Schedule of Reconciliation of Operating Profit (Loss) from Segments to Consolidated |
Segment operating results for the three months ended June 30, 2025 and 2024 are as follows: | | | | | | | | | | | | | | | | | | | | | | | | | Rubber | | Specialty | | Corporate | | Total | | (In millions) | 2025 | | | | | | | | Net sales from external customers | $ | 308.3 | | | $ | 158.1 | | | $ | — | | | $ | 466.4 | | Less: | | | | | | | | Cost of Sales | 242.5 | | | 125.5 | | | — | | | 368.0 | | | | | | | | | | Selling, general and administrative expenses | 34.2 | | | 23.2 | | | 0.3 | | | 57.7 | | | | | | | | | | Other segment items | 3.3 | | | 4.8 | | | 0.5 | | | 8.6 | | | | | | | | | | Add: | | | | | | | | Equity in earnings of affiliated companies, net of tax | 0.6 | | | — | | | — | | | 0.6 | | LTIP and other non-operating charges | 1.0 | | | 2.3 | | | 0.8 | | | 4.1 | | | | | | | | | | Depreciation and amortization of intangible assets, right of use assets, and property, plant and equipment | 19.0 | | | 13.0 | | | — | | | 32.0 | | | | | | | | | | | | | | | | | | | | | | | | | | Adjusted EBITDA | $ | 48.9 | | | $ | 19.9 | | | $ | — | | | $ | 68.8 | | | | | | | | | | Capital expenditures | 16.8 | | | 25.4 | | | — | | | 42.2 | | | | | | | | | | | | | | | | | | 2024 | | | | | | | | Net sales from external customers | $ | 311.5 | | | $ | 165.5 | | | $ | — | | | $ | 477.0 | | Less: | | | | | | | | Cost of Sales | 241.2 | | | 126.0 | | | — | | | 367.2 | | | | | | | | | | Selling, general and administrative expenses | 39.2 | | | 20.9 | | | 0.2 | | | 60.3 | | | | | | | | | | Other segment items | 3.8 | | | 4.1 | | | — | | | 7.9 | | | | | | | | | | Add: | | | | | | | | Equity in earnings of affiliated companies, net of tax | 0.2 | | | — | | | — | | | 0.2 | | LTIP and other non-operating charges | 1.5 | | | 1.3 | | | 0.2 | | | 3.0 | | | | | | | | | | Depreciation and amortization of intangible assets, right of use assets, and property, plant and equipment | 18.1 | | | 12.2 | | | — | | | 30.3 | | | | | | | | | | | | | | | | | | | | | | | | | | Adjusted EBITDA | $ | 47.1 | | | $ | 28.0 | | | $ | — | | | $ | 75.1 | | | | | | | | | | Capital expenditures | 26.1 | | | 28.6 | | | — | | | 54.7 | |
Segment operating results for the six months ended June 30, 2025 and 2024 are as follows: | | | | | | | | | | | | | | | | | | | | | | | | | Rubber | | Specialty | | Corporate | | Total | | (In millions) | 2025 | | | | | | | | Net sales from external customers | $ | 625.3 | | | $ | 318.8 | | | $ | — | | | $ | 944.1 | | Less: | | | | | | | | Cost of Sales | 501.4 | | | 246.2 | | | — | | | 747.6 | | | | | | | | | | Selling, general and administrative expenses | 70.3 | | | 45.2 | | | 0.6 | | | 116.1 | | | | | | | | | | Other segment items | 7.9 | | | 8.4 | | | 0.8 | | | 17.1 | | | | | | | | | | Add: | | | | | | | | Equity in earnings of affiliated companies, net of tax | 1.1 | | | — | | | — | | | 1.1 | | LTIP and other non-operating charges | 2.8 | | | 2.9 | | | 1.4 | | | 7.1 | | | | | | | | | | Depreciation and amortization of intangible assets, right of use assets, and property, plant and equipment | 40.1 | | | 23.4 | | | — | | | 63.5 | | | | | | | | | | | | | | | | | | | | | | | | | | Adjusted EBITDA | $ | 89.7 | | | $ | 45.3 | | | $ | — | | | $ | 135.0 | | Assets | $ | 1,130.3 | | | $ | 765.5 | | | $ | 129.1 | | | $ | 2,024.9 | | Capital expenditures | 30.9 | | | 40.5 | | | — | | | 71.4 | | | | | | | | | | | | | | | | | | 2024 | | | | | | | | Net sales from external customers | $ | 643.5 | | | $ | 336.4 | | | $ | — | | | $ | 979.9 | | Less: | | | | | | | | Cost of Sales | 492.7 | | | 255.2 | | | — | | | 747.9 | | | | | | | | | | Selling, general and administrative expenses | 77.6 | | | 43.8 | | | 0.4 | | | 121.8 | | | | | | | | | | Other segment items | 7.5 | | | 8.3 | | | — | | | 15.8 | | | | | | | | | | Add: | | | | | | | | Equity in earnings of affiliated companies, net of tax | 0.3 | | | — | | | — | | | 0.3 | | LTIP and other non-operating charges | 3.7 | | | 2.4 | | | 0.4 | | | 6.5 | | | | | | | | | | Depreciation and amortization of intangible assets, right of use assets, and property, plant and equipment | 34.8 | | | 24.4 | | | — | | | 59.2 | | | | | | | | | | | | | | | | | | | | | | | | | | Adjusted EBITDA | $ | 104.5 | | | $ | 55.9 | | | $ | — | | | $ | 160.4 | | Assets | $ | 1,064.9 | | | $ | 716.0 | | | $ | 127.9 | | | $ | 1,908.8 | | Capital expenditures | 44.5 | | | 43.3 | | | — | | | 87.8 | |
A reconciliation of Income before earnings in affiliated companies and income taxes to Adjusted EBITDA for each of the periods presented is as follows: | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, | | Six Months Ended June 30, | | 2025 | | 2024 | | 2025 | | 2024 | | (In millions) | Income before earnings in affiliated companies and income taxes | $ | 13.0 | | | $ | 29.4 | | | $ | 30.5 | | | $ | 69.5 | | LTIP and other non-operating charges | 4.1 | | | 3.0 | | | 7.1 | | | 6.5 | | Depreciation and amortization of intangible assets, right of use assets, and property, plant and equipment | 32.0 | | | 30.3 | | | 63.5 | | | 59.2 | | Equity in earnings of affiliated companies, net of tax | 0.6 | | | 0.2 | | | 1.1 | | | 0.3 | | Interest and other financial expense, net | 19.1 | | | 12.2 | | | 32.8 | | | 24.9 | | | | | | | | | | Adjusted EBITDA | $ | 68.8 | | | $ | 75.1 | | | $ | 135.0 | | | $ | 160.4 | |
LTIP and other non-operating charges include the following: | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, | | Six Months Ended June 30, | | 2025 | | 2024 | | 2025 | | 2024 | | (In millions) | | | | | | | | | | | | | | | | | | | | | | | | | Long term incentive plan | $ | 3.6 | | | $ | 3.0 | | | $ | 6.3 | | | $ | 6.5 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Other non-operating | 0.5 | | | — | | | 0.8 | | | — | | LTIP and other non-operating charges | $ | 4.1 | | | $ | 3.0 | | | $ | 7.1 | | | $ | 6.5 | |
|