Delaware | 001-32669 | 20-2868245 | ||
(State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
2
Aug-09 | ||||||||||||||||||||||||||||||||
2007 | 2008 | LTM | 2009P | 2010P | 2011P | 2012P | 2013P | |||||||||||||||||||||||||
Global Revenues |
$ | 1,426 | $ | 1,485 | $ | 1,071 | $ | 1,041 | $ | 1,148 | $ | 1,203 | $ | 1,241 | $ | 1,279 | ||||||||||||||||
% growth |
0.3 | % | 4.1 | % | n.a. | (29.9 | %) | 10.3 | % | 4.8 | % | 3.2 | % | 3.1 | % | |||||||||||||||||
Gross Profit |
$ | 116 | $ | 65 | $ | 110 | $ | 130 | $ | 146 | $ | 176 | $ | 183 | $ | 194 | ||||||||||||||||
% margin |
8.4 | % | 4.6 | % | 10.8 | % | 13.1 | % | 13.4 | % | 15.4 | % | 15.5 | % | 16.0 | % | ||||||||||||||||
EBITDAR |
$ | 140 | $ | 84 | $ | 114 | $ | 126 | $ | 130 | $ | 162 | $ | 168 | $ | 179 | ||||||||||||||||
% margin |
10.2 | % | 5.9 | % | 11.3 | % | 12.7 | % | 11.9 | % | 14.2 | % | 14.3 | % | 14.8 | % | ||||||||||||||||
Capex |
$ | 71 | $ | 38 | $ | 26 | $ | 22 | $ | 96 | $ | 53 | $ | 48 | $ | 47 | ||||||||||||||||
% of revenues |
5.1 | % | 2.7 | % | 2.5 | % | 2.2 | % | 8.8 | % | 4.7 | % | 4.1 | % | 3.9 | % |
Aug-09 | ||||||||||||||||||||||||||||||||
2007 | 2008 | LTM | 2009P | 2010P | 2011P | 2012P | 2013P | |||||||||||||||||||||||||
Global Revenues |
$ | 1,380 | $ | 1,428 | $ | 1,013 | $ | 991 | $ | 1,091 | $ | 1,140 | $ | 1,176 | $ | 1,212 | ||||||||||||||||
% growth |
(2.9 | %) | 3.5 | % | n.a. | (30.6 | %) | 10.0 | % | 4.5 | % | 3.2 | % | 3.1 | % | |||||||||||||||||
Gross Profit |
$ | 112 | $ | 57 | $ | 96 | $ | 115 | $ | 135 | $ | 163 | $ | 168 | $ | 178 | ||||||||||||||||
% margin |
8.1 | % | 4.0 | % | 9.5 | % | 11.6 | % | 12.4 | % | 14.3 | % | 14.3 | % | 14.7 | % | ||||||||||||||||
EBITDAR |
$ | 140 | $ | 78 | $ | 102 | $ | 111 | $ | 121 | $ | 150 | $ | 156 | $ | 166 | ||||||||||||||||
% margin |
10.1 | % | 5.5 | % | 10.1 | % | 11.2 | % | 11.1 | % | 13.2 | % | 13.3 | % | 13.7 | % | ||||||||||||||||
Capex |
$ | 69 | $ | 37 | $ | 25 | $ | 21 | $ | 95 | $ | 52 | $ | 47 | $ | 46 | ||||||||||||||||
% of revenues |
5.0 | % | 2.6 | % | 2.5 | % | 2.1 | % | 8.7 | % | 4.6 | % | 4.0 | % | 3.8 | % |
Aug-09 | ||||||||||||||||||||||||||||||||
2007 | 2008 | LTM | 2009P | 2010P | 2011P | 2012P | 2013P | |||||||||||||||||||||||||
Global Revenues |
$ | 46 | $ | 57 | $ | 57 | $ | 49 | $ | 58 | $ | 64 | $ | 66 | $ | 67 | ||||||||||||||||
% growth |
24.3 | % | n.a. | (13.8 | %) | 17.5 | % | 10.2 | % | 3.0 | % | 2.8 | % | |||||||||||||||||||
Gross Profit |
$ | 5 | $ | 8 | $ | 14 | $ | 16 | $ | 11 | $ | 13 | $ | 14 | $ | 15 | ||||||||||||||||
% margin |
10.0 | % | 14.2 | % | 23.9 | % | 31.9 | % | 18.6 | % | 20.6 | % | 21.8 | % | 22.5 | % | ||||||||||||||||
EBITDAR |
$ | 0 | $ | 6 | $ | 12 | $ | 14 | $ | 9 | $ | 11 | $ | 12 | $ | 13 | ||||||||||||||||
% margin |
0.0 | % | 0.4 | % | 1.2 | % | 1.4 | % | 0.8 | % | 1.0 | % | 1.1 | % | 1.1 | % | ||||||||||||||||
Capex |
$ | 2 | $ | 1 | $ | 1 | $ | 1 | $ | 1 | $ | 1 | $ | 1 | $ | 1 | ||||||||||||||||
% of revenues |
0.2 | % | 0.1 | % | 0.1 | % | 0.1 | % | 0.1 | % | 0.1 | % | 0.1 | % | 0.1 | % |
3
Year Ended December 31, | ||||||||||||
2007 | 2008 | LTM | ||||||||||
(Millions of dollars, except per share) | ||||||||||||
Net income (loss)(a) |
($106 | ) | ($498 | ) | ($484 | ) | ||||||
Interest and debt expense |
50 | 54 | 41 | |||||||||
Net interest expense on borrowings with affiliates and interest
income(b) |
(2 | ) | (1 | ) | (0 | ) | ||||||
Equity in net earnings of equity method investees(b) |
(2 | ) | 1 | | ||||||||
Income tax provision (benefit) |
43 | (54 | ) | (37 | ) | |||||||
Depreciation and amortization expense |
112 | 115 | 68 | |||||||||
EBITDA |
95 | (383 | ) | (412 | ) | |||||||
Restructuring and Reorganization items |
| 14 | 55 | |||||||||
Loss from discontinued operations(c) |
1 | 3 | 127 | |||||||||
Loss on
deconsolidation of subsidiary |
| | 1 | |||||||||
Provision for environmental remediation and restoration, net of
reimbursements |
2 | 0 | (0 | ) | ||||||||
Extraordinary, unusual or non-recurring items(d) |
10 | 12 | 7 | |||||||||
Gain on sale of assets |
| (25 | ) | (7 | ) | |||||||
Noncash charges constituting: |
||||||||||||
Foreign currency (gains)/losses(i) |
(1 | ) | 6 | 7 | ||||||||
(Gain) loss on sales of accounts receivable(e) |
2 | 3 | 1 | |||||||||
Write-downs of property, plant and equipment and other
assets(f) |
10 | 2 | 3 | |||||||||
Impairment of tangible and intangible assets |
| 434 | 314 | |||||||||
Asset retirement obligations(g) |
(0 | ) | (3 | ) | (3 | ) | ||||||
Noncash stock-based compensation, noncash pension and
postretirement cost and accretion expense |
20 | 22 | 23 | |||||||||
Other items(h) |
(0 | ) | (1 | ) | (2 | ) | ||||||
EBITDAR |
$ | 140 | $ | 84 | $ | 114 |
4
(a) | Net income (loss) includes income (loss) associated with our Savannah sulfate facility, which was closed in September 2004, of $(1.7) million and $(3.5) million for the years ended December 31, 2008 and 2007. For 2008, net loss also includes legal and professional fees associated with the companys evaluation of strategic options including the preparation of the Chapter 11 filing. | |
(b) | Included as a component of other income (expense) in our Consolidated Statements of Operations. | |
(c) | Includes provisions for environmental remediation and restoration, net of reimbursements, related to our former forest products operations, thorium compounds manufacturing, uranium and refining operations of $(0.1) million and ($0.8) million for the years ended December 31, 2008 and 2007. LTM loss from discontinued operations includes losses and impairments related Uerdingen. | |
(d) | The 2008 amount represents costs associated with the work force reduction programs in the U.S. and Germany as described in Note 7 to the Consolidated Financial Statements included in Item 15(a) of this Annual Report on Form 10-K. The 2007 amount represents costs associated with a work force reduction program in the U.S. | |
(e) | (Gain) loss on the sales of accounts receivable under an asset securitization, monetization or a factoring program. Net of interest income accreted upon collection of securitized receivables. | |
(f) | The 2007 amount includes $3.8 million related to the raw materials feed project at the companys Savannah, Georgia, facility and $3.5 million related to the write-down of a system project that will no longer be implemented as originally planned. | |
(g) | Resulted primarily from updating our estimates of closure costs (including timing) related to our former Mobile, Alabama, synthetic rutile facility and the former Savannah, Georgia, sulfate facility, which represents extraordinary, unusual or non-recurring items as defined within our credit agreement. | |
(h) | Other items adjusted for per the EBITDAR definition. | |
(i) | The EBITDAR definition for 2008 and 2009 differ in how they treat foreign exchange gains and losses. In 2008, they are adjusted from EBITDAR for 2009 only certain gains and losses are adjusted. |
5
TRONOX INCORPORATED |
||||
Date: October 7, 2009 |
||||
By: | /s/ Michael J. Foster | |||
Name: | Michael J. Foster | |||
Title: | Vice President, General Counsel and Secretary | |||
6