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

Similar documents
PolyOne Investor Presentation KeyBanc 2014 Basic Materials & Packaging Conference Boston, MA September 10, 2014

PolyOne Investor Presentation Goldman Sachs 2015 US Emerging/ SMID Cap Growth Conference November 2015

Investor Day. May 18, PolyOne Corporation Page 1

PolyOne Investor Presentation

PolyOne Investor Presentation. March 2017

PolyOne Investor Presentation

PolyOne Investor Presentation. May 2017

PolyOne Investor Presentation March 2016

FORM 8-K POLYONE CORP - POL. Filed: January 23, 2008 (period: January 23, 2008) Report of unscheduled material events or corporate changes.

Multi-Color Corporation Investor Update

LyondellBasell Acquisition of A. Schulman

Recast Financial Information for Discontinued Operations. June 29, 2017

FINANCIAL OVERVIEW AL M I S T Y S Y N

Multi-Color Corporation Investor Update

Hill-Rom Fourth Quarter 2016 Financial Results. November 3, 2016

2018 Financial Outlook

Praxair, Inc. Steve Angel Chairman, President and Chief Executive Officer. Credit Suisse Basic Materials Conference September 17, 2014

Investor Update: KeyBanc Basic Materials Conference. September 2016

FINANCIAL OVERVIEW AL MISTYSYN SENIOR VICE PRESIDENT, FINANCE & CHIEF FINANCIAL OFFICER FINANCIAL COMMUNITY PRESENTATION OCTOBER 3, 2017

Xylem Agrees to Acquire Sensus to Broaden Portfolio and Enhance Growth Platform AUGUST 15, 2016

FOURTH QUARTER & FULL YEAR 2018 EARNINGS CONFERENCE CALL. February 13, 2019

Investor Presentation. February 2018

Earnings Teleconference. Fourth Quarter / Fiscal 2017

WILLIAM BLAIR GROWTH STOCK CONFERENCE JUNE 12, 2018 CHICAGO, IL

UBS Healthcare Conference John J. Greisch, President and CEO. May 22, 2017

Second Quarter 2018 Earnings I July 26, 2018

October 26, Earnings Summary Third Quarter FY 2016

Raymond James 37 th Annual Institutional Investors Conference. March 8, 2016

XYLEM INC. Q EARNINGS RELEASE FEBRUARY 1, 2018

Forward-Looking Statements

Our Transformation Continues Sidoti NDR May 29-30, 2018

Third Quarter 2017 Earnings October 25, 2017

Driving Value Through Culture, Innovation and Results

2016 THIRD-QUARTER EARNINGS REVIEW October 25, 2016

Sanford C. Bernstein Strategic Decisions Conference

WESCO International John Engel Chairman, President and CEO. EPG Conference May 16, 2016

Citi Basic Materials Conference November 29, 2017

Lincoln Electric Holdings, Inc. Overview

MYERS INDUSTRIES, INC. Fourth Quarter & Full Year 2018 Earnings Presentation

Avery Dennison Jefferies Industrials Conference

WESCO International John Engel Chairman, President and CEO

Please note that the following presentation contains financial projections and other forward-looking statements that are specific to the date of the

Aon plc. First Quarter 2017 Results May 9, 2017

Regal Beloit Corporation Investor Relations Presentation

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

WESCO International John Engel Chairman, President and CEO. William Blair & Company 36 th Annual Growth Stock Conference June 14, 2016

H.B. Fuller Company. J.P. Morgan Securities

Magellan Health. Cantor Fitzgerald Healthcare Conference September 26, 2017

CAGNY /19/2019 CAGNY

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

Successful Execution of Business Transformation Driving Sustainable Growth

Acquisition of Signode: Global Leader In Transit Packaging. December 19, 2017

Third Quarter Fiscal 2013 Financial Results. June 19, 2013

Please note that the following presentation contains financial projections and other forward-looking statements that are specific to the date of the

DAVE MARBERGER CHIEF FINANCIAL OFFICER

Quarterly Update FY16 Fourth Quarter. November 8, 2016

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

Q4 FY16 Results. November 7, Steve Voorhees Chief Executive Officer. Ward Dickson Chief Financial Officer

Energizer to Acquire Spectrum Brands Global Battery and Portable Lighting Business. January 16, 2018

First Quarter 2017 Earnings Call Presentation. April 26, 2017

Our Transformation Continues. March 21, 2018

Investor Presentation. August 2018

Pentair KeyBanc Capital Markets Industrial, Automotive & Transportation Conference

NASDAQ: MLHR. Herman Miller, Inc. Raymond James 36 th Annual Institutional Investors Conference March 4, 2015

Stericycle Investor Presentation Q NASDAQ: SRCL

Albemarle Corporation Fourth Quarter 2018 Earnings. Conference Call/Webcast Thursday, February 21 st, :00am ET

BANK OF AMERICA MERRILL LYNCH CONSUMER & RETAIL CONFERENCE. March 4, 2015

INNOPHOS HOLDINGS, INC. REPORTS FOURTH-QUARTER AND FULL-YEAR 2017 RESULTS

Q4 and Full Year 2017 Financial Results. February 16, 2018

XYLEM INC. Q EARNINGS RELEASE JULY 31, 2018

B. Riley Investor Conference. May 23, 2018

MYERS INDUSTRIES, INC. First Quarter 2018 Earnings Presentation

William Blair Growth Conference Tom Richards. Chairman & CEO CDW Corporation

Innophos Holdings, Inc. May 2018

United Rentals to Acquire NES Rentals

Investor Relations Presentation. Delivering solutions, shaping the future

Investor Presentation. March 2016

DANAHER TO ACQUIRE GE LIFE SCIENCES BIOPHARMA BUSINESS ( GE Biopharma ) February 25, 2019

Valmont Industries, Inc. Investor Presentation January 2019

December Colliers International Group Inc. Investor Presentation

Innophos Holdings, Inc. Reports Fourth-Quarter and Full-Year 2017 Results

ACQUISITION OF CARAUSTAR INDUSTRIES Significantly Enhances Margins and Free Cash Flow Strengthening its Leadership in Industrial Packaging

Albemarle Corporation Fourth Quarter Earnings

September Colliers International Group Inc. Investor Presentation

Parker s Acquisition of CLARCOR to Enhance Filtration Platform

Multi-Color Corporation Announces EPS of $1.16 and Non-GAAP Core EPS of $1.18 for Q2 FY2019

MSCI THIRD QUARTER 2016

Jefferies 2017 Health Care Conference

Energizer Investor Call. November 15, 2018

TransUnion. Investor Presentation

Second Quarter 2018 Financial Results

XYLEM INC. Q EARNINGS RELEASE OCTOBER 30, 2018

Steve Martens VP Investor Relations FY13 Q3

Veritiv Corporation Investor Presentation. September 2015

LPL Financial. Purchase of National Planning Holdings, Inc. August 15, Member FINRA/SIPC

Earnings Presentation October 25, 2018

4th Quarter 2018 Earnings. Investor Presentation February 27, 2019

Aon plc. First Quarter 2018 Results May 4, 2018

Q3 Fiscal 2018 Investor Overview

2Q 2017 Highlights and Operating Results

Transcription:

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

Forward Looking Statements In this presentation, statements that are not reported financial results or other historical information are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements give current expectations or forecasts of future events and are not guarantees of future performance. They are based on management s expectations that involve a number of business risks and uncertainties, any of which could cause actual results to differ materially from those expressed in or implied by the forward-looking statements. They use words such as will, anticipate, estimate, expect, project, intend, plan, believe, and other words and terms of similar meaning in connection with any discussion of future operating or financial performance and/or sales. Factors that could cause actual results to differ materially from those implied by these forward-looking statements include, but are not limited to: The time required to consummate the divestiture of our resin assets and the satisfaction or waiver of conditions in the sale agreement; Any material adverse changes in the business supporting the resin assets being sold; The ability to obtain required regulatory or other third-party approvals and consents and otherwise consummate the proposed divestiture Our ability to achieve the strategic and other objectives relating to the acquisition of Spartech Corporation, including any expected synergies; our ability to successfully integrate Spartech and achieve the expected results of the acquisition, including, without limitation, the acquisition being accretive; Disruptions, uncertainty or volatility in the credit markets that could adversely impact the availability of credit already arranged and the availability and cost of credit in the future; The financial condition of our customers, including the ability of customers (especially those that may be highly leveraged and those with inadequate liquidity) to maintain their credit availability; The speed and extent of an economic recovery, including the recovery of the housing market; Our ability to achieve new business gains; The amount and timing of repurchases, if any, of PolyOne common shares and our ability to pay regular quarterly cash dividends and the amounts and timing of any future dividends; The effect on foreign operations of currency fluctuations, tariffs, and other political, economic and regulatory risks; Changes in polymer consumption growth rates in the markets where we conduct business; Changes in global industry capacity or in the rate at which anticipated changes in industry capacity come online; Fluctuations in raw material prices, quality and supply and in energy prices and supply; Production outages or material costs associated with scheduled or unscheduled maintenance programs; Unanticipated developments that could occur with respect to contingencies such as litigation and environmental matters; An inability to achieve or delays in achieving or achievement of less than the anticipated financial benefit from initiatives related to working capital reductions, cost reductions, employee productivity goals, and an inability to raise or sustain prices for products or services; An inability to maintain appropriate relations with unions and employees; and Other factors affecting our business beyond our control, including, without limitation, changes in the general economy, changes in interest rates and changes in the rate of inflation. The above list of factors is not exhaustive. We undertake no obligation to publicly update forward-looking statements, whether as a result of new information, future events or otherwise. You are advised to consult any further disclosures we make on related subjects in our reports on Form 10-Q, 8-K and 10-K that we provide to the Securities and Exchange Commission. Page 2

Use of Non GAAP Measures Page 3 This presentation includes the use of both GAAP (generally accepted accounting principles) and non-gaap financial measures. The non-gaap financial measures include: adjusted EPS, earnings before interest, tax, depreciation and amortization (EBITDA), adjusted EBITDA, net debt, Specialty platform operating income, Specialty platform gross margin percentage, adjusted operating income, return on invested capital, net debt/ EBITDA, and the exclusion of corporate charges in certain calculations. In certain cases throughout this presentation, we have presented GAAP and non-gaap financial measures adjusted to reflect fullyear 2012 Pro forma results, including Spartech and Glasforms and excluding discontinued operations. PolyOne s chief operating decision makers use these financial measures to monitor and evaluate the ongoing performance of the Company and each business segment and to allocate resources. In addition, operating income before special items and adjusted EPS are components of various PolyOne annual and long-term employee incentive plans. A reconciliation of each non-gaap financial measure with the most directly comparable GAAP financial measure is attached to this presentation which is posted on our website at www.polyone.com.

Strategy and Execution Drive Results Since 2006: 350.00% 300.00% 250.00% 200.00% 150.00% 100.00% 50.00% 0.00% -50.00% -100.00% -150.00% All time closing high of $26.63 May 28, 2013 PolyOne S&P 500 14 consecutive quarters of double digit EPS growth 380 basis point increase in return on sales 300% share price expansion 300% increase in total shareholder return 42% CAGR EPS expansion $1.8 billion increase in market cap Track record of successful acquisitions Page 4

Four Pillar Strategy The World s Premier Provider of Specialized Polymer Materials, Services & Solutions Page 5

2013 Portfolio Transformation Highlights Substantial organic mix improvement drives 29% increase in first quarter EPS 14 th consecutive quarter of double-digit EPS growth Completed acquisition of Spartech Announced the creation of a new Specialty segment Designed Structures and Solutions Completed the sale of our non-core resin assets Page 6 Realigned our Specialty Coatings business into our GCAI segment

PolyOne At A Glance 2012 Revenues: $4.0 Billion* 2012 Revenues: $4.0 Billion* Europe 14% United States 70% Canada 8% Asia 5% Latin America 3% Specialty 60% Distribution 25% PP&S 15% HealthCare 9% Misc. 5% Industrial 10% End Markets* Transportation 16% Packaging 18% Textiles 1% Consumer 9% Appliance 6% Building & Construction 13% Wire & Cable 9% Electrical & Electronics 4% * Pro Forma includes FY2012 results for Spartech (11/03/12 YE) and Glasforms & excludes discontinued operations Page 7 Adjusted Earnings Per Share $2.50 $2.25 $2.00 $1.75 $1.50 $1.25 $1.00 $0.75 $0.50 $0.25 $0.00 EPS 2.50 1.00 0.82 0.68 0.12 0.27 0.21 0.13 2006 2007 2008 2009 2010* 2011* 2012* 2015 Target * Restated to exclude discontinued operations

Mix Shift Highlights Specialty Transformation Old PolyOne Transformation 2015 Target 100% % of Operating Income* 80% 60% 40% 20% 34% 43% 45% 60% 65 75% 0% 2% 2005 2008 2010 2012 2012PF** 2015 Specialty OI $5M $46M $87M $114M $150M Target JV's PP&S Distribution Specialty *Operating Income excludes corporate charges and special items **Pro Forma results include Spartech and Glasforms acquisitions, Specialty Coatings reclass and excludes resin assets Page 8

Proof of Performance & 2015 Goals 2007 Q1 2013 2015 Target 1) Operating Income % Specialty: Global Color, Additives & Inks 4.6% 11.7% 12 16% Global Specialty Engineered Materials 1.3% 10.1% 12 16% Designed Structures & Solutions -- 4.6% 8 10% Performance Products & Solutions 6.1% 8.1% 9 12% Distribution 3.0% 6.0% 6 7.5% 2) Specialty Platform % of Operating Income 20% 60% 65 75% 3) ROIC* (after-tax) 7% 9.2% 15% 4) Adjusted EPS Growth N/A 29% Double Digit Expansion *ROIC is defined as TTM adjusted OI divided by the sum of average debt and equity over a 5 quarter period Page 9

Innovation Drives Earnings Growth Research & Development Spending Specialty Platform Vitality Index Progression* Specialty Platform Gross Margin % $41.9 50.0% 27.8% $20.3 19.5% 14.3% ($ millions) 2006 2012 2006 Q1 2013 2006 Q1 2013 *Percentage of Specialty Platform revenue from products introduced in last five years Page 10

We are Experts in Polymer Science and Formulation PolyOne Customer Marketplace Demands Performance Requirements Value Drivers Inputs Base Resins Additives Modifiers Colorants Expertise Polymer Science Formulation Chemistry Processing Innovative Products & Services Specialized Polymer Materials, Services, and Solutions Satisfied Consumers Page 11

Positioned for Strong Growth 2015 Target Rev: $5B Adj. EPS: $2.50 Assumptions Operating margins in mid-range of 2015 targets No global recession No investment in incremental PP&S capacity Completion of 2-3 midsize accretive acquisitions Housing starts at 85% of 50 year norm by 2015 Mid single digit revenue CAGR 2012 Rev: $2.9B Adj. EPS: $1.00 Remain comfortably below 3X Net Debt / EBITDA Page 12

First Quarter Financial Highlights 14 th consecutive quarter of double digit adjusted earnings per share growth 29 percent increase in adjusted EPS 34 percent increase in Specialty operating income Growth from all regions Virtually all organic growth Strengthened our financial position Page 13

Debt Maturities & Liquidity Summary 3/31/13 Total Debt at 3/31/13 $1,056 $800 Debt Maturities As of March 31, 2013 ($ millions) Less: Cash 169 $700 Net Debt $887 $600 Available Liquidity Cash $169 $500 $400 $600 ABL Availability 285 $300 $360 Total Liquidity $454 $200 $100 Net Debt / EBITDA = 2.7x* *Pro Forma TTM with no synergies related to Spartech acquisition & excludes resin assets $50 $0 2015 2020 2023 Coupon Rates: 7.500% 7.375% 5.250% Page 14

Use of Cash Organic Growth Acquisitions Dividends Share Repurchase Expanding our sales, marketing, and technical capabilities is top priority Investing in operational and LSS initiatives (including synergy capture) CAPEX Targets that expand our: Specialty offering End market presence Geographic footprint Synergy opportunities Adjacent material solutions Introduced a quarterly dividend in Q1 2011 and increased in Q1 2012 (25%) and Q1 2013 (20%) Objective of maintaining and growing Repurchased 840k shares in Q1 2013 19.1 million shares are available for repurchase under the current authorization Cash Balance = $169M Net Debt / EBITDA* = 2.7x *TTM with no synergies related to the Spartech acquisition Page 15

Page 16 Why Invest In PolyOne? Strong past performance demonstrates that our strategy and execution are working Megatrends align with our strengths Innovation and services provide differentiation and competitive advantage Strong and proven management team driving growth and performance Addressable market exceeds $40 billion The New PolyOne: A Specialty Growth Company 2015 Target: $2.50 Adjusted EPS

Reconciliation of Non-GAAP Financial Measures (Unaudited) (Dollars in millions, except per share data) Schedule I Below is a reconciliation of non-gaap financial measures to the most directly comparable measures calculated and presented in accordance with U.S. GAAP. Senior management uses adjusted operating income, adjusted EPS, and working capital to assess performance and allocate resources because senior management believes that these measures are useful in understanding current profitability levels and that current levels may serve as a base for future performance. Platform operating income mix percentage 2005Y* 2006Y* 2007Y* 2008Y* 2009Y* 2010Y* 2011Y* Global Specialty Engineered Materials $ 0.4 $ 3.9 $ 4.9 $ 17.6 $ 20.6 $ 49.7 $ 45.9 Global Color, Additives and Inks 4.3 8.9 25.7 28.1 25.2 37.7 43.4 Specialty Platform $ 4.7 $ 12.8 $ 30.6 $ 45.7 $ 45.8 $ 87.4 $ 89.3 Performance Products and Solutions 75.7 64.2 65.8 31.3 33.1 54.0 62.4 Distribution 19.5 19.2 22.1 28.1 24.8 42.0 56.0 SunBelt Joint Venture 91.9 102.9 34.8 28.6 25.5 18.9 5.0 Corporate (51.5) 34.5 (73.3) (425.1) 7.9 (27.7) 20.3 Operating income (loss) GAAP $ 140.3 $ 233.6 $ 80.0 $ (291.4) $ 137.1 $ 174.6 $ 233.0 Less: Corporate operating expense (income) 51.5 (34.5) 73.3 425.1 (7.9) 27.7 (20.3) Operating income excluding Corporate $ 191.8 $ 199.1 $ 153.3 $ 133.7 $ 129.2 $ 202.3 $ 212.7 Specialty platform operating mix percentage 2% 6% 20% 34% 35% 43% 42% Platform operating income mix percentage 2012Y* 2012PF** Global Specialty Engineered Materials $ 47.0 $ 47.7 Global Color, Additives and Inks 66.8 81.6 Designed Structures & Solutions -- 20.9 Specialty Platform $ 113.8 $ 150.2 Performance Products and Solutions 74.9 37.4 Distribution 66.0 66.0 Corporate (87.6) ( 87.9) )Operating income GAAP $ 167.1 $ 165.7 Less: Corporate operating expense 87.6 87.9 Operating income excluding Corporate $ 254.7 $ 253.6 45% 60% * Historical results include the Resin and Specialty Coatings businesses within the Performance Products and Solutions segment. ** Pro Forma results include Spartech and Glasforms acquisitions, Specialty Coatings reclass and excludes the Resin business assets. Specialty platform operating mix percentage Platform sales and operating income (OI) 2006Y* 2007Y* 2008Y* 2009Y* 2010Y* 2011Y* Global Specialty Engineered Materials Sales $ 345.3 $ 384.4 $ 514.0 $ 402.9 $ 517.4 $ 575.1 Global Color, Additives and Inks Sales 531.8 560.5 554.3 459.8 527.4 544.6 Specialty Platform Sales $ 877.1 $ 944.9 $ 1,068.3 $ 862.7 $ 1,044.8 $ 1,119.7 Performance Products and Solutions Sales 1,166.2 1,086.8 1,001.4 667.7 776.3 865.4 PolyOne Distribution Sales 732.8 744.3 796.7 625.1 911.9 996.5 Corporate and Eliminations (153.7) (133.3) (127.7) (94.8) (111.1) (118.1) Total Sales $ 2,622.4 $ 2,642.7 $ 2,738.7 $ 2,060.7 $ 2,621.9 $ 2,863.5 Global Specialty Engineered Materials OI $ 3.9 $ 4.9 $ 17.6 $ 20.6 $ 49.7 $ 45.9 Global Color, Additives and Inks OI 8.9 25.7 28.1 25.2 37.7 43.4 Specialty Platform OI $ 12.8 $ 30.6 $ 45.7 $ 45.8 $ 87.4 $ 89.3 Performance Products and Solutions OI 64.2 65.8 31.3 33.1 54.0 62.4 PolyOne Distribution OI 19.2 22.1 28.1 24.8 42.0 56.0 Sunbelt Joint Venture OI 102.9 34.8 28.6 25.5 18.9 5.0 Corporate and eliminations (4.6) (25.5) (28.9) (40.8) (32.5) (26.4) Special items in OI 39.1 (47.8) (396.2) 48.7 4.8 46.7 Operating income (loss) GAAP $ 233.6 $ 80.0 $ (291.4) $ 137.1 $ 174.6 $ 233.0 Sunbelt equity income (107.0) (40.8) (32.5) (29.7) (23.1) (5.7) Special items in OI (39.1) 47.8 396.2 (48.7) (4.8) (46.7) Operating income adjusted $ 87.5 $ 87.0 $ 72.3 $ 58.7 $ 146.7 $ 180.6

Global Specialty Engineered Materials - OI % of sales 1.1% 1.3% 3.4% 5.1% 9.6% 8.0% Global Color, Additives and Inks - OI % of sales 1.7% 4.6% 5.1% 5.5% 7.1% 8.0% Specialty platform OI - % of sales 1.5% 3.2% 4.3% 5.3% 8.4% 8.0% PP&S operating OI - % of sales 5.5% 6.1% 3.1% 5.0% 7.0% 7.2% Distribution OI - % of sales 2.6% 3.0% 3.5% 4.0% 4.6% 5.6% PolyOne OI adjusted - % of sales 3.3% 3.3% 2.6% 2.8% 5.6% 6.3% Platform sales and operating income (OI) 2012Y* 2012PF** Q1 2013 Global Specialty Engineered Materials Sales $ 543.6 $ 773.0 $ 159.8 Global Color, Additives and Inks Sales 703.5 828.5 205.3 Designed Structures & Solutions -- 850.6 41.5 Specialty Platform Sales $ 1,247.1 2,452.1 406.6 Performance Products and Solutions Sales 837.0 696.1 159.7 PolyOne Distribution Sales 1,030.3 1,030.3 268.0 Corporate and Eliminations (121.8) (121.6) (33.2) Total Sales $ 2,992.6 $ 4,056.9 $ 801.1 Global Specialty Engineered Materials OI $ 47.0 $ 47.7 $ 16.2 Global Color, Additives and Inks OI 66.8 81.6 24.1 Designed Structures & Solutions -- 20.9 1.9 Specialty Platform OI $ 113.8 $ 150.2 $ 42.2 Performance Products and Solutions OI 74.9 37.4 13.0 PolyOne Distribution OI 66.0 66.0 16.2 Corporate and eliminations (33.7) (40.0) (14.3) Special items in OI (53.9) (53.9) (16.6) Operating income - GAAP $ 167.1 $ 159.7 $ 40.5 Special items in OI 53.9 53.9 16.6 Operating income adjusted $ 221.0 $ 213.6 $ 57.1 Global Specialty Engineered Materials - OI % of sales 8.6% 6.1% 10.1% Global Color, Additives and Inks - OI % of sales 9.5% 9.8% 11.7% Designed Structures & Solutions -- 2.5% 4.6% Specialty platform OI % of sales 9.1% 6.1% 10.4% PP&S operating OI % of sales 9.0% 5.4% 8.1% Distribution OI % of sales 6.4% 6.4% 6.0% PolyOne OI adjusted, % of sales 7.4% 5.3% 7.1% * Historical results include the Resin and Specialty Coatings businesses within the Performance Products and Solutions segment. ** Pro Forma results include Spartech and Glasforms acquisitions, Specialty Coatings reclass and excludes the Resin business assets. Adjusted EPS 2006Y 2007Y 2008Y 2009Y 2010Y*** 2011Y*** 2012Y*** *Net Income attributable to PolyOne common shareholders $ 130.9 $ 40.9 $ (417.0) $ 106.7 $ 152.5 $ 153.4 $ 53.3 SunBelt equity earnings, after tax (68.5) (26.1) (20.8) (19.0) (14.7) (3.7) - Special items, after tax (21.2) 41.4 310.0 (31.0) 15.8 (30.5) 35.7 Tax adjustments (30.0) (30.7) 147.2 (44.9) (88.3) (42.3) 0.5 Adjusted net income $ 11.2 $ 25.5 $ 19.4 $ 11.8 $ 65.3 $ 76.9 $ 89.5 Diluted shares 92.8 93.1 92.7 93.4 96.0 94.3 89.8 Adjusted EPS $ 0.12 $ 0.27 $ 0.21 $ 0.13 $ 0.68 $ 0.82 $ 1.00 *** Restated results to exclude the Resin business. Average Debt Q1 2012 Q2 2012 Q3 2012 Q4 2012 Q1 2013 Average PolyOne Debt $ 706.4 $ 705.8 $ 705.2 $ 706.9 $ 1055.5 $ 776.0 Average Equity Q1 2012 Q2 2012 Q3 2012 Q4 2012 Q1 2013 Average PolyOne shareholders equity $ 611.3 $ 604.3 $ 629.3 $ 629.1 $ 871.8 $ 669.2