Olin Announces Third Quarter 2025 Results
Olin (NYSE: OLN) reported third quarter 2025 results: net income $42.8M or $0.37 diluted, versus a loss in Q3 2024. Third-quarter adjusted EBITDA $222.4M, which included a $32.0M pretax benefit from the Section 45V clean hydrogen tax credit. Sales were $1,713.2M versus $1,589.5M a year earlier. Chlor Alkali Products & Vinyls drove segment improvement; Epoxy remained loss-making and Winchester earnings declined. Cash was $140.3M and net debt was about $2.85B with net debt/adjusted EBITDA of 3.7x. Management expects Q4 2025 adjusted EBITDA of $110M–$130M, which assumes a $40M inventory reduction headwind.
Olin (NYSE: OLN) ha riportato i risultati del terzo trimestre 2025: utile netto 42,8 milioni di dollari o 0,37 dollari diluiti, rispetto a una perdita nel Q3 2024. EBITDA adjusted del terzo trimestre è stato di 222,4 milioni di dollari, incluso un beneficio ante imposte di 32,0 milioni di dollari derivante dal credito d'imposta per idrogeno pulito della Sezione 45V. Le vendite sono state di 1.713,2 milioni di dollari rispetto a 1.589,5 milioni dell'anno precedente. Chlor Alkali Products & Vinyls ha guidato il miglioramento del segmento; Epoxy è rimasto in perdita e Winchester gli utili sono diminuiti. La liquidità era di 140,3 milioni di dollari e il debito netto era di circa 2,85 miliardi di dollari, con un rapporto debito netto/EBITDA rettificato di 3,7x. La direzione prevede un EBITDA aggiustato Q4 2025 tra 110–130 milioni di dollari, ipotizzando un impatto negativo sull'inventario di 40 milioni di dollari.
Olin (NYSE: OLN) informó los resultados del tercer trimestre de 2025: ingreso neto de 42,8 millones de dólares o 0,37 dólares diluidos, frente a una pérdida en el T3 2024. EBITDA ajustado del tercer trimestre fue de 222,4 millones de dólares, que incluyó un beneficio antes de impuestos de 32,0 millones de dólares por el crédito fiscal de hidrógeno limpio de la Sección 45V. Las ventas fueron de 1.713,2 millones de dólares frente a 1.589,5 millones del año anterior. Chlor Alkali Products & Vinyls impulsó la mejora del segmento; Epoxy siguió siendo deficitario y las ganancias de Winchester cayeron. La liquidez fue de 140,3 millones de dólares y la deuda neta fue de aproximadamente 2,85 mil millones de dólares, con una relación deuda neta/EBITDA ajustado de 3,7x. La dirección espera un EBITDA ajustado Q4 2025 de 110–130 millones de dólares, lo que supone un wind de reducción de inventario de 40 millones de dólares.
Olin (NYSE: OLN)은 2025년 3분기 실적을 발표했습니다: 순이익 4280만 달러 또는 희석 주당 0.37달러, 2024년 3분기 손실과 비교됩니다. 3분기 조정된 EBITDA는 2억 2240만 달러였으며, 45V 청정 수소 세액공제로 인한 세전 3200만 달러의 혜택이 포함되어 있습니다. 매출은 17억 1320만 달러로 작년 같은 기간의 15억 8950만 달러를 상회했습니다. Chlor Alkali Products & Vinyls가 부문 개선을 주도했고 Epoxy는 손실을 지속했으며 Winchester의 수익은 감소했습니다. 현금은 1억 4030만 달러였고 순부채는 약 285억 달러, 순부채/조정된 EBITDA 비율은 3.7배였습니다. 경영진은 2025년 4분기 조정 EBITDA를 1억 1000만 ~ 1억 3000만 달러로 예상하며, 재고 감소로 인한 4000만 달러의 역풍을 가정합니다.
Olin (NYSE: OLN) a publié les résultats du troisième trimestre 2025: résultat net de 42,8 M$ ou 0,37$ par action diluée, contre une perte au T3 2024. EBITDA ajusté du troisième trimestre s'élevait à 2,224 M$, incluant un avantage avant impôt de 32,0 M$ issu du crédit d'impôt pour hydrogène propre de la section 45V. Les ventes ont été de 1 713,2 M$ contre 1 589,5 M$ l'année précédente. Chlor Alkali Products & Vinyls a entraîné l'amélioration du segment; Epoxy est resté déficitaire et les gains de Winchester ont diminué. La trésorerie était de 140,3 M$ et la dette nette d'environ 2,85 Md$, avec un ratio dette nette/EBITDA ajusté de 3,7x. La direction prévoit un EBITDA ajusté du Q4 2025 entre 110 et 130 M$, ce qui suppose un vent de réduction des stocks de 40 M$.
Olin (NYSE: OLN) meldete die Ergebnisse des dritten Quartals 2025: Nettogewinn 42,8 Mio. USD bzw. 0,37 USD verwässert, gegenüber einem Verlust im Q3 2024. Bereinigtes EBITDA des dritten Quartals betrug 222,4 Mio. USD, einschließlich eines steuerlichen Vorab-Benefits von 32,0 Mio. USD aus der Section 45V Clean Hydrogen-Steuergutschrift. Der Umsatz belief sich auf 1.713,2 Mio. USD gegenüber 1.589,5 Mio. USD im Vorjahr. Chlor Alkali Products & Vinyls führte die Segmentverbesserung an; Epoxy blieb verlustbringend und Winchester-Erlöse gingen zurück. Die Liquidität lag bei 140,3 Mio. USD und die Nettoschuld betrug ca. 2,85 Mrd. USD, mit einem Verhältnis Nettoschuld/angepasstes EBITDA von 3,7x. Die Geschäftsführung erwartet für das Q4 2025 ein angepasstes EBITDA von 110–130 Mio. USD, was eine Inventarabbau-Verlustseite von 40 Mio. USD voraussetzt.
أولين (بورصة نيويورك: OLN) أعلنت عن نتائج الربع الثالث من 2025: صافي دخل 42.8 مليون دولار أو 0.37 دولار مخفض، مقارنة بخسارة في الربع الثالث 2024. EBITDA المعدل للربع الثالث بلغ 222.4 مليون دولار، الذي شمل فائدة قبل الضريبة قدرها 32.0 مليون دولار من ائتمان ضريبة الهيدrogen النظيفة وفق القسم 45V. بلغت المبيعات 1,713.2 مليون دولار مقابل 1,589.5 مليون دولار في العام السابق. قادت Chlor Alkali Products & Vinyls تحسين القسم؛ وبقي Epoxy خاسراً وتراجعت أرباح Winchester. بلغت السيولة 140.3 مليون دولار والدين صافٍ نحو 2.85 مليار دولار مع نسبة الدين الصافي/EBITDA المعدل قدرها 3.7x. تتوقع الإدارة أن يكون EBITDA المعدل للربع الرابع 2025 بين 110–130 مليون دولار، مع افتراض تأثير سلبي من انخفاض المخزون قدره 40 مليون دولار.
Olin (NYSE: OLN) 公布了 2025 年第三季度业绩:净利润为 4280 万美元,摊薄后每股 0.37 美元,与 2024 年 Q3 的亏损相比有所改善。第三季度调整后的 EBITDA 为 2.224 亿美元,其中包含来自第 45V 条款的清洁氢税收抵免的 3,200 万美元税前收益。销售额为 17.132 亿美元,相比上一年的 15.895 亿美元。Chlor Alkali Products & Vinyls 推动了该细分市场的改善;Epoxy 仍在亏损,Winchester 的利润下降。现金为 1.403 亿美元,净债务约为 28.5 亿美元,净债务/调整后 EBITDA 为 3.7 倍。管理层预计 2025 年第四季度的调整后 EBITDA 将介于 1.10–1.30 亿美元之间,假设库存下降带来 4000 万美元的逆风。
- Net income of $42.8M in Q3 2025 versus a Q3 2024 loss
- Adjusted EBITDA of $222.4M in Q3 2025
- Sales increased to $1,713.2M in Q3 2025
- $32.0M pretax benefit from Section 45V clean hydrogen tax credit
- Winchester segment earnings down $34.1M year-over-year
- Epoxy segment loss of $32.2M in Q3 2025
- Net debt approximately $2.85B with net debt/adjusted EBITDA of 3.7x
- Q4 2025 adjusted EBITDA guidance includes a $40M inventory reduction penalty
Insights
Olin reports a return to profitability with stronger adjusted EBITDA but signals a weak seasonal fourth quarter and substantial net debt.
Third quarter results show a material swing to reported net income of
Key dependencies and risks include the one-time nature of the tax-credit benefit, exposure to lower seasonal demand in
Watch near-term liquidity and deleveraging: available liquidity ~
Highlights
- Third quarter 2025 net income of
, or$42.8 million per diluted share$0.37 - Quarterly adjusted EBITDA of
$222.4 million
Ken Lane, President, and Chief Executive Officer, said, "In the third quarter, Olin delivered on our sequentially higher earnings expectations, primarily driven by our Chlor Alkali Products and Vinyls segment. Although seasonal demand growth was limited within a persistently challenging market, Olin maintained its disciplined focus on preserving our Electrochemical Unit (ECU) values."
Lane continued, "In addition to ongoing, subdued global epoxy demand, headwinds persist from subsidized Asian material flowing into
"Our Winchester third quarter 2025 results fell short of expectations as commercial ammunition sales showed only slight seasonal improvement. Commercial retailers continue to have elevated inventories amid continued lower consumer sales. As expected, our defense business delivered sequentially improved results."
Commenting on Olin's outlook for the remainder of 2025, Lane continued, "The fourth quarter market environment is typically the weakest seasonal quarter for our businesses. As a result, we expect Olin's fourth quarter 2025 adjusted EBITDA to be in the range of
SEGMENT REPORTING
Olin defines segment earnings as income (loss) before interest expense, interest income, other operating income (expense), non-operating pension income, other income, and income taxes, and includes the results of non-consolidated affiliates in segment results consistent with management's monitoring of the operating segments.
CHLOR ALKALI PRODUCTS AND VINYLS
Chlor Alkali Products and Vinyls sales for the third quarter 2025 were
EPOXY
Epoxy sales for the third quarter 2025 were
WINCHESTER
Winchester sales for the third quarter 2025 were
CORPORATE AND OTHER COSTS
Other corporate and unallocated costs in the third quarter of 2025 were comparable to the third quarter 2024 as higher incentive costs, including mark-to-market adjustments on stock-based compensation, were offset by a favorable impact from foreign currency.
LIQUIDITY AND SHARE REPURCHASES
The cash balance on September 30, 2025, was
During third quarter 2025, approximately 0.5 million shares of common stock were repurchased at a cost of
CONFERENCE CALL INFORMATION
Olin senior management will host a conference call to discuss third quarter 2025 financial results at 9:00 a.m. Eastern Time on Tuesday, October 28, 2025. Remarks will be followed by a question-and-answer session. Associated slides, which will be available the evening before the call, and the conference call webcast will be accessible via Olin's website, www.olin.com, under the third quarter conference call icon. An archived replay of the webcast will also be available in the Investor Relations section of Olin's website beginning at 12:00 p.m. Eastern Time. A final transcript of the call will be posted the next business day.
COMPANY DESCRIPTION
Olin Corporation is a leading vertically integrated global manufacturer and distributor of chemical products and a leading
Visit www.olin.com for more information on Olin Corporation.
FORWARD-LOOKING STATEMENTS
This communication includes forward-looking statements. These statements relate to analyses and other information that are based on management's beliefs, certain assumptions made by management, forecasts of future results, and current expectations, estimates and projections about the markets and economy in which we and our various segments operate. The statements contained in this communication that are not statements of historical fact may include forward-looking statements that involve a number of risks and uncertainties.
We have used the words "anticipate," "intend," "may," "expect," "believe," "should," "plan," "outlook," "project," "estimate," "forecast," "optimistic," "target," and variations of such words and similar expressions in this communication to identify such forward-looking statements. These statements are not guarantees of future performance and involve certain risks, uncertainties, and assumptions, which are difficult to predict and many of which are beyond our control. Therefore, actual outcomes and results may differ materially from those matters expressed or implied in such forward-looking statements. We undertake no obligation to update publicly any forward-looking statements, whether as a result of future events, new information or otherwise. The payment of cash dividends is subject to the discretion of our Board of Directors and will be determined in light of then-current conditions, including our earnings, our operations, our financial conditions, our capital requirements and other factors deemed relevant by our Board of Directors. In the future, our Board of Directors may change our dividend policy, including the frequency or amount of any dividend, in light of then-existing conditions.
The risks, uncertainties and assumptions involved in our forward-looking statements, many of which are discussed in more detail in our filings with the SEC, including without limitation the "Risk Factors" section of our Annual Report on Form 10-K for the year ended December 31, 2024, and our Quarterly Reports on Form 10-Q and other reports furnished or filed with the SEC, include, but are not limited to, the following:
Business, Industry and Operational Risks
- sensitivity to economic, business and market conditions in
the United States and overseas, including economic instability or a downturn in the sectors served by us; - declines in average selling prices for our products and the supply/demand balance for our products, including the impact of excess industry capacity or an imbalance in demand for our chlor alkali products;
- unsuccessful execution of our operating model, which prioritizes Electrochemical Unit (ECU) margins over sales volumes;
- failure to control costs and inflation impacts or failure to achieve targeted cost reductions;
- our reliance on a limited number of suppliers for specified feedstock and services and our reliance on third-party transportation;
- availability of and/or higher-than-expected costs of raw material, energy, transportation, and/or logistics;
- the occurrence of unexpected manufacturing interruptions and outages, including those occurring as a result of labor disruptions and production hazards;
- exposure to physical risks associated with climate-related events or increased severity and frequency of severe weather events;
- the failure or an interruption, including cyber-attacks, of our information technology systems;
- risks associated with our international sales and operations, including economic, political or regulatory changes;
- failure to identify, attract, develop, retain and motivate qualified employees throughout the organization and ability to manage executive officer and other key senior management transitions;
- our inability to complete future acquisitions or joint venture transactions or successfully integrate them into our business;
- adverse conditions in the credit and capital markets, limiting or preventing our ability to borrow or raise capital;
- weak industry conditions affecting our ability to comply with the financial maintenance covenants in our senior credit facility;
- our indebtedness and debt service obligations;
- the effects of any declines in global equity markets on asset values and any declines in interest rates or other significant assumptions used to value the liabilities in, and funding of, our pension plans;
- our long-range plan assumptions not being realized, causing a non-cash impairment charge of long-lived assets;
Legal, Environmental and Regulatory Risks
- changes in, or failure to comply with, legislation or government regulations or policies, including changes regarding our ability to manufacture or use certain products and changes within the international markets in which we operate;
- new regulations or public policy changes regarding the transportation of hazardous chemicals and the security of chemical manufacturing facilities;
- unexpected outcomes from legal or regulatory claims and proceedings;
- costs and other expenditures in excess of those projected for environmental investigation and remediation or other legal proceedings;
- various risks associated with our Lake City U.S. Army Ammunition Plant contract and performance under other governmental contracts; and
- failure to effectively manage environmental, social and governance issues and related regulations, including climate change and sustainability.
All of our forward-looking statements should be considered in light of these factors. In addition, other risks and uncertainties not presently known to us or that we consider immaterial could affect the accuracy of our forward-looking statements.
|
Olin Corporation |
|||||||||||||||||
|
Consolidated Statements of Operations (a) |
|||||||||||||||||
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||||||||
|
(In millions, except per share amounts) |
2025 |
2024 |
|
2025 |
2024 |
||||||||||||
|
Sales |
$ |
1,713.2 |
|
$ |
1,589.5 |
|
|
$ |
5,115.7 |
|
$ |
4,868.8 |
|
||||
|
Operating Expenses: |
|
|
|
|
|
||||||||||||
|
Cost of Goods Sold |
1,529.8 |
|
1,455.0 |
|
|
4,645.5 |
|
4,289.2 |
|
||||||||
|
Selling and Administrative |
98.1 |
|
111.7 |
|
|
294.3 |
|
308.2 |
|
||||||||
|
Restructuring Charges |
2.9 |
|
7.9 |
|
|
14.3 |
|
23.0 |
|
||||||||
|
Other Operating Income |
0.4 |
|
0.6 |
|
|
0.2 |
|
0.8 |
|
||||||||
|
Operating Income |
82.8 |
|
15.5 |
|
|
161.8 |
|
249.2 |
|
||||||||
|
Losses of Non-consolidated Affiliates |
(1.0) |
|
— |
|
|
(2.4) |
|
— |
|
||||||||
|
Interest Expense |
(46.8) |
|
(48.4) |
|
|
(142.1) |
|
(139.6) |
|
||||||||
|
Interest Income |
1.6 |
|
1.0 |
|
|
4.0 |
|
2.7 |
|
||||||||
|
Non-operating Pension Income |
4.9 |
|
6.7 |
|
|
15.5 |
|
19.4 |
|
||||||||
|
Income (Loss) before Taxes |
41.5 |
|
(25.2) |
|
|
36.8 |
|
131.7 |
|
||||||||
|
Income Tax (Benefit) Provision |
(2.2) |
|
— |
|
|
(5.3) |
|
36.8 |
|
||||||||
|
Net Income (Loss) |
43.7 |
|
(25.2) |
|
|
42.1 |
|
94.9 |
|
||||||||
|
Net Income (Loss) Attributable to Noncontrolling Interests |
0.9 |
|
(0.3) |
|
|
(0.8) |
|
(3.0) |
|
||||||||
|
Net Income (Loss) Attributable to Olin Corporation |
$ |
42.8 |
|
$ |
(24.9) |
|
|
$ |
42.9 |
|
$ |
97.9 |
|
||||
|
Net Income (Loss) Attributable to Olin Corporation per Common Share: |
|
|
|
|
|
||||||||||||
|
Basic |
$ |
0.37 |
|
$ |
(0.21) |
|
|
$ |
0.37 |
|
$ |
0.83 |
|
||||
|
Diluted |
$ |
0.37 |
|
$ |
(0.21) |
|
|
$ |
0.37 |
|
$ |
0.81 |
|
||||
|
Dividends per Common Share |
$ |
0.20 |
|
$ |
0.20 |
|
|
$ |
0.60 |
|
$ |
0.60 |
|
||||
|
Average Common Shares Outstanding - Basic |
114.4 |
|
116.9 |
|
|
114.9 |
|
118.4 |
|
||||||||
|
Average Common Shares Outstanding - Diluted |
115.1 |
|
116.9 |
|
|
115.6 |
|
120.2 |
|
||||||||
|
|
|
|
|
|
|
||||||||||||
|
(a) Unaudited. |
|||||||||||||||||
|
Olin Corporation |
|||||||||||||||||
|
Segment Information (a) |
|||||||||||||||||
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||||||||
|
(In millions) |
2025 |
2024 |
|
2025 |
2024 |
||||||||||||
|
Sales: |
|
|
|
|
|
||||||||||||
|
Chlor Alkali Products and Vinyls |
$ |
924.0 |
|
$ |
871.6 |
|
|
$ |
2,828.0 |
|
$ |
2,676.5 |
|
||||
|
Epoxy |
349.6 |
|
285.1 |
|
|
1,012.5 |
|
944.1 |
|
||||||||
|
Winchester |
439.6 |
|
432.8 |
|
|
1,275.2 |
|
1,248.2 |
|
||||||||
|
Total Sales |
$ |
1,713.2 |
|
$ |
1,589.5 |
|
|
$ |
5,115.7 |
|
$ |
4,868.8 |
|
||||
|
Income (Loss) before Taxes: |
|
|
|
|
|
||||||||||||
|
Chlor Alkali Products and Vinyls |
$ |
127.6 |
|
$ |
45.3 |
|
|
$ |
270.8 |
|
$ |
221.2 |
|
||||
|
Epoxy |
(32.2) |
|
(42.8) |
|
|
(84.3) |
|
(57.6) |
|
||||||||
|
Winchester |
19.3 |
|
53.4 |
|
|
67.1 |
|
195.9 |
|
||||||||
|
Corporate/Other: |
|
|
|
|
|
||||||||||||
|
Environmental Expense |
(4.5) |
|
(7.2) |
|
|
(14.3) |
|
(19.4) |
|
||||||||
|
Other Corporate and Unallocated Costs |
(25.9) |
|
(25.9) |
|
|
(65.8) |
|
(68.7) |
|
||||||||
|
Restructuring Charges |
(2.9) |
|
(7.9) |
|
|
(14.3) |
|
(23.0) |
|
||||||||
|
Other Operating Income |
0.4 |
|
0.6 |
|
|
0.2 |
|
0.8 |
|
||||||||
|
Interest Expense |
(46.8) |
|
(48.4) |
|
|
(142.1) |
|
(139.6) |
|
||||||||
|
Interest Income |
1.6 |
|
1.0 |
|
|
4.0 |
|
2.7 |
|
||||||||
|
Non-operating Pension Income |
4.9 |
|
6.7 |
|
|
15.5 |
|
19.4 |
|
||||||||
|
Income (Loss) before Taxes |
$ |
41.5 |
|
$ |
(25.2) |
|
|
$ |
36.8 |
|
$ |
131.7 |
|
||||
|
|
|
|
|
|
|
||||||||||||
|
(a) Unaudited. |
|||||||||||||||||
|
Olin Corporation |
|
|
|||||||||||||||
|
Consolidated Balance Sheets (a) |
|
|
|||||||||||||||
|
|
September 30, |
|
December 31, |
|
September 30, |
||||||||||||
|
(In millions, except per share data) |
2025 |
|
2024 |
|
2024 |
||||||||||||
|
Assets: |
|
|
|
|
|
||||||||||||
|
Cash and Cash Equivalents |
$ |
140.3 |
|
|
$ |
175.6 |
|
|
$ |
225.9 |
|
||||||
|
Accounts Receivable, Net |
1,000.2 |
|
|
1,007.8 |
|
|
863.2 |
|
|||||||||
|
Income Taxes Receivable |
77.7 |
|
|
11.5 |
|
|
18.9 |
|
|||||||||
|
Inventories, Net |
966.9 |
|
|
823.5 |
|
|
827.7 |
|
|||||||||
|
Other Current Assets |
79.7 |
|
|
61.4 |
|
|
66.0 |
|
|||||||||
|
Total Current Assets |
2,264.8 |
|
|
2,079.8 |
|
|
2,001.7 |
|
|||||||||
|
Property, Plant and Equipment (Less Accumulated Depreciation of |
2,205.1 |
|
|
2,328.4 |
|
|
2,343.4 |
|
|||||||||
|
Operating Lease Assets, Net |
298.3 |
|
|
302.2 |
|
|
309.3 |
|
|||||||||
|
Deferred Income Taxes |
53.0 |
|
|
53.4 |
|
|
90.4 |
|
|||||||||
|
Other Assets |
1,170.4 |
|
|
1,185.1 |
|
|
1,131.5 |
|
|||||||||
|
Intangibles, Net |
183.4 |
|
|
206.6 |
|
|
218.3 |
|
|||||||||
|
Goodwill |
1,425.9 |
|
|
1,423.6 |
|
|
1,423.7 |
|
|||||||||
|
Total Assets |
$ |
7,600.9 |
|
|
$ |
7,579.1 |
|
|
$ |
7,518.3 |
|
||||||
|
Liabilities and Shareholders' Equity: |
|
|
|
|
|
||||||||||||
|
Current Installments of Long-term Debt |
$ |
19.2 |
|
|
$ |
129.0 |
|
|
$ |
123.9 |
|
||||||
|
Accounts Payable |
845.7 |
|
|
861.6 |
|
|
759.1 |
|
|||||||||
|
Income Taxes Payable |
18.9 |
|
|
141.3 |
|
|
138.4 |
|
|||||||||
|
Current Operating Lease Liabilities |
60.6 |
|
|
64.8 |
|
|
65.4 |
|
|||||||||
|
Accrued Liabilities |
507.9 |
|
|
435.5 |
|
|
343.1 |
|
|||||||||
|
Total Current Liabilities |
1,452.3 |
|
|
1,632.2 |
|
|
1,429.9 |
|
|||||||||
|
Long-term Debt |
2,974.2 |
|
|
2,713.2 |
|
|
2,765.6 |
|
|||||||||
|
Operating Lease Liabilities |
250.2 |
|
|
243.2 |
|
|
250.0 |
|
|||||||||
|
Accrued Pension Liability |
228.5 |
|
|
197.7 |
|
|
202.6 |
|
|||||||||
|
Deferred Income Taxes |
369.8 |
|
|
430.5 |
|
|
445.9 |
|
|||||||||
|
Other Liabilities |
332.2 |
|
|
306.9 |
|
|
334.7 |
|
|||||||||
|
Total Liabilities |
5,607.2 |
|
|
5,523.7 |
|
|
5,428.7 |
|
|||||||||
|
Commitments and Contingencies |
|
|
|
|
|
||||||||||||
|
Shareholders' Equity: |
|
|
|
|
|
||||||||||||
|
Common Stock, |
114.1 |
|
|
115.7 |
|
|
116.6 |
|
|||||||||
|
Accumulated Other Comprehensive Loss |
(462.2) |
|
|
(450.1) |
|
|
(466.2) |
|
|||||||||
|
Retained Earnings |
2,310.3 |
|
|
2,357.5 |
|
|
2,406.3 |
|
|||||||||
|
Olin Corporation's Shareholders' Equity |
1,962.2 |
|
|
2,023.1 |
|
|
2,056.7 |
|
|||||||||
|
Noncontrolling Interests |
31.5 |
|
|
32.3 |
|
|
32.9 |
|
|||||||||
|
Total Equity |
1,993.7 |
|
|
2,055.4 |
|
|
2,089.6 |
|
|||||||||
|
Total Liabilities and Equity |
$ |
7,600.9 |
|
|
$ |
7,579.1 |
|
|
$ |
7,518.3 |
|
||||||
|
|
|
|
|
|
|
||||||||||||
|
(a) Unaudited. |
|
|
|
|
|
||||||||||||
|
Olin Corporation |
||||||||||||||
|
Consolidated Statements of Cash Flows (a) |
||||||||||||||
|
|
|
Nine Months Ended September 30, |
||||||||||||
|
(In millions) |
2025 |
|
2024 |
|||||||||||
|
Operating Activities: |
|
|
|
|||||||||||
|
Net Income |
$ |
42.1 |
|
|
$ |
94.9 |
|
|||||||
|
Depreciation and Amortization |
395.9 |
|
|
388.9 |
|
|||||||||
|
Losses of Non-consolidated Affiliates |
2.4 |
|
|
— |
|
|||||||||
|
Stock-based Compensation |
15.6 |
|
|
11.8 |
|
|||||||||
|
Deferred Income Taxes |
(54.1) |
|
|
(43.7) |
|
|||||||||
|
Qualified Pension Plan Contributions |
(0.6) |
|
|
(0.9) |
|
|||||||||
|
Qualified Pension Plan Income |
(13.5) |
|
|
(17.5) |
|
|||||||||
|
Changes in Assets and Liabilities: |
|
|
|
|||||||||||
|
Receivables |
(33.1) |
|
|
5.1 |
|
|||||||||
|
Income Taxes Receivable/Payable |
(196.0) |
|
|
(21.5) |
|
|||||||||
|
Inventories |
(100.1) |
|
|
32.8 |
|
|||||||||
|
Other Current Assets |
(7.4) |
|
|
2.1 |
|
|||||||||
|
Accounts Payable and Accrued Liabilities |
71.7 |
|
|
(77.2) |
|
|||||||||
|
Other Assets |
6.6 |
|
|
(24.9) |
|
|||||||||
|
Other Noncurrent Liabilities |
25.2 |
|
|
6.2 |
|
|||||||||
|
Other Operating Activities |
(1.7) |
|
|
5.4 |
|
|||||||||
|
Net Operating Activities |
153.0 |
|
|
361.5 |
|
|||||||||
|
Investing Activities: |
|
|
|
|||||||||||
|
Capital Expenditures |
(163.5) |
|
|
(144.1) |
|
|||||||||
|
Business Acquired in Purchase Transaction, Net of Cash Acquired |
(55.8) |
|
|
— |
|
|||||||||
|
Payments under Other Long-term Supply Contracts |
— |
|
|
(58.6) |
|
|||||||||
|
Investments in Non-consolidated Affiliates |
(1.6) |
|
|
— |
|
|||||||||
|
Other Investing Activities |
(4.7) |
|
|
(4.3) |
|
|||||||||
|
Net Investing Activities |
(225.6) |
|
|
(207.0) |
|
|||||||||
|
Financing Activities: |
|
|
|
|||||||||||
|
Long-term Debt Borrowings, Net |
155.8 |
|
|
216.7 |
|
|||||||||
|
Common Stock Repurchased and Retired |
(40.4) |
|
|
(256.8) |
|
|||||||||
|
Stock Options Exercised |
2.1 |
|
|
22.6 |
|
|||||||||
|
Employee Taxes Paid for Share-based Payment Arrangements |
— |
|
|
(10.5) |
|
|||||||||
|
Dividends Paid |
(68.8) |
|
|
(70.9) |
|
|||||||||
|
Debt Issuance Costs |
(12.0) |
|
|
— |
|
|||||||||
|
Net Financing Activities |
36.7 |
|
|
(98.9) |
|
|||||||||
|
Effect of Exchange Rate Changes on Cash and Cash Equivalents |
0.6 |
|
|
— |
|
|||||||||
|
Net (Decrease) Increase in Cash and Cash Equivalents |
(35.3) |
|
|
55.6 |
|
|||||||||
|
Cash and Cash Equivalents, Beginning of Year |
175.6 |
|
|
170.3 |
|
|||||||||
|
Cash and Cash Equivalents, End of Period |
$ |
140.3 |
|
|
$ |
225.9 |
|
|||||||
|
|
|
|
|
|
||||||||||
|
(a) Unaudited. |
|
|
|
|
||||||||||
|
Olin Corporation |
||||||||||||||||||||
|
Non-GAAP Financial Measures - Adjusted EBITDA (a) |
||||||||||||||||||||
|
Olin's definition of Adjusted EBITDA (earnings before interest, taxes, depreciation, and amortization) is net income (loss) plus an add-back for depreciation and amortization, interest expense (income), income tax provision (benefit), other expense (income), restructuring charges (income) |
||||||||||||||||||||
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
|||||||||||||||||
|
(In millions) |
2025 |
2024 |
|
2025 |
2024 |
|||||||||||||||
|
Reconciliation of Net Income (Loss) to Adjusted EBITDA: |
|
|
|
|
|
|||||||||||||||
|
Net Income (Loss) |
$ |
43.7 |
|
$ |
(25.2) |
|
|
$ |
42.1 |
|
$ |
94.9 |
|
|||||||
|
Add Back: |
|
|
|
|
|
|||||||||||||||
|
Interest Expense |
46.8 |
|
48.4 |
|
|
142.1 |
|
139.6 |
|
|||||||||||
|
Interest Income |
(1.6) |
|
(1.0) |
|
|
(4.0) |
|
(2.7) |
|
|||||||||||
|
Income Tax (Benefit) Provision |
(2.2) |
|
— |
|
|
(5.3) |
|
36.8 |
|
|||||||||||
|
Depreciation and Amortization |
133.8 |
|
130.2 |
|
|
395.9 |
|
388.9 |
|
|||||||||||
|
EBITDA |
220.5 |
|
152.4 |
|
|
570.8 |
|
657.5 |
|
|||||||||||
|
Add Back: |
|
|
|
|
|
|||||||||||||||
|
Restructuring Charges |
2.9 |
|
7.9 |
|
|
14.3 |
|
23.0 |
|
|||||||||||
|
Environmental Recoveries |
(1.0) |
|
— |
|
|
(1.0) |
|
— |
|
|||||||||||
|
Adjusted EBITDA |
$ |
222.4 |
|
$ |
160.3 |
|
|
$ |
584.1 |
|
$ |
680.5 |
|
|||||||
|
|
|
|||||||||||||||||||
|
(a) Unaudited. |
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
||||||||||||||
|
Olin Corporation |
||||||||||||||||||||
|
Non-GAAP Financial Measures - Net Debt to Adjusted EBITDA (a) |
||||||||||||||||||||
|
Olin's definition of Net Debt to Adjusted EBITDA is Net Debt divided by Adjusted EBITDA. Net Debt at the end of any reporting period is defined as the sum of our current installments of long-term debt and long-term debt, less cash and cash equivalents. Adjusted EBITDA (earnings before |
||||||||||||||||||||
|
|
|
September 30, |
|
December 31, |
|
September 30, |
||||||||||||||
|
(In millions) |
2025 |
|
2024 |
|
2024 |
|||||||||||||||
|
Current Installments of Long-term Debt |
$ |
19.2 |
|
|
$ |
129.0 |
|
|
$ |
123.9 |
|
|||||||||
|
Long-term Debt |
2,974.2 |
|
|
2,713.2 |
|
|
2,765.6 |
|
||||||||||||
|
Total Debt |
2,993.4 |
|
|
2,842.2 |
|
|
2,889.5 |
|
||||||||||||
|
Less: Cash and Cash Equivalents |
(140.3) |
|
|
(175.6) |
|
|
(225.9) |
|
||||||||||||
|
Net Debt |
$ |
2,853.1 |
|
|
$ |
2,666.6 |
|
|
$ |
2,663.6 |
|
|||||||||
|
|
|
|
|
|
|
|
||||||||||||||
|
Trailing Twelve Months Adjusted EBITDA (b) |
$ |
777.5 |
|
|
$ |
873.9 |
|
|
$ |
890.6 |
|
|||||||||
|
|
|
|
|
|
|
|
||||||||||||||
|
Net Debt to Adjusted EBITDA |
3.7 |
|
|
3.1 |
|
|
3.0 |
|
||||||||||||
|
|
||||||||||||||||||||
|
(a) |
Unaudited. |
|||||||||||||||||||
|
(b) |
Trailing Twelve Months Adjusted EBITDA as of September 30, 2025 is calculated as the nine months ended September 30, 2025 plus the year ended December 31, 2024 less the nine months ended September 30, 2024. |
|||||||||||||||||||
2025-17
View original content to download multimedia:https://www.prnewswire.com/news-releases/olin-announces-third-quarter-2025-results-302595750.html
SOURCE Olin Corporation