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): August 8, 2016

 

 

LSB INDUSTRIES, INC.

(Exact name of registrant as specified in its charter)

 

 

 

Delaware		1-7677		73-1015226
(State or other jurisdiction of incorporation)		(Commission File Number)		(IRS Employer Identification No.)
16 South Pennsylvania Avenue, Oklahoma City, Oklahoma				73107
(Address of principal executive offices)				(Zip Code)

Registrant’s telephone number, including area code (405) 235-4546

Not applicable

(Former name or former address, if changed since last report)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

¨	Written 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))

 

 

 

---

Section 2 – Financial Information

Item 2.02. Results of Operations and Financial Condition

On August 8, 2016, LSB Industries, Inc. (the “Company”) issued a press release to report its financial results for the second quarter ended June 30, 2016. The press release is attached hereto as Exhibit 99.1 and is incorporated herein by reference.

On August 9, 2016, at 10:00 a.m. (Eastern time) / 9:00 a.m. (Central time), the Company will hold a conference call broadcast live over the Internet to discuss the financial results of the second quarter ended June 30, 2016.

The information contained in this Item 2.02 of this Form 8-K and the Exhibit attached hereto are being furnished and shall not be deemed “filed” for the purposes of Section 18 of the Securities Act of 1934 (as amended), or otherwise subject to the liabilities of such section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933 (as amended), except as shall be expressly set forth by specific reference to this Item 2.02 in such filing.

Item 9.01. Exhibits

The information contained in the accompanying Exhibit 99.1 shall not be deemed filed for purposes of Section 18 of the Exchange Act or incorporated by reference in any filing under the Exchange Act or the Securities Act, except as shall be expressly set forth by specific reference to such Exhibit 99.1 in such filing.

(d) Exhibits.

 

Exhibit		Description
99.1		Press Release issued by LSB Industries, Inc. dated August 8, 2016

---

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Company has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

Dated: August 9, 2016

 

Exhibit 99.1

 

FOR IMMEDIATE RELEASE

LSB INDUSTRIES, INC. REPORTS OPERATING RESULTS

FOR THE 2016 SECOND QUARTER

OKLAHOMA CITY, Oklahoma…August 8, 2016… LSB Industries, Inc. (NYSE: LXU) (“LSB” or the “Company”) today announced results from continuing operations of the chemical business for the second quarter ended June 30, 2016.

Second Quarter Highlights

 

•

Start-up of 375,000 tons per year ammonia plant at El Dorado Facility

 

•

Entered into sale agreement of the Climate Control Business, which closed on July 1, 2016

 

•

Net sales from continuing operations of $110.0 million

 

•

EBITDA from continuing operations of $9.6 million; adjusted EBITDA from continuing operations of $11.1 million, including El Dorado ammonia start-up costs of $3.8 million

 

•

Operating loss from continuing operations of $8.9 million; adjusted operating loss from continuing operations of $3.5 million, including El Dorado ammonia start-up costs of $3.8 million

 

•

Net loss from continuing operations applicable to common shareholders of $17.7 million, or $0.70 loss per diluted share; adjusted net loss from continuing operations applicable to common shareholders of $18.3 million, or $0.73 loss per diluted share, including El Dorado ammonia start-up costs of $2.3 million, net of tax

“We achieved two major milestones during the second quarter that make us very optimistic about our Company’s future,” stated Daniel Greenwell, LSB’s President and CEO. “First, we completed and brought online the new 375,000 tons per year ammonia plant at our El Dorado Facility. With the addition of ammonia production, El Dorado’s financial performance should improve in the second half of 2016 as a result of significantly lower feedstock costs, along with a greater overall volume of ammonia to upgrade to other products and to sell as part of our previously announced ammonia offtake agreement. Secondly, we closed the sale of our Climate Control Business to NIBE Industrier AB for $364 million which will allow us to deleverage, reduce our overall cost of capital and focus on improving the financial and operational performance of our Chemical Business.”

“Turning to our second quarter 2016 financial performance, results for our chemical operations declined relative to the prior year quarter due largely to lower selling prices for our agricultural products and El Dorado ammonia plant start-up costs. While the spring nitrogen fertilizer application was strong resulting in robust demand for our fertilizer products, pricing in the second quarter was relatively low compared to the last several years due to lower commodity prices for grains and anticipated capacity expansions for nitrogen fertilizer facilities throughout the U.S.”

“Our industrial end markets remain solid given the continued gradual improvement in the U.S. economy. However, we do not anticipate meaningful recovery of sales to mining customers. Clearly, tough times

---

continue for coal mining companies in the U.S., both from commodity price and regulatory standpoints, with little relief in sight. As a result, we are working on shifting the capacity at El Dorado previously used to make LDAN for mining applications towards HDAN for agricultural use in order to fully leverage our new ammonia plant at that facility. We do however, see LDAN as an important market for us to continue to serve.”

“In addition to our accomplishments at El Dorado, we were very pleased with the performance of our other facilities during the second quarter. Our Pryor Facility has made significant improvements as we achieved an ammonia on-stream rate of 96% for the three-month period compared to 92% in the first quarter of 2016 and 86% in the second quarter of 2015. Our Cherokee Facility continues to run very well with an ammonia on-stream rate of 100% for the period compared to 96% in the first quarter of 2016 and 94% in the second quarter of 2015. We expect continued consistent production for the balance of 2016 post our turnarounds at Pryor and Cherokee, as we continue our focus on the further implementation of enhanced reliability programs at all of our facilities.”

 

		Three Months Ended June 30,
		2016								2015
		(Dollars in millions)
		Sales				Sector Mix				Sales				Sector Mix				% Change
Sales by Market Sector
Agricultural		$	60.3				55	%		$	67.6				54	%			(10.8	)%
Industrial, Mining and Other		$	49.7				45	%			57.9				46	%			(14.2	)%
		$	110.0							$	125.5								(12.4	)%

Comparison of 2016 to 2015 periods:

 

•

Net sales of agricultural products decreased, driven by a 28-30% decline in selling prices of our key products, as indicated in the table below. Offsetting some of the reduction in selling prices were increases in sales volumes for UAN and HDAN, which were higher by 36% and 43%, respectively. Our UAN sales volumes were higher due to improved on-stream rates at our Pryor Facility while HDAN sales volumes were higher due to stronger demand and favorable weather conditions in the markets we sell into. Industrial acids and other chemical products sales decreased as a result of lower product selling prices and sales volumes. Sales volumes were lower primarily as a result of a planned turnaround at the Baytown Facility during the second quarter resulting in less product for sale.

 

•

Operating income and EBITDA declined primarily as a result of lower selling prices and higher operating costs partially offset by lower overall natural gas and ammonia feedstock costs and higher on-stream rates at our Pryor Facility. Operating costs were higher during the second quarter of 2016 primarily due to start-up and commissioning activities at our El Dorado Facility. Please refer to “Non-GAAP Reconciliation” in the financial tables below for a reconciliation of Non-GAAP financial measures to the most directly comparable GAAP financial measures.

The following tables provide key sales metrics for our Agricultural products:

 

		Three Months Ended June 30,
		2016				2015				% Change
Product (tons sold)
Urea ammonium nitrate (UAN)			120,481				88,440				36	%
High density ammonium nitrate (HDAN)			87,688				61,119				43	%
Ammonia			18,657				22,761				(18	)%
Other			11,237				9,240				22	%
			238,063				181,560				31	%

 

2

---

		Three Months Ended June 30,
		2016				2015				% Change
Average Selling Prices (price per ton) (A)
UAN		$	182			$	253				(28	)%
HDAN		$	232			$	333				(30	)%
Ammonia		$	379			$	525				(28	)%

 

(A)	Average selling prices represent “net back” prices which are calculated as sales less freight expenses divided by product sales volume in tons

With respect to sales of Industrial, Mining and Other Chemical Products, the following table indicates the volumes sold of our major products:

 

		Three Months Ended June 30,
		2016				2015				% Change
Product (tons sold)
Nitric acid			115,128				134,333				(14	)%
LDAN/HDAN			19,404				16,453				18	%
AN solution			25,251				26,189				(4	)%
Ammonia			18,378				10,571				74	%
			178,161				187,546				(5	)%
Input Costs
Average purchased ammonia cost/ton		$	308			$	455				(32	)%
Average natural gas cost/MMbtu		$	2.34			$	3.16				(26	)%

Financial Position and Capital Additions

As of June 30, 2016, our total cash and investments were $22.8 million.

Capital additions were approximately $46.4 million in the second quarter of 2016, including $40.8 million relating to the expansion projects at our El Dorado Facility. Planned capital additions for the remainder of 2016, in the aggregate, are estimated to be in the range of $25 million to $30 million. Beginning in 2017, annual maintenance capital additions for our facilities are expected to be between $40 million to $50 million. In addition, we expect to incur approximately $8 million in total turnaround expenses at our Cherokee and Pryor facilities during the third quarter 2016. With the finalization of the El Dorado expansion and the sale of the Climate Control Business, we expect consolidated depreciation and amortization to be $60 million to $65 million in 2016 and $70 million to $75 million in 2017.

Total long-term debt, including the current portion was $559.6 million at June 30, 2016 compared to $520.4 million at December 31, 2015. Borrowings on our Working Capital Revolver Loan, included in the current portion at June 30, 2016 were $30.9 million. Borrowing availability, which is tied in to eligible accounts receivable and inventories, was $38 million at June 30, 2016. However, upon closing of the sale of our Climate Control Business, on July 1, 2016, the full outstanding balance on our revolver was repaid. Based on remaining chemical related accounts receivable and inventories, our borrowing availability after repayment of the $30.9 million remained at approximately $38 million. Interest expense, net of capitalized interest, for the second quarter of 2016 was $6.4 million compared to $2.2 million for the same period in 2015. The capitalization of interest related to investments in the El Dorado ammonia plant ceased when the plant went into service in May 2016, resulting in an increase in interest expense during the quarter. Annual interest going forward, on the current level of debt should be approximately $45 million.

The aggregate liquidation value of preferred stock was $227.3 million, inclusive of accrued dividends at June 30, 2016 of $17.3 million. On April 1, 2016 we successfully refinanced our $12 million promissory note related to our Marcellus Shale assets. Furthermore, we received the remaining $5 million in financing related to the El Dorado ammonia storage tank in May 2016.

 

3

---

Revised Volume Outlook

The Company’s revised outlook for our sales volumes for the second half and full year of 2016 are as follows:

 

Products		Second Half 2016 Sales (tons)		Full Year 2016 Sales (tons)
Agriculture:
UAN		220,000 – 230,000		435,000 – 445,000
HDAN		70,000 – 80,000		210,000 – 220,000
Ammonia		40,000 – 50,000		110,000 – 120,000
Industrial, Mining and Other:
Nitric acid		275,000 – 290,000		525,000 – 540,000
LDAN/HDAN		45,000 – 55,000		75,000 – 85,000
AN Solution		22,000 – 27,000		68,000 – 73,000
Ammonia		110,000 – 120,000		135,000 – 145,000

Conference Call

LSB’s management will host a conference call covering the second quarter results on Tuesday, August 9, 2016 at 10:00 a.m. ET/9:00 a.m. CT to discuss these results and recent corporate developments. Participating in the call will be President and CEO, Dan Greenwell and Executive Vice President and CFO, Mark Behrman. Interested parties may participate in the call by dialing (708) 290-0754. Please call in 10 minutes before the conference is scheduled to begin and mention conference ID 94985763. To coincide with the conference call, LSB will post a slide presentation at www.lsbindustries.com on the webcast section of the Investor tab of our website.

To listen to a webcast of the call, please go to the Company’s website at www.lsbindustries.com at least 15 minutes prior to the conference call to download and install any necessary audio software. If you are unable to listen live, the conference call webcast will be archived on the Company’s website. We suggest listeners use Microsoft Explorer as their web browser.

LSB Industries, Inc.

LSB Industries, Inc., headquartered in Oklahoma City, Oklahoma, manufactures and sells chemical products for the agricultural, mining, and industrial markets. The Company owns and operates facilities in Cherokee, Alabama, El Dorado, Arkansas and Pryor, Oklahoma, and operates a facility for a global chemical company in Baytown, Texas. LSB’s products are sold through distributors and directly to end customers throughout the United States. Additional information about the Company can be found on its website at www.lsbindustries.com.

Forward-Looking Statements

This press release contains certain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements generally are identifiable by use of the words “believe,” “expect,” “intend,” “plan to,” “estimate,” “project” or similar expressions, and include but are not limited to: our ability to deleverage with proceeds of the Climate Control Business sale; financial performance improvement in the second half of 2016; view on sales to mining customers; estimates of consolidated depreciation and amortization and future turnaround expenses; our expectation of production consistency and enhanced reliability at our Facilities, including our Cherokee and Pryor Facilities after

 

4

---

turnarounds; our projections of trends in the fertilizer market; improvement of our financial and operational performance; reduction of our overall cost of capital; our planned capital additions for 2016; and volume outlook.

Investors are cautioned that such forward-looking statements are not guarantees of future performance and involve risk and uncertainties. Though we believe that expectations reflected in such forward-looking statements are reasonable, we can give no assurance that such expectation will prove to be correct. Actual results may differ materially from the forward-looking statements as a result of various factors, including, but not limited to: general economic conditions; weather conditions; ability to install necessary equipment and renovations at our Facilities in a timely manner; changes to federal legislation or adverse regulations; increased competitive pressures, domestic and foreign; ability to complete transactions to address our leveraged balance sheet and cash flow requirements; loss of significant customers; increased costs of raw materials; and other factors set forth under “Risk Factors” and “Special Note Regarding Forward-Looking Statements” in our Form 10-K for the year ended December 31, 2015 and, if applicable, our Quarterly Reports on Form 10-Q and our Current Reports on Form 8-K, which contain a discussion of a variety of factors which could cause future outcomes to differ materially from the forward-looking statements contained in this release. All forward-looking statements included in this press release are expressly qualified in their entirety by such cautionary statements. We expressly disclaim any obligation to update, amend or clarify and forward-looking statement to reflect events, new information or circumstances occurring after the date of this press release except as required by applicable law.

 

Company Contact: Mark Behrman, Chief Financial Officer (405) 235-4546		Investor Relations Contact: The Equity Group Inc. Fred Buonocore (212) 836-9607 Kevin Towle (212) 836-9620

See Accompanying Tables

 

5

---

LSB Industries, Inc.

Financial Highlights

Three Months and Six Months Ended June 30,

 

		Three Months								Six Months
		2016				2015				2016				2015
		(In Thousands, Except Per Share Amounts)
Net sales		$	109,982			$	125,503			$	208,954			$	259,103
Cost of sales (A)			107,853				112,887				212,989				225,688
Gross profit (loss)			2,129				12,616				(4,035	)			33,415
Selling, general and administrative expense			10,874				14,546				21,768				25,746
Other expense (income), net			138				(333	)			389				(491	)
Operating income (loss)			(8,883	)			(1,597	)			(26,192	)			8,160
Interest expense, net			6,446				2,229				7,796				5,626
Non-operating other income, net			(3,970	)			(45	)			(2,014	)			(80	)
Income (loss) from continuing operations before provisions (benefit) for income taxes			(11,359	)			(3,781	)			(31,974	)			2,614
Provisions (benefit) for income taxes			(3,671	)			(907	)			(8,521	)			1,251
Income (loss) from continuing operations			(7,688	)			(2,874	)			(23,453	)			1,363
Net income from discontinued operations, including taxes			22,779				3,291				23,603				5,703
Net income			15,091				417				150				7,066
Dividends on convertible preferred stocks			75				—				150				300
Dividends on Series E redeemable preferred stock			7,629				—				14,979				—
Accretion of Series E redeemable preferred stock			2,241				—				4,484				—
Net income attributable to participating securities			91				—				—				—
Net income (loss) attributable to common Stockholders		$	5,055			$	417			$	(19,463	)		$	6,766
Income (loss) per common share:
Basic
Income (loss) from continuing operations		$	(0.70	)		$	(0.13	)		$	(1.81	)		$	0.05
Income from discontinued operations, including taxes			0.90				0.15				0.99				0.25
Net income (loss)		$	0.20			$	0.02			$	(0.82	)		$	0.30
Diluted
Income (loss) from continuing operations		$	(0.70	)		$	(0.13	)		$	(1.81	)		$	0.05
Income from discontinued operations, including taxes			0.90				0.15				0.99				0.24
Net income (loss)		$	0.20			$	0.02				(0.82	)		$	0.29

 

(A)	Refer to page 11 for a list of one-time, non-cash items included in cost of sales.

 

6

---

LSB Industries, Inc.

Financial Highlights

Three and Six Months Ended June 30, 2016 and 2015

Selling, general and administrative:

 

		Three Months Ended June 30,								Six Months Ended June 30,
		2016				2015				2016				2015
		(In Thousands)
Selling, general and administrative:
Personnel costs (A)		$	5,254			$	7,059			$	10,576			$	12,025
Fees and expenses relating to shareholders (B)			594				3,021				1,118				4,968
Professional fees (C)			1,681				925				3,918				2,277
All other			3,345				3,541				6,156				6,476
Total selling, general and administrative		$	10,874			$	14,546			$	21,768			$	25,746

 

(A)	Decreases in 2016 relate to lower compensation, bonus and training expenses.

(B)	For the first half of 2015, these fees and expenses include costs associated with evaluating and analyzing proposals received from certain activist shareholders and dealing, negotiating and settling with those shareholders in order to avoid proxy contests.

(C)	Increases in professional fees in 2016 are primarily related to our review of strategic initiatives and updates to our corporate governance policies and practices.

 

7

---

LSB Industries, Inc.

Consolidated Balance Sheets

 

		June 30,				December 31,
		2016				2015
		(In Thousands)
Assets
Current assets:
Cash and cash equivalents		$	22,836			$	127,195
Accounts receivable, net			43,410				49,601
Inventories:
Finished goods			15,860				19,029
Raw materials			2,930				5,428
Total inventories, net			18,790				24,457
Supplies, prepaid items and other:
Prepaid insurance			4,470				10,563
Precious metals			10,617				12,918
Supplies			21,661				18,681
Prepaid and refundable income taxes			7,387				6,811
Other			3,192				4,701
Total supplies, prepaid items and other			47,327				53,674
Deferred income taxes			5,718				4,774
Current assets held for sale			114,468				72,996
Total current assets			252,549				332,697
Property, plant and equipment, net			1,093,609				978,709
Intangible and other, net			15,756				16,640
Noncurrent assets held for sale			—				33,781
		$	1,361,914			$	1,361,827

 

(Continued on following page)

 

8

---

LSB Industries, Inc.

Consolidated Balance Sheets (continued)

 

		June 30,				December 31,
		2016				2015
		(In Thousands)
Liabilities and Stockholders’ Equity
Current liabilities:
Accounts payable		$	72,987			$	87,999
Short-term financing			3,666				9,119
Accrued and other liabilities			35,603				39,808
Revolving credit facility			30,907				—
Current portion of long-term debt			15,173				22,468
Current liabilities held for sale			47,289				32,526
Total current liabilities			205,625				191,920
Long-term debt			513,505				497,954
Noncurrent accrued and other liabilities			9,223				8,786
Noncurrent liabilities held for sale			—				12,136
Deferred income taxes			31,681				52,179
Commitments and contingencies
Redeemable preferred stocks:
Series E 14% cumulative, redeemable Class C preferred stocks, no par value, 210,000 shares issued and outstanding; aggregate liquidation preference of $227,266,000 ($212,287,000 as of December 31, 2015)			196,735				177,272
Series F redeemable Class C preferred stock, no par value, 1 share issued and outstanding; aggregate liquidation preference of $100			—				—
Stockholders’ equity:
Series B 12% cumulative, convertible preferred stock, $100 par value; 20,000 shares issued and outstanding			2,000				2,000
Series D 6% cumulative, convertible Class C preferred stock, no par value; 1,000,000 shares issued and outstanding			1,000				1,000
Common stock, $.10 par value; 75,000,000 shares authorized, 31,280,685 shares issued (27,131,724 at December 31, 2015)			3,128				2,713
Capital in excess of par value			192,152				192,249
Retained earnings			228,837				248,150
			427,117				446,112
Less treasury stock, at cost:
Common stock, 3,317,503 shares (3,735,503 shares at December 31, 2015)			21,972				24,532
Total stockholders’ equity			405,145				421,580
		$	1,361,914			$	1,361,827

 

9

---

LSB Industries, Inc.

Non-GAAP Reconciliation

This news release includes certain “non-GAAP financial measures” under the rules of the Securities and Exchange Commission, including Regulation G. These non-GAAP measures are calculated using GAAP amounts in our consolidated financial statements.

EBITDA Reconciliation

EBITDA is defined as net income plus interest expense, depreciation, depletion and amortization of property plant and equipment (which includes amortization of other assets and excludes interest included in amortization), plus provision for income taxes less income from discontinued operations. We believe that certain investors consider EBITDA a useful means of measuring our ability to meet our debt service obligations and evaluating our financial performance. EBITDA has limitations and should not be considered in isolation or as a substitute for net income, operating income, cash flow from operations or other consolidated income or cash flow data prepared in accordance with GAAP. Because not all companies use identical calculations, this presentation of EBITDA may not be comparable to a similarly titled measure of other companies. The following table provides a reconciliation of net income to EBITDA for the periods indicated.

 

		Three Months Ended June 30,								Six Months Ended June 30,
		2016				2015				2016				2015
		($ in millions)
LSB Consolidated
Net income		$	15.1			$	0.4			$	0.2			$	7.1
Plus:
Interest expense			6.4				2.2				7.8				5.6
Depreciation and amortization			14.6				9.3				25.6				17.4
Provision (benefit) for income taxes			(3.7	)			(0.9	)			(8.5	)			1.3
Income from discontinued operations			(22.8	)			(3.3	)			(23.6	)			(5.7	)
EBITDA		$	9.6			$	7.7			$	1.5			$	25.7

 

10

---

LSB Industries, Inc.

Non-GAAP Reconciliation (continued)

 

Adjusted Operating Income, EBITDA, Adjusted Net Income (Loss) from continuing operations applicable to Common Stock and Adjusted Income (Loss) from continuing operations per Diluted Share

Adjusted operating income, adjusted EBITDA, adjusted net income (loss) from continuing operations applicable to common stock and adjusted income (loss) from continuing operations per diluted share are reported to show the impact of a one-time consulting fee, start-up/commissioning costs, certain fair market value adjustments, non-cash stock based compensation, non-cash loss on disposal of property, plant, and equipment, Delaware unclaimed property liability, and life insurance recovery. We believe that the inclusion of supplementary adjustments to operating income, EBITDA, net income (loss) from continuing operations applicable to common stock and diluted income per common share from continuing operations, are appropriate to provide additional information to investors about certain items. The following tables provide reconciliations of operating income (loss), EBITDA, net income (loss) from continuing operations applicable to common stock and diluted income (loss) from continuing operations per common share excluding the impact of the supplementary adjustments.

 

LSB Consolidated ($ in millions except per share data)		Three Months Ended June 30,								Six Months Ended June 30,
		2016				2015				2016				2015
Operating income (loss) Plus:		$	(8.9	)		$	(1.6	)		$	(26.2	)		$	8.2
Consulting Fee- Negotiated property tax savings at El Dorado			—				—				12.1				—
Loss on disposal of property, plant, and equipment			0.6				—				0.6				—
Stock based compensation			1.0				0.3				1.9				0.6
Start-up/ Commissioning costs at El Dorado			3.8				—				5.1				—
Adjusted operating income (loss)		$	(3.5	)		$	(1.3	)		$	(6.5	)		$	8.8
EBITDA Plus:		$	9.6			$	7.7			$	1.5			$	25.7
Consulting Fee- Negotiated property tax savings at El Dorado			—				—				12.1				—
Loss on disposal of property, plant, and equipment			0.6				—				0.6				—
Stock based compensation			1.0				0.3				1.9				0.6
Start-up/ Commissioning costs at El Dorado			3.8				—				5.1				—
Fair market value adjustment on preferred stock embedded derivatives			(3.9	)			—				(1.4	)			—
Delaware unclaimed property liability			—				—				0.3				—
Life insurance recovery			—				—				(0.7	)			—
Adjusted EBITDA		$	11.1			$	8.0			$	19.4			$	26.3
Net income (loss) from continuing operations applicable to common stock Plus:		$	(17.7	)		$	(2.9	)		$	(43.1	)		$	1.1
Consulting Fee- Negotiated property tax savings at El Dorado (net of tax)			—				—				7.4				—
Loss on disposal of property, plant, and equipment (net of tax)			0.4				—				0.4				—
Stock based compensation (net of tax)			0.6				0.2				1.2				0.4
Start-up/ Commissioning costs at El Dorado (net of tax)			2.3				—				3.1				—
Fair market value adjustment on preferred stock embedded derivatives (non-tax deductible)			(3.9	)			—				(1.4	)			—
Delaware unclaimed property liability (net of tax)			—				—				0.2				—
Valuation allowance on state net operating losses			—				—				3.7				—
Life insurance recovery (non-tax deductible)			—				—				(0.7	)			—
Adjusted net income (loss) from continuing operations applicable to common stock		$	(18.3	)		$	(2.7	)		$	(29.2	)		$	1.5
Weighted-average common shares (in thousands)			25,240				22,748				23,823				22,820
Adjusted income (loss) from continuing operations per diluted share		$	(0.73	)		$	(0.12	)		$	(1.23	)		$	0.07

 

11

---

LSB Industries, Inc.

Non-GAAP Reconciliation (continued)

 

Agricultural Sales Price Reconciliation

The following table provides a reconciliation of total agricultural sales as reported under GAAP in our consolidated financial statement reconciled to “net back” sales which is calculated as sales less freight expenses. We believe this provides a relevant industry comparison among our peer group.

 

		Three Months Ended June 30,								Six Months Ended June 30,
		2016				2015				2016				2015
Agricultural Sales ($ in millions)		$	60.3			$	67.6			$	110.0			$	138.6
Less Freight:			4.4				3.4				7.5				8.1
Netback		$	55.9			$	64.2			$	102.5			$	130.5

 

12