CBT 8-K
Cabot Corp (CBT)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported):
(Exact name of Registrant as Specified in Its Charter)
(State or Other Jurisdiction of Incorporation) |
(Commission File Number) |
(IRS Employer Identification No.) |
|
|
|
|
||
(Address of Principal Executive Offices) |
|
(Zip Code) |
Registrant’s Telephone Number, Including Area Code:
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
|
Written communication pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
|
|
|
|
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
|
|
|
|
|
Pre-commencement communication pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
|
|
|
|
|
Pre-commencement communication pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR §230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR §240.12b-2). 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. ☐ |
Securities registered pursuant to Section 12(b) of the Act:
Title of each class |
Trading Symbol(s) |
Name of each exchange on which registered |
Item 2.02 Results of Operations and Financial Condition.
On August 4, 2025, Cabot Corporation issued a press release announcing operating results for its fiscal quarter ended June 30, 2025. A copy of the press release is furnished herewith as Exhibit 99.1.
Item 9.01 Financial Statements and Exhibits.
Exhibit No. |
|
Description |
|
|
|
Exhibit 99.1** |
|
|
|
|
|
Exhibit 104* |
|
Cover Page Interactive Data File (embedded within the Inline XBRL document) |
* Filed herewith.
** Furnished herewith.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
CABOT CORPORATION
By: /s/ Lisa M. Dumont
Name: Lisa M. Dumont
Title: Vice President, Controller and
Chief Accounting Officer
Date: August 4, 2025
Exhibit 99.1
Investor Contact: Steve Delahunt
(617) 342-6255
CABOT CORP REPORTS THIRD QUARTER FISCAL 2025 RESULTS
Diluted Earnings Per Share (“EPS”) of $1.86 and Adjusted EPS of $1.90
BOSTON (August 4, 2025)-- Cabot Corporation (NYSE: CBT) today announced results for its third quarter of fiscal year 2025.
Q3 FY25 Key Highlights
(In millions, except per share amounts) |
Three Months Ended |
Nine Months Ended |
||
|
6/30/25 |
6/30/24 |
6/30/25 |
6/30/24 |
|
|
|
|
|
Net sales and other operating revenues |
$ 923 |
$ 1,016 |
$ 2,814 |
$ 2,993 |
Net income (loss) attributable to Cabot Corporation |
$ 101 |
$ 109 |
$ 288 |
$ 243 |
|
|
|
|
|
|
|
|
|
|
Net earnings (loss) per share attributable to Cabot Corporation |
$ 1.86 |
$ 1.94 |
$ 5.22 |
$ 4.30 |
Less: Certain items after tax per share |
$ (0.04) |
$ 0.02 |
$ (0.34) |
$ (0.95) |
Adjusted EPS |
$ 1.90 |
$ 1.92 |
$ 5.56 |
$ 5.25 |
|
||||
Sean Keohane, Cabot President and Chief Executive Officer commented: “Despite a challenging demand environment, I am pleased with our third quarter financial performance as we delivered Adjusted Earnings Per Share of $1.90. This strong financial performance is a testament
Page 1
Exhibit 99.1
to our team's disciplined execution in a highly dynamic environment. We remain focused on managing pricing and costs and leveraging our global footprint to adeptly respond to uncertainty from tariffs and a weaker global macroeconomic environment. EBIT in our Reinforcement Materials segment declined $8 million, or 6%, and EBIT in our Performance Materials segment increased by $2 million, or 4%. Both segments continue to manage through a challenging demand environment through optimization and cost management efforts."
Keohane continued, “During the third quarter, we delivered strong operating cash flow of $249 million and returned $64 million of cash to our shareholders through $24 million in dividends and $40 million in share repurchases. Furthermore, our balance sheet strength is reflected in our Net Debt to EBITDA ratio of 1.3x and liquidity of $1.4 billion.”
Financial Detail
For the third quarter of fiscal 2025, net income attributable to Cabot Corporation was $101 million ($1.86 per diluted common share). Net income reflects an after-tax per share charge from certain items of $0.04. Adjusted EPS for the third quarter of fiscal 2025 was $1.90 per share.
Segment Results
Reinforcement Materials – Third quarter fiscal 2025 EBIT in Reinforcement Materials decreased by $8 million compared to the third quarter of fiscal 2024. The decrease in EBIT was primarily driven by lower volumes in Asia Pacific and the Americas.
Global and regional volume changes for Reinforcement Materials for the third quarter of fiscal 2025 as compared to the same quarter of the prior year are set forth in the table below:
|
Third Quarter Year-over-Year Change |
Global Reinforcement Materials Volumes |
(8%) |
Asia Pacific |
(11%) |
Europe, Middle East, Africa |
4% |
Americas |
(9%) |
Performance Chemicals – Third quarter fiscal 2025 EBIT in Performance Chemicals increased by $2 million compared to the third quarter of fiscal 2024 primarily due to higher gross profit per ton, partially offset by 8% lower volumes. The higher gross profit per ton was primarily due to cost savings measures and optimization initiatives across the segment. The lower volumes were due to lower customer demand driven by uncertainty from tariffs and a weaker global macroeconomic environment, particularly in auto-related applications.
Cash Performance – The Company ended the third quarter of fiscal 2025 with a cash balance of $239 million. During the third quarter of fiscal 2025, cash flows from operating activities were a source of $249 million. Capital expenditures for the third quarter of fiscal 2025 were $61 million. Additional uses of cash during the third quarter included $24 million for the payment of dividends and $40 million for share repurchases.
Page 2
Exhibit 99.1
Taxes – During the third quarter of fiscal 2025, the Company recorded a tax expense of $43 million with an effective tax rate of 28%. Our operating tax rate for fiscal 2025 is expected to be in the range of 27% to 29%.
Outlook
Commenting on the outlook for the Company, Keohane said, "We are reaffirming the range of our Adjusted Earnings Per Share guidance for fiscal 2025 of $7.15 to $7.50. As expected, customer demand is being impacted by the uncertainty around tariffs and the global macro-economic environment, and this is translating into lower volumes in the second half of fiscal 2025 in both our Reinforcement Materials and Performance Chemicals segments. At current demand levels, we would expect to be in the middle to lower end of the range. If the more recent announcements on tariffs were to translate into higher demand in the fourth fiscal quarter, we would expect to be higher in the guidance range."
Keohane continued, “Despite the challenges brought on by the current macro-economic environment, we expect to deliver earnings growth in the fiscal year and strong operating cash flow. We remain focused on reducing costs, optimizing across our network and driving disciplined commercial execution. Our strong cash flow and balance sheet allows us to invest in strategic growth projects and return capital to shareholders. While the current economic environment is weaker than we expected at the beginning of our fiscal year, I am pleased with how the Cabot team is responding to this challenging environment.”
Earnings Call
The Company will host a conference call with industry analysts at 8:00 a.m. Eastern time on Tuesday, August 5, 2025. The call can be accessed through Cabot’s investor relations website at http://investor.cabot-corp.com
About Cabot Corporation
Cabot Corporation (NYSE: CBT) is a global specialty chemicals and performance materials company headquartered in Boston, Massachusetts. The company is a leading provider of reinforcing carbons, specialty carbons, battery materials, engineered elastomer composites, inkjet colorants, masterbatches and conductive compounds, fumed metal oxides and aerogel. For more information on Cabot, please visit the company’s website at cabotcorp.com. The Company regularly posts important information on its website and encourages investors and potential investors to consult the Cabot website regularly.
Forward-Looking Statements – This earnings release contains forward-looking statements. All statements that address expectations or projections about the future, including with respect to our expectations for our performance in fiscal year 2025, including our expectations for Adjusted EPS for fiscal 2025, our expectations for capital allocation and operating cash flow for fiscal 2025, our expected operating tax rate for fiscal 2025, and our assumptions underlying those expectations are forward-looking statements. These statements are not guarantees of future performance and are subject to risks, uncertainties, potentially inaccurate assumptions, and other factors, some of which are beyond our control and difficult to predict. If known or unknown risks materialize, or should underlying assumptions prove inaccurate, our actual
Page 3
Exhibit 99.1
results could differ materially from past results and from those expressed or implied by forward-looking statements. Important factors that could cause our results to differ materially from those expressed or implied in the forward-looking statements include, but are not limited to, industry capacity utilization and competition from other specialty chemical companies; safety, health and environmental requirements and related constraints imposed on our business; regulatory and financial risks related to climate change developments; volatility in the price and availability of energy and raw materials, including with respect to the Russian invasion of Ukraine and the U.S.-China trade relationship; a significant adverse change in a customer relationship or the failure of a customer to perform its obligations under agreements with us; failure to achieve growth expectations from new products, applications and technology developments; failure to realize benefits from acquisitions, alliances, or joint ventures or achieve our portfolio management objectives; unanticipated delays in, or increased cost of site development projects; negative or uncertain worldwide or regional economic conditions and market opportunities, including from trade relations, global health matters or geo-political conflicts; litigation or legal proceedings; interest rates, tax rates, currency exchange controls, tariffs and fluctuations in foreign currency rates; and the accuracy of the assumptions we used in establishing reserves for our share of liability for respirator claims. These factors are discussed more fully in the reports we file with the Securities and Exchange Commission (“SEC”), particularly under the heading “Risk Factors” in our annual report on Form 10-K for our fiscal year ended September 30, 2024, which are filed with the SEC at www.sec.gov. We assume no obligation to provide revisions to any forward-looking statements should circumstances change, except as otherwise required by securities and other applicable laws.
Use of Non-GAAP Financial Measures
To supplement Cabot’s consolidated financial statements presented on a generally accepted accounting principle (“GAAP”) basis, the preceding discussion of our results and the accompanying financial tables report Adjusted EPS, Total Segment EBIT, Total Segment EBITDA, Adjusted EBITDA, our operating tax rate, Free Cash Flow and Discretionary Free Cash Flow, all of which are non-GAAP financial measures. These non-GAAP financial measures are not computed in accordance with, or as an alternative to, GAAP, and the definitions of these measures may not be comparable to those used by other companies. Reconciliations of Adjusted EPS to net income (loss) per share attributable to Cabot Corporation, the most directly comparable GAAP financial measure, Total Segment EBIT, Total Segment EBITDA, and Adjusted EBITDA to Income (loss) from operations before income taxes and equity in earnings of affiliated companies, the most directly comparable GAAP financial measure of each such non-GAAP measure, operating tax rate to effective tax rate, the most directly comparable GAAP financial measure and Free Cash Flow and Discretionary Free Cash Flow to Cash flow provided by (used in) operating activities, the most directly comparable GAAP financial measure, are provided in the tables titled “Cabot Corporation Certain Items and Reconciliation of Adjusted EPS and Operating Tax Rate” and “Cabot Corporation Reconciliation of Non-GAAP Financial Measures.”
Management believes these non-GAAP measures provide investors with greater transparency to the information used by Cabot management in its financial and operational decision-making, allow investors to see Cabot’s results through the eyes of management, and better enable Cabot’s investors to understand Cabot’s operating performance and financial condition.
Page 4
Exhibit 99.1
Adjusted EPS. In calculating Adjusted EPS, we exclude from our net income (loss) attributable to Cabot Corporation items of expense and income that management does not consider representative of the Company’s business operations. Accordingly, reporting earnings on an adjusted basis supplements the GAAP measure of performance and provides additional information related to the underlying performance of the business. For example, certain of the items we exclude are items that we are required by GAAP to recognize in one period that relate to activities extending over several periods or relate to single events that management considers to be unusual and infrequent, although not necessarily non-recurring. We refer to these items as “certain items.” Management believes excluding these items facilitates operating performance comparisons from period to period by eliminating differences caused by the existence and timing of certain expense and income items that would not otherwise be apparent on a GAAP basis and evaluates the Company’s operating performance without the impact of these costs or benefits. Management also uses Adjusted EPS as a key measure in evaluating management performance for incentive compensation purposes.
The items of income and expense that we exclude from our calculations of Adjusted EPS but that are included in our GAAP net income (loss) per share, as applicable in a particular reporting period, include, but are not limited to, the following:
Cabot does not provide an expected GAAP EPS range or reconciliation of the Adjusted EPS range with an expected GAAP EPS range because, without unreasonable effort, we are unable to predict with reasonable certainty the matters we would allocate to “certain items,” including unusual gains and losses, costs associated with future restructurings, acquisition-related
Page 5
Exhibit 99.1
expenses and litigation outcomes. These items are uncertain, depend on various factors, and could have a material impact on GAAP EPS in future periods.
Total Segment EBIT. Total Segment EBIT reflects the sum of EBIT from our two reportable segments. In calculating Total Segment EBIT we exclude from our Income (loss) from operations before income taxes and equity in earnings of affiliated companies, certain items and items that, because they are not controlled by the business segments and primarily benefit corporate objectives, are not allocated to our business segments, such as interest expense and other corporate costs, which include unallocated corporate overhead expenses such as certain corporate salaries and headquarter expenses, plus costs related to corporate projects and initiatives.
Total Segment EBITDA. Total Segment EBITDA is equal to Total Segment EBIT (as defined above), but further adjusted for depreciation and amortization.
Adjusted EBITDA. Adjusted EBITDA reflects Total Segment EBITDA and is further adjusted for unallocated corporate costs, which include unallocated corporate overhead expenses such as certain corporate salaries and headquarter expenses, plus costs related to corporate projects and initiatives.
Free Cash Flow. To calculate “Free Cash Flow” we deduct Additions to property, plant and equipment from cash flow provided by (used in) operating activities.
Discretionary Free Cash Flow. To calculate “Discretionary Free Cash Flow” we deduct sustaining and compliance capital expenditures and changes in Net Working Capital from cash flow provided by (used in) operating activities.
Operating Tax Rate. Our “operating tax rate” is calculated based upon management's forecast of the annual operating tax rate for the fiscal year applied to adjusted pre-tax earnings. The operating tax rate excludes income tax (expense) benefit on certain items, discrete tax items and, on a quarterly basis the timing of losses in certain jurisdictions. The income tax (expense) benefit on certain items is determined using the applicable rates in the taxing jurisdictions in which the certain items occurred and includes both current and deferred income tax (expense) benefit based on the nature of the certain items. Discrete tax items include, but are not limited to, changes in valuation allowance, uncertain tax positions, and other tax items, such as the tax impact of legislative changes and tax accruals on historic earnings due to changes in indefinite reinvestment assertions. Management believes that this non-GAAP financial measure is useful supplemental information because it helps our investors compare our tax rate year to year on a consistent basis and to understand what our tax rate on current operations would be without the impact of these items.
Cabot does not provide a forward-looking reconciliation of the operating tax rate range with an effective tax rate range because, without unreasonable effort, we are unable to predict with reasonable certainty the matters we would allocate to “certain items,” including unusual gains and losses, costs associated with future restructurings, acquisition-related expenses and litigation outcomes. These items are uncertain, depend on various factors, and could have a material impact on the effective tax rate in future periods.
Explanation of Terms Used
Page 6
Exhibit 99.1
Product Mix. The term “product mix” refers to the mix of types and grade of products sold or the mix of geographic regions where products are sold, and the positive or negative impact this has on the revenue or profitability of the business or segment.
Net Working Capital. The term “net working capital” includes accounts receivable, inventory and accounts payable and accrued expenses.
Page 7
Exhibit 99.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
CABOT CORPORATION CONSOLIDATED STATEMENTS OF OPERATIONS |
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Periods ended June 30 |
Three Months |
Nine Months |
|
||||||||||||||
Dollars in millions, except per share amounts (unaudited) |
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net sales and other operating revenues............................................................... |
$ |
923 |
|
|
$ |
1,016 |
|
|
$ |
2,814 |
|
|
$ |
2,993 |
|
||
Cost of sales.................................................................................................... |
|
679 |
|
|
|
760 |
|
|
|
2,094 |
|
|
|
2,273 |
|
||
Gross profit.................................................................................................. |
|
244 |
|
|
|
256 |
|
|
|
720 |
|
|
|
720 |
|
||
Selling and administrative expenses.................................................................... |
|
62 |
|
|
|
68 |
|
|
|
192 |
|
|
|
210 |
|
||
Research and technical expenses...................................................................... |
|
15 |
|
|
|
16 |
|
|
|
44 |
|
|
|
46 |
|
||
Income (loss) from operations.................................................................... |
|
167 |
|
|
|
172 |
|
|
|
484 |
|
|
|
464 |
|
||
Interest and dividend income.............................................................................. |
|
7 |
|
|
|
8 |
|
|
|
20 |
|
|
|
25 |
|
||
Interest expense............................................................................................... |
|
(19 |
) |
|
|
(19 |
) |
|
|
(56 |
) |
|
|
(62 |
) |
||
Other income (expense)..................................................................................... |
|
— |
|
|
|
(3 |
) |
|
|
2 |
|
|
|
(33 |
) |
||
Income (loss) from operations before income taxes and equity in |
|
|
|
|
|
|
|
|
|
|
|
||||||
|
earnings of affiliated companies |
|
155 |
|
|
|
158 |
|
|
|
450 |
|
|
|
394 |
|
|
(Provision) benefit for income taxes..................................................................... |
|
(43 |
) |
|
|
(40 |
) |
|
|
(133 |
) |
|
|
(121 |
) |
||
Equity in earnings of affiliated companies, net of tax ............................................ |
|
1 |
|
|
|
2 |
|
|
|
5 |
|
|
|
5 |
|
||
Net income (loss)....................................................................................... |
|
113 |
|
|
|
120 |
|
|
|
322 |
|
|
|
278 |
|
||
Net income (loss) attributable to noncontrolling interests, net of tax....................... |
|
12 |
|
|
|
11 |
|
|
|
34 |
|
|
|
35 |
|
||
Net income (loss) attributable to Cabot Corporation.......................................................................................................................... |
$ |
101 |
|
|
$ |
109 |
|
|
$ |
288 |
|
|
$ |
243 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Weighted-average common shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
||||||
Basic........................................................................................................... |
|
53.5 |
|
|
|
55.1 |
|
|
|
53.9 |
|
|
|
55.3 |
|
||
Diluted......................................................................................................... |
|
53.8 |
|
|
|
55.7 |
|
|
|
54.4 |
|
|
|
55.8 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Earnings (loss) per common share: |
|
|
|
|
|
|
|
|
|
|
|
||||||
Basic........................................................................................................... |
$ |
1.87 |
|
|
$ |
1.96 |
|
|
$ |
5.27 |
|
|
$ |
4.34 |
|
||
Diluted......................................................................................................... |
$ |
1.86 |
|
|
$ |
1.94 |
|
|
$ |
5.22 |
|
|
$ |
4.30 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
CABOT CORPORATION SUMMARY RESULTS BY SEGMENT |
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Periods ended June 30 |
Three Months |
|
|
Nine Months |
|
||||||||||||
Dollars in millions, except per share amounts (unaudited) |
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||||
Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Reinforcement Materials.................................................................................... |
$ |
573 |
|
|
$ |
649 |
|
|
$ |
1,778 |
|
|
$ |
1,966 |
|
||
Performance Chemicals..................................................................................... |
|
320 |
|
|
|
332 |
|
|
|
942 |
|
|
|
928 |
|
||
Segment sales............................................................................................. |
|
893 |
|
|
|
981 |
|
|
|
2,720 |
|
|
|
2,894 |
|
||
Unallocated and other (A)……….............................................................................. |
|
30 |
|
|
|
35 |
|
|
|
94 |
|
|
|
99 |
|
||
Net sales and other operating revenues.......................................................... |
$ |
923 |
|
|
$ |
1,016 |
|
|
$ |
2,814 |
|
|
$ |
2,993 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Segment Earnings Before Interest and Taxes (B) |
|
|
|
|
|
|
|
|
|
|
|
||||||
Reinforcement Materials.................................................................................... |
$ |
128 |
|
|
$ |
136 |
|
|
$ |
389 |
|
|
$ |
414 |
|
||
Performance Chemicals..................................................................................... |
|
57 |
|
|
|
55 |
|
|
|
152 |
|
|
|
120 |
|
||
Total Segment Earnings Before Interest and Taxes................................... |
|
185 |
|
|
|
191 |
|
|
|
541 |
|
|
|
534 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Unallocated and Other |
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest expense............................................................................................... |
|
(19 |
) |
|
|
(19 |
) |
|
|
(56 |
) |
|
|
(62 |
) |
||
Certain items (C)................................................................................................... |
|
(3 |
) |
|
|
(2 |
) |
|
|
(13 |
) |
|
|
(56 |
) |
||
Unallocated corporate costs............................................................................... |
|
(13 |
) |
|
|
(16 |
) |
|
|
(39 |
) |
|
|
(51 |
) |
||
General unallocated income (expense) (D)............................................................... |
|
6 |
|
|
|
6 |
|
|
|
22 |
|
|
|
34 |
|
||
Less: Equity in earnings of affiliated companies, net of tax.................................... |
|
1 |
|
|
|
2 |
|
|
|
5 |
|
|
|
5 |
|
||
Income (loss) from operations before income taxes and equity in |
|
|
|
|
|
|
|
|
|
|
|
||||||
earnings of affiliated companies............................................................... |
|
155 |
|
|
|
158 |
|
|
|
450 |
|
|
|
394 |
|
||
(Provision) benefit for income taxes (including tax certain items)............................ |
|
(43 |
) |
|
|
(40 |
) |
|
|
(133 |
) |
|
|
(121 |
) |
||
Equity in earnings of affiliated companies, net of tax............................................. |
|
1 |
|
|
|
2 |
|
|
|
5 |
|
|
|
5 |
|
||
|
|
Net income (loss)..................................................................................... |
|
113 |
|
|
|
120 |
|
|
|
322 |
|
|
|
278 |
|
Net income (loss) attributable to noncontrolling interests, net of tax....................... |
|
12 |
|
|
|
11 |
|
|
|
34 |
|
|
|
35 |
|
||
Net income (loss) attributable to Cabot Corporation.................................. |
$ |
101 |
|
|
$ |
109 |
|
|
$ |
288 |
|
|
$ |
243 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Diluted earnings (loss) per share of common stock |
|
|
|
|
|
|
|
|
|
|
|
||||||
attributable to Cabot Corporation.......................................................................................................................... |
$ |
1.86 |
|
|
$ |
1.94 |
|
|
$ |
5.22 |
|
|
$ |
4.30 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Adjusted earnings (loss) per share (E)…....................................................................... |
$ |
1.90 |
|
|
$ |
1.92 |
|
|
$ |
5.56 |
|
|
$ |
5.25 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Diluted weighted average common shares outstanding.......................................................................................................................... |
|
53.8 |
|
|
|
55.7 |
|
|
|
54.4 |
|
|
|
55.8 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
(A) |
Unallocated and other reflects external shipping and handling fees, the impact of unearned revenue, and discounting charges for certain Notes receivable. |
|
||||||||||||||
|
|
|
|
||||||||||||||
|
|
|
|
||||||||||||||
|
(B) |
Segment EBIT is a measure used by Cabot's Chief Operating Decision-Maker to measure consolidated operating results, assess segment performance and allocate resources. Segment EBIT includes Equity in earnings of affiliated companies, net of tax, Net income attributable to noncontrolling interests, net of tax, and discounting charges for certain Notes receivable. |
|
||||||||||||||
|
|
|
|
||||||||||||||
|
|
|
|
||||||||||||||
|
(C) |
Details of Certain items are presented in the Certain Items and Reconciliation of Adjusted EPS and Operating Tax Rate table. |
|
||||||||||||||
|
|
|
|
||||||||||||||
|
(D) |
General unallocated income (expense) consists of gains (losses) arising from foreign currency transactions, net of other foreign currency risk management activities, Interest and dividend income, the profit or loss related to the corporate adjustment for unearned revenue and unrealized holding gains (losses) for investments. This does not include items of income or expense from the items that are separately treated as Certain items. |
|
||||||||||||||
|
|
|
|
||||||||||||||
|
|
|
|
||||||||||||||
|
|
|
|
||||||||||||||
|
(E) |
Adjusted EPS is a non-GAAP measure, and a reconciliation of Adjusted EPS to GAAP EPS is presented in the Certain Items and Reconciliation of Adjusted EPS and Operating Tax Rate table. |
|
||||||||||||||
|
|
|
|
||||||||||||||
|
|
|
|
|
|
|
|
||
CABOT CORPORATION CONSOLIDATED STATEMENTS OF FINANCIAL POSITION |
|
|
|
|
|||||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
|
|
|
June 30, |
|
|
September 30, |
|
||
Dollars in millions (unaudited) |
2025 |
|
|
2024 |
|
||||
|
|
|
|
|
|
|
|
||
Current assets: |
|
|
|
|
|
||||
Cash and cash equivalents.................................................................................................... |
$ |
239 |
|
|
$ |
223 |
|
||
Accounts and notes receivable, net of reserve for doubtful accounts of $5 and $5 |
|
689 |
|
|
|
733 |
|
||
Inventories: |
|
|
|
|
|
||||
Raw materials................................................................................................................. |
|
145 |
|
|
|
150 |
|
||
Finished goods................................................................................................................ |
|
322 |
|
|
|
333 |
|
||
Other.............................................................................................................................. |
|
64 |
|
|
|
69 |
|
||
Total inventories.......................................................................................................... |
|
531 |
|
|
|
552 |
|
||
Prepaid expenses and other current assets............................................................................. |
|
114 |
|
|
|
97 |
|
||
Total current assets............................................................................................... |
|
1,573 |
|
|
|
1,605 |
|
||
|
|
|
|
|
|
|
|
||
Property, plant and equipment.................................................................................................... |
|
4,330 |
|
|
|
4,082 |
|
||
Accumulated Depreciation |
|
(2,658 |
) |
|
|
(2,548 |
) |
||
Net property, plant and equipment....................................................................................... |
|
1,672 |
|
|
|
1,534 |
|
||
Goodwill.................................................................................................................................... |
|
133 |
|
|
|
133 |
|
||
Equity affiliates.......................................................................................................................... |
|
15 |
|
|
|
23 |
|
||
Intangible assets, net ................................................................................................................ |
|
56 |
|
|
|
53 |
|
||
Deferred income taxes............................................................................................................... |
|
207 |
|
|
|
216 |
|
||
Other assets…............................................................................................................................. |
|
181 |
|
|
|
172 |
|
||
Total assets.............................................................................................................................. |
$ |
3,837 |
|
|
$ |
3,736 |
|
||
|
|
|
|
|
|
|
|
||
CABOT CORPORATION CONSOLIDATED STATEMENTS OF FINANCIAL POSITION |
|
|
|
|
|||||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
|
|
|
June 30, |
|
|
September 30, |
|
||
Dollars in millions, except share and per share amounts (unaudited) |
2025 |
|
|
2024 |
|
||||
|
|
|
|
|
|
|
|
||
Current liabilities: |
|
|
|
|
|
||||
Short-term borrowings................................................................................................. |
$ |
100 |
|
|
$ |
45 |
|
||
Accounts payable and accrued liabilities…................................................................................ |
|
596 |
|
|
|
676 |
|
||
Income taxes payable................................................................................................. |
|
34 |
|
|
|
43 |
|
||
Current portion of long-term debt................................................................................... |
|
10 |
|
|
|
8 |
|
||
Total current liabilities............................................................................................. |
|
740 |
|
|
|
772 |
|
||
|
|
|
|
|
|
|
|
||
Long-term debt................................................................................................................ |
|
1,105 |
|
|
|
1,087 |
|
||
Deferred income taxes...................................................................................................... |
|
40 |
|
|
|
42 |
|
||
Other liabilities….......................................................................................................................... |
|
269 |
|
|
|
245 |
|
||
Stockholders' equity: |
|
|
|
|
|
||||
Preferred stock: |
|
|
|
|
|
||||
Authorized: 2,000,000 shares of $1 par value |
|
|
|
|
|
||||
Issued and Outstanding: None and none |
|
— |
|
|
|
— |
|
||
Common stock: |
|
|
|
|
|
||||
Authorized: 200,000,000 shares of $1 par value |
|
53 |
|
|
|
54 |
|
||
Less cost of 131,100 and 133,065 shares of common treasury stock |
|
(3 |
) |
|
|
(3 |
) |
||
Additional paid-in capital................................................................................................... |
|
— |
|
|
|
— |
|
||
Retained earnings............................................................................................................ |
|
1,846 |
|
|
|
1,734 |
|
||
Accumulated other comprehensive income (loss)................................................................ |
|
(355 |
) |
|
|
(360 |
) |
||
Total Cabot Corporation stockholders' equity................................................................. |
|
1,541 |
|
|
|
1,425 |
|
||
Noncontrolling interests............................................................................................... |
|
142 |
|
|
|
165 |
|
||
Total stockholders' equity.................................................................................. |
|
1,683 |
|
|
|
1,590 |
|
||
Total liabilities and stockholders' equity.............................................................................. |
$ |
3,837 |
|
|
$ |
3,736 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CABOT CORPORATION QUARTERLY RESULTS BY SEGMENT |
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
Fiscal 2024 |
|
Fiscal 2025 |
||||||||
Dollars in millions, |
|
|
|
|
|
|
|
|
|
|
|
||
except per share amounts (unaudited) |
Dec. Q |
Mar. Q |
June Q |
Sept. Q |
FY |
|
Dec. Q |
Mar. Q |
June Q |
Sept. Q |
FY |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales |
|
|
|
|
|
|
|
|
|
|
|
||
Reinforcement Materials....................................................................... |
$641 |
$676 |
$649 |
$644 |
$2,610 |
|
$611 |
$594 |
$573 |
$― |
$1,778 |
||
Performance Chemicals........................................................................ |
285 |
311 |
332 |
322 |
1,250 |
|
311 |
311 |
320 |
— |
942 |
||
Segment sales................................................................................ |
926 |
987 |
981 |
966 |
3,860 |
|
922 |
905 |
893 |
— |
2,720 |
||
Unallocated and other (A)………………………………………………… |
32 |
32 |
35 |
35 |
134 |
|
33 |
31 |
30 |
— |
94 |
||
Net sales and other operating revenues.................................................. |
$958 |
$1,019 |
$1,016 |
$1,001 |
$3,994 |
|
$955 |
$936 |
$923 |
$― |
$2,814 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment Earnings Before Interest and Taxes (B) |
|
|
|
|
|
|
|
|
|
|
|
||
Reinforcement Materials....................................................................... |
$129 |
$149 |
$136 |
$123 |
$537 |
|
$130 |
$131 |
$128 |
$― |
$389 |
||
Performance Chemicals........................................................................ |
34 |
31 |
55 |
44 |
164 |
|
45 |
50 |
57 |
— |
152 |
||
Total Segment Earnings Before Interest and Taxes............................. |
163 |
180 |
191 |
167 |
701 |
|
175 |
181 |
185 |
— |
541 |
||
Unallocated and Other |
|
|
|
|
|
|
|
|
|
|
|
||
Interest expense.................................................................................. |
(22) |
(21) |
(19) |
(19) |
(81) |
|
(18) |
(19) |
(19) |
— |
(56) |
||
Certain items (C)…………………………………………………………… |
(42) |
(12) |
(2) |
(3) |
(59) |
|
(6) |
(4) |
(3) |
— |
(13) |
||
Unallocated corporate costs.................................................................. |
(17) |
(18) |
(16) |
(17) |
(68) |
|
(13) |
(13) |
(13) |
— |
(39) |
||
General unallocated income (expense) (D)…………………………… |
13 |
15 |
6 |
8 |
42 |
|
7 |
9 |
6 |
— |
22 |
||
Less: Equity in earnings of affiliated companies, net of tax....................... |
1 |
2 |
2 |
1 |
6 |
|
1 |
3 |
1 |
— |
5 |
||
|
|
|
|
|
|
|
|
|
|
|
|
||
Income (loss) from operations before income taxes and |
|
|
|
|
|
|
|
|
|
|
|
||
equity in earnings of affiliated companies.......................................... |
94 |
142 |
158 |
135 |
529 |
|
144 |
151 |
155 |
— |
450 |
||
(Provision) benefit for income taxes (including tax certain items)............... |
(34) |
(47) |
(40) |
10 |
(111) |
|
(41) |
(49) |
(43) |
— |
(133) |
||
Equity in earnings of affiliated companies, net of tax................................ |
1 |
2 |
2 |
1 |
6 |
|
1 |
3 |
1 |
— |
5 |
||
Net income (loss).......................................................................... |
61 |
97 |
120 |
146 |
424 |
|
104 |
105 |
113 |
— |
322 |
||
Net income (loss) attributable to noncontrolling interests, net of tax.......... |
11 |
13 |
11 |
9 |
44 |
|
11 |
11 |
12 |
— |
34 |
||
Net income (loss) attributable to Cabot Corporation..................... |
$50 |
$84 |
$109 |
$137 |
$380 |
|
$93 |
$94 |
$101 |
$― |
$288 |
||
Diluted earnings (loss) per share of common stock |
|
|
|
|
|
|
|
|
|
|
|
||
attributable to Cabot Corporation.......................................................................................................................... |
$0.88 |
$1.49 |
$1.94 |
$2.43 |
$6.72 |
|
$1.67 |
$1.69 |
$1.86 |
$— |
$5.22 |
||
Adjusted earnings (loss) per share (E)…............................................ |
$1.56 |
$1.78 |
$1.92 |
$1.80 |
$7.06 |
|
$1.76 |
$1.90 |
$1.90 |
$— |
$5.56 |
||
Diluted weighted average common shares outstanding.......................................................................................................................... |
55.8 |
55.8 |
55.7 |
55.2 |
55.7 |
|
55.0 |
54.4 |
53.8 |
— |
54.4 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(A) |
Unallocated and other reflects external shipping and handling fees, the impact of unearned revenue, and discounting charges for certain Notes receivable. |
|||||||||||
|
|
|
|||||||||||
|
(B) |
Segment EBIT is a measure used by Cabot's Chief Operating Decision-Maker to measure consolidated operating results, assess segment performance and allocate resources. Segment EBIT includes Equity in earnings of affiliated companies, net of tax, Net income attributable to noncontrolling interests, net of tax, and discounting charges for certain Notes receivable. |
|||||||||||
|
|
|
|||||||||||
|
(C) |
Details of certain items are presented in the Certain Items and Reconciliation of Adjusted EPS and Operating Tax Rate table. |
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(D) |
General unallocated income (expense) consists of gains (losses) arising from foreign currency transactions, net of other foreign currency risk management activities, Interest and dividend income, the profit or loss related to the corporate adjustment for unearned revenue and unrealized holding gains (losses) for investments. This does not include items of income or expense from the items that are separately treated as Certain items. |
|||||||||||
|
|
|
|||||||||||
|
(E) |
Adjusted EPS is a non-GAAP measure, and a reconciliation of Adjusted EPS to GAAP EPS is presented in the Certain Items and Reconciliation of Adjusted EPS and Operating Tax Rate table. |
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
CABOT CORPORATION CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Periods ended June 30 |
Three Months |
|
|
Nine Months |
|
||||||||||||
Dollars in millions (unaudited) |
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Cash Flows from Operating Activities: |
|
|
|
|
|
|
|
|
|
|
|
||||||
Net income (loss).................................................................................................... |
$ |
113 |
|
|
$ |
120 |
|
|
$ |
322 |
|
|
$ |
278 |
|
||
Adjustments to reconcile net income to cash provided by operating activities: |
|
|
|
|
|
|
|
|
|
|
|
||||||
Depreciation and amortization................................................................................ |
|
39 |
|
|
|
36 |
|
|
|
114 |
|
|
|
114 |
|
||
Other non-cash charges (gains), net....................................................................... |
|
13 |
|
|
|
10 |
|
|
|
38 |
|
|
|
81 |
|
||
Cash dividends received from equity affiliates........................................................... |
|
1 |
|
|
|
— |
|
|
|
13 |
|
|
|
1 |
|
||
Changes in assets and liabilities: |
|
|
|
|
|
|
|
|
|
|
|
||||||
Changes in net working capital (A)…………………………………………………............... |
|
101 |
|
|
|
43 |
|
|
|
(13 |
) |
|
|
18 |
|
||
Changes in other assets and liabilities, net............................................................. |
|
(18 |
) |
|
|
(2 |
) |
|
|
(28 |
) |
|
|
(4 |
) |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Cash provided by (used in) operating activities................................................. |
|
249 |
|
|
|
207 |
|
|
|
446 |
|
|
|
488 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Cash Flows from Investing Activities: |
|
|
|
|
|
|
|
|
|
|
|
||||||
Additions to property, plant and equipment................................................................. |
|
(61 |
) |
|
|
(52 |
) |
|
|
(210 |
) |
|
|
(149 |
) |
||
Cash paid for asset acquisition................................................................................. |
|
— |
|
|
|
— |
|
|
|
(27 |
) |
|
|
— |
|
||
Other investing activities, net.................................................................................... |
|
(4 |
) |
|
|
1 |
|
|
|
(2 |
) |
|
|
3 |
|
||
Cash provided by (used in) investing activities.................................................. |
|
(65 |
) |
|
|
(51 |
) |
|
|
(239 |
) |
|
|
(146 |
) |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Cash Flows from Financing Activities: |
|
|
|
|
|
|
|
|
|
|
|
||||||
Change in debt, net.................................................................................................. |
|
(82 |
) |
|
|
(45 |
) |
|
|
65 |
|
|
|
(139 |
) |
||
Cash dividends paid to common stockholders............................................................ |
|
(24 |
) |
|
|
(24 |
) |
|
|
(71 |
) |
|
|
(69 |
) |
||
Other financing activities, net.................................................................................... |
|
(77 |
) |
|
|
(62 |
) |
|
|
(184 |
) |
|
|
(118 |
) |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Cash provided by (used in) financing activities................................................. |
|
(183 |
) |
|
|
(131 |
) |
|
|
(190 |
) |
|
|
(326 |
) |
||
Effect of exchange rate changes on cash........................................................................ |
|
25 |
|
|
|
(34 |
) |
|
|
(1 |
) |
|
|
(57 |
) |
||
Increase (decrease) in cash and cash equivalents............................................................ |
|
26 |
|
|
|
(9 |
) |
|
|
16 |
|
|
|
(41 |
) |
||
Cash and cash equivalents at beginning of period............................................................ |
|
213 |
|
|
|
206 |
|
|
|
223 |
|
|
|
238 |
|
||
Cash and cash equivalents at end of period…..................................................................... |
$ |
239 |
|
|
$ |
197 |
|
|
$ |
239 |
|
|
$ |
197 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
(A) |
Includes Accounts and notes receivable, Inventories, and Accounts payable and accrued liabilities. |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
CABOT CORPORATION CERTAIN ITEMS AND RECONCILIATION OF ADJUSTED EPS AND OPERATING TAX RATE |
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TABLE 1: DETAIL OF CERTAIN ITEMS |
|
|
|
|
|
|
|
||
Periods ended June 30 |
|
Three Months |
Nine Months |
|
|
||||
Dollars in millions, except per share amounts (unaudited) |
|
2025 |
2024 |
2025 |
2024 |
|
|
||
Certain items before and after income taxes |
|
|
|
|
|
|
|
||
Global restructuring activities |
|
$(3) |
$(1) |
$(6) |
$(13) |
|
|
||
Legal and environmental matters and reserves |
|
— |
— |
(6) |
(1) |
|
|
||
Argentina controlled currency devaluation and other losses |
|
— |
(2) |
— |
(43) |
|
|
||
Other certain items |
|
— |
1 |
(1) |
1 |
|
|
||
|
|
Total certain items, pre-tax |
|
(3) |
(2) |
(13) |
(56) |
|
|
Non-GAAP tax adjustments(A) |
|
— |
3 |
(6) |
3 |
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
Total certain items after tax |
|
$(3) |
$1 |
$(19) |
$(53) |
|
|
|
|
Total certain items after tax per share |
|
$(0.04) |
$0.02 |
$(0.34) |
$(0.95) |
|
|
|
|
|
|
|
|
|
|
|
|
TABLE 2: CERTAIN ITEMS STATEMENT OF OPERATIONS LINE ITEM |
|
|
|
|
|
|
|||
Periods ended June 30 |
|
Three Months |
Nine Months |
|
|
||||
Dollars in millions, Pre-Tax (unaudited) |
|
2025 |
2024 |
2025 |
2024 |
|
|
||
Statement of Operations Line Item (B) |
|
|
|
|
|
|
|
||
Cost of sales |
|
$(2) |
$― |
$(10) |
$(12) |
|
|
||
Selling and administrative expenses |
|
(1) |
— |
(2) |
(1) |
|
|
||
Research and technical expenses |
|
— |
— |
(1) |
— |
|
|
||
Other income (expense) |
|
— |
(2) |
— |
(43) |
|
|
||
|
|
Total certain items |
|
$(3) |
$(2) |
$(13) |
$(56) |
|
|
|
|
|
|
|
|
|
|
|
|
TABLE 3: RECONCILIATION OF EFFECTIVE TAX RATE TO OPERATING TAX RATE |
|
|
|
|
|
||||
Three months ended June 30 |
|
2025 |
2024 |
|
|
||||
Dollars in millions (unaudited) |
|
(Provision) / Benefit for Income Taxes |
Rate |
(Provision) / Benefit for Income Taxes |
Rate |
|
|
||
Effective Tax Rate |
|
$(43) |
28% |
$(40) |
25% |
|
|
||
Less: Non-GAAP tax adjustments(A) |
|
— |
|
3 |
|
|
|
||
Operating tax rate (C) (D) |
|
$(43) |
28% |
$(43) |
27% |
|
|
||
|
|
|
|
|
|
|
|
|
|
Nine months ended June 30 |
|
2025 |
2024 |
|
|
||||
Dollars in millions (unaudited) |
|
(Provision) / Benefit for Income Taxes |
Rate |
(Provision) / Benefit for Income Taxes |
Rate |
|
|
||
Effective Tax Rate |
|
$(133) |
29% |
$(121) |
31% |
|
|
||
Less: Non-GAAP tax adjustments(A) |
|
(6) |
|
3 |
|
|
|
||
Operating tax rate (C) (D) |
|
$(127) |
28% |
$(124) |
28% |
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TABLE 4: RECONCILIATION OF ADJUSTED EPS BY QUARTER FOR FISCAL 2025 and FISCAL 2024 |
|
|
|
|
|||||
|
|
|
|
Fiscal 2025 (E) |
|||||
Periods ended (unaudited) |
|
Dec. Q |
Mar. Q |
June Q |
Sept. Q |
|
FY 2025 |
||
Reconciliation of Adjusted EPS to GAAP EPS |
|
|
|
|
|
|
|
||
Net income (loss) per share attributable to Cabot Corporation |
|
$1.67 |
$1.69 |
$1.86 |
$— |
|
$5.22 |
||
Less: Certain items after tax per share |
|
(0.09) |
(0.21) |
(0.04) |
— |
|
(0.34) |
||
Adjusted earnings (loss) per share |
|
$1.76 |
$1.90 |
$1.90 |
$— |
|
$5.56 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal 2024 (E) |
|||||
Periods ended (unaudited) |
|
Dec. Q |
Mar. Q |
June Q |
Sept. Q |
|
FY 2024 |
||
Reconciliation of Adjusted EPS to GAAP EPS |
|
|
|
|
|
|
|
||
Net income (loss) per share attributable to Cabot Corporation |
|
$0.88 |
$1.49 |
$1.94 |
$2.43 |
|
$6.72 |
||
Less: Certain items after tax per share |
|
(0.68) |
(0.29) |
0.02 |
0.63 |
|
(0.34) |
||
Adjusted earnings (loss) per share |
|
$1.56 |
$1.78 |
$1.92 |
$1.80 |
|
$7.06 |
||
|
|
|
|
|
|
|
|
|
|
|
(A) |
Non-GAAP tax adjustments are made to arrive at the operating tax provision. It includes the income tax (expense) benefit on certain items, discrete tax items, and, on a quarterly basis the timing of losses in certain jurisdictions. The income tax (expense) benefit on certain items is determined using the applicable rates in the taxing jurisdictions in which the certain items occurred and includes both current and deferred income tax (expense) benefit based on the nature of the certain items. Discrete tax items include, but are not limited to, changes in valuation allowance, uncertain tax positions, and other tax items, such as the tax impact of legislative changes and tax accruals on historic earnings due to changes in indefinite reinvestment assertions. |
|||||||
|
|
|
|||||||
|
(B) |
This table indicates the line items where certain items are recorded in the Consolidated Statements of Operations. |
|||||||
|
(C) |
The operating tax rate is calculated based upon management's forecast of the annual operating tax rate for the fiscal year applied to adjusted pre-tax earnings. The operating tax rate excludes income tax (expense) benefit on certain items, discrete tax items and, on a quarterly basis the timing of losses in certain jurisdictions. |
|
(D) |
Our operating tax rate for fiscal 2025 is expected to be in the range of 27% to 29%. |
|
(E) |
Per share amounts are calculated after tax. |
|
|
|
|
|
|
|
|
CABOT CORPORATION RECONCILIATION OF NON-GAAP FINANCIAL MEASURES |
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal 2025 (A) |
||||
|
|
|
Dec. Q |
Mar. Q |
June Q |
Sept. Q |
FY 2025 |
Reconciliation of Adjusted EPS to GAAP EPS |
|
|
|
|
|
||
Net income (loss) per share attributable to Cabot Corporation |
$1.67 |
$1.69 |
$1.86 |
$— |
$5.22 |
||
Less: Certain items after tax per share |
(0.09) |
(0.21) |
(0.04) |
— |
(0.34) |
||
Adjusted earnings (loss) per share |
$1.76 |
$1.90 |
$1.90 |
$— |
$5.56 |
||
|
|
|
|
|
|
|
|
|
|
|
Fiscal 2024 (A) |
||||
|
|
|
Dec. Q |
Mar. Q |
June Q |
Sept. Q |
FY 2024 |
Reconciliation of Adjusted EPS to GAAP EPS |
|
|
|
|
|
||
Net income (loss) per share attributable to Cabot Corporation |
$0.88 |
$1.49 |
$1.94 |
$2.43 |
$6.72 |
||
Less: Certain items after tax per share |
(0.68) |
(0.29) |
0.02 |
0.63 |
(0.34) |
||
Adjusted earnings (loss) per share |
$1.56 |
$1.78 |
$1.92 |
$1.80 |
$7.06 |
||
|
|
|
|
|
|
|
|
|
(A) |
Per share amounts are calculated after tax. |
|||||
|
|
|
|
|
|
|
|
Dollars in millions |
Fiscal 2025 |
||||||
|
|
|
Dec. Q |
Mar. Q |
June Q |
Sept. Q |
FY 2025 |
Reconciliation of Total Segment EBIT, Total Segment EBITDA and Adjusted EBITDA to Net Income and Segment EBITDA Margin |
|
|
|
|
|
||
Net income (loss) attributable to Cabot Corporation |
$93 |
$94 |
$101 |
$― |
$288 |
||
Net income (loss) attributable to noncontrolling interests |
11 |
11 |
12 |
— |
34 |
||
Equity in earnings of affiliated companies, net of tax |
(1) |
(3) |
(1) |
— |
(5) |
||
Provision (benefit) for income taxes |
41 |
49 |
43 |
— |
133 |
||
Income (loss) from operations before income taxes and equity in earnings of affiliated companies |
$144 |
$151 |
$155 |
$― |
$450 |
||
Interest expense |
18 |
19 |
19 |
— |
56 |
||
Certain items |
6 |
4 |
3 |
— |
13 |
||
Unallocated corporate costs |
13 |
13 |
13 |
— |
39 |
||
General unallocated (income) expense |
(7) |
(9) |
(6) |
— |
(22) |
||
Less: Equity in earnings of affiliated companies |
(1) |
(3) |
(1) |
— |
(5) |
||
Total Segment EBIT |
$175 |
$181 |
$185 |
$― |
$541 |
||
Depreciation and amortization excluding corporate depreciation and amortization |
37 |
38 |
39 |
— |
114 |
||
Total Segment EBITDA |
$212 |
$219 |
$224 |
$― |
$655 |
||
Less: Unallocated corporate costs before corporate depreciation and amortization |
13 |
13 |
13 |
— |
39 |
||
Adjusted EBITDA |
$199 |
$206 |
$211 |
$― |
$616 |
||
|
|
|
|
|
|
|
|
Dollars in millions |
Dec. Q |
Mar. Q |
June Q |
Sept. Q |
FY 2025 |
||
Reinforcement Materials EBIT |
$130 |
$131 |
$128 |
$― |
$389 |
||
Reinforcement Materials Depreciation and amortization |
17 |
17 |
18 |
— |
52 |
||
Reinforcement Materials EBITDA |
$147 |
$148 |
$146 |
$― |
$441 |
||
Reinforcement Materials Sales |
$611 |
$594 |
$573 |
$― |
$1,778 |
||
Reinforcement Materials EBITDA Margin |
24% |
25% |
25% |
—% |
25% |
||
|
|
|
|
|
|
|
|
Dollars in millions |
Dec. Q |
Mar. Q |
June Q |
Sept. Q |
FY 2025 |
||
Performance Chemicals EBIT |
$45 |
$50 |
$57 |
$― |
$152 |
||
Performance Chemicals Depreciation and amortization |
20 |
21 |
21 |
— |
62 |
||
Performance Chemicals EBITDA |
$65 |
$71 |
$78 |
$― |
$214 |
||
Performance Chemicals Sales |
$311 |
$311 |
$320 |
$― |
$942 |
||
Performance Chemicals EBITDA Margin |
21% |
23% |
24% |
—% |
23% |
||
|
|
|
|
|
|
|
|
Dollars in millions |
Fiscal 2025 |
||||||
Reconciliation of Free Cash Flow and Discretionary Free Cash Flow to Cash provided by (used in) operating activities |
Dec. Q |
Mar. Q |
June Q |
Sept. Q |
FY 2025 |
||
Cash provided by (used in) operating activities (B) |
$124 |
$73 |
$249 |
$― |
$446 |
||
Less: Additions to property, plant and equipment |
77 |
72 |
61 |
— |
210 |
||
Free cash flow |
$47 |
$1 |
$188 |
$― |
$236 |
||
Plus: Additions to property, plant and equipment |
77 |
72 |
61 |
— |
210 |
||
Less: Changes in net working capital (C) |
(38) |
(76) |
101 |
— |
(13) |
||
Less: Sustaining and compliance capital expenditures |
48 |
39 |
34 |
— |
121 |
||
Discretionary free cash flow |
$114 |
$110 |
$114 |
$― |
$338 |
||
|
|
|
|
|
|
|
|
|
(B) |
As provided in the Condensed Consolidated Statements of Cash Flows. |
|
|
|
|
|
|
(C) |
Defined as changes in Accounts and notes receivable, Inventories, and Accounts payable and accrued liabilities as presented on the Condensed Consolidated Statements of Cash Flows. |
|||||
|
|
|
|||||