value of plan assets at end of period
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
||||
|
Funded status of the plans (underfunded)
|
|
$
|
(12,781
|
)
|
|
$
|
(13,225
|
)
|
|
|
|
|
|
|
||||
|
(4)
|
Relates to the PQ Holdings defined benefit supplementary retirement plans assumed as part of the Business Combination.
|
|
|
|
December 31,
|
||||||
|
|
|
2017
|
|
2016
|
||||
|
Current liability
|
|
$
|
(1,115
|
)
|
|
$
|
(1,170
|
)
|
|
Noncurrent liability
|
|
(11,667
|
)
|
|
(12,055
|
)
|
||
|
Accumulated other comprehensive income
|
|
573
|
|
|
623
|
|
||
|
Net amount recognized
|
|
$
|
(12,209
|
)
|
|
$
|
(12,602
|
)
|
|
|
|
|
|
|
||||
|
|
|
December 31,
|
||||||
|
|
|
2017
|
|
2016
|
||||
|
Net gain
|
|
$
|
761
|
|
|
$
|
1,007
|
|
|
Gross amount recognized
|
|
761
|
|
|
1,007
|
|
||
|
Deferred income taxes
|
|
(188
|
)
|
|
(384
|
)
|
||
|
Net amount recognized
|
|
$
|
573
|
|
|
$
|
623
|
|
|
|
|
|
|
|
||||
|
|
|
Years ended
December 31, |
||||||||||
|
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Interest cost
|
|
$
|
489
|
|
|
$
|
328
|
|
|
$
|
—
|
|
|
Net periodic expense
|
|
$
|
489
|
|
|
$
|
328
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
||||||
|
Year
|
|
Amount
|
||
|
2018
|
|
$
|
1,115
|
|
|
2019
|
|
1,087
|
|
|
|
2020
|
|
1,056
|
|
|
|
2021
|
|
1,024
|
|
|
|
2022
|
|
987
|
|
|
|
Years 2023-2027
|
|
4,371
|
|
|
|
|
|
|
||
|
|
|
December 31,
|
||||||
|
|
|
2017
|
|
2016
|
||||
|
Change in benefit obligation:
|
|
|
|
|
||||
|
Benefit obligation at beginning of period
|
|
$
|
4,620
|
|
|
$
|
1,296
|
|
|
Service cost
|
|
21
|
|
|
37
|
|
||
|
Interest cost
|
|
174
|
|
|
151
|
|
||
|
Employee contributions
|
|
251
|
|
|
176
|
|
||
|
Plan amendments
|
|
—
|
|
|
(443
|
)
|
||
|
Benefits paid
|
|
(923
|
)
|
|
(484
|
)
|
||
|
Medical subsidies received
|
|
—
|
|
|
90
|
|
||
|
Premiums paid
|
|
(3
|
)
|
|
(2
|
)
|
||
|
Net transfer in
(5)
|
|
—
|
|
|
4,868
|
|
||
|
Actuarial (gains) losses
|
|
418
|
|
|
(1,057
|
)
|
||
|
Translation adjustment
|
|
54
|
|
|
(12
|
)
|
||
|
Benefit obligation at end of period
|
|
$
|
4,612
|
|
|
$
|
4,620
|
|
|
|
|
|
|
|
|
|
||
|
Change in plan assets:
|
|
|
|
|
|
|
||
|
Fair value of plan assets at beginning of period
|
|
—
|
|
|
—
|
|
||
|
Employer contributions
|
|
675
|
|
|
220
|
|
||
|
Employee contributions
|
|
251
|
|
|
176
|
|
||
|
Benefits paid
|
|
(923
|
)
|
|
(484
|
)
|
||
|
Medical subsidies received
|
|
—
|
|
|
90
|
|
||
|
Premiums paid
|
|
(3
|
)
|
|
(2
|
)
|
||
|
Fair value of plan assets at end of period
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
||||
|
Funded status of the plans (underfunded)
|
|
$
|
(4,612
|
)
|
|
$
|
(4,620
|
)
|
|
|
|
|
|
|
||||
|
(5)
|
Relates to the PQ Holdings retiree health plans assumed as part of the Business Combination.
|
|
|
|
December 31,
|
||||||
|
|
|
2017
|
|
2016
|
||||
|
Current liability
|
|
$
|
(561
|
)
|
|
$
|
(629
|
)
|
|
Noncurrent liability
|
|
(4,051
|
)
|
|
(3,991
|
)
|
||
|
Accumulated other comprehensive income
|
|
885
|
|
|
877
|
|
||
|
Net amount recognized
|
|
$
|
(3,727
|
)
|
|
$
|
(3,743
|
)
|
|
|
|
|
|
|
||||
|
|
|
December 31,
|
||||||
|
|
|
2017
|
|
2016
|
||||
|
Prior service credit
|
|
$
|
366
|
|
|
$
|
—
|
|
|
Net gain
|
|
719
|
|
|
1,163
|
|
||
|
Gross amount recognized
|
|
1,085
|
|
|
1,163
|
|
||
|
Deferred income taxes
|
|
(200
|
)
|
|
(286
|
)
|
||
|
Net amount recognized
|
|
$
|
885
|
|
|
$
|
877
|
|
|
|
|
|
|
|
||||
|
|
|
Years ended
December 31, |
||||||||||
|
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Service cost
|
|
$
|
21
|
|
|
$
|
37
|
|
|
$
|
39
|
|
|
Interest cost
|
|
174
|
|
|
151
|
|
|
57
|
|
|||
|
Amortization of prior service credit
|
|
(78
|
)
|
|
—
|
|
|
—
|
|
|||
|
Amortization of net gain
|
|
(45
|
)
|
|
(17
|
)
|
|
—
|
|
|||
|
Net periodic expense
|
|
$
|
72
|
|
|
$
|
171
|
|
|
$
|
96
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
December 31,
|
||
|
|
|
2017
|
|
2016
|
|
Benefit obligation:
|
|
|
|
|
|
Discount rate
|
|
3.53%
|
|
3.74%
|
|
Immediate trend rate
|
|
6.20%
|
|
6.84%
|
|
Ultimate trend rate
|
|
4.50%
|
|
4.50%
|
|
Year that the rate reaches ultimate trend rate
|
|
2037
|
|
2035
|
|
|
|
|
|
|
|
|
|
December 31,
|
||||
|
|
|
2017
|
|
2016
|
|
2015
|
|
Benefit cost:
|
|
|
|
|
|
|
|
Discount rate
|
|
3.74%
|
|
3.92%
|
|
4.36%
|
|
Immediate trend rate
|
|
6.84%
|
|
7.28%
|
|
N/A
|
|
Ultimate trend rate
|
|
4.50%
|
|
4.50%
|
|
N/A
|
|
Year that the rate reaches ultimate trend rate
|
|
2035
|
|
2035
|
|
N/A
|
|
|
|
|
|
|
|
|
|
|
|
1% Increase
|
|
1% Decrease
|
||||
|
Accumulated postretirement benefit obligation
|
|
$
|
172
|
|
|
$
|
(152
|
)
|
|
Periodic postretirement benefit cost
|
|
6
|
|
|
(5
|
)
|
||
|
|
|
|
|
|
||||
|
Year
|
|
Amount
|
||
|
2018
|
|
$
|
629
|
|
|
2019
|
|
607
|
|
|
|
2020
|
|
457
|
|
|
|
2021
|
|
413
|
|
|
|
2022
|
|
273
|
|
|
|
Years 2023-2027
|
|
1,015
|
|
|
|
|
|
|
||
|
|
|
Years ended
December 31, |
|||||||
|
|
|
2017
|
|
2016
|
|
2015
|
|||
|
Weighted average shares outstanding – Basic
|
|
111,299,670
|
|
|
78,016,005
|
|
|
22,615,787
|
|
|
Dilutive effect of unvested common shares with service conditions and assumed stock option exercises and conversions
|
|
369,367
|
|
|
—
|
|
|
—
|
|
|
Weighted average shares outstanding – Diluted
|
|
111,669,037
|
|
|
78,016,005
|
|
|
22,615,787
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
Years ended
December 31, |
||||||||||
|
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Numerator:
|
|
|
|
|
|
|
||||||
|
Net income (loss) attributable to PQ Group Holdings Inc.
|
|
$
|
57,603
|
|
|
$
|
(79,746
|
)
|
|
$
|
11,427
|
|
|
|
|
|
|
|
|
|
||||||
|
Denominator:
|
|
|
|
|
|
|
||||||
|
Weighted average shares outstanding – Basic
|
|
111,299,670
|
|
|
78,016,005
|
|
|
22,615,787
|
|
|||
|
Weighted average shares outstanding – Diluted
|
|
111,669,037
|
|
|
78,016,005
|
|
|
22,615,787
|
|
|||
|
Net income (loss) per share:
|
|
|
|
|
|
|
||||||
|
Basic income (loss) per share
|
|
$
|
0.52
|
|
|
$
|
(1.02
|
)
|
|
$
|
0.51
|
|
|
Diluted income (loss) per share
|
|
$
|
0.52
|
|
|
$
|
(1.02
|
)
|
|
$
|
0.51
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
December 31,
|
|||||||
|
|
|
2017
|
|
2016
|
|
2015
|
|||
|
Restricted stock awards with performance only targets not yet achieved
|
|
1,769,447
|
|
|
1,731,522
|
|
|
—
|
|
|
Stock options with performance only targets not yet achieved
|
|
586,523
|
|
|
417,086
|
|
|
293,150
|
|
|
Anti-dilutive restricted stock awards and restricted stock units
|
|
—
|
|
|
751,410
|
|
|
—
|
|
|
Anti-dilutive stock options
|
|
621,747
|
|
|
1,381,352
|
|
|
1,085,152
|
|
|
|
|
Number of Units
|
|
Weighted Average Exercise Price
|
|||
|
Outstanding at December 31, 2014
|
|
11,367
|
|
|
$
|
1,000
|
|
|
Granted
|
|
14,419
|
|
|
$
|
1,000
|
|
|
Forfeited
|
|
(693
|
)
|
|
$
|
1,000
|
|
|
Outstanding at December 31, 2015 and May 3, 2016
|
|
25,093
|
|
|
$
|
1,000
|
|
|
Exercisable at December 31, 2015 and May 3, 2016
|
|
4,939
|
|
|
$
|
1,000
|
|
|
|
|
|
|
|
|||
|
|
|
Number of Options
|
|
Weighted Average Exercise Price
|
|
Weighted Average Remaining Contractual Term (in years)
|
|
Aggregate Intrinsic Value
(in thousands)
|
|||||
|
Granted/assumed on May 4, 2016 in connection with the Business Combination
|
|
1,738,527
|
|
|
$
|
7.80
|
|
|
|
|
|
||
|
Granted
|
|
538,908
|
|
|
$
|
8.05
|
|
|
|
|
|
||
|
Forfeited
|
|
(478,997
|
)
|
|
$
|
7.49
|
|
|
|
|
|
||
|
Outstanding at December 31, 2016
|
|
1,798,438
|
|
|
$
|
7.96
|
|
|
|
|
|
||
|
Granted
|
|
1,051,496
|
|
|
$
|
13.70
|
|
|
|
|
|
||
|
Exercised
|
|
(32,366
|
)
|
|
$
|
8.04
|
|
|
|
|
|
||
|
Forfeited
|
|
(102,398
|
)
|
|
$
|
7.98
|
|
|
|
|
|
||
|
Outstanding at December 31, 2017
|
|
2,715,170
|
|
|
$
|
10.18
|
|
|
|
|
|
||
|
Vested or expected to vest at December 31, 2017
|
|
2,064,450
|
|
|
$
|
10.79
|
|
|
8.84
|
|
$
|
12,004
|
|
|
Exercisable at December 31, 2017
|
|
827,210
|
|
|
$
|
8.02
|
|
|
8.34
|
|
$
|
6,975
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
2017
|
|
2016
|
||||
|
Expected term (in years)
|
|
5.85
|
|
|
5.00
|
|
||
|
Expected volatility
|
|
34.85
|
%
|
|
45.79
|
%
|
||
|
Risk-free interest rate
|
|
2.00
|
%
|
|
1.54
|
%
|
||
|
Expected dividend yield
|
|
0.00
|
%
|
|
0.00
|
%
|
||
|
Weighted average grant date fair value of options granted
|
|
$
|
4.71
|
|
|
$
|
3.33
|
|
|
|
|
|
|
|
||||
|
|
|
Restricted Stock Awards
|
|
Restricted Stock Units
|
||||||||||
|
|
|
Number of
Shares |
|
Weighted Average Grant Date Fair Value (per share)
|
|
Number of
Units |
|
Weighted Average Grant Date Fair Value (per share)
|
||||||
|
Granted/assumed on May 4, 2016 in connection with the Business Combination
|
|
2,444,070
|
|
|
$
|
9.27
|
|
|
—
|
|
|
$
|
—
|
|
|
Granted
|
|
266,955
|
|
|
$
|
12.32
|
|
|
—
|
|
|
$
|
—
|
|
|
Vested
|
|
(207,915
|
)
|
|
$
|
12.32
|
|
|
—
|
|
|
$
|
—
|
|
|
Forfeited
|
|
(20,178
|
)
|
|
$
|
10.52
|
|
|
—
|
|
|
$
|
—
|
|
|
Nonvested as of December 31, 2016
|
|
2,482,932
|
|
|
$
|
9.34
|
|
|
—
|
|
|
$
|
—
|
|
|
Granted
|
|
51,907
|
|
|
$
|
16.11
|
|
|
1,654,690
|
|
|
$
|
16.97
|
|
|
Vested
|
|
(187,837
|
)
|
|
$
|
12.84
|
|
|
—
|
|
|
$
|
—
|
|
|
Forfeited
|
|
(250,365
|
)
|
|
$
|
12.03
|
|
|
—
|
|
|
$
|
—
|
|
|
Nonvested as of December 31, 2017
|
|
2,096,637
|
|
|
$
|
8.87
|
|
|
1,654,690
|
|
|
$
|
16.97
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Year
|
|
Amount
|
||
|
2018
|
|
$
|
16,779
|
|
|
2019
|
|
11,992
|
|
|
|
2020
|
|
9,695
|
|
|
|
2021
|
|
7,253
|
|
|
|
2022
|
|
5,145
|
|
|
|
Thereafter
|
|
12,432
|
|
|
|
|
|
$
|
63,296
|
|
|
|
|
|
||
|
Year
|
|
Amount
|
||
|
2018
|
|
$
|
24,113
|
|
|
2019
|
|
2,827
|
|
|
|
2020
|
|
1,188
|
|
|
|
2021
|
|
1,186
|
|
|
|
2022
|
|
1,186
|
|
|
|
Thereafter
|
|
4,538
|
|
|
|
|
|
$
|
35,038
|
|
|
|
|
|
||
|
|
|
Years ended
December 31, |
||||||||||
|
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Severance and other employee costs related to legacy Eco restructuring plan
|
|
$
|
830
|
|
|
$
|
5,093
|
|
|
$
|
3,971
|
|
|
Severance and other employee costs related to Performance Materials plant closure
|
|
4,711
|
|
|
—
|
|
|
—
|
|
|||
|
Other related costs
|
|
2,949
|
|
|
7,537
|
|
|
176
|
|
|||
|
|
|
$
|
8,490
|
|
|
$
|
12,630
|
|
|
$
|
4,147
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
Legacy Eco
Restructuring Plan
|
|
Performance Materials
Plant Closure
|
|
Total Restructuring
Charges
|
||||||
|
Balance at December 31, 2014
|
|
$
|
247
|
|
|
$
|
—
|
|
|
$
|
247
|
|
|
Restructuring charges
|
|
3,971
|
|
|
—
|
|
|
3,971
|
|
|||
|
Cash payments
|
|
(2,925
|
)
|
|
—
|
|
|
(2,925
|
)
|
|||
|
Balance at December 31, 2015
|
|
$
|
1,293
|
|
|
$
|
—
|
|
|
$
|
1,293
|
|
|
Restructuring charges
|
|
5,093
|
|
|
—
|
|
|
5,093
|
|
|||
|
Cash payments
|
|
(4,743
|
)
|
|
—
|
|
|
(4,743
|
)
|
|||
|
Balance at December 31, 2016
|
|
$
|
1,643
|
|
|
$
|
—
|
|
|
$
|
1,643
|
|
|
Restructuring charges
|
|
830
|
|
|
4,711
|
|
|
5,541
|
|
|||
|
Cash payments
|
|
(2,258
|
)
|
|
(1,588
|
)
|
|
(3,846
|
)
|
|||
|
Balance at December 31, 2017
|
|
$
|
215
|
|
|
$
|
3,123
|
|
|
$
|
3,338
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
2017
|
||||||||||||||
|
|
|
First Quarter
|
|
Second Quarter
|
|
Third Quarter
|
|
Fourth Quarter
|
||||||||
|
Sales
|
|
$
|
332,931
|
|
|
$
|
389,267
|
|
|
$
|
391,829
|
|
|
$
|
358,074
|
|
|
Gross profit
|
|
82,712
|
|
|
107,414
|
|
|
102,559
|
|
|
84,151
|
|
||||
|
Operating income
|
|
37,915
|
|
|
55,149
|
|
|
46,558
|
|
|
27,882
|
|
||||
|
Net income (loss)
|
|
(2,315
|
)
|
|
(1,670
|
)
|
|
(3,016
|
)
|
|
65,564
|
|
||||
|
Net income (loss) attributable to PQ Group Holdings Inc.
|
|
(2,454
|
)
|
|
(1,609
|
)
|
|
(3,345
|
)
|
|
65,011
|
|
||||
|
Net income (loss) per common share:
|
|
|
|
|
|
|
|
|
||||||||
|
Basic income (loss) per share
|
|
$
|
(0.02
|
)
|
|
$
|
(0.02
|
)
|
|
$
|
(0.03
|
)
|
|
$
|
0.49
|
|
|
Diluted income (loss) per share
|
|
$
|
(0.02
|
)
|
|
$
|
(0.02
|
)
|
|
$
|
(0.03
|
)
|
|
$
|
0.49
|
|
|
Weighted average shares outstanding:
|
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
|
103,947,888
|
|
|
104,015,815
|
|
|
104,096,837
|
|
|
133,138,140
|
|
||||
|
Diluted
|
|
103,947,888
|
|
|
104,015,815
|
|
|
104,096,837
|
|
|
133,895,646
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
2016
|
||||||||||||||
|
|
|
First Quarter
|
|
Second Quarter
|
|
Third Quarter
|
|
Fourth Quarter
|
||||||||
|
Sales
|
|
$
|
93,913
|
|
|
$
|
277,554
|
|
|
$
|
369,979
|
|
|
$
|
322,731
|
|
|
Gross profit
|
|
26,101
|
|
|
62,298
|
|
|
95,299
|
|
|
70,394
|
|
||||
|
Operating income
|
|
8,048
|
|
|
16,749
|
|
|
44,254
|
|
|
15,139
|
|
||||
|
Net income (loss)
|
|
(3,131
|
)
|
|
(76,948
|
)
|
|
(9,606
|
)
|
|
10,527
|
|
||||
|
Net income (loss) attributable to PQ Group Holdings Inc.
|
|
(3,131
|
)
|
|
(77,262
|
)
|
|
(10,017
|
)
|
|
10,664
|
|
||||
|
Net income (loss) per common share:
|
|
|
|
|
|
|
|
|
||||||||
|
Basic loss per share
|
|
$
|
(0.14
|
)
|
|
$
|
(0.99
|
)
|
|
$
|
(0.10
|
)
|
|
$
|
0.10
|
|
|
Diluted loss per share
|
|
$
|
(0.14
|
)
|
|
$
|
(0.99
|
)
|
|
$
|
(0.10
|
)
|
|
$
|
0.10
|
|
|
Weighted average shares outstanding:
|
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
|
22,694,161
|
|
|
77,842,216
|
|
|
103,783,719
|
|
|
103,947,888
|
|
||||
|
Diluted
|
|
22,694,161
|
|
|
77,842,216
|
|
|
103,783,719
|
|
|
103,947,888
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
Years ended December 31,
|
||||||||||
|
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Cash paid during the year for:
|
|
|
|
|
|
|
||||||
|
Income taxes
|
|
$
|
29,199
|
|
.
|
$
|
16,981
|
|
|
$
|
8
|
|
|
Interest
|
|
170,131
|
|
|
132,579
|
|
|
44,074
|
|
|||
|
Non-cash investing activity:
|
|
|
|
|
|
|
||||||
|
Capital expenditures acquired on account but unpaid as of the period end
|
|
18,762
|
|
|
18,161
|
|
|
624
|
|
|||
|
Non-cash financing activities:
|
|
|
|
|
|
|
||||||
|
Equity consideration for the Business Combination (Note 6)
|
|
—
|
|
|
910,800
|
|
|
—
|
|
|||
|
Debt assumed in the Business Combination (Note 6)
|
|
—
|
|
|
22,911
|
|
|
—
|
|
|||
|
Debt assumed in the Acquisition (Note 7)
|
|
16,609
|
|
|
—
|
|
|
—
|
|
|||
|
Non-cash equity contribution (Note 26)
|
|
—
|
|
|
—
|
|
|
1,600
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
|
Years ended
December 31, |
||||||
|
|
2017
|
|
2016
|
||||
|
Stock compensation expense
|
$
|
8,799
|
|
|
$
|
7,029
|
|
|
Equity in income (loss) of subsidiaries
|
66,402
|
|
|
(72,717
|
)
|
||
|
Net income (loss)
|
57,603
|
|
|
(79,746
|
)
|
||
|
Other comprehensive income (loss), net of tax:
|
|
|
|
||||
|
Pension and postretirement benefits
|
(101
|
)
|
|
6,865
|
|
||
|
Net (loss) gain from hedging activities
|
(3,590
|
)
|
|
4,557
|
|
||
|
Foreign currency translation
|
61,713
|
|
|
(65,781
|
)
|
||
|
Total other comprehensive income (loss)
|
58,022
|
|
|
(54,359
|
)
|
||
|
Comprehensive income (loss)
|
$
|
115,625
|
|
|
$
|
(134,105
|
)
|
|
|
|
|
|
||||
|
|
December 31, 2017
|
|
December 31, 2016
|
||||
|
ASSETS
|
|
|
|
||||
|
Total current assets
|
$
|
—
|
|
|
$
|
—
|
|
|
Investment in subsidiaries
|
1,628,000
|
|
|
1,022,880
|
|
||
|
Total assets
|
$
|
1,628,000
|
|
|
$
|
1,022,880
|
|
|
LIABILITIES
|
|
|
|
||||
|
Total current liabilities
|
$
|
—
|
|
|
$
|
—
|
|
|
Total liabilities
|
—
|
|
|
—
|
|
||
|
STOCKHOLDERS' EQUITY
|
|
|
|
||||
|
Common stock ($0.01 par); authorized shares 450,000,000; issued shares 135,244,379 and 106,452,330 on December 31, 2017 and December 31, 2016, respectively; outstanding shares 135,244,379 and 106,430,811 on December 31, 2017 and December 31, 2016, respectively
|
1,352
|
|
|
73
|
|
||
|
Preferred stock ($0.01 par); authorized shares 50,000,000; no shares issued or outstanding on December 31, 2017 and December 31, 2016
|
—
|
|
|
—
|
|
||
|
Additional paid-in capital
|
1,655,114
|
|
|
1,167,137
|
|
||
|
Accumulated deficit
|
(32,327
|
)
|
|
(90,380
|
)
|
||
|
Treasury stock, at cost; shares 21,519 on December 31, 2016
|
—
|
|
|
(239
|
)
|
||
|
Accumulated other comprehensive income (loss)
|
4,311
|
|
|
(53,711
|
)
|
||
|
Total PQ Group Holdings Inc. equity
|
1,628,000
|
|
|
1,022,880
|
|
||
|
Total liabilities and equity
|
$
|
1,628,000
|
|
|
$
|
1,022,880
|
|
|
|
|
|
|
||||
|
|
Years ended
December 31, |
||||||
|
|
2017
|
|
2016
|
||||
|
Cash flows from operating activities:
|
|
|
|
||||
|
Net income (loss)
|
$
|
57,603
|
|
|
$
|
(79,746
|
)
|
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
|
|
|
|
||||
|
Equity in net (income) loss from subsidiaries
|
(66,402
|
)
|
|
72,717
|
|
||
|
Stock compensation expense
|
8,799
|
|
|
7,029
|
|
||
|
Net cash provided by operating activities
|
—
|
|
|
—
|
|
||
|
Cash flows from investing activities:
|
|
|
|
||||
|
Investment in subsidiaries
|
(480,696
|
)
|
|
—
|
|
||
|
Net cash used in investing activities
|
(480,696
|
)
|
|
—
|
|
||
|
Cash flows from financing activities:
|
|
|
|
||||
|
IPO proceeds
|
507,500
|
|
|
—
|
|
||
|
IPO costs
|
(26,804
|
)
|
|
—
|
|
||
|
Net cash provided by financing activities
|
480,696
|
|
|
—
|
|
||
|
Effect of exchange rate changes on cash and cash equivalents
|
—
|
|
|
—
|
|
||
|
Net change in cash and cash equivalents
|
—
|
|
|
—
|
|
||
|
Cash and cash equivalents at beginning of period
|
—
|
|
|
—
|
|
||
|
Cash and cash equivalents at end of period
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
||||
|
|
December 31, 2017
|
|
December 31, 2016
|
||||
|
ASSETS
|
|
|
|
||||
|
Cash
|
$
|
13,304
|
|
|
$
|
3,580
|
|
|
Trade receivables, net:
|
|
|
|
||||
|
Receivables from third parties
|
25,302
|
|
|
31,836
|
|
||
|
Receivables from affiliates
|
43,837
|
|
|
46,891
|
|
||
|
Non-trade receivables from affiliates
|
2,475
|
|
|
7,250
|
|
||
|
Inventories
|
98,438
|
|
|
98,186
|
|
||
|
Other current assets
|
290
|
|
|
1,328
|
|
||
|
Total current assets
|
183,646
|
|
|
189,071
|
|
||
|
Property, plant and equipment, net
|
132,258
|
|
|
132,645
|
|
||
|
Intangible assets
|
6,067
|
|
|
—
|
|
||
|
Other long-term assets
|
1,125
|
|
|
4,108
|
|
||
|
Total assets
|
$
|
323,096
|
|
|
$
|
325,824
|
|
|
LIABILITIES
|
|
|
|
||||
|
Trade accounts payable
|
$
|
9,095
|
|
|
$
|
8,585
|
|
|
Accounts payable to affiliates
|
10,022
|
|
|
14,005
|
|
||
|
Other current liabilities
|
4,873
|
|
|
8,668
|
|
||
|
Total current liabilities
|
23,990
|
|
|
31,258
|
|
||
|
Other long-term liabilities
|
1,436
|
|
|
1,400
|
|
||
|
Total liabilities
|
25,426
|
|
|
32,658
|
|
||
|
Commitments and contingencies (note 12)
|
|
|
|
||||
|
PARTNERS’ CAPITAL
|
|
|
|
||||
|
Contributed capital
|
54,930
|
|
|
54,930
|
|
||
|
Accumulated earnings
|
242,740
|
|
|
238,236
|
|
||
|
Net partners’ capital
|
297,670
|
|
|
293,166
|
|
||
|
Total liabilities and partners' capital
|
$
|
323,096
|
|
|
$
|
325,824
|
|
|
|
|
|
|
||||
|
|
Years ended
December 31, |
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Net sales
|
$
|
178,751
|
|
|
$
|
168,875
|
|
|
$
|
170,649
|
|
|
Related party sales
|
108,798
|
|
|
93,655
|
|
|
148,986
|
|
|||
|
Total net sales
|
287,549
|
|
|
262,530
|
|
|
319,635
|
|
|||
|
Cost of goods sold
|
75,597
|
|
|
63,591
|
|
|
97,995
|
|
|||
|
Related party cost of goods sold
|
80,992
|
|
|
78,316
|
|
|
89,389
|
|
|||
|
Total cost of goods sold
|
156,589
|
|
|
141,907
|
|
|
187,384
|
|
|||
|
Gross profit
|
130,960
|
|
|
120,623
|
|
|
132,251
|
|
|||
|
Selling, general and administrative expenses (SG&A)
|
5,777
|
|
|
3,069
|
|
|
4,510
|
|
|||
|
Related party SG&A
|
31,744
|
|
|
34,018
|
|
|
31,475
|
|
|||
|
Operating income
|
93,439
|
|
|
83,536
|
|
|
96,266
|
|
|||
|
Interest expense, net
|
105
|
|
|
169
|
|
|
281
|
|
|||
|
Other expense, net
|
830
|
|
|
505
|
|
|
2,553
|
|
|||
|
Net income
|
92,504
|
|
|
82,862
|
|
|
93,432
|
|
|||
|
Accumulated earnings at beginning of year
|
238,236
|
|
|
180,374
|
|
|
146,942
|
|
|||
|
Dividends paid
|
(88,000
|
)
|
|
(25,000
|
)
|
|
(60,000
|
)
|
|||
|
Accumulated earnings at end of year
|
$
|
242,740
|
|
|
$
|
238,236
|
|
|
$
|
180,374
|
|
|
|
|
|
|
|
|
||||||
|
|
Contributed capital
|
|
Accumulated earnings
|
|
Net partners' capital
|
||||||
|
PQ Corporation:
|
|
|
|
|
|
||||||
|
Balance, December 31, 2014
|
$
|
27,465
|
|
|
$
|
73,471
|
|
|
$
|
100,936
|
|
|
Dividends paid
|
|
|
(30,000
|
)
|
|
(30,000
|
)
|
||||
|
Net income
|
|
|
46,716
|
|
|
46,716
|
|
||||
|
Balance, December 31, 2015
|
$
|
27,465
|
|
|
$
|
90,187
|
|
|
$
|
117,652
|
|
|
Dividends paid
|
|
|
(12,500
|
)
|
|
(12,500
|
)
|
||||
|
Net income
|
|
|
41,431
|
|
|
41,431
|
|
||||
|
Balance, December 31, 2016
|
$
|
27,465
|
|
|
$
|
119,118
|
|
|
$
|
146,583
|
|
|
Dividends paid
|
|
|
(44,000
|
)
|
|
(44,000
|
)
|
||||
|
Net income
|
|
|
46,252
|
|
|
46,252
|
|
||||
|
Balance, December 31, 2017
|
27,465
|
|
|
$
|
121,370
|
|
|
$
|
148,835
|
|
|
|
CRI Zeolites, Inc.:
|
|
|
|
|
|
||||||
|
Balance, December 31, 2014
|
$
|
27,465
|
|
|
$
|
73,471
|
|
|
$
|
100,936
|
|
|
Dividends paid
|
|
|
(30,000
|
)
|
|
(30,000
|
)
|
||||
|
Net income
|
|
|
46,716
|
|
|
46,716
|
|
||||
|
Balance, December 31, 2015
|
$
|
27,465
|
|
|
$
|
90,187
|
|
|
$
|
117,652
|
|
|
Dividends paid
|
|
|
(12,500
|
)
|
|
(12,500
|
)
|
||||
|
Net income
|
|
|
41,431
|
|
|
41,431
|
|
||||
|
Balance, December 31, 2016
|
$
|
27,465
|
|
|
$
|
119,118
|
|
|
$
|
146,583
|
|
|
Dividends paid
|
|
|
(44,000
|
)
|
|
(44,000
|
)
|
||||
|
Net income
|
|
|
46,252
|
|
|
46,252
|
|
||||
|
Balance, December 31, 2017
|
$
|
27,465
|
|
|
$
|
121,370
|
|
|
$
|
148,835
|
|
|
Total partners' capital at December 31, 2014
|
$
|
54,930
|
|
|
$
|
146,942
|
|
|
$
|
201,872
|
|
|
Total partners' capital at December 31, 2015
|
$
|
54,930
|
|
|
$
|
180,374
|
|
|
$
|
235,304
|
|
|
Total partners' capital at December 31, 2016
|
$
|
54,930
|
|
|
$
|
238,236
|
|
|
$
|
293,166
|
|
|
Total partners' capital at December 31, 2017
|
$
|
54,930
|
|
|
$
|
242,740
|
|
|
$
|
297,670
|
|
|
|
|
|
|
|
|
||||||
|
|
Years ended
December 31, |
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Cash flows from operating activities:
|
|
|
|
|
|
||||||
|
Net income
|
$
|
92,504
|
|
|
$
|
82,862
|
|
|
$
|
93,432
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities
|
|
|
|
|
|
||||||
|
Depreciation and amortization
|
14,260
|
|
|
13,066
|
|
|
10,294
|
|
|||
|
Loss on sale or disposal of capital assets
|
178
|
|
|
26
|
|
|
—
|
|
|||
|
Impairment of cost investment
|
3,000
|
|
|
—
|
|
|
—
|
|
|||
|
Net change in returns allowance
|
88
|
|
|
(445
|
)
|
|
17
|
|
|||
|
Net change in inventory reserve
|
867
|
|
|
—
|
|
|
9
|
|
|||
|
Working capital changes that provided (used) cash:
|
|
|
|
|
|
||||||
|
Receivables, including affiliates
|
14,275
|
|
|
(16,589
|
)
|
|
(26,372
|
)
|
|||
|
Inventories
|
(1,119
|
)
|
|
(14,726
|
)
|
|
16,384
|
|
|||
|
Other current assets
|
1,038
|
|
|
219
|
|
|
(243
|
)
|
|||
|
Accounts payable, including affiliates
|
(7,377
|
)
|
|
4,263
|
|
|
(4,095
|
)
|
|||
|
Other current liabilities
|
(3,795
|
)
|
|
(3,669
|
)
|
|
4,025
|
|
|||
|
Other long-term liabilities
|
—
|
|
|
(952
|
)
|
|
522
|
|
|||
|
Other long-term assets
|
(230
|
)
|
|
—
|
|
|
—
|
|
|||
|
Net cash provided by operating activities
|
113,689
|
|
|
64,055
|
|
|
93,973
|
|
|||
|
Cash flows from investing activities:
|
|
|
|
|
|
||||||
|
Purchases of property, plant and equipment
|
(9,465
|
)
|
|
(23,982
|
)
|
|
(18,619
|
)
|
|||
|
Purchase of license
|
(6,500
|
)
|
|
—
|
|
|
—
|
|
|||
|
Investment, at cost
|
—
|
|
|
—
|
|
|
(3,000
|
)
|
|||
|
Net cash used for investing activities
|
(15,965
|
)
|
|
(23,982
|
)
|
|
(21,619
|
)
|
|||
|
Cash flows from financing activities:
|
|
|
|
|
|
||||||
|
Proceeds from line of credit
|
5,000
|
|
|
31,142
|
|
|
78,000
|
|
|||
|
Payments on line of credit
|
(5,000
|
)
|
|
(46,142
|
)
|
|
(87,000
|
)
|
|||
|
Payments of cash dividends
|
(88,000
|
)
|
|
(25,000
|
)
|
|
(60,000
|
)
|
|||
|
Net cash used for financing activities
|
(88,000
|
)
|
|
(40,000
|
)
|
|
(69,000
|
)
|
|||
|
Net change in cash
|
9,724
|
|
|
73
|
|
|
3,354
|
|
|||
|
Cash at beginning of period
|
3,580
|
|
|
3,507
|
|
|
153
|
|
|||
|
Cash at end of period
|
$
|
13,304
|
|
|
$
|
3,580
|
|
|
$
|
3,507
|
|
|
Non-cash investing activity:
|
|
|
|
|
|
||||||
|
Capital expenditures acquired on account but unpaid
|
$
|
3,904
|
|
|
$
|
3,173
|
|
|
$
|
2,604
|
|
|
|
|
|
|
|
|
||||||
|
PQ
|
50%
|
|
CRI
|
50%
|
|
|
|
December 31,
|
||||||
|
|
|
2017
|
|
2016
|
||||
|
Trade accounts receivable
|
|
$
|
69,876
|
|
|
$
|
79,377
|
|
|
Allowance
|
|
(737
|
)
|
|
(650
|
)
|
||
|
|
|
$
|
69,139
|
|
|
$
|
78,727
|
|
|
|
|
|
|
|
||||
|
|
|
December 31,
|
||||||
|
|
|
2017
|
|
2016
|
||||
|
Finished products and work in process
|
|
$
|
92,905
|
|
|
$
|
91,608
|
|
|
Raw materials and containers
|
|
5,533
|
|
|
6,578
|
|
||
|
|
|
$
|
98,438
|
|
|
$
|
98,186
|
|
|
|
|
|
|
|
||||
|
|
|
December 31,
|
||||||
|
|
|
2017
|
|
2016
|
||||
|
Land and buildings
|
|
$
|
49,508
|
|
|
$
|
35,298
|
|
|
Machinery and equipment
|
|
179,933
|
|
|
161,185
|
|
||
|
Construction in progress
|
|
6,468
|
|
|
33,356
|
|
||
|
|
|
235,909
|
|
|
229,839
|
|
||
|
Less: accumulated depreciation
|
|
(103,651
|
)
|
|
(97,194
|
)
|
||
|
|
|
$
|
132,258
|
|
|
$
|
132,645
|
|
|
|
|
|
|
|
||||
|
|
|
December 31,
|
||||||
|
|
|
2017
|
|
2016
|
||||
|
Accrued royalties and license fees
|
|
$
|
2,862
|
|
|
$
|
5,305
|
|
|
Accrued commissions
|
|
819
|
|
|
863
|
|
||
|
Accrued rebates
|
|
—
|
|
|
950
|
|
||
|
Accrued other
|
|
1,192
|
|
|
1,550
|
|
||
|
|
|
$
|
4,873
|
|
|
$
|
8,668
|
|
|
|
|
|
|
|
||||
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|