ash-8k_20190430.htm

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D. C. 20549

 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of

the Securities Exchange Act of 1934

Date of report (Date of earliest event reported):  April 30, 2019

ASHLAND GLOBAL HOLDINGS INC.

(Exact name of registrant as specified in its charter)

Delaware

(State or other jurisdiction of incorporation) 

 

333-211719

 

81-2587835

(Commission File Number)

 

(I.R.S. Employer Identification No.)

 

50 E. RiverCenter Boulevard

Covington, Kentucky 41011

Registrant’s telephone number, including area code (859) 815-3333

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:

Written communications 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 communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

Pre-commencement communications 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. 

 


 


 

Item 2.02.  Results of Operations and Financial Condition

 

On April 30, 2019, Ashland Global Holdings Inc. (“Ashland”) announced preliminary second quarter results and updated 2019 earnings outlook, which are discussed in more detail in the news release (the “News Release”) attached to this Current Report on Form 8-K (“Form 8-K”) as Exhibit 99.1, which is incorporated herein by reference into this Item 2.02.

 

Item 7.01.  Regulation FD Disclosure

 

On April 30, 2019, Ashland will make available the News Release and a slide presentation on the “Investor Center” section of Ashland’s website located at http://investor.ashland.com.  A copy of the slide presentation is attached to this Form 8-K as Exhibit 99.2, and is incorporated herein by reference soley for purposes of this Item 7.01 disclosure.

 

Item 9.01.  Financial Statements and Exhibits

 

 

(d)

Exhibits

 

 

 

 

99.1

Earnings News Release dated April 30, 2019.

 

 

 

 

99.2

Slide Presentation dated April 30, 2019.

 

In connection with the disclosures set forth in Items 2.02 and 7.01 above, the information in this Form 8-K, including the exhibits attached hereto, is being furnished and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of such section. The information in this Form 8-K, including the exhibits, shall not be incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Exchange Act, regardless of any incorporation by reference language in any such filing. This Form 8-K will not be deemed an admission as to the materiality of any information in this Form 8-K that is required to be disclosed solely by Regulation FD.

 

2


 

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.

 

 

ASHLAND GLOBAL HOLDINGS INC.

 

(Registrant)

 

 

April 30, 2019

/s/ J. Kevin Willis

 

J. Kevin Willis

 

Senior Vice President and

Chief Financial Officer

 

3

ash-ex991_6.htm

Exhibit 99.1

 

News Release

 

Ashland reports preliminary financial results for second quarter of fiscal 2019

 

Substantial gains in core innovation, pricing, operational and cost reductions in the quarter

 

Soft demand in several end markets led to weaker mix which negatively impacted earnings in the quarter

 

Full-year outlook reduced to reflect market dynamics and recent additional strengthening of the U.S. dollar

 

Intend to commence a new $200 million share-repurchase program beginning in early May

 

Divestiture of Composites and Marl butanediol (BDO) facility remains on track; awaiting regulatory approval and we expect a closing by late summer

 

COVINGTON, KENTUCKY, April 30, 2019 – Ashland Global Holdings Inc. (NYSE: ASH), a premier global specialty chemicals company serving customers in a wide range of consumer and industrial markets, today announced preliminary2 financial results for the second quarter of fiscal 2019:

 

 

Sales declined 1 percent year-over-year to $667 million, including a 3 percentage point (ppt) impact from unfavorable currency;

 

Reported net income of $76 million, or $1.19 per diluted share, compared to net income of $73 million, or $1.15 per diluted share, last year. Reported income from continuing operations of $45 million, or $0.71 per diluted share, compared to income from continuing operations of $42 million, or $0.65 per diluted share, a year ago;

 

Adjusted income from continuing operations was $52 million, or $0.83 per diluted share, compared to $43 million, or $0.67 per diluted share, last year. Adjusted EBITDA was $142 million, up from $138 million in the year-ago period.  

 

“In the quarter, the team made great progress across multiple fronts – including commercializing new innovative products, pricing above raw-material inflation, and achieving year-over-year improvement in operational costs. Furthermore, our team continues to make excellent progress executing on the cost reduction program, as we met our expectation for capturing $70 million in annualized run-rate savings by the end of March, keeping us fully on track to achieve the $120 million in total run-rate savings by the end of calendar year 2019,” said William A. Wulfsohn, Ashland chairman and chief executive officer.

 

“At the same time, we saw lower-than-expected demand in some of our higher-margin end markets, namely Coatings and Adhesives. To reduce that impact, the team increased sales in the construction, energy and nutrition markets. The result was constant-currency sales growth, albeit with a weaker margin profile. In addition, given the lower-demand environment, we reduced our inventory levels which also reduced plant absorption. These


dynamics contributed to earnings in the quarter that were weaker than we originally expected.

 

Update on Cost Reduction Program

In early May 2018, Ashland announced a program to accelerate EBITDA margin growth by creating a leaner, more cost competitive company with improved operating efficiency, faster decision making and a stronger customer focus. Under this program, Ashland intends to eliminate a total of $120 million of existing allocated costs, direct expenses within Specialty Ingredients SG&A, and facility-related costs as follows:

 

Approximately $70 million of costs allocated to the Composites business and to the Marl BDO facility are expected to be offset or eliminated through transfers and reductions.

 

Approximately $50 million of costs are expected to be eliminated to drive improved profitability in Specialty Ingredients and accelerate achievement of its adjusted EBITDA margin target of 25-27 percent.

 

As of March 31, 2019, the Company met its expectation to capture $70 million in annualized run-rate savings and remains fully on track to achieve the $120 million total run-rate savings by the end of calendar year 2019.

 

Reportable Segment Performance

To aid in the understanding of Ashland’s ongoing business performance, the results of Ashland’s reportable segments are described below on an adjusted basis. In addition, EBITDA, or adjusted EBITDA, is reconciled to operating income in Table 5, free cash flow and adjusted operating income are reconciled in Table 7, and adjusted income from continuing operations and adjusted diluted earnings per share are reconciled in Table 8 of this news release. (For a more detailed review of the segment results, please refer to the Investor Relations section of ashland.com to review the slides filed with the Securities and Exchange Commission in conjunction with this earnings release.) These adjusted results are considered non-GAAP financial measures.  For a full description of the non-GAAP financial measures used, see the “Use of Non-GAAP Measures” section that further describes these adjustments below.

 

Specialty Ingredients

 

Sales declined 1 percent, to $637 million, as improved pricing was more than offset by the impact of the previously discussed Colgate-Gantrez product reformulation, which reduced sales by 1 percentage point, and unfavorable foreign currency which reduced sales by 3 percentage points in the period.

 

Personal Care sales grew 5 percent, excluding the impact of currency and Colgate-Gantrez, driven by innovations and new business wins with skin- and hair-care customers.

 

Pharma sales grew 2 percent, excluding the impact of currency. Growth was led by our cellulosic-excipient technologies. These results are in the context of a strong prior-year period which benefited from the increased excipient capacity in both Hopewell and Doel.

 

Adhesives sales were flat, excluding the impact of currency, as gains in pricing partially offset weak demand.

 

Coatings sales grew 1 percent, excluding the impact of currency, as the team’s successful effort to grow share in emerging regions was partially offset by weak demand for architectural coatings in North America and Europe.


 

To offset weakness in other end markets, we focused growth efforts in lower-margin end markets. Sales in Construction, Energy and Performance Specialties grew by 4 percent, excluding the impact of currency. Sales in Nutrition & Other also grew by 4 percent, excluding the impact of currency.

 

Pharmachem sales grew 2 percent, excluding the impact of currency, reflecting expanded customer relationships.

 

The team demonstrated excellent progress on the cost reduction program. SG&A declined by $8 million, or nearly 100 basis points as a percentage of sales, compared to the prior year.  

 

Operating income totaled $70 million for the current quarter compared to $89 million in the prior-year quarter; adjusted operating income totaled $90 million for the current quarter compared to $91 million in the prior-year quarter.

 

Adjusted EBITDA totaled $148 million for the current quarter compared to $153 million in the prior-year quarter, including a $6 million negative impact from unfavorable foreign currency.

 

Intermediates & Solvents

 

Reflects the results of the Lima, Ohio facility only; Marl now reported through discontinued operations.

 

Sales, gross profit and Adjusted EBITDA all increased due to higher volumes and improved pricing compared to the prior year.

 

Balance Sheet and Cash Flow

 

Total debt was $2.5 billion.

 

Net debt was $2.4 billion.

 

During the quarter, cash provided by operating activities from continuing operations totaled $15 million compared to $28 million in the prior-year period.

 

Free cash flow was ($22) million compared to ($3) million in the prior-year quarter. These figures include $15 million in restructuring payments in the second quarter of fiscal 2019, and $6 million in the year-ago period.

 

Outlook

Although Ashland provides forward-looking guidance for adjusted EBITDA, free cash flow and adjusted diluted earnings per share, Ashland is not reaffirming or providing forward-looking guidance for U.S. GAAP-reported financial measures or a reconciliation of forward-looking non-GAAP financial measures to the most directly comparable U.S. GAAP measure. Such reconciliations have not been included because Ashland is unable, without unreasonable efforts, to estimate and quantify the most directly comparable U.S. GAAP components, largely because predicting future operating results is subject to many factors not in Ashland’s control and not readily predictable and that are not part of Ashland’s routine operating activities, including various domestic and international economic, political, legislative, regulatory and legal factors.

 

The company updated its financial outlook for fiscal 2019 as shown in the table below.



 

 

Prior Outlook

Updated Outlook

Adjusted EBITDA

 

 

-Specialty Ingredients

$610 - $635 million

$585 - $610 million

-Intermediates & Solvents

$20 - $30 million

Reaffirmed

-Unallocated and other

($50 - $60 million)

($45 - $55 million)

 

 

 

Key Operating Metrics

 

 

-Adjusted diluted earnings per share (EPS)

$3.10 - $3.40

$2.90 - $3.20

-Free cash flow

~$175 million*

$165 - $175 million*

 

 

 

Corporate Items

 

 

-Depreciation & amortization

~$260 million

~$250 million

-Interest expense

$85 - $95 million

$90 - $100 million

-Effective tax rate

14 - 16%

Reaffirmed

-Capital expenditures

~$160 million

Reaffirmed

-Diluted share count

~64 million

~63 million

* Includes estimated $40 million in restructuring payments

 

For the third quarter of fiscal 2019, Ashland expects adjusted earnings from continuing operations in the range of $0.80 - $0.90 per diluted share. This outlook assumes an effective tax rate of 15 percent.

 

“For the remainder of fiscal year 2019, we remain focused on delivering on our innovation, pricing, operational improvement and SG&A reduction plans,” Wulfsohn said.

 

“That said, given the continued strengthening of the U.S. dollar and lack of visibility as to the timing of market recovery, we have revised downward our full-year outlook. We now expect the high end of the updated Specialty Ingredient’s Adjusted EBITDA outlook to be consistent with the low end of our prior outlook. The center of our new outlook range assumes a market demand recovery by our fiscal-fourth quarter and implies approximately 4 percent Adjusted EBITDA growth within Specialty Ingredients, inclusive of the impact of negative currency and the realization of $20 million of SG&A savings from the ongoing cost reduction program.”

 

He continued: "We remain committed to, and are making substantial progress toward achieving, the targets we laid out during our Investor Day in 2017.  We expect to return to normalized sales growth later this calendar year as we lap the impact of currency and the Colgate-Gantrez reformulation and return to a normal demand environment.  We believe this growth, combined with continuing gains from our $120 million cost reduction program will enable Specialty Ingredients to return to high-single-digit Adjusted EBITDA growth.”

 

“Given our confidence in our business strategy, we believe our stock is a strong investment.  Therefore, today we are announcing our intention to commence a $200 million share-repurchase program to begin in early May. Furthermore, we remain committed to achieving our previously-communicated leverage target of approximately 2.5 times gross debt to Adjusted EBITDA following the closing of the Composites and Marl BDO divestiture,” Wulfsohn said.

 


For additional information on Ashland’s second-quarter financial results, please see the slide presentation accompanying this news release.  

 

Conference Call Webcast

Ashland will host a live webcast of its second-quarter conference call with securities analysts at 9 a.m. EST Wednesday, May 1, 2019. The webcast will be accessible through Ashland’s website at http://investor.ashland.com. Following the live event, an archived version of the webcast and supporting materials will be available for 12 months.

 

Use of Non-GAAP Measures

Ashland believes that by removing the impact of depreciation and amortization and excluding certain non-cash charges, amounts spent on interest and taxes and certain other charges that are highly variable from year to year, EBITDA, adjusted EBITDA, EBITDA margin and adjusted EBITDA margin provide Ashland’s investors with performance measures that reflect the impact to operations from trends in changes in sales, margin and operating expenses, providing a perspective not immediately apparent from net income, operating income, net income margin and operating income margin. The adjustments Ashland makes to derive the non-GAAP measures of EBITDA, adjusted EBITDA, EBITDA margin and adjusted EBITDA margin exclude items which may cause short-term fluctuations in net income and operating income and which Ashland does not consider to be the fundamental attributes or primary drivers of its business. EBITDA, adjusted EBITDA, EBITDA margin and adjusted EBITDA margin provide disclosure on the same basis as that used by Ashland’s management to evaluate financial performance on a consolidated and reportable segment basis and provide consistency in our financial reporting, facilitate internal and external comparisons of Ashland’s historical operating performance and its business units and provide continuity to investors for comparability purposes. EBITDA margin and adjusted EBITDA margin are defined as EBITDA and adjusted EBITDA divided by sales for the corresponding period.

 

Key items, which are set forth on Table 8 and page 13 of the slide presentation accompanying this release, are defined as financial effects from significant transactions that, either by their nature or amount, have caused short-term fluctuations in net income and/or operating income which Ashland does not consider to most accurately reflect Ashland’s underlying business performance and trends.  Further, Ashland believes that providing supplemental information that excludes the financial effects of these items in the financial results will enhance the investor’s ability to compare financial performance between reporting periods.

 

Tax-specific key items, which are set forth on Table 8 and page 13 of the slide presentation accompanying this release, are defined as financial transactions, tax law changes or other matters that fall within the definition of key items as described above.  These items relate solely to tax matters and would only be recorded within the income tax caption of the Statement of Consolidated Income.  As with all key items, due to their nature, Ashland does not consider the financial effects of these tax-specific key items on net income to be the most accurate reflection of Ashland’s underlying business performance and trends.

 

The free cash flow metric enables Ashland to provide a better indication of the ongoing cash being generated that is ultimately available for both debt and equity holders as well as other investment opportunities. Unlike cash flow provided by operating activities, free cash flow includes the impact of capital expenditures from continuing operations, providing a more complete picture of cash generation. Free cash flow has certain limitations,


including that it does not reflect adjustment for certain non-discretionary cash flows such as mandatory debt repayments. The amount of mandatory versus discretionary expenditures can vary significantly between periods.

 

Adjusted diluted earnings per share is a performance measure used by Ashland and is defined by Ashland as earnings (loss) from continuing operations, adjusted for identified key items and divided by the number of outstanding diluted shares of common stock.  Ashland believes this measure provides investors additional insights into operational performance by providing earnings and diluted earnings per share metrics that exclude the effect of the identified key items and tax specific key items.

 

About Ashland 
Ashland Global Holdings Inc. (NYSE: ASH) is a premier global specialty chemicals company serving customers in a wide range of consumer and industrial markets, including adhesives, architectural coatings, automotive, construction, energy, food and beverage, nutraceuticals, personal care and pharmaceutical. At Ashland, we are approximately 6,000 passionate, tenacious solvers – from renowned scientists and research chemists to talented engineers and plant operators – who thrive on developing practical, innovative and elegant solutions to complex problems for customers in more than 100 countries. Visit 
ashland.com to learn more.  

 

 

C-ASH

 

 

Forward-Looking Statements

This news release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended and Section 21E of the Securities Exchange Act of 1934, as amended. Ashland has identified some of these forward-looking statements with words such as “anticipates,” “believes,” “expects,” “estimates,” “is likely,” “predicts,” “projects,” “forecasts,” “objectives,” “may,” “will,” “should,” “plans” and “intends” and the negative of these words or other comparable terminology. Ashland may from time to time make forward-looking statements in its annual reports, quarterly reports and other filings with the SEC, news releases and other written and oral communications. These forward-looking statements are based on Ashland’s expectations and assumptions, as of the date such statements are made, regarding Ashland’s future operating performance and financial condition, as well as the economy and other future events or circumstances. These statements include, but may not be limited to, the statements under “Update  on Cost Reduction Program,” “Reportable Segment Performance,” “Outlook,” Ashland’s assessment on its progress towards becoming a premier specialty chemicals company, Ashland’s ability to generate sufficient cash to finance its stock repurchase plans; and its expectations regarding its ability to drive sales and earnings growth, realize further cost reductions and complete the anticipated divestiture of its Composites business and Marl BDO facility.

 

Ashland’s expectations and assumptions include, without limitation, internal forecasts and analyses of current and future market conditions and trends, management plans and strategies, operating efficiencies and economic conditions (such as prices, supply and demand, cost of raw materials, and the ability to recover raw-material cost increases through price increases), and risks and uncertainties associated with the following: the program to eliminate certain existing corporate and Specialty Ingredients expenses (including the possibility that such cost eliminations may not occur or may take longer to implement than anticipated), the expected divestiture of its Composites segment and the Marl BDO facility, and related merchant I&S products (including, in each case, the possibility that a transaction may not occur or that, if a transaction does occur, Ashland may not realize the anticipated benefits from such transaction), the impact of acquisitions and/or divestitures Ashland has made or may make (including the possibility that Ashland may not realize the anticipated benefits from such transactions); Ashland’s substantial indebtedness (including the possibility that such indebtedness and related restrictive covenants may adversely affect Ashland’s future cash flows, results of operations, financial condition and its ability to repay debt); severe weather, natural disasters, cyber events and legal proceedings and claims (including product recalls, environmental and asbestos matters); and without limitation, risks and uncertainties


affecting Ashland that are described in Ashland’s most recent Form 10-K (including Item 1A Risk Factors) filed with the SEC, which is available on Ashland’s website at http://investor.ashland.com or on the SEC’s website at http://www.sec.gov. Various risks and uncertainties may cause actual results to differ materially from those stated, projected or implied by any forward-looking statements. Ashland believes its expectations and assumptions are reasonable, but there can be no assurance that the expectations reflected herein will be achieved. Unless legally required, Ashland undertakes no obligation to update any forward-looking statements made in this news release whether as a result of new information, future events or otherwise.

 

1Run-rate savings are cost savings that have been achieved and will be realized in future periods

2Financial results are preliminary until Ashland’s Form 10-Q is filed with the SEC

 

™ Trademark, Ashland or its subsidiaries, registered in various countries.

 

FOR FURTHER INFORMATION:

 

Investor Relations:

Media Relations:

Seth A. Mrozek

Joy Brock

+1 (302) 594-5010

+1 (859) 815-3793

samrozek@ashland.com 

jlbrock@ashland.com

 

 

  

 


Ashland Global Holdings Inc. and Consolidated Subsidiaries

STATEMENTS OF CONSOLIDATED INCOME (LOSS)

(In millions except per share data - preliminary and unaudited)

Table 1

 

 

Three months ended

 

 

Six months ended

 

 

March 31

 

 

March 31

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales

$

 

667

 

 

$

 

672

 

 

$

 

1,243

 

 

$

 

1,253

 

Cost of sales

 

 

469

 

 

 

 

449

 

 

 

 

893

 

 

 

 

851

 

GROSS PROFIT

 

 

198

 

 

 

 

223

 

 

 

 

350

 

 

 

 

402

 

Selling, general and administrative expense

 

 

136

 

 

 

 

146

 

 

 

 

279

 

 

 

 

300

 

Research and development expense

 

 

17

 

 

 

 

18

 

 

 

 

34

 

 

 

 

37

 

Equity and other income (loss)

 

 

(1

)

 

 

 

4

 

 

 

 

-

 

 

 

 

2

 

OPERATING INCOME (LOSS)

 

 

44

 

 

 

 

63

 

 

 

 

37

 

 

 

 

67

 

Net interest and other expense (income)

 

 

(3

)

 

 

 

24

 

 

 

 

52

 

 

 

 

49

 

Other net periodic benefit income (loss)

 

 

(1

)

 

 

 

1

 

 

 

 

17

 

 

 

 

1

 

Net income (loss) on divestitures

 

 

-

 

 

 

 

-

 

 

 

 

(3

)

 

 

 

(1

)

INCOME (LOSS) FROM CONTINUING OPERATIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BEFORE INCOME TAXES

 

 

46

 

 

 

 

40

 

 

 

 

(1

)

 

 

 

18

 

Income tax expense (benefit)

 

 

1

 

 

 

 

(2

)

 

 

 

25

 

 

 

 

8

 

INCOME (LOSS) FROM CONTINUING OPERATIONS

 

 

45

 

 

 

 

42

 

 

 

 

(26

)

 

 

 

10

 

Income from discontinued operations (net of income taxes)

 

 

31

 

 

 

 

31

 

 

 

 

54

 

 

 

 

59

 

NET INCOME (LOSS)

$

 

76

 

 

$

 

73

 

 

$

 

28

 

 

$

 

69

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DILUTED EARNINGS PER SHARE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations

$

 

0.71

 

 

$

 

0.65

 

 

$

 

(0.41

)

 

$

 

0.15

 

Income from discontinued operations

 

 

0.48

 

 

 

 

0.50

 

 

 

 

0.86

 

 

 

 

0.93

 

Net income (loss)

$

 

1.19

 

 

$

 

1.15

 

 

$

 

0.45

 

 

$

 

1.08

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AVERAGE DILUTED COMMON SHARES OUTSTANDING (a)

 

 

64

 

 

 

 

64

 

 

 

 

63

 

 

 

 

64

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SALES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Specialty Ingredients

$

 

637

 

 

$

 

646

 

 

$

 

1,190

 

 

$

 

1,196

 

Intermediates and Solvents

 

 

30

 

 

 

 

26

 

 

 

 

53

 

 

 

 

57

 

 

$

 

667

 

 

$

 

672

 

 

$

 

1,243

 

 

$

 

1,253

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING INCOME (LOSS)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Specialty Ingredients

$

 

70

 

 

$

 

89

 

 

$

 

96

 

 

$

 

131

 

Intermediates and Solvents

 

 

5

 

 

 

 

3

 

 

 

 

5

 

 

 

 

6

 

Unallocated and other

 

 

(31

)

 

 

 

(29

)

 

 

 

(64

)

 

 

 

(70

)

 

$

 

44

 

 

$

 

63

 

 

$

 

37

 

 

$

 

67

 

(a)

As a result of the loss from continuing operations for the six months ended March 31, 2019, the effect of the share-based awards convertible to common shares would be anti-dilutive.  In accordance with U.S. GAAP, these have been excluded from the diluted earnings per share calculation for the applicable periods.

 

 


Ashland Global Holdings Inc. and Consolidated Subsidiaries

CONDENSED CONSOLIDATED BALANCE SHEETS

(In millions - preliminary and unaudited)

Table 2

 

 

 

March 31

 

 

September 30

 

 

2019

 

 

2018

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

 

 

164

 

 

$

 

 

294

 

Accounts receivable

 

 

 

522

 

 

 

 

 

522

 

Inventories

 

 

 

599

 

 

 

 

 

596

 

Other assets

 

 

 

63

 

 

 

 

 

60

 

Held for sale

 

 

 

739

 

 

 

 

 

240

 

Total current assets

 

 

 

2,087

 

 

 

 

 

1,712

 

 

 

 

 

 

 

 

 

 

 

 

 

Noncurrent assets

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment

 

 

 

 

 

 

 

 

 

 

 

Cost

 

 

 

3,167

 

 

 

 

 

3,172

 

Accumulated depreciation

 

 

 

1,580

 

 

 

 

 

1,526

 

Net property, plant and equipment

 

 

 

1,587

 

 

 

 

 

1,646

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

 

 

 

2,279

 

 

 

 

 

2,304

 

Intangibles

 

 

 

1,135

 

 

 

 

 

1,185

 

Restricted investments

 

 

 

296

 

 

 

 

 

312

 

Asbestos insurance receivable

 

 

 

175

 

 

 

 

 

179

 

Deferred income taxes

 

 

 

28

 

 

 

 

 

28

 

Other assets

 

 

 

411

 

 

 

 

 

416

 

Held for sale

 

 

 

-

 

 

 

 

 

477

 

Total noncurrent assets

 

 

 

5,911

 

 

 

 

 

6,547

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

$

 

 

7,998

 

 

$

 

 

8,259

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

 

 

Short-term debt

$

 

 

261

 

 

$

 

 

254

 

Trade and other payables

 

 

 

280

 

 

 

 

 

331

 

Accrued expenses and other liabilities

 

 

 

232

 

 

 

 

 

328

 

Held for sale

 

 

 

147

 

 

 

 

 

163

 

Total current liabilities

 

 

 

920

 

 

 

 

 

1,076

 

 

 

 

 

 

 

 

 

 

 

 

 

Noncurrent liabilities

 

 

 

 

 

 

 

 

 

 

 

Long-term debt

 

 

 

2,275

 

 

 

 

 

2,275

 

Asbestos litigation reserve

 

 

 

587

 

 

 

 

 

612

 

Deferred income taxes

 

 

 

283

 

 

 

 

 

286

 

Employee benefit obligations

 

 

 

145

 

 

 

 

 

156

 

Other liabilities

 

 

 

426

 

 

 

 

 

422

 

Held for sale

 

 

 

-

 

 

 

 

 

26

 

Total noncurrent liabilities

 

 

 

3,716

 

 

 

 

 

3,777

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' equity

 

 

 

3,362

 

 

 

 

 

3,406

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and stockholders' equity

$

 

 

7,998

 

 

$

 

 

8,259

 

 


Ashland Global Holdings Inc. and Consolidated Subsidiaries

STATEMENTS OF CONSOLIDATED CASH FLOWS

(In millions - preliminary and unaudited)

Table 3

 

 

Three months ended

 

 

Six months ended

 

 

March 31

 

 

March 31

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

CASH FLOWS PROVIDED (USED) BY OPERATING ACTIVITIES

   FROM CONTINUING OPERATIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

$

 

76

 

 

$

 

73

 

 

$

 

28

 

 

$

 

69

 

Income from discontinued operations (net of taxes)

 

 

(31

)

 

 

 

(31

)

 

 

 

(54

)

 

 

 

(59

)

Adjustments to reconcile income from continuing operations to

    cash flows from operating activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

82

 

 

 

 

72

 

 

 

 

163

 

 

 

 

142

 

Original issue discount and debt issuance cost amortization

 

 

2

 

 

 

 

1

 

 

 

 

4

 

 

 

 

3

 

Deferred income taxes

 

 

(1

)

 

 

 

(4

)

 

 

 

2

 

 

 

 

4

 

Distributions from equity affiliates

 

 

-

 

 

 

 

1

 

 

 

 

-

 

 

 

 

1

 

Stock based compensation expense

 

 

6

 

 

 

 

6

 

 

 

 

13

 

 

 

 

13

 

Loss (income) from restricted investments

 

 

(30

)

 

 

 

(5

)

 

 

 

(2

)

 

 

 

(8

)

Excess tax benefit on stock based compensation

 

 

1

 

 

 

 

1

 

 

 

 

2

 

 

 

 

2

 

Net (income) loss on divestitures

 

 

-

 

 

 

 

-

 

 

 

 

3

 

 

 

 

1

 

Impairments

 

 

5

 

 

 

 

-

 

 

 

 

5

 

 

 

 

-

 

Pension contributions

 

 

(2

)

 

 

 

(5

)

 

 

 

(3

)

 

 

 

(7

)

Gain on pension and other postretirement plan remeasurements

 

 

-

 

 

 

 

-

 

 

 

 

(18

)

 

 

 

-

 

Change in operating assets and liabilities (a)

 

 

(93

)

 

 

 

(81

)

 

 

 

(137

)

 

 

 

(164

)

Total cash flows provided (used) by operating activities from continuing operations

 

 

15

 

 

 

 

28

 

 

 

 

6

 

 

 

 

(3

)

CASH FLOWS PROVIDED (USED) BY INVESTING ACTIVITIES

   FROM CONTINUING OPERATIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additions to property, plant and equipment

 

 

(37

)

 

 

 

(31

)

 

 

 

(70

)

 

 

 

(52

)

Proceeds from disposal of property, plant and equipment

 

 

-

 

 

 

 

-

 

 

 

 

4

 

 

 

 

1

 

Proceeds from sale of operations

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

1

 

Purchase of operations

 

 

(1

)

 

 

 

(11

)

 

 

 

(1

)

 

 

 

(11

)

Life insurance payments

 

 

-

 

 

 

 

(37

)

 

 

 

-

 

 

 

 

(37

)

Net purchase of funds restricted for specific transactions

 

 

-

 

 

 

 

(4

)

 

 

 

(2

)

 

 

 

(8

)

Reimbursements from restricted investments

 

 

12

 

 

 

 

12

 

 

 

 

20

 

 

 

 

17

 

Proceeds from sales of securities

 

 

156

 

 

 

 

12

 

 

 

 

156

 

 

 

 

17

 

Purchases of securities

 

 

(156

)

 

 

 

(12

)

 

 

 

(156

)

 

 

 

(17

)

Proceeds from the settlement of derivative instruments

 

 

1

 

 

 

 

-

 

 

 

 

2

 

 

 

 

-

 

Payments for the settlement of derivative instruments

 

 

-

 

 

 

 

-

 

 

 

 

(2

)

 

 

 

(3

)

Total cash flows used by investing activities from continuing operations

 

 

(25

)

 

 

 

(71

)

 

 

 

(49

)

 

 

 

(92

)

CASH FLOWS PROVIDED (USED) BY FINANCING ACTIVITIES

   FROM CONTINUING OPERATIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Repayment of long-term debt

 

 

(7

)

 

 

 

(1

)

 

 

 

(8

)

 

 

 

(3

)

Proceeds from (repayment of) short-term debt

 

 

37

 

 

 

 

(301

)

 

 

 

11

 

 

 

 

(181

)

Cash dividends paid

 

 

(15

)

 

 

 

(14

)

 

 

 

(31

)

 

 

 

(28

)

Stock based compensation employee withholding taxes paid in cash

 

 

(1

)

 

 

 

(3

)

 

 

 

(8

)

 

 

 

(8

)

Total cash flows provided (used) by financing activities from continuing operations

 

 

14

 

 

 

 

(319

)

 

 

 

(36

)

 

 

 

(220

)

CASH PROVIDED (USED) BY CONTINUING OPERATIONS

 

 

4

 

 

 

 

(362

)

 

 

 

(79

)

 

 

 

(315

)

Cash used by discontinued operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating cash flows

 

 

17

 

 

 

 

(12

)

 

 

 

(41

)

 

 

 

(21

)

Investing cash flows

 

 

(6

)

 

 

 

(5

)

 

 

 

(8

)

 

 

 

(8

)

Effect of currency exchange rate changes on cash and cash equivalents

 

 

-

 

 

 

 

3

 

 

 

 

(2

)

 

 

 

3

 

INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS

 

 

15

 

 

 

 

(376

)

 

 

 

(130

)

 

 

 

(341

)

CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD

 

 

149

 

 

 

 

601

 

 

 

 

294

 

 

 

 

566

 

CASH AND CASH EQUIVALENTS - END OF PERIOD

$

 

164

 

 

$

 

225

 

 

$

 

164

 

 

$

 

225

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DEPRECIATION AND AMORTIZATION

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Specialty Ingredients

$

 

77

 

 

$

 

64

 

 

$

 

154

 

 

$

 

126

 

Intermediates and Solvents

 

 

3

 

 

 

 

3

 

 

 

 

6

 

 

 

 

7

 

Unallocated and other

 

 

2

 

 

 

 

5

 

 

 

 

3

 

 

 

 

9

 

 

$

 

82

 

 

$

 

72

 

 

$

 

163

 

 

$

 

142

 

ADDITIONS TO PROPERTY, PLANT AND EQUIPMENT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Specialty Ingredients

$

 

32

 

 

$

 

26

 

 

$

 

63

 

 

$

 

45

 

Intermediates and Solvents

 

 

1

 

 

 

 

2

 

 

 

 

2

 

 

 

 

3

 

Unallocated and other

 

 

4

 

 

 

 

3

 

 

 

 

5

 

 

 

 

4

 

 

$

 

37

 

 

$

 

31

 

 

$

 

70

 

 

$

 

52

 

(a)

Excludes changes resulting from operations acquired or sold.


 

Ashland Global Holdings Inc. and Consolidated Subsidiaries

INFORMATION BY INDUSTRY SEGMENT

(In millions - preliminary and unaudited)

Table 4

 

 

 

Three months ended

 

 

 

Six months ended

 

 

March 31

 

 

 

March 31

 

 

2019

 

 

2018

 

 

 

2019

 

 

2018

 

SPECIALTY INGREDIENTS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales per shipping day

$

 

10.1

 

 

$

 

10.1

 

 

 

$

 

9.5

 

 

$

 

9.6

 

Metric tons sold (thousands)

 

 

82.6

 

 

 

 

84.0

 

 

 

 

 

155.4

 

 

 

 

157.0

 

Gross profit as a percent of sales (a)

 

 

29.8

%

 

 

 

33.6

%

 

 

 

 

28.5

%

 

 

 

32.6

%

INTERMEDIATES AND SOLVENTS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales per shipping day

$

 

0.5

 

 

$

 

0.4

 

 

 

$

 

0.4

 

 

$

 

0.5

 

Metric tons sold (thousands)

 

 

9.5

 

 

 

 

8.4

 

 

 

 

 

16.3

 

 

 

 

18.9

 

Gross profit as a percent of sales (a)

 

 

26.1

%

 

 

 

22.8

%

 

 

 

 

19.2

%

 

 

 

20.4

%

 

(a)

Gross profit as a percent of sales is defined as sales, less cost of sales divided by sales.  

 

 


Ashland Global Holdings Inc. and Consolidated Subsidiaries

RECONCILIATION OF NON-GAAP DATA - ADJUSTED EBITDA

(In millions - preliminary and unaudited)

Table 5

 

 

 

Three months ended

 

 

 

March 31

 

Adjusted EBITDA - Ashland Global Holdings Inc.

 

2019

 

 

2018

 

Net loss

 

$

 

76

 

 

$

 

73

 

Income tax expense

 

 

 

1

 

 

 

 

(2

)

Net interest and other expense (income)

 

 

 

(3

)

 

 

 

24

 

Depreciation and amortization (a)

 

 

 

62

 

 

 

 

67

 

EBITDA

 

 

 

136

 

 

 

 

162

 

Income from discontinued operations (net of taxes)

 

 

 

(31

)

 

 

 

(31

)

Operating key items (see Table 6)

 

 

 

37

 

 

 

 

7

 

Adjusted EBITDA

 

$

 

142

 

 

$

 

138

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA - Specialty Ingredients

 

 

 

 

 

 

 

 

 

 

Operating income

 

$

 

70

 

 

$

 

89

 

Add:

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization (a)

 

 

 

58

 

 

 

 

62

 

Operating key items (see Table 6)

 

 

 

20

 

 

 

 

2

 

Adjusted EBITDA

 

$

 

148

 

 

$

 

153

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA - Intermediates and Solvents

 

 

 

 

 

 

 

 

 

 

Operating income

 

$

 

5

 

 

$

 

3

 

Add:

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

 

3

 

 

 

 

3

 

Operating key items (see Table 6)

 

 

 

-

 

 

 

 

-

 

Adjusted EBITDA

 

$

 

8

 

 

$

 

6

 

 

(a)

Depreciation and amortization excludes accelerated depreciation of $19 million and $2 million for Specialty Ingredients for the three months ended March 31, 2019 and 2018, respectively, and $1 million and $3 million for Unallocated and other for the three months ended March 31, 2019 and 2018, respectively, which are included as key items within this table.

 

 


Ashland Global Holdings Inc. and Consolidated Subsidiaries

SEGMENT COMPONENTS OF KEY ITEMS FOR APPLICABLE INCOME STATEMENT CAPTIONS

(In millions - preliminary and unaudited)

Table 6

 

 

Three Months Ended March 31, 2019

 

 

Specialty

 

 

Intermediates

 

 

Unallocated

 

 

 

 

 

Ingredients

 

 

and Solvents

 

 

& Other

 

 

Total

 

OPERATING INCOME (LOSS)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating key items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring, separation and other costs

$

 

(20

)

 

$

 

-

 

 

$

 

(12

)

 

$

 

(32

)

Proxy costs

 

 

-

 

 

 

 

-

 

 

 

 

(5

)

 

 

 

(5

)

All other operating income (loss)

 

 

90

 

 

 

 

5

 

 

 

 

(14

)

 

 

 

81

 

Operating income (loss)

 

 

70

 

 

 

 

5

 

 

 

 

(31

)

 

 

 

44

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST AND OTHER EXPENSE (INCOME)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Key items

 

 

 

 

 

 

 

 

 

 

 

 

(27

)

 

 

 

(27

)

All other net interest and other expense (income)

 

 

 

 

 

 

 

 

 

 

 

 

24

 

 

 

 

24

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER NET PERIODIC BENEFIT INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

All other net periodic benefit income

 

 

 

 

 

 

 

 

 

 

 

 

(1

)

 

 

 

(1

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME TAX EXPENSE (BENEFIT)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax effect of key items (a)

 

 

 

 

 

 

 

 

 

 

 

 

2

 

 

 

 

2

 

Tax specific key items (b)

 

 

 

 

 

 

 

 

 

 

 

 

(5

)

 

 

 

(5

)

All other income tax expense

 

 

 

 

 

 

 

 

 

 

 

 

4

 

 

 

 

4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

 

1

 

INCOME (LOSS) FROM CONTINUING OPERATIONS

$

 

70

 

 

$

 

5

 

 

$

 

(30

)

 

$

 

45

 

 

 

Three Months Ended March 31, 2018

 

 

Specialty

 

 

Intermediates

 

 

Unallocated

 

 

 

 

 

Ingredients

 

 

and Solvents

 

 

& Other

 

 

Total

 

OPERATING INCOME (LOSS)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating key items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring, separation and other costs

$

 

(2

)

 

$

 

-

 

 

$

 

(10

)

 

$

 

(12

)

Legal settlement

 

 

 

 

 

 

 

 

 

 

 

 

5

 

 

 

 

5

 

All other operating income (loss)

 

 

91

 

 

 

 

3

 

 

 

 

(24

)

 

 

 

70

 

Operating income (loss)

 

 

89

 

 

 

 

3

 

 

 

 

(29

)

 

 

 

63

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST AND OTHER EXPENSE (INCOME)

 

 

 

 

 

 

 

 

 

 

 

 

24

 

 

 

 

24

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER NET PERIODIC BENEFIT INCOME (EXPENSE)

 

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

 

1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME TAX EXPENSE (BENEFIT)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax effect of key items (a)

 

 

 

 

 

 

 

 

 

 

 

 

(2

)

 

 

 

(2

)

Tax specific key items (b)

 

 

 

 

 

 

 

 

 

 

 

 

(4

)

 

 

 

(4

)

All other income tax expense

 

 

 

 

 

 

 

 

 

 

 

 

4

 

 

 

 

4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2

)

 

 

 

(2

)

INCOME (LOSS) FROM CONTINUING OPERATIONS

$

 

89

 

 

$

 

3

 

 

$

 

(50

)

 

$

 

42

 

 

(a)

Represents the tax effect of the key items that are previously identified above.

(b)

Represents key items resulting from tax specific financial transactions, tax law changes or other matters that fall within the definition of tax specific key items.  See Table 8 for additional information.

 


Ashland Global Holdings Inc. and Consolidated Subsidiaries              Table 7

RECONCILIATION OF CERTAIN NON-GAAP DATA

(In millions - preliminary and unaudited)

 

 

 

Three months ended

 

 

Six months ended

 

 

 

March 31

 

 

March 31

 

Free cash flows (a)

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Total cash flows used by operating activities from

   continuing operations

 

$

 

15

 

 

$

 

28

 

 

$

 

6

 

 

$

 

(3

)

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additions to property, plant and equipment

 

 

 

(37

)

 

 

 

(31

)

 

 

 

(70

)

 

 

 

(52

)

Free cash flows (a)

 

$

 

(22

)

 

$

 

(3

)

 

$

 

(64

)

 

$

 

(55

)

 

(a)

Free cash flow is defined as cash flows provided (used) by operating activities less additions to property, plant and equipment and other items Ashland has deemed non-operational (if applicable).

 

 

 

Three months ended

 

 

Six months ended

 

 

 

March 31

 

 

March 31

 

Adjusted operating income (loss)

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Operating income (loss) (as reported)

 

$

 

44

 

 

$

 

63

 

 

$

 

37

 

 

$

 

67

 

Key items, before tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring, separation and other costs

 

 

 

32

 

 

 

 

12

 

 

 

 

77

 

 

 

 

27

 

Proxy costs

 

 

 

5

 

 

 

 

-

 

 

 

 

5

 

 

 

 

-

 

Environmental reserve adjustments

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

11

 

Legal settlement/reserve

 

 

 

-

 

 

 

 

(5

)

 

 

 

-

 

 

 

 

(5

)

Adjusted operating income (non-GAAP)

 

$

 

81

 

 

$

 

70

 

 

$

 

119

 

 

$

 

100

 


                       

Ashland Global Holdings Inc. and Consolidated Subsidiaries

Table 8

RECONCILIATION OF CERTAIN NON-GAAP DATA

(In millions except per share data - preliminary and unaudited)

 

 

 

Three months ended

 

 

Six months ended

 

 

 

March 31

 

 

March 31

 

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Income (loss) from continuing operations (as reported)

 

$

 

45

 

 

$

 

42

 

 

$

 

(26

)

 

$

 

10

 

Key items, before tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring, separation and other costs

 

 

 

32

 

 

 

 

12

 

 

 

 

77

 

 

 

 

27

 

Proxy costs

 

 

 

5

 

 

 

 

-

 

 

 

 

5

 

 

 

 

-

 

Gain on pension and other postretirement plan remeasurements

 

 

 

-

 

 

 

 

-

 

 

 

 

(18

)

 

 

 

-

 

Environmental reserve adjustments

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

11

 

Legal settlement

 

 

 

-

 

 

 

 

(5

)

 

 

 

-

 

 

 

 

(5

)

Unrealized (gain) loss on securities

 

 

 

(27

)

 

 

 

-

 

 

 

 

3

 

 

 

 

-

 

Net loss on divestitures

 

 

 

-

 

 

 

 

-

 

 

 

 

3

 

 

 

 

-

 

Key items, before tax

 

 

 

10

 

 

 

 

7

 

 

 

 

70

 

 

 

 

33

 

Tax effect of key items (a)

 

 

 

2

 

 

 

 

(2

)

 

 

 

(5

)

 

 

 

(10

)

Key items, after tax

 

 

 

12

 

 

 

 

5

 

 

 

 

65

 

 

 

 

23

 

Tax specific key items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred tax rate changes

 

 

 

-

 

 

 

 

(4

)

 

 

 

2

 

 

 

 

(130

)

One-time transition tax

 

 

 

-

 

 

 

 

-

 

 

 

 

22

 

 

 

 

142

 

Restructuring and separation activity

 

 

 

(2

)

 

 

 

-

 

 

 

 

(1

)

 

 

 

-

 

Other tax reform

 

 

 

(3

)

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

Tax specific key items (b)

 

 

 

(5

)

 

 

 

(4

)

 

 

 

23

 

 

 

 

12

 

Total key items

 

 

 

7

 

 

 

 

1

 

 

 

 

88

 

 

 

 

35

 

Adjusted income from continuing operations (non-GAAP)

 

$

 

52

 

 

$

 

43

 

 

$

 

62

 

 

$

 

45

 

 

 

 

Three months ended

 

 

Six months ended

 

 

 

March 31

 

 

March 31

 

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Diluted EPS from continuing operations (as reported)

 

$

 

0.71

 

 

$

 

0.65

 

 

$

 

(0.41

)

 

$

 

0.15

 

Key items, before tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring, separation and other costs

 

 

 

0.50

 

 

 

 

0.19

 

 

 

 

1.21

 

 

 

 

0.42

 

Proxy costs

 

 

 

0.08

 

 

 

 

-

 

 

 

 

0.08

 

 

 

 

-

 

Gain on pension and other postretirement plan remeasurements

 

 

 

-

 

 

 

 

-

 

 

 

 

(0.29

)

 

 

 

-

 

Environmental reserve adjustments

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

0.18

 

Legal settlement

 

 

 

-

 

 

 

 

(0.07

)

 

 

 

-

 

 

 

 

(0.07

)

Unrealized (gain) loss on securities

 

 

 

(0.42

)

 

 

 

-

 

 

 

 

0.05

 

 

 

 

-

 

Net loss on divestitures

 

 

 

-

 

 

 

 

-

 

 

 

 

0.05

 

 

 

 

-

 

Key items, before tax

 

 

 

0.16

 

 

 

 

0.12

 

 

 

 

1.10

 

 

 

 

0.53

 

Tax effect of key items (a)

 

 

 

0.04

 

 

 

 

(0.03

)

 

 

 

(0.08

)

 

 

 

(0.14

)

Key items, after tax

 

 

 

0.20

 

 

 

 

0.09

 

 

 

 

1.02

 

 

 

 

0.39

 

Tax specific key items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred tax rate changes

 

 

 

-

 

 

 

 

(0.07

)

 

 

 

0.03

 

 

 

 

(2.06

)

One-time transition tax

 

 

 

-

 

 

 

 

-

 

 

 

 

0.35

 

 

 

 

2.22

 

Restructuring and separation activity

 

 

 

(0.03

)

 

 

 

-

 

 

 

 

(0.02

)

 

 

 

-

 

Other tax reform

 

 

 

(0.05

)

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

Tax specific key items (b)

 

 

 

(0.08

)

 

 

 

(0.07

)

 

 

 

0.36

 

 

 

 

0.16

 

Total key items

 

 

 

0.12

 

 

 

 

0.02

 

 

 

 

1.38

 

 

 

 

0.55

 

Adjusted diluted EPS from continuing operations (non-GAAP)

 

$

 

0.83

 

 

$

 

0.67

 

 

$

 

0.97

 

 

$

 

0.70

 

(a)

Represents the tax effect of the key items that are previously identified above.

(b)

Represents key items resulting from tax specific financial transactions, tax law changes or other matters that fall within the definition of tax specific key items.  These tax specific key items included the following:

 

-

Deferred tax rate changes: Includes the impact from the remeasurement of Ashland’s domestic deferred tax balances resulting from the enactment of the Tax Cuts and Jobs Act (Tax Act) as well as the impact from rate changes for other jurisdictions.

 

-

One-time transition tax: Includes the one-time transition tax expense resulting from the enactment of the Tax Act.

 

-

Restructuring and separation activity:  Includes the impact from company-wide restructuring activities. These adjustments related to various tax impacts including state tax costs, foreign tax costs and other tax account adjustments.

 

-

Other tax reform:  Includes the impact of other items related to the Tax Act and other tax law. These adjustments include the impact from the deductibility of compensation items and miscellaneous state tax items.

 

ash-ex992_10.pptx.htm

Slide 1

Second-Quarter Fiscal 2019 Earnings April 30, 2019 / efficacy usability allure integrity profitability Exhibit 99.2

Slide 2

Forward-Looking Statements This presentation contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended and Section 21E of the Securities Exchange Act of 1934, as amended. Ashland has identified some of these forward-looking statements with words such as “anticipates,” “believes,” “expects,” “estimates,” “is likely,” “predicts,” “projects,” “forecasts,” “objectives,” “may,” “will,” “should,” “plans” and “intends” and the negative of these words or other comparable terminology. Ashland may from time to time make forward-looking statements in its annual reports, quarterly reports and other filings with the SEC, news releases and other written and oral communications. These forward-looking statements are based on Ashland’s expectations and assumptions, as of the date such statements are made, regarding Ashland’s future operating performance and financial condition, as well as the economy and other future events or circumstances. These statements include, but may not be limited to, the statements under “Fiscal Year 2019 Outlook” on page 9 of the presentation, “Cost Reduction Targets” on page 10 of the presentation, “Third-Quarter Fiscal 2019 Outlook” on page 11 of the presentation, Ashland’s assessment on its progress towards becoming a premier specialty chemicals company and its expectations regarding its ability to drive sales and earnings growth, realize future cost reductions and complete the anticipated divestiture of its Composites business and Marl BDO facility. Ashland’s expectations and assumptions include, without limitation, internal forecasts and analyses of current and future market conditions and trends, management plans and strategies, operating efficiencies and economic conditions (such as prices, supply and demand, cost of raw materials, and the ability to recover raw-material cost increases through price increases), and risks and uncertainties associated with the following: the program to eliminate certain existing corporate and Specialty Ingredients expenses (including the possibility that such cost eliminations may not occur or may take longer to implement than anticipated), the expected divestiture of its Composites segment and the Marl BDO facility, and related merchant I&S products (including, in each case, the possibility that a transaction may not occur or that, if a transaction does occur, Ashland may not realize the anticipated benefits from such transaction), the impact of acquisitions and/or divestitures Ashland has made or may make (including the possibility that Ashland may not realize the anticipated benefits from such transactions); Ashland’s substantial indebtedness (including the possibility that such indebtedness and related restrictive covenants may adversely affect Ashland’s future cash flows, results of operations, financial condition and its ability to repay debt); Ashland’s ability to generate sufficient cash to finance its stock repurchase plans; severe weather, natural disasters, cyber events and legal proceedings and claims (including product recalls, environmental and asbestos matters); and without limitation, risks and uncertainties affecting Ashland that are described in Ashland’s most recent Form 10-K (including Item 1A Risk Factors) filed with the SEC, which is available on Ashland’s website at http://investor.ashland.com or on the SEC’s website at http://www.sec.gov. Various risks and uncertainties may cause actual results to differ materially from those stated, projected or implied by any forward-looking statements. Ashland believes its expectations and assumptions are reasonable, but there can be no assurance that the expectations reflected herein will be achieved. Unless legally required, Ashland undertakes no obligation to update any forward-looking statements made in this news release whether as a result of new information, future events or otherwise. Regulation G: Adjusted Results The information presented herein regarding certain unaudited adjusted results does not conform to generally accepted accounting principles in the United States (U.S. GAAP) and should not be construed as an alternative to the reported results determined in accordance with U.S. GAAP. Ashland has included this non-GAAP information to assist in understanding the operating performance of the company and its reportable segments. The non-GAAP information provided may not be consistent with the methodologies used by other companies. All non-GAAP information has been reconciled with reported U.S. GAAP results. Although Ashland provides forward-looking guidance for adjusted EBITDA, free cash flow and adjusted diluted earnings per share, Ashland is not reaffirming or providing forward-looking guidance for U.S. GAAP-reported financial measures or a reconciliation of forward-looking non-GAAP financial measures to the most directly comparable U.S. GAAP measure. Such reconciliations have not been included because Ashland is unable, without unreasonable efforts, to estimate and quantify the most directly comparable U.S. GAAP components, largely because predicting future operating results is subject to many factors not in Ashland’s control and not readily predictable and that are not part of Ashland’s routine operating activities, including various domestic and international economic, political, legislative, regulatory and legal factors.

Slide 3

Second Quarter Summary

Slide 4

Ashland Global Holdings Inc. Adjusted Results Summary1 Highlights & Key Drivers Reflects discontinued operations accounting for Composites and Marl butanediol (BDO) facility; continuing operations includes Specialty Ingredients and Lima BDO facility Sales down 1% including a -3 percentage point (ppt) impact from foreign currency and a -1 ppt impact from the Colgate-Gantrez oral-care reformulation2 Gross profit negatively impacted by foreign currency and unfavorable product mix within Specialty Ingredients Selling, general & administrative (SG&A) expense reduced by $18 million due primarily to the ongoing cost reduction program and inclusive of $3 million of favorable currency Reported net income of $76 million, compared to income of $73 million last year; income from continuing operations was $45 million or $0.71 per diluted share3 EBITDA increased to $142 million vs. $138 million prior year inclusive of a negative $6 million foreign-currency impact Effective tax rate of 6% driven by income mix and favorable discrete items EPS increased to $0.83 vs. $0.67 prior year Excluding intangible amortization, EPS would have been $0.25 greater All figures are presented on an adjusted basis except Sales, Diluted share count (million shares) and net income. Appendix C reconciles adjusted amounts to amounts reported under GAAP, including reconciliations of net income to EBITDA and adjusted EBITDA, operating income to adjusted operating income, income (loss) from continuing operations to adjusted income from continuing operations and diluted earnings per share to adjusted diluted earnings per share. As disclosed on the fiscal-fourth quarter 2018 earnings call. Unless otherwise noted, earnings are reported on a diluted share basis.

Slide 5

Specialty Ingredients Adjusted Results Summary1 Highlights & Key Drivers Sales down 1% including a -3 ppt impact from currency and -1 ppt impact from the Colgate oral-care reformulation2 Continued pricing above raw-material inflation Gross profit negatively impacted by foreign currency and product mix SG&A down $8 million and nearly 100 bps as % of sales due primarily to the ongoing cost reduction program EBITDA declined to $148 million; foreign currency negatively impacted EBITDA growth by 4% or $6 million All figures are presented on an adjusted basis except Sales and Selling, general and admin./R&D costs. Appendix C reconciles adjusted amounts to amounts reported under GAAP, including reconciliations of operating income to adjusted EBITDA and operating income to adjusted operating income. As disclosed on the fiscal-fourth quarter 2018 earnings call.

Slide 6

Specialty Ingredients Sales Trends by End Market Performance Specialties Average USD / EUR of $1.13 in current quarter compared to $1.23 in prior-year period. 2018 results restated to 2019 foreign exchange rates. End Market Commentary Sales grew 3% excluding the impact of foreign currency (-3 ppts2) and Colgate-Gantrez (-1 ppt) Personal Care constant-currency sales grew 5%, excluding the impact of Colgate-Gantrez, driven by innovations and new business wins with skin- and hair-care customers Pharma growth led by cellulosic-excipient technologies; results in the context of strong prior-year results with increased excipient capacity at Hopewell and Doel Gains in Adhesives pricing partially offset weak demand Successful effort to grow Coatings share in emerging regions partially offset by weak demand in North America and Europe To offset weakness in other end markets, focused growth in lower-margin Construction, Energy and Nutrition Pharmachem growth reflects expanded customer relationships

Slide 7

Intermediates & Solvents Adjusted Results Summary1 Highlights & Key Drivers Reflects results of the Lima, Ohio facility only; Marl facility reported in discontinued operations Sales, gross profit and EBITDA increased due to higher volumes and improved pricing compared to prior year Sales up 15% to $30 million EBITDA increased to $8 million EBITDA margin increased to 26.7% All figures are presented on an unadjusted basis.

Slide 8

Outlook Summary

Slide 9

Ashland Global Holdings Inc. Fiscal Year 2019 Outlook Definition of free cash flow: operating cash flow less capital expenditures and other items Ashland has deemed non-operational (if applicable). Outlook inclusive of an estimated $40 million of separation and restructuring-related costs. Key Drivers Adjusted EPS and Specialty Ingredients’ Adjusted EBITDA outlook reduced primarily due to: Lower-than-expected Q2 results due to weaker demand in higher-margin end markets offset by focused selling in Construction, Energy and Nutrition Inclusive of $19 million full-year negative foreign currency impact, $7 million worse than original expectations Actions are being taken to offset new expectations and the potential for continued low growth in Coatings and Adhesives demand during the second half of the fiscal year. Midpoint of Updated Outlook implies: Demand recovery by Q4 of fiscal 2019 ~4% Specialty Ingredients Adjusted EBITDA year-over-year growth, including ~$20 million SG&A reduction and the negative foreign-currency impact Expect to return to normalized sales growth and high single-digit EBITDA growth by the beginning of fiscal year 2020 Lap the impact of currency and the Colgate-Gantrez reformulation by the end of fiscal Q4 Return to normal demand environment later in the calendar year Realize ~$30 million benefit within Specialty Ingredients from the current cost reduction program Free cash flow1 outlook inclusive of an estimated $40 million of separation and restructuring-related costs Intend to initiate a $200 million share repurchase program to begin in early May

Slide 10

Achieved $70 million run-rate as of March 31st; Remain on track to achieve all cost reduction program targets Ashland Global Holdings Inc. Cost Reduction Targets Expected Timing ~$20 million run rate2 as of 9/30/18 ~$50 million run rate2 as of 12/31/18 ~$60 - $70 million realized savings in FY2019 ~$20 million realized savings in Specialty Ingredients in FY2019 ~$120 million run rate2 by 12/31/19 Manufacturing facilities cost reductions will appear as a reduction to cost of goods sold. Run-rate savings are cost savings that have been achieved and will be realized in future periods. $50 million Specialty Ingredients reduction $70 million of transferred / stranded costs As presented on July 31, 2018

Slide 11

Highlights Expect Q3 adjusted EPS1 in the range of $0.80 - $0.90 Outlook assumes effective tax rate of 15 percent Outlook reflects discontinued operations accounting for Composites and the Marl BDO facility Key Drivers Low single-digit increase in Specialty Ingredients’ year-over-year Adjusted EBITDA Growth in the context of weaker Coatings and Adhesives demand, targeted sales efforts, unfavorable foreign currency2 and the Colgate-Gantrez oral-care reformulation On track to achieve all cost reduction program targets The divestiture of Composites and the Marl BDO facility remains on track; we are awaiting regulatory approval and expect a closing by late summer Intend to initiate a $200 million share repurchase program to begin in early May Ashland Global Holdings Inc. Third-Quarter Fiscal 2019 Outlook Non-GAAP measure. Appendix C reconciles reported adjusted amounts to amounts reported under GAAP, including reconciliations of diluted earnings per share to adjusted diluted earnings per share. Forecasted information is not reconciled to applicable US GAAP captions. Estimated currency sensitivity, primarily driven by the Euro, of approximately $1.5 million of annual adjusted EBITDA per year-over-year Euro cent change.

Slide 12

Appendix A: Key Items and Balance Sheet

Slide 13

Second Fiscal Quarter – Continuing Operations Key Items Affecting Income ($ in millions, except EPS) Total Preliminary Specialty Ingredients I&S UnallocatedandOther Pre-tax After-tax After-tax earnings per Share 2019 Restructuring, separation and other costs $-20 $-12 $-32 $-29 $-0.46 Proxy costs -5 $-5 -4 -0.06 Unrealized gain on securities 27 $27 21 0.32 Tax specific key items $0 5 0.08 Total $-20 $10 $-10 $-7 $-0.12000000000000001 2018 Restructuring, separation and other costs $-2 $-10 $-12 $-9 $-0.14000000000000001 Legal settlement 5 5 4 0.05 Tax specific key items 0 4 7.0000000000000007E-2 Total $-2 $0 $-5 $-7 $-1 $-2.0000000000000004E-2

Slide 14

Liquidity and Net Debt ($ in millions)

Slide 15

Appendix B: Business Profiles 12 Months Ended March 31, 2019

Slide 16

Specialty Ingredients Sales by Market1 For 12 Months Ended March 31, 2019 Sales: $2.5 billion Adjusted EBITDA: $575 million Adjusted EBITDA Margin: 23.3% Sales by Product Cellulosics 35% PVP 17% Adhesives 14% North America 39% Asia Pacific 19% Europe 33% Latin America/ Other – 9% Actives – 6% Vinyl Ethers 5% Sales by Geography A global leader of cellulose ethers, vinyl pyrrolidones and biofunctionals Pharmachem 10% Pharmachem 10% 1 Within the Sales by Market chart above, Industrial Specialties are presented in green and Consumer Specialties are presented in blue.

Slide 17

Appendix C: Non-GAAP Reconciliation1 Although Ashland provides forward looking guidance for adjusted EBITDA in this presentation, Ashland is not reaffirming or providing forward-looking guidance for U.S. GAAP reported financial measures or a reconciliation of forward-looking non-GAAP financial measures to the most directly comparable U.S. GAAP measure because it is unable to predict with reasonable certainty the ultimate outcome of certain significant items without unreasonable effort.

Slide 18

Ashland Global Holdings Inc. and Consolidated Subsidiaries Reconciliation of Non-GAAP Data for 6 Months Ended March 31, 2019 North America2 __% Asia Pacific __% Latin America/ Other - _% Europe __% Ashland Specialty Ingredients __% Ashland Performance Materials __% Valvoline __% 1Quarterly totals may not sum to actual results due to quarterly rounding conventions. Calculation of adjusted EBITDA for each quarter has been reconciled within certain financial filings with the SEC and posted on Ashland's website for each reportable segment.

Slide 19

Ashland Global Holdings Inc. and Consolidated Subsidiaries Segment Components of Key Items for Applicable Income Statement Captions for 3 Months Ended March 31, 2019 North America2 __% Asia Pacific __% Latin America/ Other - _% Europe __% Ashland Specialty Ingredients __% Ashland Performance Materials __% Valvoline __% ($ millions) 1Represents the tax effect of the key items that are previously identified above. 2 Represents key items resulting from tax specific financial transactions, tax law changes or other matters that fall within the definition of tax specific key items. Specialty Intermediates Unallocated Ingredients and Solvents & Other Total OPERATING INCOME (LOSS) Operating key items: Restructuring, separation and other costs $ -20 $ 0 $ -12 $ -32 Proxy costs 0 0 -5 -5 All other operating income (loss) 90 5 -14 81 Operating income (loss) 70 5 -31 44 NET INTEREST AND OTHER EXPENSE (INCOME) Key items -27 -27 All other net interest and other expense (income) 24 24 OTHER NET PERIODIC BENEFIT INCOME All other net periodic benefit income -1 -1 INCOME TAX EXPENSE (BENEFIT) Tax effect of key items1 2 2 Tax specific key items2 -5 -5 All other income tax expense 4 4 1 1 INCOME (LOSS) FROM CONTINUING OPERATIONS $ 70 $ 5 $ -30 $ 45

Slide 20

Ashland Global Holdings Inc. and Consolidated Subsidiaries Segment Components of Key Items for Applicable Income Statement Captions for 3 Months Ended March 31, 2018 North America2 __% Asia Pacific __% Latin America/ Other - _% Europe __% Ashland Specialty Ingredients __% Ashland Performance Materials __% Valvoline __% ($ millions) 1Represents the tax effect of the key items that are previously identified above. 2 Represents key items resulting from tax specific financial transactions, tax law changes or other matters that fall within the definition of tax specific key items. Specialty Intermediates Unallocated Ingredients and Solvents & Other Total OPERATING INCOME (LOSS) Operating key items: Restructuring, separation and other costs $ -2 $ 0 $ -10 $ -12 Legal settlement 0 0 5 5 All other operating income (loss) 91 3 -24 70 Operating income (loss) 89 3 -29 63 NET INTEREST AND OTHER EXPENSE (INCOME) 24 24 OTHR NET PERIODIC BENEFIT INCOME (EXPENSE) 1 1 INCOME TAX EXPENSE (BENEFIT) Tax effect of key items1 -2 -2 Tax specific key items2 -4 -4 All other income tax expense 4 4 -2 -2 INCOME (LOSS) FROM CONTINUING OPERATIONS $ 89 $ 3 $ -50 $ 42

Slide 21

Ashland Global Holdings Inc. and Consolidated Subsidiaries Reconciliation of Non-GAAP Data – Free Cash Flow and Adjusted Operating Income for 3 Months Ended March 31, 2019 and 2018 North America2 __% Asia Pacific __% Latin America/ Other - _% Europe __% Ashland Specialty Ingredients __% Ashland Performance Materials __% Valvoline __% 1Free cash flow is defined as cash flows provided (used) by operating activities less additions to property, plant and equipment and other items Ashland has deemed non-operational (if applicable). ($ millions) Three months ended March 31 Free cash flows1 2019 2018 Total cash flows used by operating activities from continuing operations $ 15 $ 28 Adjustments: Additions to property, plant and equipment -37 -31 Free cash flows1 $ -22 $ -3 Three months ended March 31 Adjusted operating income (loss) 2019 2018 Operating income (loss) (as reported) $ 44 $ 63 Key items, before tax: Restructuring, separation and other costs 32 12 Proxy costs 5 0 Legal settlement/reserve 0 -5 Adjusted operating income (non-GAAP) $ 81 $ 70

Slide 22

Ashland Global Holdings Inc. Reconciliation of Non-GAAP Data – Adjusted EBITDA for 3 Months Ended March 31, 2019 and 2018 North America2 __% Asia Pacific __% Latin America/ Other - _% Europe __% Ashland Specialty Ingredients __% Ashland Performance Materials __% Valvoline __% ($ millions) 1Depreciation and amortization excludes accelerated depreciation of $19 million and $2 million for Specialty Ingredients for the three months ended March 31, 2019 and 2018, respectively, and $1 million and $3 million for Unallocated and other for the three months ended March 31, 2019 and 2018, respectively, which are included as key items within this table. Three months ended March 31 Adjusted EBITDA - Ashland Global Holdings Inc. 2019 2018 Net loss $ 76 $ 73 Income tax expense 1 -2 Net interest and other expense (income) -3 24 Depreciation and amortization 1 62 67 EBITDA 136 162 Income from discontinued operations (net of taxes) -31 -31 Operating key items 37 7 Adjusted EBITDA $ 142 $ 138

Slide 23

Specialty Ingredients, Intermediates and Solvents Reconciliation of Non-GAAP Data – Adjusted EBITDA for 3 Months Ended March 31, 2019 and 2018 North America2 __% Asia Pacific __% Latin America/ Other - _% Europe __% Ashland Specialty Ingredients __% Ashland Performance Materials __% Valvoline __% ($ millions) 1Depreciation and amortization excludes accelerated depreciation of $19 million and $2 million for Specialty Ingredients for the three months ended March 31, 2019 and 2018, respectively, and $1 million and $3 million for Unallocated and other for the three months ended March 31, 2019 and 2018, respectively, which are included as key items within this table. Three months ended March 31 Adjusted EBITDA - Specialty Ingredients 2019 2018 Operating income $ 70 $ 89 Add: Depreciation and amortization 1 58 62 Operating key items 20 2 Adjusted EBITDA $ 148 $ 153 Adjusted EBITDA - Intermediates and Solvents Operating income $ 5 $ 3 Add: Depreciation and amortization 3 3 Operating key items 0 0 Adjusted EBITDA $ 8 $ 6

Slide 24

Ashland Global Holdings Inc. and Consolidated Subsidiaries Reconciliation of Non-GAAP Data – Adjusted Income from Continuing Operations for 3 Months Ended March 31, 2019 and 2018 North America2 __% Asia Pacific __% Latin America/ Other - _% Europe __% Ashland Specialty Ingredients __% Ashland Performance Materials __% Valvoline __% 1Represents the tax effect of the key items that are previously identified above. 2Represents key items resulting from tax specific financial transactions, tax law changes or other matters that fall within the definition of tax specific key items. These tax specific key items included the following: Deferred tax rate changes: Includes the impact from the remeasurement of Ashland’s domestic deferred tax balances resulting from the enactment of the Tax Cuts and Jobs Act (Tax Act) as well as the impact from rate changes for other jurisdictions. Restructuring and separation activity: Includes the impact from company-wide restructuring activities. These adjustments related to various tax impacts including state tax costs, foreign tax costs and other tax account adjustments. Other tax reform: Includes the impact of other items related to the Tax Act and other tax law. These adjustments include the impact from the deductibility of compensation items and miscellaneous state tax items. ($ millions) Three months ended March 31 2019 2018 Income (loss) from continuing operations (as reported) $ 45 $ 42 Key items, before tax: Restructuring, separation and other costs 32 12 Proxy costs 5 0 Legal settlement 0 -5 Unrealized (gain) loss on securities -27 0 Key items, before tax 10 7 Tax effect of key items1 2 -2 Key items, after tax 12 5 Tax specific key items: Deferred tax rate changes 0 -4 Restructuring and separation activity -2 0 Other tax reform -3 0 Tax specific key items2 -5 -4 Total key items 7 1 Adjusted income from continuing operations (non-GAAP) $ 52 $ 43 a

Slide 25

Ashland Global Holdings Inc. and Consolidated Subsidiaries Reconciliation of Non-GAAP Data – Adjusted Diluted EPS from Continuing Operations for 3 Months Ended March 31, 2019 and 2018 North America2 __% Asia Pacific __% Latin America/ Other - _% Europe __% Ashland Specialty Ingredients __% Ashland Performance Materials __% Valvoline __% 1Represents the tax effect of the key items that are previously identified above. 2Represents key items resulting from tax specific financial transactions, tax law changes or other matters that fall within the definition of tax specific key items. These tax specific key items included the following: Deferred tax rate changes: Includes the impact from the remeasurement of Ashland’s domestic deferred tax balances resulting from the enactment of the Tax Cuts and Jobs Act (Tax Act) as well as the impact from rate changes for other jurisdictions. Restructuring and separation activity: Includes the impact from company-wide restructuring activities. These adjustments related to various tax impacts including state tax costs, foreign tax costs and other tax account adjustments. Other tax reform: Includes the impact of other items related to the Tax Act and other tax law. These adjustments include the impact from the deductibility of compensation items and miscellaneous state tax items. Three months ended March 31 2019 2018 Diluted EPS from continuing operations (as reported) $ 0.71 $ 0.65 Key items, before tax: Restructuring, separation and other costs 0.5 0.19 Proxy costs 0.08 0 Legal settlement 0 -7.0000000000000007E-2 Unrealized (gain) loss on securities -0.42 0 Key items, before tax 0.15999999999999998 0.12 Tax effect of key items1 0.04 -0.03 Key items, after tax 0.19999999999999998 0.09 Tax specific key items: Deferred tax rate changes 0 -7.0000000000000007E-2 Restructuring and separation activity -0.03 0 Other tax reform -0.05 0 Tax specific key items2 -0.08 -7.0000000000000007E-2 Total key items 0.11999999999999998 1.999999999999999E-2 Adjusted diluted EPS from continuing operations (non-GAAP) $ 0.83 $ 0.67 a

Slide 26

® Registered trademark, Ashland or its subsidiaries, registered in various countries ™ Trademark, Ashland or its subsidiaries, registered in various countries