Citigroup 14 th Annual High Yield / Leveraged Finance Conference

Similar documents
Longbow Research Minneapolis, MN October 12, 2005 W. Kim Foster Senior Vice President and CFO

FMC Corporation Announces Agreement to Acquire Cheminova A/S. September 8, 2014

BAML Global Agriculture and Materials Conference. February 28, 2018

Q Earnings Presentation August 2, 2018

STRENGTH DISCIPLINE VALUE. FMC CORPORATION 2005 Annual Report

4Q 2017 Earnings Presentation February 13, 2018

FMC Corp. NEUTRAL ZACKS CONSENSUS ESTIMATES (FMC-NYSE)

Q Earnings Presentation November 6, 2018

intermediates chemical intermediates

Fourth Quarter and Full- Year 2017 Earnings February 1, 2018

Investor Presentation February 2017

Forward-Looking Statements

Dow Reports Fourth Quarter Results Record Fourth Quarter Sales and Strong Earnings Second Highest Annual Earnings in Company s History

January 28, 2014 Media Contact: Patty Seif WILMINGTON, Del Investor Contact:

First Quarter 2010 Highlights

ZEBRA TECHNOLOGIES SECOND-QUARTER 2016 RESULTS. August 9, 2016

Second Quarter 2011 Review. July 28, John V. Faraci Chairman & Chief Executive Officer

Forward-Looking Statements

Forward-Looking Statements

Third Quarter 2017 Earnings October 25, 2017

Waters Corporation Management Presentation

Third Quarter 2016 Earnings October 27, 2016

Waters Corporation Management Presentation. July 2018

Q2 FY17 Results April 26, 2017

DuPont Segment Commentary

4Q 2018 Highlights and Operating Results. Products. Technology. Services. Delivered Globally.

ZEBRA TECHNOLOGIES FIRST QUARTER 2016 RESULTS May 10, 2016

Bank of America Merrill Lynch 2015 Paper, Packaging and Builders Conference Owens-Illinois, Inc. December 10, 2015

FMC Corporation Announces Acquisition of Significant Portion of DuPont s Crop Protection Business; Simultaneous Sale of Health and Nutrition to DuPont

Agilent Technologies. December 1, 2009 President and General Manager. Ron Nersesian. The Phoenician Electronic Measurement Group Scottsdale, AZ

First Quarter 2018 May 3, 2018

productivity results support our confidence in raising the full-year earnings outlook.

Investor Presentation

ECOLAB FIRST QUARTER 2018

Fiscal Year 2016 Fourth Quarter Conference Call

ICL MAKES A STEP CHANGE IN ITS GLOBAL PHOSPHATE BUSINESS BY FORMING A STRATEGIC ALLIANCE WITH CHINA S YUNNAN YUNTIANHUA

Fourth Quarter and Full Year 2017 Financial Results February 19, 2018

ITT Inc. Q Earnings Call & 2018 Guidance

ECOLAB THIRD QUARTER 2018

Second Quarter 2016 Earnings July 28, 2016

Q Investor Highlights. August 8, 2018

J.P. Morgan Auto Conference

2016 THIRD-QUARTER EARNINGS REVIEW October 25, 2016

Rockwell Automation. Company Overview August 2018 PUBLIC. Copyright 2018 Rockwell Automation, Inc. All Rights Reserved.

W. R. Grace & Co. Fourth Quarter 2014 Business Update. Investor Presentation February 5, 2015

First Quarter 2015 Conference Call

This is an English convenience translation of the original Hebrew version. In case of any discrepancy, the binding version is the Hebrew original

Goldman Sachs Industrials Conference 2015

Q3 Fiscal Year 2013 Earnings Conference Call

Full-Year / Fourth Quarter 2010 Results

Forward-Looking Statements

During the year, the Company achieved a number of milestones in executing its growth strategy:

Ingersoll Rand s Acquisition of Precision Flow Systems (PFS) February 11, 2019

3Q 2017 Conference Call

Forward-Looking Statements

BASF We create chemistry. Dr. Lars Budde, Senior Manager Investor Relations EQUITA European Conference, Milan, November 23, 2017

First Quarter 2011 Highlights

Sept Treasurer. Vice President Finance & Chief Financial Officer

4Q 2017 Highlights and Operating Results

Commercial and Consumer Fine Papers. Filtration. Premium Packaging. Digital Transfer Media. Paper Gift Cards & Packaging. Backings (Tape & Abrasives)

Wells Fargo Securities Industrial & Construction Conference May 8, 2014 New York

October 27, 2015 Media Contact: Dan Turner WILMINGTON, Del Investor Contact:

Innophos Holdings, Inc.

Bank of America Global Agriculture and Chemicals Conference

4Q15 Earnings Presentation

Western New York Investors Conference

Albemarle Corporation Second Quarter 2018 Earnings and Non-GAAP Reconciliations Conference Call/Webcast Wednesday, August 8 th, :00am ET

Third Quarter Fiscal 2019 Earnings Call

Second Quarter 2018 Earnings Teleconference. July 31, 2018

Transcat Reports Fiscal 2015 Second Quarter Record Revenue of $31.1 Million; Earnings per Diluted Share Up 20%

2017 THIRD QUARTER RESULTS. Ended September 30, 2017

Third Quarter 2018 Results November 8, 2018

Q4 and Full Year 2018 Earnings Call

Fourth-Quarter 2017 Results. January 31, 2018

PolyOne Investor Presentation Credit Suisse Boston Basic Materials Conference. June 26, 2013

2011 Full Year Results

4Q16 Earnings Presentation

Q Investor Highlights. May 8, 2018

Graham Corporation Reports Fiscal 2018 Third Quarter and Year-to-Date Results

2Q 2017 Highlights and Operating Results

Second Quarter 2018 Earnings I July 26, 2018

Second Quarter 2018 Results July 31, 2018

News. PPG reports second quarter 2016 financial results

A LEADING PRODUCER OF NATURAL SODA ASH

Investors: Antonella Franzen (609) CONTACT: Ryan Edelman (609) Media: Fraser Engerman (414) FOR IMMEDIATE RELEASE

Fiscal Year nd Quarter Earnings Conference Call Presentation April 27, 2011

We create chemistry for a sustainable future

LafargeHolcim makes good progress in 2017; Strategy 2022 to drive growth. EPS 11.9% up on prior year excluding impairment and divestments

Johnson Controls reports fiscal Q3 earnings with strong organic growth and underlying margin expansion

Dunkin Brands Group, Inc.

Fiscal Year st Quarter Earnings Conference Call

CommScope Reports Fourth Quarter and Full Year 2018 Results

We create chemistry for a sustainable future

2014 Investor Forum. Joe Harlan Chief Commercial Officer and Vice Chairman, Market Businesses November 13, Dow.com

Investor Presentation

First Quarter 2016 Business Update

ZEBRA TECHNOLOGIES. William Blair Growth Stock Conference June 16, 2016

October 22, 2013 Media Contact: Patty Seif WILMINGTON, Del Investor Contact:

Investor Presentation

Q3 FY17 Results August 3, 2017

Transcription:

FMC Corporation Citigroup 14 th Annual High Yield / Leveraged Finance Conference March 7, 2005 Thomas C. Deas, Jr. Vice President & Treasurer

Disclaimer Safe Harbor Statement under the Private Securities Litigation Reform Act of 1995 These slides and the accompanying presentation contain forwardlooking statements that represent management s best judgment as of the date hereof based on information currently available. Actual results of the Company may differ materially from those contained in the forward-looking statements. Additional information concerning factors that may cause results to differ materially from those in the forward-looking statements is contained in the Company s periodic reports filed under the Securities Exchange Act of 1934, as amended. The Company undertakes no obligation to update or revise these forward-looking statements to reflect new events or uncertainties. Non-GAAP Financial Terms These slides contain certain non-gaap financial terms which are defined in the appendix. In addition, we have provided reconciliations of non-gaap terms to the closest GAAP term in the appendix. 1

FMC Corporation Diversified chemical company with leading market positions in industrial, consumer and agricultural markets globally ($ million, 12/31/04) FMC Revenue: $2,051.2 EBITDA: $369.8 Margin*: 18.0% Industrial Chemicals Revenue: $813.7 EBITDA: $124.3 Margin*: 15.3% Specialty Chemicals Revenue: $538.0 EBITDA: $128.5 Margin*: 23.9% Agricultural Products Revenue: $703.5 EBITDA: $147.7 Margin*: 21.0% * EBITDA margin 2

Company Strengths Leading market positions Global presence Diversified business mix and high-quality customer base Diversified and integrated cost structure Focused R&D and strong applications expertise Commitment to strong credit profile 3

Leading Market Positions Industrial Chemicals Agricultural Products Specialty Chemicals Product Soda Ash Hydrogen Peroxide Phosphorus Chemicals (1) Persulfates Pyrethroids Carbofuran Microcrystalline Cellulose Carrageenan Alginates Lithium Specialties Market Position #1 in N.A. #1 in N.A. #2 in N.A. (2) #1 in N.A. #2 in N.A. #1 Globally #1 Globally #1 Globally #2 Globally #1 Globally (1) (1) Shared (2) Held by Astaris, our 50%-owned joint venture 4

Global Presence Geographically diversified business Latin America 17% North America 43% Asia Pacific 11% Note: Based on 2004 consolidated sales Europe, Middle East & Africa 29% 5

Diversified Customers and End Markets Revenues by End Market Non-Cyclical 81% Food 8% Pharmaceuticals 11% Bottle Glass 3% Other 16% Chemicals 6% Cyclical 19% Pulp & Paper 4% Glass/Fiberglass 4% Electronics 2% Other 3% Detergents 10% Agricultural 33% Approximately 80% of sales are to non-cyclical end markets Long-term relationships with blue chip customers No one customer represents more than 5% of sales Top 10 customers in aggregate make up approximately 15% of sales Note: Based on 2003 consolidated sales 6

Diversified and Integrated Cost Structure Low-cost sourcing of raw materials Backward integration: soda ash, lithium Global sourcing of renewable resources: pulp, seaweed Low reliance on purchased raw materials Total raw materials represent approximately 25% of cost of sales Limited use of petrochemical feedstock reduces volatility of raw material costs No single raw material represents more than 7% of total raw material purchases Low energy demand requirements Energy costs represent approximately 10% of cost of sales 7

Focused R&D and Applications Expertise Agricultural Products Focused insecticide discovery strategy that combines whole insect screening with biochemical, target-based testing Use of state-of-the-art technologies including genomics, robotics and advanced computational software Specialty Chemicals BioPolymer focus on developing close working relationship with large food and pharmaceutical companies R&D groups Lithium focus on new compounds used in the chemical synthesis of active pharmaceutical ingredients and energy storage Industrial Chemicals Process R&D focused entirely on continued cost leadership 8

Our Objectives Unlocking value and creating a faster growing FMC Realize the operating leverage inherent within FMC Sustained double-digit growth in earnings* Industrial Chemicals recovery Continued growth in Specialty Chemicals and Agricultural Products Create greater financial flexibility Reduce net debt to $600 million by the end of 2006 Regain an investment grade credit rating Focus the portfolio on higher growth businesses Manage Specialty Chemicals and Agricultural Products for growth Manage Industrial Chemicals for cash Divest any business that cannot sustain our cost of capital Improve ROIC to 12 percent minimum by 2006 * Before restructuring and other income and charges 9

Industrial Chemicals 10

Industrial Chemicals Overview 2004 Consolidated Sales: $813.7 million Asia 7% Foret 35% Peroxygens 18% Alkali (Soda ash) 47% Europe/Middle East/Africa 36% Latin America 8% North America 50% Excludes phosphorus chemicals sales at Astaris JV, largely in North America #1 North American manufacturer of soda ash and peroxygens Backward integration into natural resources Low-cost, proprietary process technology 11

Industrial Chemicals 2005 Outlook Expected to be main driver of FMC s earnings growth in near term 2005 earnings to be up approximately 50 percent versus 2004 2005 total price realization of $50 million Successful price increase on domestic non-restricted soda ash volume Significant improvement in soda ash export prices Peroxide price increase of a couple cents per lb. Higher selling prices for North American and European phosphates Peak soda ash prices expected by 2006-7 Partially offset by cost increases of $25 million Freight and energy account for 2/3 s of the increase Balance is raw materials: caustic, sulfuric acid, acetic acid, phosphate rock Increased volumes and fixed cost reduction to contribute 12

Industrial Chemicals Performance Now emerging from 2003 trough profits that were more than $100 million below the late 1990 s peak $250 25% $200 $194 $208 $177 20% Millions $150 $100 $133 $130 $94 $124 15% 10% Margin $50 5% $0 1998 1999 2000 2001 2002 2003 2004 EBITDA Capital Spending EBITDA Margin (%) 0% 13

Soda Ash Demand 12 North American Soda Ash Shipments 10 8 Export 6 Glass Container 4 2 0 1990 1991 Demand Drivers: GDP Flat Glass Chemicals Detergents Other 1992 1993 1994 1995 1996 1997 1998 1999 2000 2001 2002 2003 2004 2005F Cost advantage of natural soda ash versus synthetic soda ash Industrialization rates in key export markets 14

U.S. Soda Ash Supply & Cost Positions Share of Nameplate Capacity Solvay OCI General SVM Wyoming Solvay Colorado 29% 20% 17% 19% 6% 9% 1.6 Cost Index Base = Solution Mining 1.2 0.8 0.4 FMC Solution Mining FMC Longwall Mining Competitors 0 15

Sold-out U.S. Soda Ash Industry 2005 domestic price increase is the most significant since 1996 1.2 100% 1.1 1 0.9 0.8 16 U.S. Bulk Soda Ash Price Index (1990 = 1.0) U.S. Capacity Utilization (% Effective) 95% 90% 85% 1990 1991 1992 1993 1994 1995 1996 1997 1998 1999 2000 2001 2002 2003 2004 2005F 2005 Contract Renewals Price Index Effective Capacity Util.

Tight Domestic Hydrogen Peroxide Market 2005 to represent the third consecutive year of rising prices 1.2 100 1.1 1 0.9 0.8 0.7 95 0.6 17 Hydrogen Peroxide Price Index (1994=1.0) Effective Capacity Utilization (%, North America) 90 85 80 75 70 1994 1995 1996 1997 1998 1999 2000 2001 2002 2003 2004 2005F Price Index Effective Capacity Util.

Specialty Chemicals 18

Specialty Chemicals Overview 2004 Consolidated Sales: $538.0 million Lithium 28% BioPolymer 72% Asia 15% Europe/Middle East/Africa 36% North America 41% Latin America 8% BioPolymer: Lithium: Adds structure, texture and stability to food Acts as a binder & disintegrant for dry tablet drugs Market leader in every product line One of two global, integrated manufacturers Focus on specialty products - pharmaceuticals and energy storage devices 19

Specialty Chemicals Performance The benefit of continued sales growth has recently been offset by cost pressures in BioPolymer $140 $120 $127 $122 $116 $132 $129 30% 25% Millions $100 $80 $60 $40 $20 20% 15% 10% 5% Margin $0 2000 2001 2002 2003 2004 EBITDA Capital Spending EBITDA Margin (%) 0% 20

Specialty Chemicals 2005 Outlook Expected to be the long-term driver of top and bottom line growth 2005 revenue growth in mid-single digits Strong organic growth in BioPolymer end-markets of 3-6% per year Focus on lithium specialty markets growing at 4 to >10% per year Selective increases in selling prices Earnings growth rate in excess of revenue growth Productivity improvements to drive margin expansion in 2005 Raw materials to remain stable versus 2004 and improve thereafter Promising new products for the future Oral-dosage-form technologies Functional food ingredients Fine chemistry applications of lithium 21

Agricultural Products 22

Agricultural Products Overview 2004 Consolidated Sales: $703.5 million Herbicides 25% Fungicides 2% Insecticides 73% Europe Middle East Africa 16% Asia 13% Latin America 36% North America 35% Proprietary, branded insecticides and herbicides Key crops: cotton, corn, rice, cereals, fruits and vegetables FMC differentiated by: Focused innovation (R&D is ~10% of sales) Cost reduction strategies The depth and breadth of partnerships and alliances 23

Agricultural Products Performance Significant recovery driven by improving global farm economy, strength in Brazil and benefits of a highly focused FMC strategy $160 $148 25% Millions $140 $120 $100 $80 $60 $114 $101 $99 $111 20% 15% 10% Margin $40 $20 $0 2000 2001 2002 2003 2004 5% 0% EBITDA Capital Spending EBITDA Margin (%) 24

Agricultural Products 2005 Outlook Expected to remain strong near-term and benefit from inlicensed products in the next several years Relatively flat revenue versus 2004 Growth in new products and labels in the Americas and Europe Brazilian market to remain strong for at least another year Unfavorable impact of price pressure from generic producers in North American insecticides Similar earnings in 2005 versus 2004 Relatively flat sales Continued progress in reducing manufacturing costs via outsourcing Higher energy, raw material and freight costs In-licensed products to contribute $50-90 million to sales by 09 25

Financial Overview 26

Strong 2004 Results Outstanding performance in Agricultural Products A 10% year-over-year increase in sales Even stronger earnings growth of 44% Healthy pipeline of in-licensed and newly discovered compounds Improvement in Industrial Chemicals Generally higher North American selling prices Significant growth in soda ash export volumes $20 million in annual restructuring savings at Astaris Sold-out market conditions in several businesses Steady top-line growth in our Specialty Chemicals franchise Steady growth in demand for BioPolymer and Lithium Several unfavorable one-time cost impacts in 2004 Unfavorable raw material costs Reduction in net debt of $155 million 27

Multi-Year Recovery We remain on track to deliver a sustained multi-year recovery in sales and earnings Sales, $ millions 2,200 2,000 1,800 1,600 1,400 1,200 6.00 5.00 4.00 3.00 2.00 1.00 EPS*, $ 1,000 2000 2001 2002 2003 2004 2005E - Sales EPS * Earnings before restructuring and other income and charges per diluted share; calculated in 2005E using the mid-point of January 28, 2005 guidance. 28

Contingent Obligation Update Legacy contingent obligations have largely been addressed As-of 2001 YE Current Astaris Keepwell Payments $111.9 million* $ - ** TG Soda Ash Payment*** $75 million $ - FTI Guarantees $ 289 million $4 million Note: * Reflects 50% of Astaris total debt at 12/31/01 ** Keepwell obligation ended February 2005 *** TG Soda Ash final payment of $32.4 million made on 12/31/03 29

Credit Statistics EBITDA Interest Expense, net 12/31/2004 $370 Capital Expenditures 85 Debt (1) 893 78 Debt / EBITDA EBITDA / Interest Exp. (EBITDA - CapEx) / Interest Exp. 2.4x 4.7x 3.7x 1) Long-term debt plus current portion of long-term debt. 30

Capital Structure 12/31/2002 12/31/2003 12/31/2004 ($ - millions) Debt $250 Term Loan Due 2007 245.1 243.6 - $100 Term Loan Due 2009 - - 100.0 $400 million Revolving Credit Agreement - - - 10.25% Notes Due 2009 350.7 351.4 352.0 Industrial Revenue & Pollution Control Bonds 220.6 218.7 218.2 Other Public Domestic Debt 386.3 222.7 222.8 Short-term Debt 64.3 13.8 30.2 Total Debt $ 1,267.0 $ 1,050.2 $ 923.2 Cash Restricted Cash 274.6 136.9 9.7 Cash 89.6 57.0 212.4 Total Cash $ 364.2 $ 193.9 $ 222.1 Net Debt $ 902.8 $ 856.3 $ 701.1 Stockholders' Equity $ 406.0 $ 588.3 $ 876.2 Total Capital (Total Debt + Stockholders' Equity) $ 1,673.0 $ 1,638.5 $ 1,799.4 Net Debt/Total Capital, less all cash 69.0% 59.3% 44.4% 31

Lengthened Maturities Our successful refinancing in 2004 of our bank facilities addressed our maturity profile $ - millions $450 $417 $400 $350 $300 $250 $248 $200 $150 $100 $50 $0 $1 2004 $70 $63 $88 $10 2005 2006 2007 2008 2009 2010+ 32

Summary Great businesses, each generating EBITDA of over $100 million Industrial Chemicals earnings still $75 million below peak Steady growth in Ag Products & Specialty Low capital expenditure requirements Significant improvement in creditworthiness 33

FMC Corporation

Non-GAAP Financial Terms These slides contain certain non-gaap financial terms which are defined below. In addition, we have provided reconciliations of non-gaap terms to the closest GAAP term in the appendix of this presentation. EBITDA (Earnings Before Interest, Taxes, Depreciation and Amortization) is the sum of Income (loss) from continuing operations before income taxes and Depreciation and Amortization. EBITDA Margin is the quotient of EBITDA (defined above) divided by Revenue. ROIC (Return on Invested Capital) is the sum of Earnings from continuing operations before restructuring and other income and charges and after-tax Interest expense divided by the sum of Short-term debt, Current portion of longterm debt, Long-term debt and Total shareholders equity. 35

Segment Financial Terms These slides contain references to segment financial items which are presented in detail in Note 19 of FMC s 2003 Form 10-K. Some of the segment financial terms are non-gaap financial terms and are defined below. In addition, we have provided reconciliations of non-gaap terms to the closest GAAP term in the appendix of this presentation. EBITDA (Earnings Before Interest, Taxes, Depreciation and Amortization) for a segment is the sum of Income (loss) from continuing operations before income taxes for that segment and Depreciation and Amortization for that segment. EBITDA Margin for a segment is the quotient of EBITDA (defined above) divided by Revenue for that segment. 36

Appendix: Earnings Reconciliation RECONCILIATION OF NET INCOME (GAAP) TO AFTER-TAX INCOME FROM CONTINUING OPERATIONS, EXCLUDING RESTRUCTURING AND OTHER INCOME AND CHARGES (NON-GAAP) (Unaudited, in millions, except per share amounts) Twelve Months Ended December 31, 2004 2003 Diluted earnings per common share (GAAP) $ 4.28 $ 0.75 Discontinued operations per diluted share (GAAP) 0.42 0.37 Restructuring and other charges per diluted share, before tax* 0.40 1.35 Tax effect of restructuring and other charges per diluted share (0.16) (0.57) Write-off of deferred financing fees per diluted share** 0.26 - Tax effect of write-off of deferred financing fees per diluted share (0.10) - Tax adjustments per diluted share*** (1.90) - Diluted after-tax income from continuing operations per share, excluding restructuring and other income and charges (Non-GAAP) $ 3.20 $ 1.90 Average number of shares used in diluted after-tax income from continuing operations per share computations 37.4 35.6 *Restructuring and other charges includes FMC's share of charges recorded by Astaris, LLC, the phosphorous joint venture. FMC's share of such charges are included in "Equity in loss of affiliates" and were $0.7 million-gain and $11.5 million, before tax, for the three and twelve months ended December 31, 2004 and $8.4 million and $53.3 million, before tax, for the three and twelve months ended December 31, 2003 respectively. **In conjunction with entering into the 2004 Credit Agreement on October 29, 2004, the Company wrote off $9.9 million of deferred financing fees associated with the previous credit agreements. ***For the three months ended December 31, 2004, tax adjustments represent a tax benefit of $38.6 million resulting from an adjustment to income tax liabilities due to a December 2004 pronouncement from the Internal Revenue Service and a tax benefit of $31.1 million primarily related to valuation allowance adjustments. For the twelve months ended December 31, 2004, tax adjustments includes the items noted in the three months ended December 31, 2004 as well as a tax benefit of $1.3 million resulting from a refund received from the Internal Revenue Service. 37

Appendix: EBITDA Reconciliation Reconciliation of full-year 2004 consolidated income from continuing operations before income taxes (a GAAP measure) to 2004 EBITDA (a Non-GAAP measure) (Unaudited, in millions) 12/31/2004 Income (loss) from continuing operations before income taxes $131.1 Add: Restructuring and other charges 15.0 Interest expense, net 78.4 Write-off of deferred financing fees 9.9 Affiliate Interest Expense 1.1 Depreciation and amortization 134.3 EBITDA (Non-GAAP) 369.8 38

Appendix: Segment EBITDA Reconciliation Reconciliation of full-year 2004 segment operating profit (a GAAP measure) to 2004 EBITDA (a Non-GAAP measure) (Unaudited, in millions) Industrial Specialty Agricultural Segment Chemicals Chemicals Products FY 2004 segment operating profit (GAAP) $57.3 $96.1 $118.4 Add: Depreciation and amortization 67.0 32.4 29.3 FY 2004 EBITDA (Non-GAAP) $124.3 $128.5 $147.7 39

Appendix: ROIC Reconciliation Reconciliation of Numerator Income from Continuing Operations (GAAP) to numerator Income from Continuing Operations before restructuring and other income and charges and and after-tax interest expense, net (Non-GAAP) used in ROIC (Return on Invested Capital) calculation. (Unaudited, in millions) 2003 2004 Actual Actual Income (loss) from continuing operations (GAAP) $ 39.8 $ 175.6 Interest Expense, net 92.2 78.4 Tax effect of Interest Expense, net (20.0) (18.2) Restructuring and other charges* 48.2 15.0 Tax effect of restructuring and other charges (gains) (20.5) (5.8) Write-off of deferred financing fees** 9.9 Tax effect of write-off of deferred financing fees (3.9) Tax Adjustments*** (71.0) ROIC numerator (Non-GAAP) $ 139.7 $ 180.0 2-Point Average Denominator Dec-02 Dec-03 Dec-04 Short-term Debt $ 64.3 $ 13.8 $ 30.2 Current portion of long-term debt 166.8 3.0 70.8 Long-term debt 1,035.9 1,033.4 822.2 Shareholder's Equity 406.0 588.3 876.2 $ 1,673.0 $ 1,638.5 $ 1,799.4 ROIC denominator (2 pt. avg) (GAAP) $ 1,655.8 $ 1,719.0 ROIC ( Using Non-GAAP Numerator) 8.4% 10.5% *Restructuring and other charges includes FMC's share of charges recorded by Astaris, LLC, the phosphorous joint venture. FMC's share of such charges are included in "Equity in loss of affiliates" and were $0.7 million-gain and $11.5 million, before tax, for the three and twelve months ended December 31, 2004 and $8.4 million and $53.3 million, before tax, for the three and twelve months ended December 31, 2003 respectively. **In conjunction with entering into the 2004 Credit Agreement on October 29, 2004, the Company wrote off $9.9 million of deferred financing fees associated with the previous credit agreements. ***For the three months ended December 31, 2004, tax adjustments represent a tax benefit of $38.6 million resulting from an adjustment to income tax liabilities due to a December 2004 pronouncement from the Internal Revenue Service and a tax benefit of $31.1 million primarily related to valuation allowance adjustments. For the twelve months ended December 31, 2004, tax adjustments includes the items noted in the three months ended December 31, 2004 as well as a tax benefit of $1.3 million resulting from a refund received from the Internal Revenue Service. 40

FMC Corporation