ASHLAND INC. AND CONSOLIDATED SUBSIDIARIES
FORWARD-LOOKING STATEMENTS
This Quarterly Report on Form 10-Q contains forward-looking statements including, without limitation, statements made under the caption “Management’s Discussion and Analysis of Financial Condition and Results of Operation” (“MD&A”), within the meaning of Section 27A of the Securities Act of 1933, as amended and Section 21E of the Securities Exchange Act of 1934, as amended. Ashland has identified some of these forward-looking statements with words such as “anticipates,” “believes,” “expects,” “estimates,” “is likely,” “predicts,” “projects,” “forecasts,” “objectives,” “may,” “will,” “should,” “plans” and “intends” and the negative of these words or other comparable terminology. Ashland may from time to time make forward-looking statements in its Annual Report to Stockholders, quarterly reports and other filings with the Securities and Exchange Commission ("SEC"), news releases and other written and oral communications. These forward-looking statements are based on Ashland’s expectations and assumptions, as of the date such statements are made, regarding Ashland’s future operating performance and financial condition, as well as the economy and other future events or circumstances. The risks and uncertainties we face which may cause our actual results to differ materially from the results expressed, projected, or implied in these forward-looking statements include, but are not limited to: Ashland’s aggressive growth goals and the extent to which such goals may be impacted by a failure to optimize our tangible and intangible assets, a failure to identify and integrate acquisition targets, any unexpected costs and liabilities associated with such acquisitions, and goodwill impairment; business disruptions stemming from natural, operational, and other catastrophic events, including disruptions to supply and logistics functions, manufacturing delays, and information technology system and network failures; climate change and related resource impacts; changes in consumer preferences and a reduction in demand for Ashland’s products; risks inherent in operating a global business, including tariffs and other trade policies, geopolitical instability and armed conflict, and challenges associated with hiring and managing a diverse workforce across countries with differing laws, regulations, and cultural practices; economic downturns and disruptions in the financial markets; Ashland’s substantial indebtedness, including the possibility that such indebtedness and related restrictive covenants may adversely affect our future cash flows, limit our ability to repay debt and obtain future financing, place Ashland at a competitive disadvantage, and make us more vulnerable to interest rate increases; our ability to develop and market new products and remain competitive in the markets in which we operate; our ability to pass increases in the costs of energy and raw materials to customers and to fulfill our contractual requirements with customers and vendors; downward pressures on prices and margins; the ability to attract and retain key employees and to provide for effective succession planning; cybersecurity risks, including disruptions to or failures in Ashland’s information technology systems and networks, malicious cyberattacks, and the inadvertent or accidental disclosure or loss of proprietary or sensitive information; Ashland’s ability to effectively protect and enforce its intellectual property rights; exposure to products liability claims; risks related to compliance with environmental, health, and safety regulations, including the potential for costly litigation, remediation, and settlement actions; exposure to pending and threatened asbestos-related litigation; changes in the legal and regulatory landscapes in which we operate; changes in taxation or adverse tax rulings; and without limitation, risks and uncertainties affecting Ashland that are contained in “Use of estimates, risks and uncertainties” in Note A of Notes to Consolidated Financial Statements and in Item 1A of its most recent Form 10-K filed with SEC. Ashland believes its expectations and assumptions are reasonable, but there can be no assurance that the expectations reflected herein will be achieved. Unless legally required, Ashland undertakes no obligation to update any forward-looking statements made in this Form 10-Q whether as a result of new information, future events or otherwise. Information on Ashland’s website is not incorporated into or a part of this Form 10-Q.
RESULTS OF OPERATIONS – CONSOLIDATED REVIEW
Consolidated review
Overview
Key financial results included the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
|
December 31 |
|
(In millions except per share data) |
|
2025 |
|
|
2024 |
|
|
Change |
|
Net loss |
|
$ |
(12 |
) |
|
$ |
(165 |
) |
|
$ |
153 |
|
Diluted earnings per share (EPS) net loss(a) |
|
|
(0.26 |
) |
|
|
(3.50 |
) |
|
|
3.24 |
|
Loss from continuing operations |
|
|
(14 |
) |
|
|
(166 |
) |
|
|
152 |
|
Diluted EPS loss from continuing operations(a) |
|
|
(0.30 |
) |
|
|
(3.51 |
) |
|
|
3.21 |
|
Operating loss |
|
|
(6 |
) |
|
|
(179 |
) |
|
|
173 |
|
EBITDA(b) |
|
|
40 |
|
|
|
(129 |
) |
|
|
169 |
|
Adjusted EBITDA(b) |
|
|
58 |
|
|
|
61 |
|
|
|
(3 |
) |
Adjusted Diluted EPS from Continuing Operations Excluding Intangibles Amortization Expense(b) |
|
|
0.26 |
|
|
|
0.28 |
|
|
|
(0.02 |
) |
|
|
|
|
|
|
|
|
|
|
(a)As a result of the loss from continuing operations attributable to Ashland during the three months ended December 31, 2025 and 2024, the effect of the share-based awards convertible to common stock would be antidilutive and have been excluded from the diluted EPS calculation.
(b)These are non-GAAP financial measures. See "Use of Non-GAAP Financial Measures" section below for reconciliations to U.S. GAAP.
Business results
Ashland's net loss of $12 million (loss of $0.26 diluted EPS) and $165 million (loss of $3.50 diluted EPS) included income from discontinued operations of $2 million ($0.04 diluted EPS) and $1 million ($0.01 diluted EPS) in the three months ended December 31, 2025 and 2024, respectively.
Results for Ashland’s continuing operations, diluted EPS from continuing operations and operating loss for the three months ended December 31, 2025 and 2024, included certain key items that were excluded to arrive at Adjusted EBITDA and are quantified in the “Use of Non-GAAP Financial Measures” section below. These pre-tax key items totaled expense of $18 million and $208 million for the three months ended December 31, 2025 and 2024, respectively, impacting continuing operations. Continuing operations was also impacted by unfavorable tax specific key items for discrete tax items totaling zero and $8 million for the three months ended December 31, 2025 and 2024, respectively.
Excluding these key items, the decrease in continuing operations, diluted EPS from continuing operations and operating loss was primarily driven by portfolio optimization actions, lower sales volume and modest pricing pressure offset by favorable product mix, lower selling, general and administrative expenses and lower intangibles amortization expense. In addition, diluted EPS from continuing operations was also impacted by common stock reductions from repurchases of Ashland common stock over the last twelve months. These common stock repurchases reduced the number of weighted average shares from 47 million diluted shares at December 31, 2024 to 46 million diluted shares at December 31, 2025.
Ashland’s Adjusted EBITDA was $58 million for the three months ended December 31, 2025 compared to $61 million for the three months ended December 31, 2024 (see U.S. GAAP reconciliation under “Use of Non-GAAP Financial Measures” below). The $3 million decrease in Adjusted EBITDA was primarily driven by portfolio optimization actions, lower sales volume and modest pricing pressure offset by favorable product mix, lower selling, general and administrative expenses and lower intangibles amortization expense. Adjusted Diluted EPS from Continuing Operations (non-GAAP) Excluding Intangibles Amortization Expense was also impacted by these key factors along with the impact of common stock repurchases noted above.
For further information on the items reported above, see the discussion in the comparative Statements of Condensed Consolidated Comprehensive Income (Loss) caption review analysis.
Statements of Condensed Consolidated Comprehensive Income (Loss) – caption review
A comparative analysis of the Statements of Condensed Consolidated Comprehensive Income (Loss) by caption is provided as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended December 31 |
|
(In millions) |
|
2025 |
|
|
2024 |
|
|
Change |
|
Sales |
|
$ |
386 |
|
|
$ |
405 |
|
|
$ |
(19 |
) |
|
|
|
|
|
|
|
|
|
|
The following table provides a reconciliation of the change in sales for the three months ended December 31, 2025 and 2024:
|
|
|
|
|
|
|
Three months ended |
|
(In millions) |
|
December 31, 2025 |
|
Sales change |
|
|
|
Volume |
|
$ |
(11 |
) |
Avoca business |
|
|
(10 |
) |
Price/mix |
|
|
(7 |
) |
Foreign currency exchange |
|
|
9 |
|
Change in sales |
|
$ |
(19 |
) |
|
|
|
|
Sales for the three months ended December 31, 2025 decreased $19 million compared to the three months ended December 31, 2024. The decrease was driven by lower volume and unfavorable pricing which was partially offset by favorable foreign currency exchange. Portfolio Optimization initiatives had approximately $10 million impact on sales in the three months ended December 31, 2025.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended December 31 |
|
(In millions) |
|
2025 |
|
|
2024 |
|
|
Change |
|
Cost of sales |
|
$ |
281 |
|
|
$ |
294 |
|
|
$ |
(13 |
) |
Gross profit as a percent of sales |
|
|
27.2 |
% |
|
|
27.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table provides a reconciliation of the change in cost of sales between the three months ended December 31, 2025 and 2024:
|
|
|
|
|
|
|
Three months ended |
|
(In millions) |
|
December 31, 2025 |
|
Cost of sales change |
|
|
|
Avoca business |
|
$ |
(9 |
) |
Volume |
|
|
(7 |
) |
Price/mix |
|
|
(7 |
) |
Operating costs |
|
|
5 |
|
Foreign currency exchange |
|
|
5 |
|
Change in cost of sales |
|
$ |
(13 |
) |
|
|
|
|
Cost of sales for the three months ended December 31, 2025, decreased $13 million compared to the three months ended December 31, 2024. The decrease was primarily driven by lower sales volume, including the impact of the Avoca business sale, and favorable price/mix, partially offset by unfavorable foreign exchange currency and higher operating costs. The three months ended December 31, 2025, operating costs were affected by $3 million of accelerated depreciation for product line optimization activities at manufacturing facilities within Specialty Additives reportable segment and $5 million of other plant optimization costs while the three months ended December 31, 2024 included $3 million of other plant optimization costs. Gross profit as a percentage of sales decreased 0.2% primarily due to lower sales volume, higher operating costs and increased accelerated depreciation and other plant optimization costs compared to the three months ended December 31, 2024.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended December 31 |
|
(In millions) |
|
2025 |
|
|
2024 |
|
|
Change |
|
Selling, general and administrative expense |
|
$ |
86 |
|
|
$ |
78 |
|
|
$ |
8 |
|
As a percent of sales |
|
|
22.3 |
% |
|
|
19.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expense for the three months ended December 31, 2025, increased $8 million compared to the three months ended December 31, 2024, with expenses as a percent of sales increasing 3.0%. Key drivers of the fluctuation in selling, general and administrative expense compared to the three months ended December 31, 2024 were:
•$10 million and $1 million in net environmental-related expenses during the three months ended December 31, 2025 and 2024, respectively (see Note L of the Notes to Condensed Consolidated Financial Statements for more information);
•Expense of $4 million and $3 million comprised of key items for severance, lease abandonment and other restructuring costs during the three months ended December 31, 2025 and 2024, respectively; and
•Higher variable compensation expense and unfavorable currency exchange partially offset by realized cost reductions, including the Avoca business sale, associated with restructuring actions.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended December 31 |
|
(In millions) |
|
2025 |
|
|
2024 |
|
|
Change |
|
Research and development expense |
|
$ |
13 |
|
|
$ |
13 |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
Research and development expense is generally consistent between the three months ended December 31, 2025 and 2024.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended December 31 |
|
(In millions) |
|
2025 |
|
|
2024 |
|
|
Change |
|
Intangibles amortization expense |
|
$ |
15 |
|
|
$ |
17 |
|
|
$ |
(2 |
) |
|
|
|
|
|
|
|
|
|
|
The lower intangibles amortization expense in the three months ended December 31, 2025, is driven by the impact of amortization related to the divested Avoca business in the prior year.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended December 31 |
|
(In millions) |
|
2025 |
|
|
2024 |
|
|
Change |
|
Equity and other income |
|
$ |
1 |
|
|
$ |
1 |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
Equity and other income is generally consistent between the three months ended December 31, 2025 and 2024.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended December 31 |
|
(In millions) |
|
2025 |
|
|
2024 |
|
|
Change |
|
Income (loss) on divestitures, net |
|
$ |
2 |
|
|
$ |
(183 |
) |
|
$ |
185 |
|
|
|
|
|
|
|
|
|
|
|
Income (loss) on divestitures, net for the three months ended December 31, 2025, primarily relates to a pre-tax gain on sale of excess corporate real estate while the three months ended December 31, 2024, primarily relates to a $183 million of impairment related to the Avoca business. See Note B of the Notes to Condensed Consolidated Financial Statements for more information.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended December 31 |
|
(In millions) |
|
2025 |
|
|
2024 |
|
|
Change |
|
Net interest and other expense (income) |
|
|
|
|
|
|
|
|
|
Interest expense |
|
$ |
15 |
|
|
$ |
15 |
|
|
$ |
— |
|
Interest income |
|
|
(2 |
) |
|
|
(2 |
) |
|
|
— |
|
Investment securities (income) expense |
|
|
(7 |
) |
|
|
12 |
|
|
|
(19 |
) |
Other financing costs |
|
|
2 |
|
|
|
3 |
|
|
|
(1 |
) |
|
|
$ |
8 |
|
|
$ |
28 |
|
|
$ |
(20 |
) |
|
|
|
|
|
|
|
|
|
|
Net interest and other expense decreased by $20 million during the three months ended December 31, 2025 compared to the three months ended December 31, 2024. Interest expense and interest income are generally consistent between the three months ended December 31, 2025 and 2024. Investment securities income of $7 million and expense of $12 million included realized gains of $2 million compared to realized losses of $17 million for the three months ended December 31, 2025 and 2024, respectively, and was the primary change. See Note E of the Notes to Condensed Consolidated Financial Statements for more information.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended December 31 |
|
(In millions) |
|
2025 |
|
|
2024 |
|
|
Change |
|
Other net periodic benefit loss |
|
$ |
1 |
|
|
$ |
2 |
|
|
$ |
(1 |
) |
|
|
|
|
|
|
|
|
|
|
Other net periodic benefit loss for the three months ended December 31, 2025, primarily included interest cost of $4 million which was partially offset by expected return on plan assets of $3 million. Other net periodic benefit loss for the three months ended December 31, 2024, primarily included interest cost of $3 million and loss on curtailment of $1 million, which was partially offset by expected return on plan assets of $2 million. See Note K of the Notes to Condensed Consolidated Financial Statements for more information.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended December 31 |
|
(In millions) |
|
2025 |
|
|
2024 |
|
|
Change |
|
Income tax benefit |
|
$ |
(1 |
) |
|
$ |
(43 |
) |
|
$ |
42 |
|
Effective tax rate |
|
|
7 |
% |
|
|
21 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Ashland’s effective tax rate in any interim period is subject to adjustments related to discrete items and the mix of domestic and foreign operating results. The overall effective tax rate was a benefit of 7% for the three months ended December 31, 2025, and was primarily impacted by jurisdictional income mix and a net $2 million from unfavorable tax discrete items primarily related to equity compensation adjustments and changes in uncertain tax positions.
The overall effective tax rate was a benefit of 21% for the three months ended December 31, 2024, and was primarily impacted by jurisdictional income mix, as well as a net unfavorable tax discrete items of $8 million primarily related to final regulations issued in the U.S. during the three months ended December 31, 2024, impacting the recognition of deferred taxes on certain unrealized foreign exchange gains and losses.
Adjusted income tax expense (benefit)
Key items are defined as the financial effects from significant transactions that may have caused short-term fluctuations in net loss and/or operating loss which Ashland believes do not accurately reflect Ashland’s underlying business performance and trends. Tax specific key items are defined as the financial effects from tax specific financial transactions, tax law changes or other matters that fall within the definition of key items as previously described. The effective tax rate, excluding key items, which is a non-GAAP financial measure, has been prepared to illustrate the ongoing tax effects of Ashland’s operations. Management believes investors and analysts use this financial measure in assessing Ashland's business performance and that presenting this non-GAAP financial measure on a consolidated basis assists investors in better understanding Ashland’s ongoing business performance enhancing their ability to compare period-to-period financial results.
The effective tax rate during the three months ended December 31, 2024 was significantly impacted by the following tax specific key items:
•Uncertain tax position – Includes the impact from the settlement of uncertain tax positions with various tax authorities; and
•Other and tax reform related activity – Includes miscellaneous state and foreign statute adjustments.
The following table is a calculation of the effective tax rate, excluding these key items.
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
|
December 31 |
|
(In millions) |
|
2025 |
|
|
2024 |
|
Loss from continuing operations before income taxes |
|
$ |
(15 |
) |
|
$ |
(209 |
) |
Key items (pre-tax)(a) |
|
|
18 |
|
|
|
208 |
|
Adjusted income (loss) from continuing operations before income taxes |
|
$ |
3 |
|
|
$ |
(1 |
) |
|
|
|
|
|
|
|
Income tax benefit |
|
$ |
(1 |
) |
|
$ |
(43 |
) |
Income tax rate adjustments: |
|
|
|
|
|
|
Tax effect of key items(b) |
|
|
4 |
|
|
|
50 |
|
Tax specific key items:(c) |
|
|
|
|
|
|
Uncertain tax positions |
|
|
— |
|
|
|
(1 |
) |
Other and tax reform related activity |
|
|
— |
|
|
|
(7 |
) |
Total income tax rate adjustments |
|
|
4 |
|
|
|
42 |
|
Adjusted income tax expense (benefit) |
|
$ |
3 |
|
|
$ |
(1 |
) |
Effective tax rate |
|
|
7 |
% |
|
|
21 |
% |
Effective Tax Rate, Excluding Key Items (Non-GAAP)(d) |
|
|
100 |
% |
|
Not meaningful |
|
|
|
|
|
|
|
|
(a)See Adjusted EBITDA reconciliation table disclosed in this Management’s Discussion and Analysis of Financial Condition and Results of Operation for a summary of the key items, before tax.
(b)The tax rate specific to the jurisdiction in which the key item originates is used to calculate the tax effect of key items.
(c)For additional information on the effect that these tax specific key items had on EPS, see the Adjusted Diluted EPS table disclosed in this Management’s Discussion and Analysis of Financial Condition and Results of Operation.
(d)Due to rounding conventions, the effective tax rate presented may not recalculate precisely based on the numbers disclosed within this table.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended December 31 |
|
(In millions) |
|
2025 |
|
|
2024 |
|
|
Change |
|
Income from discontinued operations, net of income taxes |
|
|
|
|
|
|
|
|
|
Water Technologies |
|
$ |
2 |
|
|
$ |
— |
|
|
$ |
2 |
|
Asbestos-related litigation |
|
|
— |
|
|
|
1 |
|
|
|
(1 |
) |
|
|
$ |
2 |
|
|
$ |
1 |
|
|
$ |
1 |
|
|
|
|
|
|
|
|
|
|
|
The activity for Water Technologies during the three months ended December 31, 2025, represents subsequent adjustments that were made in conjunction with post-closing adjustments related to tax reserves. Asbestos activity during the three months ended December 31, 2024, primarily relates to after-tax net adjustments to the asbestos litigation reserves and receivables.
Other comprehensive income (loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended December 31 |
|
(In millions) |
|
2025 |
|
|
2024 |
|
|
Change |
|
Other comprehensive income (loss), net of tax |
|
|
|
|
|
|
|
|
|
Unrealized translation gain (loss) |
|
$ |
2 |
|
|
$ |
(94 |
) |
|
$ |
96 |
|
Unrealized gain (loss) on commodity hedges |
|
|
— |
|
|
|
1 |
|
|
|
(1 |
) |
|
|
$ |
2 |
|
|
$ |
(93 |
) |
|
$ |
95 |
|
|
|
|
|
|
|
|
|
|
|
Total other comprehensive income (loss), net of tax, for the three months ended December 31, 2025, increased $95 million compared to the three months ended December 31, 2024, primarily as a result of the following:
•For the three months ended December 31, 2025 and 2024, the change in unrealized gain (loss) from foreign currency translation adjustments resulted in gains of $2 million and losses of $94 million, respectively. The fluctuations in unrealized translation gains and losses are primarily due to translating foreign subsidiary financial statements from local currencies to U.S. Dollars.
•For the three months ended December 31, 2025 and 2024, the change in commodity hedges is primarily due to the fluctuations of the market prices of the underlying commodities. Commodity hedges resulted in unrealized gains of zero and $1 million for the three months ended December 31, 2025 and 2024, respectively.
Use of Non-GAAP Financial Measures
Ashland has included within this document the following non-GAAP financial measures, on both a consolidated and reportable segment basis, which are not defined within U.S. GAAP and do not purport to be alternatives to net loss or cash flows from operating activities as a measure of operating performance or cash flows:
EBITDA, Adjusted EBITDA and Adjusted EBITDA Margin
EBITDA is defined as net loss, plus income tax benefit, net interest and other expense, and depreciation and amortization. Adjusted EBITDA is EBITDA adjusted for discontinued operations and key items. Adjusted EBITDA margin is Adjusted EBITDA divided by sales.
Management believes the use of EBITDA and Adjusted EBITDA measures on a consolidated and reportable segment basis assists investors in understanding the ongoing operating performance by presenting comparable financial results between periods. Ashland believes that by removing the impact of depreciation and amortization and excluding certain non-cash charges, amounts spent on interest and taxes and certain other charges that are highly variable from year to year, EBITDA and Adjusted EBITDA provide Ashland’s investors with performance measures that reflect the impact to operations from trends in changes in sales, margin and operating expenses, providing a perspective not immediately apparent from net loss and operating loss. The adjustments Ashland makes to derive the non-GAAP financial measures of EBITDA and Adjusted EBITDA exclude items which may cause short-term fluctuations in net loss and operating loss and which Ashland does not consider to be the fundamental attributes or primary drivers of its business. EBITDA and Adjusted EBITDA provide disclosure on the same basis as that used by Ashland’s management to evaluate financial performance on a consolidated and reportable segment basis and provide consistency in our financial reporting, facilitate internal and external comparisons of Ashland’s historical operating performance and its segments and provide continuity to investors for comparability purposes.
Adjusted Diluted Earnings Per Share (EPS)
Adjusted Diluted EPS is defined as loss from continuing operations, adjusted for key items, net of tax, divided by the average outstanding diluted shares for the applicable period. The Adjusted Diluted EPS metric enables Ashland to demonstrate what effect key items have on an earnings per diluted share basis by taking loss from continuing operations, adjusted for key items after tax that have been identified in the Adjusted EBITDA table, and dividing by the average outstanding diluted shares for the applicable period. Ashland’s management believes this presentation is helpful to illustrate how the key items have impacted this metric during the applicable period.
Adjusted Diluted Earnings Per Share (EPS) Excluding Intangibles Amortization Expense
The Adjusted Diluted EPS Excluding Intangibles Amortization Expense is adjusted earnings per share adjusted for intangibles amortization expense net of tax, divided by the average outstanding diluted shares for the applicable period. The Adjusted Diluted EPS, Excluding Intangibles Amortization Expense metric enables Ashland to demonstrate the impact of non-cash intangibles amortization expense on EPS, in addition to the key items previously mentioned. Ashland’s management believes this presentation is helpful to illustrate how previous acquisitions impact applicable period results.
Free Cash Flow, Ongoing Free Cash Flow and Ongoing Free Cash Flow Conversion
Free Cash Flow is defined as operating cash flows less capital expenditures while Ongoing Free Cash Flow is operating cash flows less capital expenditures and certain other adjustments as applicable. Ongoing Free Cash Flow Conversion is Ongoing Free Cash flow divided by Adjusted EBITDA. These free cash flow metrics enable Ashland to provide a better indication of the ongoing cash being generated that is ultimately available for both debt and equity holders as well as other investment opportunities. Unlike cash flow provided by operating activities, Free Cash Flow and Ongoing Free Cash Flow include the impact of capital expenditures from continuing operations and other significant items impacting cash flow, providing a more complete picture of current and future cash generation. Free Cash Flow, Ongoing Free Cash Flow, and Free Cash Flow Conversion are non-GAAP liquidity measures that Ashland believes provide useful information to management and investors about Ashland's ability to
convert Adjusted EBITDA to Ongoing Free Cash Flow. These liquidity measures are used regularly by Ashland's stakeholders and industry peers to measure the efficiency at providing cash from regular business activity. Free Cash Flow, Ongoing Free Cash Flow, and Free Cash Flow Conversion have certain limitations, including that they do not reflect adjustments for certain non-discretionary cash flows such as mandatory debt repayments. The amount of mandatory versus discretionary expenditures can vary significantly between periods.
Other disclosures on non-GAAP financial measures
Although Ashland may provide forward-looking guidance for Adjusted EBITDA, Adjusted diluted EPS and Ongoing Free Cash Flow, Ashland is not reaffirming or providing forward-looking guidance for U.S. GAAP-reported financial measures or a reconciliation of forward-looking non-GAAP financial measures to the most directly comparable U.S. GAAP measure because it is unable to predict with reasonable certainty the ultimate outcome of certain significant items that affect these metrics such as domestic and international economic, political, legislative, regulatory and legal actions. In addition, certain economic conditions, such as recessionary trends, inflation, interest and monetary exchange rates, government fiscal policies and changes in the prices of certain key raw materials, can have a significant effect on operations and are difficult to predict with certainty.
These non-GAAP financial measures should be considered supplemental in nature and should not be construed as more significant than comparable measures defined by U.S. GAAP. Limitations associated with the use of these non-GAAP financial measures include that these measures do not present all of the amounts associated with our results as determined in accordance with U.S. GAAP. The non-GAAP financial measures provided are used by Ashland management and may not be determined in a manner consistent with the methodologies used by other companies. EBITDA and Adjusted EBITDA provide a supplemental presentation of Ashland’s operating performance on a consolidated and reportable segment basis. Adjusted EBITDA generally includes adjustments for items that impact comparability between periods. In addition, certain financial covenants related to Ashland’s 2022 Credit Agreement are based on similar non-GAAP financial measures and are defined further in the sections that reference this metric.
EBITDA and Adjusted EBITDA
EBITDA totaled $40 million and ($129) million for the three months ended December 31, 2025 and 2024, respectively. EBITDA and Adjusted EBITDA results in the table below have been prepared to illustrate the ongoing effects of Ashland’s operations, which exclude certain key items previously described. Management believes the use of such non-GAAP measures on a consolidated and reportable segment basis assists investors in understanding the ongoing operating performance by presenting the financial results between periods on a more comparable basis.
These operating key items for the applicable periods are summarized as follows:
•Environmental reserve adjustments – Ashland is subject to various federal, state and local environmental laws and regulations that require environmental assessment or remediation efforts (collectively environmental remediation) at multiple locations. As a result of these activities, Ashland recorded adjustments during each year to its environmental remediation reserves and receivables primarily related to previously divested businesses or non-operational sites. See Note L of the Notes to Condensed Consolidated Financial Statements for more information;
•Other plant optimization costs – During the three months ended December 31, 2025 and 2024, Ashland incurred inventory adjustments and production costs associated with product line optimization actions;
•Restructuring, separation and other costs – Ashland periodically implements company-wide and targeted cost reduction programs related to acquisitions, divestitures and other cost reduction programs in order to enhance profitability through streamlined operations and an improved overall cost structure. Ashland often incurs severance, facility and integration costs associated with these programs. See Note D of the Notes to Condensed Consolidated Financial Statements for further information;
•Accelerated depreciation – As a result of product line optimization activities at manufacturing facilities within the Specialty Additives reportable segment, Ashland recorded accelerated depreciation due to changes in the expected useful life of certain property, plant and equipment during the three months ended December 31, 2025. See Note D of the Notes to Condensed Consolidated Financial Statements for more information;
•Avoca business impairment – During the three months ended December 31, 2024, Ashland entered into an agreement to sell substantially all of the net assets of its Avoca business. As a result, Ashland recorded an impairment charge within the income (loss) on divestitures, net caption of the Statement of Condensed Consolidated Comprehensive Income (Loss) for the three months ended December 31, 2024. See Note B of the Notes to Condensed Consolidated Financial Statements for more information; and
•Income on divestitures, net – Ashland recorded income of $2 million during the three months ended December 31, 2025. The income was related to the pre-tax gains in connection with the sale of excess corporate property. See Note B of the Notes to Condensed Consolidated Financial Statements for more information.
Non-operating key items affecting EBITDA
During the current and prior years, there were certain key items that were not included in operating loss but were excluded to arrive at Adjusted EBITDA. These non-operating key items for the applicable periods are summarized as follows:
•Loss on pension plan remeasurements – During the three months ended December 31, 2024, Ashland recognized a curtailment loss for pension plan remeasurement for defined benefit pension plan. See Note K of the Notes to Condensed Consolidated Financial Statements for more information.
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
|
December 31 |
|
(In millions) |
|
2025 |
|
|
2024 |
|
Net loss |
|
$ |
(12 |
) |
|
$ |
(165 |
) |
Income tax benefit |
|
|
(1 |
) |
|
|
(43 |
) |
Net interest and other expense |
|
|
8 |
|
|
|
28 |
|
Depreciation and amortization(a) |
|
|
45 |
|
|
|
51 |
|
EBITDA |
|
|
40 |
|
|
|
(129 |
) |
Income from discontinued operations, net of income taxes |
|
|
(2 |
) |
|
|
(1 |
) |
Key items included in EBITDA: |
|
|
|
|
|
|
Environmental reserve adjustments |
|
|
10 |
|
|
|
1 |
|
Other plant optimization costs |
|
|
5 |
|
|
|
3 |
|
Restructuring, separation and other costs |
|
|
4 |
|
|
|
3 |
|
Accelerated depreciation |
|
|
3 |
|
|
|
— |
|
Avoca business impairment |
|
|
— |
|
|
|
183 |
|
Loss on pension plan remeasurements |
|
|
— |
|
|
|
1 |
|
Income on divestitures, net |
|
|
(2 |
) |
|
|
— |
|
Total key items included in EBITDA |
|
|
20 |
|
|
|
191 |
|
Adjusted EBITDA |
|
$ |
58 |
|
|
$ |
61 |
|
|
|
|
|
|
|
|
Total key items included in EBITDA |
|
$ |
20 |
|
|
$ |
191 |
|
Unrealized (gains) losses on securities |
|
|
(2 |
) |
|
|
17 |
|
Total key items, before tax |
|
$ |
18 |
|
|
$ |
208 |
|
|
|
|
|
|
|
|
(a)Depreciation and amortization excludes accelerated depreciation of $3 million for Specialty Additives reportable segment for the three months ended December 31, 2025, which is included as a key item within this table as a component of Adjusted EBITDA.
Diluted EPS and Adjusted Diluted EPS
The following table reflects the U.S. GAAP calculation for the loss from continuing operations adjusted for the cumulative diluted EPS effect for key items after tax that have been identified in the Adjusted EBITDA table in the previous section. Key items are defined as the financial effects from significant transactions that may have caused short-term fluctuations in net loss and/or operating loss which Ashland believes do not accurately reflect Ashland’s underlying business performance and trends. The Adjusted Diluted EPS for the loss from continuing operations in the following table has been prepared to illustrate the ongoing effects of Ashland’s operations. Management believes investors and analysts use this financial measure in assessing Ashland's business performance and that
presenting this non-GAAP financial measure on a consolidated basis assists investors in better understanding Ashland’s ongoing business performance and enhances their ability to compare period-to-period financial results.
In addition to the operating key items previously described, additional non-operating key items for the applicable periods are summarized as follows:
•Unrealized (gains) losses on securities – represents (gains) or losses recognized on restricted investments related to the Asbestos trust and Environmental trust for each period. See Note E of the Notes to Condensed Consolidated Financial Statements for more information;
•Uncertain tax positions – represents the impact from the settlement of uncertain tax positions with various tax authorities for the three months ended December 31, 2024; and
•Other and tax reform related activity – primarily represents tax specific key items associated with final tax regulations and tax reform related activity for the three months ended December 31, 2024.
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
|
December 31 |
|
|
|
2025 |
|
|
2024 |
|
Diluted EPS from continuing operations (as reported) |
|
$ |
(0.30 |
) |
|
$ |
(3.51 |
) |
Key items, before tax: |
|
|
|
|
|
|
Environmental reserve adjustments |
|
|
0.22 |
|
|
|
0.02 |
|
Other plant optimization costs |
|
|
0.11 |
|
|
|
0.06 |
|
Restructuring, separation and other costs |
|
|
0.08 |
|
|
|
0.06 |
|
Accelerated depreciation |
|
|
0.06 |
|
|
|
— |
|
Avoca business impairment |
|
|
— |
|
|
|
3.89 |
|
Loss on pension plan remeasurements |
|
|
— |
|
|
|
0.02 |
|
Income on divestitures, net |
|
|
(0.04 |
) |
|
|
— |
|
Unrealized (gains) losses on securities |
|
|
(0.05 |
) |
|
|
0.35 |
|
Key items, before tax |
|
|
0.38 |
|
|
|
4.40 |
|
Tax effect of key items(a) |
|
|
(0.09 |
) |
|
|
(1.07 |
) |
Key items, after tax |
|
|
0.29 |
|
|
|
3.33 |
|
Tax specific key items: |
|
|
|
|
|
|
Uncertain tax positions |
|
|
— |
|
|
|
0.02 |
|
Other and tax reform related activity |
|
|
— |
|
|
|
0.15 |
|
Tax specific key items(b) |
|
|
— |
|
|
|
0.17 |
|
Total key items |
|
|
0.29 |
|
|
|
3.50 |
|
Adjusted Diluted EPS from Continuing Operations (non-GAAP) |
|
$ |
(0.01 |
) |
|
$ |
(0.01 |
) |
Amortization expense adjustment (net of tax)(c) |
|
$ |
0.27 |
|
|
$ |
0.29 |
|
Adjusted Diluted EPS from Continuing Operations (non-GAAP) Excluding Intangibles Amortization Expense |
|
$ |
0.26 |
|
|
$ |
0.28 |
|
|
|
|
|
|
|
|
(a)Represents the diluted EPS impact from the tax effect of the key items that are identified above.
(b)Represents the diluted EPS impact from tax specific financial transactions, tax law changes or other matters that fall within the definition of tax specific key items. For additional explanation of these tax specific key items, see the income tax benefit discussion within the Statements of Condensed Consolidated Comprehensive Income (Loss) caption review section above.
(c)Amortization expense adjustment (net of tax) tax rates were 20% and 21% for the three months ended December 31, 2025 and 2024, respectively.
RESULTS OF OPERATIONS – REPORTABLE SEGMENT REVIEW
Ashland’s reportable segments include Life Sciences, Personal Care, Specialty Additives, and Intermediates. Unallocated and Other includes corporate governance activities and certain legacy matters.
Results of Ashland’s reportable segments are presented based on its management and internal accounting structure. The structure is specific to Ashland; therefore, the financial results of Ashland’s reportable segments are not necessarily comparable with similar information for other companies. Ashland allocates all significant costs to its reportable segments except for certain significant company-wide restructuring activities, certain corporate governance costs and other costs or activities that relate to former businesses that Ashland no longer operates. The service cost component of pension and other postretirement benefits costs is allocated to each reportable segment on a ratable basis; while the remaining components of pension and other postretirement benefits costs are recorded within the other net periodic benefit loss caption on the Statements of Condensed Consolidated Comprehensive Income (Loss). Ashland refines its expense allocation methodologies to the reportable segments from time to time as internal accounting practices are improved, more refined information becomes available and the industry or market changes. Significant revisions to Ashland’s methodologies are adjusted for all segments on a retrospective basis. There were no material changes in methodology for the three months ended December 31, 2025 or 2024.
The following table discloses sales, operating loss, depreciation and amortization and EBITDA by reportable segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
|
December 31 |
|
(In millions - unaudited) |
|
2025 |
|
|
2024 |
|
|
Change |
|
SALES |
|
|
|
|
|
|
|
|
|
Life Sciences |
|
$ |
139 |
|
|
$ |
134 |
|
|
$ |
5 |
|
Personal Care |
|
|
123 |
|
|
|
134 |
|
|
|
(11 |
) |
Specialty Additives |
|
|
102 |
|
|
|
115 |
|
|
|
(13 |
) |
Intermediates |
|
|
31 |
|
|
|
33 |
|
|
|
(2 |
) |
Intersegment sales(a) |
|
|
(9 |
) |
|
|
(11 |
) |
|
|
2 |
|
|
|
$ |
386 |
|
|
$ |
405 |
|
|
$ |
(19 |
) |
OPERATING INCOME (LOSS) |
|
|
|
|
|
|
|
|
|
Life Sciences |
|
$ |
17 |
|
|
$ |
14 |
|
|
$ |
3 |
|
Personal Care |
|
|
11 |
|
|
|
11 |
|
|
|
— |
|
Specialty Additives |
|
|
(8 |
) |
|
|
(5 |
) |
|
|
(3 |
) |
Intermediates |
|
|
— |
|
|
|
3 |
|
|
|
(3 |
) |
Unallocated and other(b) |
|
|
(26 |
) |
|
|
(202 |
) |
|
|
176 |
|
|
|
$ |
(6 |
) |
|
$ |
(179 |
) |
|
$ |
173 |
|
DEPRECIATION EXPENSE |
|
|
|
|
|
|
|
|
|
Life Sciences |
|
$ |
9 |
|
|
$ |
9 |
|
|
$ |
— |
|
Personal Care |
|
|
7 |
|
|
|
8 |
|
|
|
(1 |
) |
Specialty Additives |
|
|
16 |
|
|
|
14 |
|
|
|
2 |
|
Intermediates |
|
|
1 |
|
|
|
3 |
|
|
|
(2 |
) |
|
|
$ |
33 |
|
|
$ |
34 |
|
|
$ |
(1 |
) |
AMORTIZATION EXPENSE |
|
|
|
|
|
|
|
|
|
Life Sciences |
|
$ |
5 |
|
|
$ |
5 |
|
|
$ |
— |
|
Personal Care |
|
|
8 |
|
|
|
10 |
|
|
|
(2 |
) |
Specialty Additives |
|
|
2 |
|
|
|
2 |
|
|
|
— |
|
Intermediates |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
$ |
15 |
|
|
$ |
17 |
|
|
$ |
(2 |
) |
EBITDA(c) |
|
|
|
|
|
|
|
|
|
Life Sciences |
|
$ |
31 |
|
|
$ |
28 |
|
|
$ |
3 |
|
Personal Care |
|
|
26 |
|
|
|
29 |
|
|
|
(3 |
) |
Specialty Additives |
|
|
10 |
|
|
|
11 |
|
|
|
(1 |
) |
Intermediates |
|
|
1 |
|
|
|
6 |
|
|
|
(5 |
) |
Unallocated and other |
|
|
(26 |
) |
|
|
(202 |
) |
|
|
176 |
|
|
|
$ |
42 |
|
|
$ |
(128 |
) |
|
$ |
170 |
|
|
|
|
|
|
|
|
|
|
|
(a)Intersegment sales from Intermediates are accounted for at prices that approximate market value. All other intersegment sales are accounted for at cost.
(b)Includes a $2 million gain on sale of excess corporate property and $183 million impairment charge related to the Avoca business for the three months ended December 31, 2025 and 2024, respectively, within the income (loss) on divestitures, net caption of the Statements of Condensed Consolidated Income (Loss).
(c)Excludes income from discontinued operations, net of income taxes and other net periodic benefit loss. See the Statements of Condensed Consolidated Comprehensive Income (Loss) for applicable amounts excluded.
Life Sciences
Life Sciences is comprised of pharmaceuticals, nutrition, agricultural chemicals, diagnostic films (formerly known as advanced materials) and fine chemicals. Pharmaceutical solutions include controlled release polymers, disintegrants, tablet coatings, thickeners, solubilizers and tablet binders. Nutrition solutions include thickeners, stabilizers, emulsifiers and additives for enhancing mouthfeel, controlling moisture migration, reducing oil uptake and binding structured foods. Customers include pharmaceutical, food, beverage, hospitals and radiologists manufacturers.
The following table provides a reconciliation of the change in sales for the Life Sciences reportable segment.
|
|
|
|
|
|
|
Three months ended |
|
(In millions) |
|
December 31, 2025 |
|
Sales change |
|
|
|
Volume |
|
$ |
4 |
|
Foreign Currency |
|
|
3 |
|
Price/mix |
|
|
(2 |
) |
|
|
$ |
5 |
|
|
|
|
|
The following table provides a reconciliation of the change in operating income for the Life Sciences reportable segment.
|
|
|
|
|
|
|
Three months ended |
|
(In millions) |
|
December 31, 2025 |
|
Operating income change |
|
|
|
Volume |
|
$ |
2 |
|
Cost |
|
|
1 |
|
Foreign Currency |
|
|
1 |
|
Price/mix |
|
|
(1 |
) |
|
|
$ |
3 |
|
|
|
|
|
EBITDA and Adjusted EBITDA reconciliation
The following EBITDA presentation is provided as a means to enhance the understanding of financial measurements that Ashland has internally determined to be relevant measures of comparison for the results of Life Sciences. Life Sciences had no key items in the three months ended December 31, 2025 or 2024.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Life Sciences |
|
|
|
Three months ended December 31 |
|
(In millions) |
|
2025 |
|
|
2024 |
|
|
Change |
|
Operating income |
|
$ |
17 |
|
|
$ |
14 |
|
|
$ |
3 |
|
Depreciation and amortization |
|
|
14 |
|
|
|
14 |
|
|
|
— |
|
EBITDA |
|
$ |
31 |
|
|
$ |
28 |
|
|
|
3 |
|
Operating income as a percent of sales |
|
|
12.2 |
% |
|
|
10.4 |
% |
|
180 bps |
|
EBITDA as a percent of sales |
|
|
22.3 |
% |
|
|
20.9 |
% |
|
140 bps |
|
|
|
|
|
|
|
|
|
|
|
Three months ended December 31, 2025 compared to three months ended December 31, 2024
Life Sciences' sales, operating income and EBITDA increased in the current quarter primarily due to higher volume, favorable foreign currency exchange, and lower costs, partially offset by unfavorable price/mix.
Personal Care
Personal Care is comprised of biofunctionals, microbial protectants (preservatives), skin care, sun care, oral care, hair care and household solutions. These businesses have a broad range of natural, nature-derived, biodegradable, and high-performance ingredients for customer driven solutions to help protect, renew, moisturize and revitalize skin and hair, and provide solutions for toothpastes, mouth washes and rinses, denture cleaning and care for teeth. Personal Care supplies nature-derived rheology ingredients, biodegradable surface wetting agents, performance encapsulates, and specialty polymers for household, industrial and institutional cleaning products. Customers include formulators at large multinational branded consumer products companies and smaller, independent boutique companies. The Avoca business was sold in March 2025. See Note B of the Notes to Condensed Consolidated Financial Statements for additional information.
The following table provides a reconciliation of the change in sales for the Personal Care reportable segment.
|
|
|
|
|
|
|
Three months ended |
|
(In millions) |
|
December 31, 2025 |
|
Sales change |
|
|
|
Avoca business |
|
$ |
(10 |
) |
Volume |
|
|
(2 |
) |
Price/mix |
|
|
(2 |
) |
Foreign Currency |
|
|
3 |
|
|
|
$ |
(11 |
) |
|
|
|
|
The following table provides a reconciliation of the change in operating income for the Personal Care reportable segment.
|
|
|
|
|
|
|
Three months ended |
|
(In millions) |
|
December 31, 2025 |
|
Operating income change |
|
|
|
Volume |
|
$ |
(2 |
) |
Cost |
|
|
(1 |
) |
Avoca business |
|
|
2 |
|
Foreign Currency |
|
|
1 |
|
|
|
$ |
— |
|
|
|
|
|
EBITDA and Adjusted EBITDA reconciliation
The following EBITDA presentation is provided as a means to enhance the understanding of financial measurements that Ashland has internally determined to be relevant measures of comparison for the results of
Personal Care. There were key items in the three months ended December 31, 2024. These items are listed below and described within the "Use of Non-GAAP Financial Measures" section above.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Personal Care |
|
|
|
Three months ended December 31 |
|
(In millions) |
|
2025 |
|
|
2024 |
|
|
Change |
|
Operating income |
|
$ |
11 |
|
|
$ |
11 |
|
|
$ |
— |
|
Depreciation and amortization |
|
|
15 |
|
|
|
18 |
|
|
|
(3 |
) |
EBITDA |
|
$ |
26 |
|
|
$ |
29 |
|
|
|
(3 |
) |
Other plant optimization costs |
|
|
— |
|
|
|
1 |
|
|
|
(1 |
) |
Adjusted EBITDA |
|
$ |
26 |
|
|
$ |
30 |
|
|
$ |
(4 |
) |
Operating income as a percent of sales |
|
|
8.9 |
% |
|
|
8.2 |
% |
|
70 bps |
|
Adjusted EBITDA as a percent of sales |
|
|
21.1 |
% |
|
|
22.4 |
% |
|
-130 bps |
|
|
|
|
|
|
|
|
|
|
|
Three months ended December 31, 2025 compared to three months ended December 31, 2024
Personal Care's sales, EBITDA and Adjusted EBITDA decreased in the current quarter due to lower volume, the impact of the Avoca business sale and unfavorable price/mix partially offset favorable foreign currency exchange. Operating income remained consistent compared to prior year quarter.
Specialty Additives
Specialty Additives is comprised of rheology and performance-enhancing additives serving the architectural coatings, construction, energy, automotive and various industrial markets. Solutions include coatings additives for architectural paints, finishes and lacquers, cement- and gypsum-based dry mortars, ready-mixed joint compounds, synthetic plasters for commercial and residential construction, and specialty materials for industrial applications. Products include rheology modifiers (cellulosic and associative thickeners), foam control agents, surfactants and wetting agents, pH neutralizers, advanced ceramics used in catalytic converters, and environmental filters, ingredients that aid the manufacturing process of ceramic capacitors, plasma display panels and solar cells, ingredients for textile printing, thermoplastic metals and alloys for welding. Products help improve desired functional outcomes through rheology modification and control, water retention, workability, adhesive strength, binding power, film formation, deposition and suspension and emulsification. Customers include, but are not limited to, global paint manufacturers, electronics and automotive manufacturers, textile mills, the construction industry and welders.
The following table provides a reconciliation of the change in sales for the Specialty Additives reportable segment.
|
|
|
|
|
|
|
Three months ended |
|
(In millions) |
|
December 31, 2025 |
|
Sales change |
|
|
|
Volume |
|
$ |
(13 |
) |
Price/mix |
|
|
(2 |
) |
Foreign Currency |
|
|
2 |
|
|
|
$ |
(13 |
) |
|
|
|
|
The following table provides a reconciliation of the change in operating loss for the Specialty Additives reportable segment.
|
|
|
|
|
|
|
Three months ended |
|
(In millions) |
|
December 31, 2025 |
|
Operating loss change |
|
|
|
Volume |
|
$ |
(3 |
) |
Price/mix |
|
|
(1 |
) |
Costs |
|
|
1 |
|
|
|
$ |
(3 |
) |
|
|
|
|
EBITDA and Adjusted EBITDA reconciliation
The following EBITDA presentation is provided as a means to enhance the understanding of financial measurements that Ashland has internally determined to be relevant measures of comparison for the results of Specialty Additives. There were key items in the three months ended December 31, 2025 and 2024. These items are listed below and described within the "Use of Non-GAAP Financial Measures" section above.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Specialty Additives |
|
|
|
Three months ended December 31 |
|
(In millions) |
|
2025 |
|
|
2024 |
|
|
Change |
|
Operating loss |
|
$ |
(8 |
) |
|
$ |
(5 |
) |
|
$ |
(3 |
) |
Depreciation and amortization(a) |
|
|
15 |
|
|
|
16 |
|
|
|
(1 |
) |
EBITDA |
|
|
7 |
|
|
|
11 |
|
|
|
(4 |
) |
Accelerated depreciation |
|
|
3 |
|
|
|
— |
|
|
|
3 |
|
Other plant optimization costs |
|
|
5 |
|
|
|
2 |
|
|
|
3 |
|
Adjusted EBITDA |
|
$ |
15 |
|
|
$ |
13 |
|
|
$ |
2 |
|
Operating loss as a percent of sales |
|
|
-7.8 |
% |
|
|
-4.3 |
% |
|
-350 bps |
|
Adjusted EBITDA as a percent of sales |
|
|
14.7 |
% |
|
|
11.3 |
% |
|
340 bps |
|
|
|
|
|
|
|
|
|
|
|
(a)Depreciation and amortization for Specialty Additives excludes accelerated depreciation of $3 million for the three months ended December 31, 2025, which is included as a key item within this table as a component of Adjusted EBITDA.
Three months ended December 31, 2025 compared to three months ended December 31, 2024
Specialty Additives sales, operating loss and EBITDA for the quarter decreased as a result of lower volume and unfavorable price/mix, partially offset by favorable foreign currency exchange. Adjusted EBITDA increased compared to the prior year quarter primarily due to improved cost performance that offset lower sales volumes and pricing.
Intermediates
Intermediates is comprised of the production of 1,4 butanediol ("BDO") and related derivatives, including n-methylpyrrolidone. These products are used as chemical intermediates in the production of engineering polymers and polyurethanes, and as specialty process solvents in a wide array of applications including electronics, agriculture, pharmaceuticals, water filtration membranes and more. BDO is also supplied to Life Sciences, Personal Care, and Specialty Additives for use as a raw material.
The following table provides a reconciliation of the change in sales for the Intermediates reportable segment.
|
|
|
|
|
|
|
Three months ended |
|
(In millions) |
|
December 31, 2025 |
|
Sales change |
|
|
|
Volume |
|
$ |
(1 |
) |
Price/mix |
|
|
(1 |
) |
|
|
$ |
(2 |
) |
|
|
|
|
The following table provides a reconciliation of the change in operating income for the Intermediates reportable segment.
|
|
|
|
|
|
|
Three months ended |
|
(In millions) |
|
December 31, 2025 |
|
Operating income change |
|
|
|
Cost |
|
$ |
(4 |
) |
Volume |
|
|
(2 |
) |
Price/mix |
|
|
3 |
|
|
|
$ |
(3 |
) |
|
|
|
|
EBITDA reconciliation
The following EBITDA presentation is provided as a means to enhance the understanding of financial measurements that Ashland has internally determined to be relevant measures of comparison for the results of Intermediates. Intermediates had no key items for the three months ended December 31, 2025 or 2024.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intermediates |
|
|
|
Three months ended December 31 |
|
(In millions) |
|
2025 |
|
|
2024 |
|
|
Change |
|
Operating income |
|
$ |
— |
|
|
$ |
3 |
|
|
$ |
(3 |
) |
Depreciation and amortization |
|
|
1 |
|
|
|
3 |
|
|
|
(2 |
) |
EBITDA |
|
$ |
1 |
|
|
$ |
6 |
|
|
$ |
(5 |
) |
Operating income as a percent of sales |
|
Not meaningful |
|
|
|
9.1 |
% |
|
-910 bps |
|
EBITDA as a percent of sales |
|
|
3.2 |
% |
|
|
18.2 |
% |
|
-1500 bps |
|
|
|
|
|
|
|
|
|
|
|
Three months ended December 31, 2025 compared to three months ended December 31, 2024
Intermediates' sales, operating income and EBITDA decreased primarily due to lower volume and higher costs partially offset by favorable price/mix.
Unallocated and other
The following table summarizes the key components of the Unallocated and other’s operating loss between the three months ended December 31, 2025 and 2024.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unallocated and other |
|
|
|
Three months ended December 31 |
|
(In millions) |
|
2025 |
|
|
2024 |
|
|
Change |
|
Restructuring activities |
|
$ |
(4 |
) |
|
$ |
(3 |
) |
|
$ |
(1 |
) |
Environmental expenses |
|
|
(10 |
) |
|
|
(1 |
) |
|
|
(9 |
) |
Income (loss) on acquisitions and divestitures, net |
|
|
2 |
|
|
|
(183 |
) |
|
|
185 |
|
Other expenses (primarily governance and legacy expenses) |
|
|
(14 |
) |
|
|
(15 |
) |
|
|
1 |
|
Total expense |
|
$ |
(26 |
) |
|
$ |
(202 |
) |
|
$ |
176 |
|
|
|
|
|
|
|
|
|
|
|
Three months ended December 31, 2025 compared to three months ended December 31, 2024
The current and prior year quarter included expense of $4 million and $3 million, respectively, for restructuring activities mainly comprised of severance, lease abandonment and other restructuring costs related to company-wide cost reduction programs.
The current and prior year quarter included $10 million and $1 million for environmental expenses, respectively.
The current year included a $2 million income on the sale of excess corporate property. See Note B of the Notes to Condensed Consolidated Financial Statements for more information.
The prior year quarter included losses of $183 million, related to the Avoca business impairment. See Note B of the Notes to Condensed Consolidated Financial Statements for more information.
Other expenses between periods were driven by changes in governance and legacy expenses primarily associated with fluctuations in foreign currency, deferred compensation and variable incentive compensation.
FINANCIAL POSITION
Liquidity
Ashland believes that cash flow from operations, availability under existing credit facilities and arrangements, current cash and investment balances and the ability to obtain other financing, if necessary, will provide adequate cash funds for Ashland’s foreseeable working capital needs, capital expenditures at existing facilities, dividend payments and debt service obligations. Ashland’s cash requirements are subject to change as business conditions warrant and opportunities arise. The timing and size of any new business ventures or acquisitions that the Company may complete may also impact its cash requirements.
During April 2024, Ashland authorized a financing program offered through JP Morgan and Taulia Alliance. Under this program, JP Morgan and its affiliates may purchase certain confirmed receivables directly from suppliers pursuant to the terms of a separate arrangement entered into between JPMorgan and Taulia Alliance and such suppliers. There were no changes to Ashland's standard payment terms with its suppliers in connection with this program. Ashland provides no guarantees to JP Morgan and Taulia Alliance under this program. The program was implemented during June 2025 and has been actively offered to suppliers. There were $5 million of confirmed invoices, of which $1 million were paid during the three months ended December 31, 2025. There were $4 million and less than $1 million of confirmed invoices remaining under this program at December 31, 2025 and September 30, 2025, respectively.
Cash flows
Ashland’s cash flows from operating, investing and financing activities, as reflected in the Statements of Condensed Consolidated Cash Flows, are summarized as follows:
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
|
December 31 |
|
(In millions) |
|
2025 |
|
|
2024 |
|
Cash provided (used) by: |
|
|
|
|
|
|
Operating activities from continuing operations |
|
$ |
125 |
|
|
$ |
(30 |
) |
Investing activities from continuing operations |
|
|
2 |
|
|
|
(18 |
) |
Financing activities from continuing operations |
|
|
(21 |
) |
|
|
(22 |
) |
Discontinued operations |
|
|
(16 |
) |
|
|
(10 |
) |
Effect of currency exchange rate changes on cash and cash equivalents |
|
|
(1 |
) |
|
|
(1 |
) |
Net increase (decrease) in cash and cash equivalents |
|
$ |
89 |
|
|
$ |
(81 |
) |
|
|
|
|
|
|
|
Cash and cash equivalents increased $89 million for the three months ended December 31, 2025 and decreased $81 million for the three months ended December 31, 2024.
The $89 million increase for the three months ended December 31, 2025, was primarily driven by favorable changes in working capital (fluctuations within accounts receivable, inventory, trade payables and accrued expenses) and other operating cash flows from continuing operations which amounted to inflows of $125 million primarily related to the receipt of a federal tax refund of $103 million. These inflows were partially offset from outflows from payment of cash dividends and discontinued operations primarily related to retained liabilities for asbestos and environmental claims of $19 million and $16 million, respectively.
The $81 million decrease for the three months ended December 31, 2024, was primarily driven by payment of cash dividends and additions to property, plant and equipment of $19 million and $23 million, respectively. Operating cash flows from continuing operations were outflows of $30 million, while discontinued operations cash flows were outflows of $10 million.
The change in cash flows from operating activities from continuing operations was primarily driven by favorable working capital, including the favorable impact between periods of the U.S. and Foreign Accounts Receivable Sales Program activity, and the receipt of a federal tax refund of $103 million.
See the Statements of Condensed Consolidated Cash Flows for additional information.
Free Cash Flow and other liquidity resources
The following represents Ashland’s calculation of Free Cash Flow and Ongoing Free Cash Flow for the disclosed periods. Free Cash Flow does not reflect adjustments for certain non-discretionary cash flows such as mandatory debt repayments.
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
|
December 31 |
|
(In millions) |
|
2025 |
|
|
2024 |
|
Total cash flows provided (used) by operating activities from continuing operations |
|
$ |
125 |
|
|
$ |
(30 |
) |
less: |
|
|
|
|
|
|
Additions to property, plant and equipment |
|
|
(14 |
) |
|
|
(23 |
) |
Free Cash Flow |
|
|
111 |
|
|
|
(53 |
) |
Tax refund(a) |
|
|
(103 |
) |
|
|
— |
|
Cash outflows from U.S. Accounts Receivable Sales Program(b) |
|
|
— |
|
|
|
7 |
|
Cash outflows from Foreign Accounts Receivable Sales Program(c) |
|
|
7 |
|
|
|
13 |
|
Restructuring-related payments(d) |
|
|
5 |
|
|
|
3 |
|
Environmental and related litigation payments(e) |
|
|
6 |
|
|
|
4 |
|
Ongoing Free Cash Flow |
|
$ |
26 |
|
|
$ |
(26 |
) |
|
|
|
|
|
|
|
Net loss |
|
$ |
(12 |
) |
|
$ |
(165 |
) |
Adjusted EBITDA(f) |
|
$ |
58 |
|
|
$ |
61 |
|
|
|
|
|
|
|
|
Operating Cash Flow Conversion(g) |
|
Not meaningful |
|
|
|
18 |
% |
Ongoing Free Cash Flow Conversion(h) |
|
|
45 |
% |
|
|
-43 |
% |
|
|
|
|
|
|
|
(a)Represents receipt of the tax refund related to the capital loss carryback from the Nutraceutical divestiture.
(b)Represents activity associated with the U.S. Accounts Receivable Sales Program impacting each period presented.
(c)Represents activity associated with the Foreign Accounts Receivable Sales Program impacting each period presented.
(d)Restructuring payments incurred during each period.
(e)Represents cash outflows associated with environmental and related litigation payments which will be reimbursed by the environmental trust.
(f)See Adjusted EBITDA reconciliation.
(g)Operating Cash Flow Conversion is defined as Cash flows provided (used) by operating activities from continuing operations divided by Net loss.
(h)Ongoing Free Cash Flow Conversion is defined as Ongoing Free Cash Flow divided by Adjusted EBITDA.
Working capital (current assets minus current liabilities, excluding long-term debt due within one year) amounted to $788 million and $782 million as of December 31, 2025 and September 30, 2025, respectively. Liquid assets (cash, cash equivalents and accounts receivable) amounted to 135% and 108% of current liabilities as of December 31, 2025 and September 30, 2025, respectively. The increase in Ongoing Free Cash Flows was primarily a result of favorable working capital, lower additions to property, plant and equipment and lower variable compensation payouts between periods.
The following summary reflects Ashland’s cash and cash equivalents, unused borrowing capacity and liquidity as of:
|
|
|
|
|
|
|
|
|
|
|
December 31 |
|
|
September 30 |
|
(In millions) |
|
2025 |
|
|
2025 |
|
Cash and investment securities |
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
304 |
|
|
$ |
215 |
|
Restricted investments(a) |
|
|
347 |
|
|
|
347 |
|
|
|
|
|
|
|
|
Unused borrowing capacity and liquidity |
|
|
|
|
|
|
Revolving credit facility |
|
|
596 |
|
|
|
596 |
|
U.S. Accounts Receivable Sales Program |
|
|
— |
|
|
|
— |
|
Foreign Accounts Receivable Sales Program |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
(a)Includes $225 million and $231 million related to the Asbestos trust and $122 million and $116 million related to the Environmental trust as of December 31, 2025 and September 30, 2025, respectively.
The borrowing capacity remaining under the 2022 Credit Agreement was $596 million, which reflects the full $600 million revolving credit facility less a reduction of $4 million for letters of credit outstanding at December 31, 2025. In total, Ashland’s available liquidity position, which includes cash and cash equivalents and the revolving credit facility, was $900 million at December 31, 2025, compared to $811 million at September 30, 2025. Ashland had no available liquidity under the U.S. and Foreign Accounts Receivable Sales Programs as of December 31, 2025. Ashland also maintained $347 million of restricted investments at December 31, 2025 to pay for future asbestos claims and environmental remediation and related litigation.
Capital resources
Debt
The following summary reflects Ashland’s debt as of:
|
|
|
|
|
|
|
|
|
|
|
December 31 |
|
|
September 30 |
|
(In millions) |
|
2025 |
|
|
2025 |
|
Short-term debt |
|
$ |
— |
|
|
$ |
— |
|
Long-term debt (less debt issuance cost discounts)(a) |
|
|
1,387 |
|
|
|
1,384 |
|
Total debt |
|
$ |
1,387 |
|
|
$ |
1,384 |
|
|
|
|
|
|
|
|
(a)Includes $9 million and $10 million of debt issuance cost discounts as of December 31, 2025 and September 30, 2025, respectively.
Debt as a percent of capital employed was 42% at both December 31, 2025 and September 30, 2025. At December 31, 2025, Ashland’s total debt had an outstanding principal balance of $1,420 million, discounts of $24 million, and debt issuance costs of $9 million. Ashland has no long-term debt (excluding debt issuance costs) maturing within 2026, $4 million in 2027, $588 million due in fiscal 2028, $97 million due in 2029, zero in 2030, and $450 million in 2031.
Ashland credit ratings
Ashland’s corporate credit rating by Standard & Poor’s remained unchanged, while Moody’s Investor Services was downgraded to Ba2 during the three months ended December 31, 2025. As of December 31, 2025, both Moody’s Investor Services and Standard & Poor's outlook remained at stable. Subsequent changes to these ratings or outlook may have an effect on Ashland’s borrowing rate or ability to access capital markets in the future.
Ashland debt covenant restrictions
Ashland's 2022 credit agreement contains usual and customary representations, warranties and affirmative and negative covenants, including financial covenants for leverage and interest coverage ratios, limitations on liens, additional subsidiary indebtedness, restrictions on subsidiary distributions, investments, mergers, sale of assets and restricted payments and other customary limitations. As of December 31, 2025, Ashland is in compliance with all debt agreement covenant restrictions under the 2022 Credit Agreement.
The maximum consolidated net leverage ratio permitted under the 2022 Credit Agreement is 4.0. The 2022 Credit Agreement defines the consolidated net leverage ratio as the ratio of consolidated indebtedness minus unrestricted cash and cash equivalents to consolidated EBITDA (Covenant Adjusted EBITDA) for any measurement period. In general, the 2022 Credit Agreement defines Covenant Adjusted EBITDA as net loss plus consolidated interest charges, taxes, depreciation and amortization expense, fees and expenses related to capital market transactions and proposed or actual acquisitions and divestitures, restructuring and integration charges, noncash stock and equity compensation expense, and any other nonrecurring expenses or losses that do not represent a cash item in such period or any future period; less any noncash gains or other items increasing net loss. The computation of Covenant Adjusted EBITDA differs from the calculation of EBITDA and Adjusted EBITDA, which have been reconciled above in the “consolidated review” section. In general, consolidated indebtedness includes debt plus all purchase money indebtedness, banker’s acceptances and bank guaranties, deferred purchase price of property or services, attributable indebtedness and guarantees. At December 31, 2025, Ashland’s calculation of the consolidated net leverage ratio was 2.7.
The minimum required consolidated interest coverage ratio under the 2022 Credit Agreement is 3.0. The 2022 Credit Agreement defines the consolidated interest coverage ratio as the ratio of Covenant Adjusted EBITDA to consolidated interest charges for any measurement period. At December 31, 2025, Ashland’s calculation of the consolidated interest coverage ratio was 6.5.
Any change in Covenant Adjusted EBITDA of $100 million would have an approximate 0.5x effect on the consolidated net leverage ratio and a 1.6x effect on the consolidated interest coverage ratio. The change in consolidated indebtedness of $100 million would affect the consolidated leverage ratio by approximately 0.3x.
Additional capital resources
Total equity
Total equity decreased by $26 million since September 30, 2025 to $1,878 million at December 31, 2025. The decrease of $26 million was due to net loss of $12 million and dividends of $19 million partially offset by $2 million of deferred translation gains and $3 million of common stock issued and other.
2023 Stock Repurchase program
On June 28, 2023, Ashland's board of directors authorized a new evergreen $1 billion common share repurchase program (the "2023 Stock Repurchase Program"). As of December 31, 2025, $520 million remained available for repurchase under the 2023 Stock Repurchase Program.
Stock repurchase program agreements
There was no stock repurchase activity during the three months ended December 31, 2025 and 2024.
Stockholder dividends
Ashland paid dividends of 41.5 cents per share for the first quarter of fiscal 2026 and 40.5 cents per share in the first quarter of fiscal 2025.
Capital expenditures
Capital expenditures were $14 million for the three months ended December 31, 2025, compared to $23 million for the three months ended December 31, 2024.
CRITICAL ACCOUNTING POLICIES
The preparation of Ashland’s Condensed Consolidated Financial Statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, sales and expenses, and the disclosures of contingent assets and liabilities. Significant items that are subject to such estimates and assumptions include, but are not limited to, environmental remediation, asbestos litigation, the accounting for goodwill and other indefinite-lived intangible assets and income taxes. These accounting policies are discussed in detail in “Management’s Discussion and Analysis – Critical Accounting Policies” in Ashland’s Annual Report on Form 10-K for the year ended September 30, 2025. Although management bases its estimates on historical experience and various other assumptions that are believed to be reasonable under the circumstances, actual results could differ significantly from the estimates under different assumptions or conditions. Management has reviewed the estimates affecting these items with the Audit Committee of Ashland’s Board of Directors. No material changes have been made to the valuation techniques during the three months ended December 31, 2025.
OUTLOOK
Ashland is narrowing its full year fiscal 2026 Adjusted EBITDA guidance to a range of $400 to $420 million. The updated outlook reflects approximately $11 million of temporary impacts from the Calvert City startup delay and recent weather-related disruptions, all isolated to the second quarter. While the Company expects these impacts to be recoverable over time, the timing of absorption recovery remains uncertain and is reflected in the revised guidance range. All other elements of the Company’s full-year guidance remain unchanged.
While the broader macro environment remains mixed, Ashland’s core end markets in Personal Care and Life Sciences continue to demonstrate resilience, supported by stable fundamentals and ongoing traction across innovation-driven and globalized product lines. The Company’s cost savings actions are progressing and continue to support improved visibility into achieving the full-year framework. Early second quarter sales trends have been encouraging, reflecting momentum in several consumer-focused markets. Ashland continues to expect the year to follow a typical seasonal cadence with stronger performance in the second half as commercial activity and operational efficiencies build.
Narrowing prior guidance
•Sales: $1,835 million to $1,905 million, supported by continued momentum in innovation-driven and globalized product lines;
•Adjusted EBITDA: $400 million to $420 million; prior guidance $400 million to $430 million;
•Adjusted Diluted Earnings Per Share Excluding Intangibles Amortization: double digit plus growth reflecting operating improvement and progress in Portfolio Optimization; and
•Ongoing Free Cash Flow Conversion: approximately 50 percent of Adjusted EBITDA with capital expenditures of approximately $100 million.
Key planning assumptions
•Portfolio Optimization initiatives completed last year continue to support mix improvement and structural margin resiliency;
•Demand in Life Sciences and Personal Care is expected to remain resilient, supported by stable fundamentals and progress across innovation-driven product lines;
•Specialty Additives and Intermediates markets remain mixed, with a coatings recovery expected to be regionally uneven until broader industrial and housing activity improves;
•Growth in high value globalized platforms including biofunctional actives, microbial protection, injectables, and tablet coatings is expected to outpace underlying markets;
•Manufacturing assumptions reflect approximately $11 million of temporary impacts from the Calvert City startup delay and recent weather-related disruptions, all isolated to the second quarter, with absorption recovery expected over time as visibility improves;
•The manufacturing optimization program remains on track, and the associated benefits are expected to strengthen as the year progresses; the company continues to expect approximately $30 million in cost savings under the $90 million dollar program for fiscal 2026;
•HEC network performance continues to improve as post consolidation cost escalation moderates and productivity initiatives advance, with additional operational stability and cost benefits expected to build through the year;
•Raw material costs are assumed to remain generally stable to positive with supply chains performing reliably, in line with recent trends; and
•Tariff-related uncertainty remains elevated, and the outlook assumes no material incremental impacts beyond known exposures, with mitigation actions aligned to current regulatory expectations.