XML 30 R41.htm IDEA: XBRL DOCUMENT v3.20.1
Reportable Segments (Tables)
3 Months Ended
Mar. 31, 2020
Segment Reporting [Abstract]  
Reconciliation of Revenue from Reportable Segments to Consolidated
Summarized financial information for the Company’s reportable segments is shown in the following table:
Three months ended
March 31,
20202019
Sales:
Refining Services$100,690  $105,844  
Catalysts(1)
24,864  15,866  
Performance Materials65,569  61,089  
Performance Chemicals174,279  180,462  
Eliminations(2)
(3,804) (4,040) 
Total$361,598  $359,221  
 Segment Adjusted EBITDA:(3)
Refining Services
$37,183  $39,731  
Catalysts(4)
22,667  18,127  
Performance Materials
13,507  10,515  
Performance Chemicals
40,474  42,673  
 Total Segment Adjusted EBITDA(5)
$113,831  $111,046  

(1) Excludes the Company’s proportionate share of sales from the Zeolyst International and Zeolyst C.V. joint ventures (collectively, the “Zeolyst Joint Venture”) accounted for using the equity method (see Note 10 to these condensed consolidated financial statements for further information). The proportionate share of sales is $32,291 and $29,478 for the three months ended March 31, 2020 and 2019, respectively.
(2)  The Company eliminates intersegment sales when reconciling to the Company’s condensed consolidated statements of income.
(3) The Company defines Adjusted EBITDA as EBITDA adjusted for certain items as noted in the reconciliation below. Management evaluates the performance of its segments and allocates resources based on several factors, of which the primary measure is Adjusted EBITDA. Adjusted EBITDA should not be considered as an alternative to net income as an indicator of the Company’s operating performance. Adjusted EBITDA as defined by the Company may not be comparable with EBITDA or Adjusted EBITDA as defined by other companies.
(4)  The Adjusted EBITDA from the Zeolyst Joint Venture included in the Catalysts segment is $13,725 for the three months ended March 31, 2020, which includes $8,317 of equity in net income plus $1,658 of amortization of investment in affiliate step-up and $3,750 of joint venture depreciation, amortization and interest. The Adjusted EBITDA from the Zeolyst Joint Venture included in the Catalysts segment is $8,357 for the three months ended March 31, 2019, which includes $2,036 of equity in net income plus $2,558 of amortization of investment in affiliate step-up and $3,763 of joint venture depreciation, amortization and interest.
(5)  Total Segment Adjusted EBITDA differs from the Company’s consolidated Adjusted EBITDA due to unallocated corporate expenses.
Reconciliation of Net Income to Segment Adjusted EBITDA
A reconciliation of net income attributable to PQ Group Holdings to Segment Adjusted EBITDA is as follows:
Three months ended
March 31,
20202019
Reconciliation of net income attributable to PQ Group Holdings Inc. to Segment Adjusted EBITDA
Net income attributable to PQ Group Holdings Inc.$224  $3,151  
Provision for income taxes1,427  2,447  
Interest expense, net24,455  28,618  
Depreciation and amortization45,670  45,894  
Segment EBITDA71,776  80,110  
Joint venture depreciation, amortization and interest3,750  3,763  
Amortization of investment in affiliate step-up1,658  2,558  
Debt extinguishment costs2,513  —  
Net loss on asset disposals9,420  820  
Foreign currency exchange (gain) loss3,337  (2,689) 
LIFO expense(329) 10,158  
Transaction and other related costs2,062  80  
Equity-based compensation5,920  3,400  
Restructuring, integration and business optimization expenses2,030  732  
Defined benefit pension plan (benefit) cost(249) 993  
Other1,256  1,116  
Adjusted EBITDA103,144  101,041  
Unallocated corporate expenses10,687  10,005  
Segment Adjusted EBITDA$113,831  $111,046