First Quarter 2011 Earnings Conference Call May 13, 2011

Similar documents
Second Quarter 2012 Earnings Conference Call August 7, 2012

Momentive Performance Materials Inc. 22 Corporate Woods Blvd. Albany, NY 12211

Momentive Performance Materials Inc. 22 Corporate Woods Blvd. Albany, NY 12211

MOMENTIVE PERFORMANCE MATERIALS INC. First Quarter 2015 Earnings Conference Call May 15, 2015

Hexion Inc. Third Quarter 2018 Results. November 13, 2018

Hexion Inc. First Quarter 2015 Results. May 13, 2015

Hexion Inc. Fourth Quarter and Fiscal Year 2017 Results. March 2, 2018

MPM HOLDINGS INC. ( Momentive ) Third Quarter 2017 Earnings Conference Call October 31, 2017

MPM HOLDINGS INC. ( Momentive ) Second Quarter 2017 Earnings Conference Call August 8, 2017

Hexion Inc. Fourth Quarter & Fiscal Year 2015 Results. March 14, 2016

Hexion Inc. Second Quarter 2017 Results. August 11, 2017

Hexion Inc. Third Quarter 2015 Results. November 9, 2015

Hexion Inc. Announces Fourth Quarter and Fiscal Year 2016 Results

Hexion Inc. Third Quarter 2017 Results. November 14, 2017

Hexion Inc. Announces First Quarter 2017 Results

Hexion Inc. Announces First Quarter 2018 Results

Hexion Inc. Announces Fourth Quarter and Fiscal Year 2017 Results

First Quarter 2009 Earnings Conference Call. May 13, a 1

Kraton Corporation. First Quarter 2018 Earnings Presentation. April 26, 2018

Fourth Quarter & Fiscal Year 2008 Earnings Conference Call. March 12, a 1

THIRD QUARTER 2015 EARNINGS CALL //// OCTOBER 30, 2015

FY 2017 FOURTH QUARTER EARNINGS. Adient s Q4 results solidify a strong FY17; positive momentum reflected in FY18 outlook $389M $344M $3,979M $3.

Third Quarter 2017 Financial Results November 2, 2017

Platform Specialty Products Corporation Announces 2017 Fourth Quarter and Full Year Financial Results

ON Semiconductor Reports Third Quarter 2018 Results

FY 2017 SECOND QUARTER EARNINGS. Adient delivers strong Q2 results; increases full year earnings expectations $286M $192M $2.04 $4,212M $235M 7.

Third Quarter 2018 Earnings Thursday, November 8, 2018

FY 2018 FIRST QUARTER EARNINGS. Adient s Q1 results impacted by headwinds in Seat Structures & Mechanisms (SS&M) business $4,204M $102M

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

Horizon Global Third Quarter 2017 Earnings Presentation

EARNINGS PRESENTATION

Fourth Quarter Earnings Presentation. March 29, 2016

A X A L T A C O A T I N G S Y S T E M S. Q FINANCIAL RESULTS October 27, 2016

MYERS INDUSTRIES, INC. MARCH 9, 2017 FOURTH QUARTER & FULL YEAR EARNINGS PRESENTATION

Q4 & Full Year 2017 Financial Results

Q Financial Results. October 25, 2018

AXALTA COATING SYSTEMS LTD.

A X A L T A C O A T I N G S Y S T E M S. Q FINANCIAL RESULTS July 26, 2016

Second Quarter 2017 Financial Results August 3, 2017

Fourth Quarter and FY 2017 Earnings Presentation November 29, 2017

Platform Specialty Products Corporation Announces Third Quarter 2018 Financial Results

July 26, Second Quarter 2018 Earnings Presentation

ON Semiconductor Reports First Quarter 2018 Results

Second Quarter 2018 Earnings Tuesday, August 7, 2018

NOVELIS Q2 FISCAL 2018 EARNINGS CONFERENCE CALL

Fourth Quarter & Full-Year 2017 Earnings Thursday, March 1, 2018

FY 2018 Second Quarter Earnings Call

A X A L T A C O A T I N G S Y S T E M S. Q4 & FULL YEAR 2016 FINANCIAL RESULTS February 8 th, 2017

4Q 2017 Highlights and Operating Results

Earnings Call Presentation

2015 Fourth Quarter Financial Results

FY 2017 Third Quarter Earnings Call

Second Quarter 2018 Earnings Presentation May 8, 2018

Fourth Quarter 2017 Earnings Call. February 16, 2018

Novelis Q4 and Fiscal Year 2016 Earnings Conference Call

First Quarter 2018 May 3, 2018

FIRST QUARTER 2019 EARNINGS CONFERENCE CALL FEBRUARY 28, 2019

February 21, Conduent Q4 & FY 2017 Earnings Results

McKesson Corporation Fiscal 2018 Financial Performance Fiscal 2019 Annual Outlook. Financial Results and Company Highlights May 24, 2018

3Q 2018 Highlights and Operating Results. Products. Technology. Services. Delivered Globally.

Q4 and Full Year 2015 Financial Results March 3, 2016

ON Semiconductor Reports Fourth Quarter and 2018 Annual Results

Second Quarter Investor Review

Driving Value Through Culture, Innovation and Results

Fourth Quarter 2016 Results

2013 Second Quarter Financial Results

ON Semiconductor Reports Fourth Quarter and 2017 Annual Results

AFFINION GROUP HOLDINGS, INC. ANNOUNCES RESULTS FOR THE FOURTH QUARTER AND YEAR ENDED DECEMBER 31, 2014 ACHIEVES FULL YEAR ADJUSTED EBITDA OF $281

First Quarter 2016 Business Update

First Quarter 2018 Financial Results May 2, 2018

Q Earnings Summary August 5, 2015

Daseke, Inc. Q Earnings Presentation

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

1Q 2018 Highlights and Operating Results

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

SunCoke Energy, Inc. Q Earnings Conference Call January 30, 2014

AFFINION GROUP HOLDINGS, INC. ANNOUNCES RESULTS FOR THE FOURTH QUARTER AND YEAR ENDED DECEMBER 31, 2015 ACHIEVES FULL YEAR ADJUSTED EBITDA OF $268

Q Earnings Report. Sabre Corporation August 4, 2015

Horizon Global Reports Financial Results for the First Quarter 2017; Raises Full-Year 2017 Earnings Per Share Guidance and Announces Share Repurchase

rd Quarter Results

Fourth Quarter and Full Year 2018 Earnings Call February 15, 2019

A X A L T A C O A T I N G S Y S T E M S Q4 & FULL YEAR 2015 FINANCIAL RESULTS FEBRUARY 10, 2016

Fourth Quarter 2017 Earnings Presentation

Forward-Looking Statements

H1019-JPMorgan-2/09 1

ACCO Brands Corporation Fourth Quarter 2008 Earnings Call. February 27, 2009

2Q 2017 Highlights and Operating Results

Q3 Fiscal Year 2018 Investor Presentation Financial Results Conference Call

Q Financial Results. July 26, 2018

Safe Harbor and Non-GAAP Measures

1Q 2017 EARNINGS PRESENTATION MAY 10, 2017

Deutsche Bank Global Industrials and Basic Materials Conference

Safe Harbor Statement

A global industrial technology company focused on environmental, energy, fluid handling industries. Integrated Clean Air Solutions for Industry

Lender Update D e c e m b e r 1 3,

TopBuild Reports Strong Second Quarter 2018 Results

FY 2019 FIRST QUARTER EARNINGS. Adient reports first quarter 2019 financial results

Earnings Call Presentation

Fourth-Quarter and Full-Year 2017 Financial Results. Mark Costa, Board Chair & CEO Curt Espeland, EVP & CFO February 2, 2018

First Quarter 2018 Earnings Thursday, May 3, 2018

Transcription:

Momentive Performance Materials Inc. First Quarter 2011 Earnings Conference Call May 13, 2011 1

Forward-Looking Statements Certain statements included in this presentation constitute forward-looking statements within the meaning of and are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995 under Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. In addition, our management may from time to time make oral forward-looking statements. All statements other than statements of historical facts are statements that could be forward-looking statements. Forward-looking statements may be identified by the words believe, expect, anticipate, project, plan, estimate, will or intend and similar words or expressions. These forward-looking statements reflect our current views with respect to future events and are based on currently available financial, economic and competitive data and our current business plans. Actual results could vary materially depending on risks and uncertainties that may affect our operations, markets, services, prices and other factors. Important factors that could cause actual results to differ materially from those in the forward-looking statements include, but are not limited to: our substantial leverage; limitations in operating our business contained in the documents governing our indebtedness, including the restrictive covenants contained therein; weak or deteriorating global economic conditions; the effects of the earthquake and tsunami in Japan on March 11, 2011 and related events, difficulties with the integration process or realization of benefits in connection with the transactions with our affiliate, Momentive Specialty Chemicals Inc., including the shared services agreement. For a more detailed discussion of these and other risk factors, see our Annual Report on Form 10-K for the fiscal year ended December 31, 2010 and our other filings with the Securities and Exchange Commission. All forward-looking statements are expressly qualified in their entirety by this cautionary notice. You are cautioned not to place undue reliance on any forward-looking statements, which speak only as of the date of this release. We undertake no obligation to publicly update or revise any forward-looking statement as a result of new information, future events or otherwise, except as otherwise required by law. This presentation contains non-gaap financial information. Reconciliation to GAAP is included at the end of the presentation. Adjusted EBITDA and Combined Adjusted EBITDA are non-gaap financial measures. The closest GAAP financial measure is Net Income (Loss). A table that reconciles these two measures is at the end of this presentation. Management believes that Adjusted EBITDA and Combined Adjusted EBITDA are meaningful to investors because the former is used in the calculation of the senior secured leverage ratio under the Credit Agreement and the latter is one of the key performance measures used by management. 2

Momentive Performance Materials Inc. Overview of First Quarter 2011 Results Craig Morrison Chairman, President & CEO 3

First Quarter 2011 Results Momentive Performance Materials (MPM) 1Q 11 performance on a YoY basis reflected improved mix, operating leverage, and continued pricing actions, partially offset by significant raw material inflation and the impact of the Japan earthquake First Quarter 2011 results included: Revenues of $660 million versus $605 million in prior year due to specialty product mix and pricing actions Operating income of $73 million compared to $63 million despite a $12 million negative impact from a temporary manufacturing outage and an earthquake in Japan and related events Combined Adjusted EBITDA (1)(2) (excluding impact of pro forma savings from the shared services agreement) of $120 million compared to $119 million in prior year quarter Adjusted EBITDA margins (excluding savings from shared services agreement) improved sequentially by 170 bps versus 4Q 10 levels as pricing actions were successfully implemented Continued pricing actions are in process due to ongoing raw material inflation In the first quarter of 2011, the Company achieved $2 million in savings from the shared services agreement with Momentive Specialty Chemicals Inc. (MSC) In addition to actions taken in the fourth quarter of 2010, completed actions under the shared services agreement will generate annual run-rate savings of $15 million MPM continues to maintain a strong liquidity position with cash and available borrowings of $465 million as of quarter end The Company remains in compliance with all financial covenants governing its senior secured credit facilities and indentures at quarter end Transaction in February 2011 extended the Company s debt maturity profile 1Q 11 SPECIALTY MIX AND ONGOING PRICING ACTIONS SUPPORTS SEQUENTIAL IMPROVEMENT IN ADJ. EBITDA MARGIN (1) Defined as Adj. EBITDA plus EBITDA of the Unrestricted Subsidiary. (2) EBITDA from unrestricted sub of $7MM in 1Q 11 and $2MM in 1Q 10 is included in Combined Adj. EBITDA (but excluded from Adj. EBITDA as defined in the debt documents.) 4 6

First Quarter 2011 Summary Financial Performance 1Q Quarter Ended ($ in millions) 2011 2010 Revenue $660 $605 9% Operating income (loss) 73 63 16% 7 Net loss (3) (3) -- Combined Adj. EBITDA (excluding PF savings from shared services agreement) (1) 120 119 1% Summary Sixteen percent increase in operating income Temporary plant outage and Japanese earthquake that impacted EBITDA by $12 million AGGRESSIVE ACTIONS MINIMIZED ECONOMIC IMPACT OF EVENTS IN JAPAN (1) Combined Adjusted EBITDA excludes the impact of pro forma savings from shared services agreement. EBITDA from unrestricted sub of $7MM in 1Q 11 and $2MM in 1Q 10 is included in Combined Adj. EBITDA (but excluded from Adj. EBITDA as defined in the debt documents.) 5

Sil Metal Spot Price Seeing Pressure Globally, Methanol Moderated $/MT 4,500 4,000 3,500 3,000 2,500 2,000 1,500 Silicon Metal US: $3,553 /mt ($1.61/lb) EUR: $3,571/mt ( 2,645/mt) PAC: $2,546/mt Cents/Gallon 275 250 225 200 175 150 125 Methanol 1,000 100 500 75 0 Jan-07 Apr-07 Jul-07 Oct-07 Jan-08 Apr-08 Jul-08 Oct-08 Jan-09 Apr-09 Jul-09 Oct-09 Jan-10 Apr-10 Jul-10 Oct-10 Jan-11 50 Source: CRU Source: CMAI Methanol Contract-Net Transaction FOB Houston Tx Summary Silicon metal has demonstrated continued inflationary trend year-over-year and approaching levels last seen in 2008 Methanol is easing off after Q4 2010 increase Previously announced pricing actions remain in-process Outlook is for continued raw material pressure in 2011; anticipate ongoing pricing actions to recover margins 6

First Quarter 2011 Segment Net Sales Net Sales 1Q 11 vs. 1Q 10 Silicones 6% Quartz 33% Summary Year-over-year silicone revenue gains despite $20 million in lost sales due to Japanese earthquake Company continues to pursue specialty silicones vs. core applications Quartz business reflected ongoing robust demand in the semiconductor and ceramics application market 7

First Quarter 2011 Operating Income Results Operating Income 1Q 11 vs. 1Q 10 Silicones (12)% Quartz 69% Summary Lead/lag effect from inflationary raw materials, earthquake impact and Japanese manufacturing outage impacted 1Q 11 operating income Continue to pursue pricing actions which should compensate for the inflation in raw materials and energy costs over the balance of 2011 8

Xinan JV Phase II Expansion Strengthens Pacific Footprint South Pacific Greater China Shanghai Pacific HQ + China Tech. Center Xinan (49% JV Plant) Hong Kong Distribution & WH Rayong, Thailand Plant Bangkok, Sales & Admin Office Nantong Singapore Distribution & WH KL, Malaysia Customer Service Korea Japan - Tokyo, Japan HQ - Ohta, Plant + R&D Center - Seoul, Distribution & Application Dev. Xinan JV Expansion: MPM and Zhejiang Xinan Chemical Industrial Group announced a capacity expansion via their joint venture company JV plans to increase annual production capacity from 50,000 metric tons of siloxane to 150,000 metric tons New capacity anticipated to come online in 2013 Expansion follows successful start-up of Xinan JV siloxane manufacturing plant in 4Q 10 MPM experienced normal site operations in 1Q 11 with majority of major systems operational 9

Financial Review Bill Carter Executive Vice President & Chief Financial Officer 10

Silicones First Quarter 2010 Segment Highlights 1Q Quarter Ended ($ in millions) 2011 2010 Revenue $ 572 $ 539 6% Operating Income $ 51 $ 58 (12)% Summary Strong demand from industrial, automotive, agriculture and electronics sectors in 1Q 11, partially offset by $20 million in lost sales from the Japan earthquake Operating income reflected headwinds from raw material inflation, temporary plant outage and negative earthquake impact Volume 1Q 11 Sales Comparison YOY Price Currency Translation Total 1Q 11 average order rate continued to improve vs. yearend levels 1% 5% --- 6% Pricing actions in process to address raw material inflation 11

Silicones 1Q 11: Effects of Unusual Items Earthquake Although our manufacturing facility in Ohta, Japan suffered no significant damage to key assets or materials from the earthquake and tsunami in Japan and subsequent aftershocks, MPM s operations at this facility during the quarter were impacted by rolling power blackouts and transportation and supply related issues EBITDA Impact ($ in millions) Supply Constraints $8.0 Additional Transportation 0.3 Asset/Cost Inefficiency 0.7 $9.0 Other Operational outage $ 3.0 Total Unusual Items $12.0 12

Quartz First Quarter 2011 Segment Highlights 1Q Quarter Ended ($ in millions) 2011 2010 Revenue $ 88 $66 33% Summary Record performance in 1Q 11 Continued strength in electronics, semiconductor and ceramic segments Operating Income $ 22 $ 13 69% Expect semiconductor-related product sales to remain strong throughout 2011 Volume 1Q 11 Sales Comparison YOY Price Currency Translation Total Record levels of backlog Continued investment in Quartz business through expansion of specialty quartz site in Hebron, Ohio 27% 6% --- 33% 13

Balance Sheet Update & Financial Summary Cash from operations totaled $11 million in 1Q 11 Net Working Capital $ in millions Net working capital increased by $85 million compared to year-end 2010 levels primarily driven by: Accounts Receivable impact of $35 million (timing of sales during the last four weeks of 1Q 11 vs. last four weeks of 4Q 10); turnarounds/safety stock/japan earthquake impact of $18 million; and increased raw materials costs of $11 million 578 465 460 457 542 1Q 11 capital expenditures totaled $18 million 12/31/07 12/31/08 12/31/09 12/31/10 4/3/11 Liquidity remained strong with cash plus borrowing availability of $465 million at 1Q 11 NET DEBT $2.8 billion (4/3/11) (1) Net working capital defined as accounts receivable and inventories less accounts payable. 14

Q4 10 and February 11 Amend and Extend Improved Debt Maturity Profile Current capital structure conservative with no near-term maturities $1,500 Debt Maturities (12/31/09) ($inmillions) $1,200 $900 $600 $300 $0 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020+ Weighted Average Maturity 4.0 yrs $1,500 Debt Maturities (4/3/11) ( $ in m illio n s ) $1,000 $500 $0 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020+ Weighted Average Maturity 7.6 yrs MOST RECENT ACTION INCLUDED EXTENSION OF ~ $846 MILLION OF SENIOR CREDIT FACILITY IN FEBRUARY 2011; RECENTLY EXTENDED $300 MILLION OF REVOLVER BY TWO YEARS; Note: Maturity schedules are for MPM Inc. debt only 15

Summary 16

Summary: First Quarter 2011 Solid overall top-line growth despite outages in Japan Record performance in Quartz while Silicones reflected favorable pricing and better specialty mix, partially offset by the effects of the Japanese earthquake and a temporary manufacturing outage during 1Q 11 Sequential Adj. EBITDA margin improvement while continuing to pursue pricing initiatives to offset inflationary raw materials MPM continues to maintain a strong liquidity position with cash and available borrowings of $465 million Focused on continued achievement of savings from shared services agreement with MSC COMPANY IS WELL POSITIONED DUE TO GLOBAL FOOTPRINT AND FOCUS ON PROVIDING SPECIALTY SILICONES VS. CORE PRODUCTS 17

Appendices 18

Reconciliation of Non-GAAP Financial Measures Fiscal three-month period ended Last twelve months ended April 3, 2011 March 28, 2010 April 3, 2011 (dollars in (dollars in millions) millions) Net income (loss) attributable to Momentive Performance Materials Inc. $ (3) $ (3) $ (63) Loss on extinguishment and exchange of debt 78 Interest expense, net 64 61 253 Income taxes 12 5 3 Depreciation and amortization 50 47 200 EBITDA 123 110 471 Noncontrolling interest (a) 1 Restructuring and non-recurring (b) 5 1 27 Non cash and purchase accounting effects (c) (9 ) 7 (9 ) Exclusion of unrestricted subsidiary results (d) (7 ) (2 ) (24 ) Management fee and other (e) 1 1 4 Pro forma savings from shared services agreement (f) 11 13 48 Adjusted EBITDA $ 124 $ 130 $ 518 Inclusion of unrestricted subsidiary results 7 2 24 Combined Adjusted EBITDA $ 131 $ 132 $ 542 Combined Adjusted EBITDA excluding pro forma savings from the shared services agreement $ 120 $ 119 $ 494 (1) This presentation contains non-gaap financial information. Adjusted EBITDA and Combined Adjusted EBITDA are non-gaap financial measure as defined by SEC rules. Adjusted EBITDA and Combined Adjusted EBITDA are not intended to represent any measure of earnings or cash flow in accordance with US GAAP and the calculation and use of this measure may differ from other companies. Adjusted EBITDA and Combined Adjusted EBITDA should not be used in isolation or as a substitute for measures of performance or liquidity. Adjusted EBITDA and Combined Adjusted EBITDA should not be considered an alternative to operating income or net income (loss) under US GAAP to evaluate results of operations or as an alternative to cash flows as a measure of liquidity. Adjusted EBITDA is defined as MPM s Adjusted EBITDA plus EBITDA of the unrestricted subsidiary. (The Unrestricted Subsidiary is excluded from Adj. EBITDA as defined in our debt documents.) The Combined Adj. EBITDA of MPM includes $48 million of expected synergies from the shared services arrangement. For additional information on Momentive Performance Material s Adj. EBITDA, including a reconciliation of such previously reported amounts to the company's operating income, please see the company s press release discussing its 1Q 2011 results as issued on May 13, 2011. (2) Momentive Performance Materials Holdings LLC ( Holdco ) is the ultimate parent company of MPM and MSC (collectively, the new Momentive ). The MSC debt is not issued or guaranteed by HoldCo, Momentive Performance Materials Holdings Inc. ( MPM Holdings ), MPM or any of MPM s subsidiaries, and is also not secured by any assets of such entities. None of HoldCo, MPM Holdings, MPM, or any of MPM s subsidiaries is obligated with respect to any of MSC s indebtedness or other liabilities. The MPM debt is not issued or guaranteed by HoldCo, Momentive Specialty Holdings Inc. ( MSC Holdings ), MSC or any of MSC s subsidiaries, and is also not secured by any assets of such entities. None of HoldCo, MSC Holdings, MSC, or any of MSC s subsidiaries is obligated with respect to any of MPM s indebtedness or other liabilities. 19

Footnotes for Reconciliation of Non-GAAP Financial Measures (a) Reflects the elimination of noncontrolling interests resulting from the Shenzhen joint venture. (b) Relates primarily to restructuring and non-recurring costs. (c) Non-cash items include the effects of (i) stock-based compensation expense, (ii) non-cash markto-market revaluation of foreign currency forward contracts and unrealized gains or losses on revaluations of the U.S. dollar denominated debt of our foreign subsidiaries and the Euro denominated debt of our U.S. subsidiary, (iii) unrealized natural gas derivative gains or losses, and (iv) reserve changes and impairment charges. For the fiscal three-month period ended April 3, 2011, non-cash items include: (i) unrealized foreign currency exchange gain of $9 million. For the fiscal three-month period ended March 28, 2010, non-cash items include: (i) unrealized foreign currency exchange loss of $6 million, and (ii) unrealized loss on natural gas hedges of $1 million. (d) Reflects the exclusion of the EBITDA of our subsidiary that is designated as an Unrestricted Subsidiary under our debt documents. (e) Management Fees and Other include management and other fees to Apollo and affiliates. (f) Represents estimated cost savings, on a pro forma basis, from the Shared Services Agreement with MSC. 20

Momentive Performance Materials Debt at April 3, 2011 (dollars in millions) April 3, 2011 December 31, 2010 December 31, 2009 Due Within Due Within Due Within Long Term One Year Long Term One Year Long Term One Year Short-term Borrowings - - - 2.1 - - Long-term debt including current portion: Senior secured credit facilities Revolving credit facility due 2014 - - - - 25.0 75.0 Term loan tranche B-1A due 2013 65.7 0.7 498.8 5.3 504.0 5.3 Term loan tranche B-1B due 2015 431.7 4.6 Term loan tranche B-2A due 2013 119.1 1.3 500.8 5.3 554.3 5.8 Term loan tranche B-2B due 2015 415.0 4.4 9% Springing Lien Notes due 2021 1,160.7-1,160.7 - - - 9.5% Springing Lien Notes due 2021 211.4-197.7 - - - 11 1/2% Senior Subordinated Notes due 2016 378.8-378.6-378.1-12.5% Second Lien Notes due 2014 174.2-172.6-166.3-9 3/4%Senior Notes due 2014 - - - - 716.6-10 1/8% / 10 7/8% Senior Toggle Notes Due 2014 - - - - 203.1-9% Senior Notes Due 2014 - - - - 353.9 - Agricultural Bank of China loan Due 2015 29.0 7.6 38.2 12.7 49.3 11.1 Medium term loan 3.8 1.6 4.6 1.6 4.8 0.9 Total long-term debt 2,989.5 20.1 2,951.9 24.8 2,955.5 98.0 Total Opco debt 2,989.5 20.1 2,951.9 26.9 2,955.5 98.0 21

22