v3.25.1
Background, Description of the Business, and Basis of Presentation
3 Months Ended
Mar. 31, 2025
Organization Consolidation And Presentation Of Financial Statements [Abstract]  
Background, Description of the Business, and Basis of Presentation 1. Background, Description of the Business, and Basis of Presentation

 

The Chemours Company (“Chemours”, or the “Company”) is a leading, global provider of performance chemicals that are key inputs in end-products and processes in a variety of industries. The Company delivers customized solutions with a wide range of industrial and specialty chemical products for markets, including coatings, plastics, refrigeration and air conditioning, transportation, semiconductor and consumer electronics, general industrial, and oil and gas. The Company’s principal products include refrigerants, titanium dioxide (“TiO2”) pigment and industrial fluoropolymer resins. Chemours manages and reports its operating results through its three principal reportable segments: Thermal & Specialized Solutions, Titanium Technologies, and Advanced Performance Materials. The Thermal & Specialized Solutions segment is a leading, global provider of refrigerants, thermal management solutions, propellants, blowing agents, and specialty solvents. The Titanium Technologies segment is a leading, global provider of TiO2 pigment, a premium white pigment used to deliver whiteness, brightness, opacity, durability, efficiency and protection across a variety of applications. The Advanced Performance Materials segment is a leading, global provider of high-end polymers and advanced materials that deliver unique attributes, including low friction coefficients, extreme temperature resistance, weather resistance, ultraviolet and chemical resistance, and electrical insulation. The Other Non-Reportable Segment includes the Performance Chemicals and Intermediates business.

 

Unless the context otherwise requires, references herein to “The Chemours Company”, “Chemours”, “the Company”, “our Company”, “we”, “us”, and “our” refer to The Chemours Company and its consolidated subsidiaries. References herein to “EID” refer to EIDP, Inc., formerly known as EID, which is Chemours’ former parent company and is now a subsidiary of Corteva. References herein to "DuPont" refer to DuPont de Nemours, Inc.

 

The accompanying interim consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”). In the opinion of management, all adjustments (consisting of normal, recurring adjustments) considered necessary for a fair statement of the Company’s results for interim periods have been included. The notes that follow are an integral part of the Company’s interim consolidated financial statements. The Company’s results for interim periods should not be considered indicative of its results for a full year, and the year-end consolidated balance sheet does not include all of the disclosures required by GAAP. As such, these interim consolidated financial statements should be read in conjunction with the Consolidated Financial Statements and notes thereto included in the Company's Annual Report on Form 10-K for the year ended December 31, 2024.

 

Revision of Previously Issued Consolidated Financial Statements and Interim Unaudited Condensed Consolidated Financial Statements

 

As previously disclosed in the Company’s Form 10-K for the year ended December 31, 2024, certain prior period amounts on the consolidated statements of income were revised to correct for immaterial errors that the Company identified during the financial close process for the fourth quarter of 2024 impacting previously issued financial statements beginning as of January 1, 2022, and subsequent quarterly reporting periods through September 30, 2024. Specifically, the Company identified errors related to the income statement presentation of byproduct revenue sales, which were incorrectly accounted for as a contra cost of goods sold as well as the income statement presentation of certain ore sales associated with the Company's Kuan Yin, Taiwan facility, which were incorrectly accounted for on a net basis within other income, net. The Company assessed the materiality of these errors on prior period consolidated financial statements in accordance with the Securities and Exchange Commission ("SEC") Staff Accounting Bulletin No. 99, "Materiality", codified in ASC 250, Accounting Changes and Error Corrections ("ASC 250"). Based on this assessment, management concluded that the error corrections were not material to any previously presented interim or annual financial statements. However, in order to correctly present these amounts management determined it was appropriate to revise all previously issued and impacted financial statements.

 

During the financial close process for the first quarter of 2025, the Company identified additional immaterial errors related primarily to the timing of cost of goods sold recognition, including U.S. rail freight and certain raw material inventory. These errors impact previously issued financial statements beginning as of January 1, 2023, and subsequent quarterly and annual reporting periods through December 31, 2024. The Company assessed the materiality of these errors, as well as all other previously identified immaterial errors which impact previously issued financial statements beginning as of January 1, 2023, and subsequent quarterly and annual reporting periods through December 31, 2024. This includes the previously disclosed error related to the timing of insurance proceeds recognition within selling, general and administrative expenses and certain other immaterial errors which also primarily impact the timing of cost of goods sold recognition. The Company assessed the materiality of these errors on current and prior period consolidated financial statements in accordance with ASC 250. Based on this assessment, management concluded that the amounts are not material to any previously presented interim or annual financial statements. However, the aggregate impact of all adjustments would be material to results for the three months ended March 31, 2025 and as such, in order to correctly present these amounts management determined it was appropriate to revise all previously issued and impacted financial statements.

 

The following tables present the effect of these revisions for each of the applicable periods and impacted financial statements. The Company intends to correct these financial statements through revisions in subsequently filed quarterly and annual reports on Form 10-Q and Form 10-K where applicable. Individual quarters may not sum to year-to-date amounts due to rounding. The Company has also revised impacted amounts within the accompanying notes to the unaudited condensed consolidated financial statements, as applicable.

Revised Consolidated Statements of Operations

 

 

 

Year ended December 31, 2023

 

 

 

As reported

 

 

Adjustments

 

 

As revised

 

Cost of goods sold

$

 

4,772

 

$

 

4

 

$

 

4,776

 

Gross profit

$

 

1,306

 

$

 

(4

)

$

 

1,302

 

Selling, general and administrative expense

$

 

1,290

 

$

 

(4

)

$

 

1,286

 

Total other operating expenses

$

 

1,551

 

$

 

(4

)

$

 

1,547

 

 

 

 

Three months ended March 31, 2024

 

 

 

As reported

 

 

Adjustments

 

 

As revised

 

Net sales

$

 

1,350

 

$

 

12

 

$

 

1,362

 

Cost of goods sold

$

 

1,064

 

$

 

14

 

$

 

1,078

 

Gross profit

$

 

286

 

$

 

(2

)

$

 

284

 

Selling, general and administrative expense

$

 

142

 

$

 

(5

)

$

 

137

 

Total other operating expenses

$

 

174

 

$

 

(5

)

$

 

169

 

Income (loss) before income taxes

$

 

67

 

$

 

3

 

$

 

70

 

Provision for (benefit from) income taxes

$

 

15

 

$

 

1

 

$

 

16

 

Net income (loss)

$

 

52

 

$

 

2

 

$

 

54

 

Net income (loss) attributable to Chemours

$

 

52

 

$

 

2

 

$

 

54

 

Per share data

 

 

 

 

 

 

 

 

 

Basic earnings (loss) per share of common stock

$

 

0.35

 

$

 

0.01

 

$

 

0.36

 

Diluted earnings (loss) per share of common stock

$

 

0.34

 

$

 

0.02

 

$

 

0.36

 

 

 

 

Three months ended June 30, 2024

 

 

 

As reported

 

 

Adjustments

 

 

As revised

 

Net sales

$

 

1,538

 

$

 

16

 

$

 

1,554

 

Cost of goods sold

$

 

1,232

 

$

 

14

 

$

 

1,246

 

Gross profit

$

 

306

 

$

 

2

 

$

 

308

 

Selling, general and administrative expense

$

 

139

 

$

 

15

 

$

 

154

 

Total other operating expenses

$

 

168

 

$

 

15

 

$

 

183

 

Income (loss) before income taxes

$

 

82

 

$

 

(13

)

$

 

69

 

Provision for (benefit from) income taxes

$

 

12

 

$

 

(3

)

$

 

9

 

Net income (loss)

$

 

70

 

$

 

(10

)

$

 

60

 

Net income (loss) attributable to Chemours

$

 

70

 

$

 

(10

)

$

 

60

 

Per share data

 

 

 

 

 

 

 

 

 

Basic earnings (loss) per share of common stock

$

 

0.47

 

$

 

(0.07

)

$

 

0.40

 

Diluted earnings (loss) per share of common stock

$

 

0.46

 

$

 

(0.07

)

$

 

0.39

 

 

 

 

Six months ended June 30, 2024

 

 

 

As reported

 

 

Adjustments

 

 

As revised

 

Net sales

$

 

2,887

 

$

 

28

 

$

 

2,915

 

Cost of goods sold

$

 

2,294

 

$

 

29

 

$

 

2,323

 

Gross profit

$

 

593

 

$

 

(1

)

$

 

592

 

Selling, general and administrative expense

$

 

281

 

$

 

11

 

$

 

292

 

Total other operating expenses

$

 

341

 

$

 

11

 

$

 

352

 

Other income, net

$

 

2

 

$

 

1

 

$

 

3

 

Income (loss) before income taxes

$

 

149

 

$

 

(11

)

$

 

138

 

Provision for (benefit from) income taxes

$

 

28

 

$

 

(3

)

$

 

25

 

Net income (loss)

$

 

121

 

$

 

(8

)

$

 

113

 

Net income (loss) attributable to Chemours

$

 

121

 

$

 

(8

)

$

 

113

 

Per share data

 

 

 

 

 

 

 

 

 

Basic earnings (loss) per share of common stock

$

 

0.81

 

$

 

(0.05

)

$

 

0.76

 

Diluted earnings (loss) per share of common stock

$

 

0.81

 

$

 

(0.06

)

$

 

0.75

 

 

 

 

Three months ended September 30, 2024

 

 

 

As reported

 

 

Adjustments

 

 

As revised

 

Net sales

$

 

1,501

 

$

 

7

 

$

 

1,508

 

Cost of goods sold

$

 

1,215

 

$

 

7

 

$

 

1,222

 

Gross profit

$

 

286

 

$

 

—

 

$

 

286

 

Selling, general and administrative expense

$

 

135

 

$

 

2

 

$

 

137

 

Total other operating expenses

$

 

265

 

$

 

2

 

$

 

267

 

Interest expense

$

 

(69

)

$

 

1

 

$

 

(68

)

Other income, net

$

 

7

 

$

 

(1

)

$

 

6

 

Income (loss) before income taxes

$

 

(30

)

$

 

(2

)

$

 

(32

)

Provision for (benefit from) income taxes

$

 

(3

)

$

 

3

 

$

 

—

 

Net income (loss)

$

 

(27

)

$

 

(5

)

$

 

(32

)

Net income (loss) attributable to Chemours

$

 

(27

)

$

 

(5

)

$

 

(32

)

Per share data

 

 

 

 

 

 

 

 

 

Basic earnings (loss) per share of common stock

$

 

(0.18

)

$

 

(0.04

)

$

 

(0.22

)

Diluted earnings (loss) per share of common stock

$

 

(0.18

)

$

 

(0.04

)

$

 

(0.22

)

 

 

 

Nine months ended September 30, 2024

 

 

 

As reported

 

 

Adjustments

 

 

As revised

 

Net sales

$

 

4,388

 

$

 

35

 

$

 

4,423

 

Cost of goods sold

$

 

3,510

 

$

 

36

 

$

 

3,546

 

Gross profit

$

 

878

 

$

 

(1

)

$

 

877

 

Selling, general and administrative expense

$

 

416

 

$

 

12

 

$

 

428

 

Total other operating expenses

$

 

607

 

$

 

12

 

$

 

619

 

Interest expense

$

 

(197

)

$

 

1

 

$

 

(196

)

Income (loss) before income taxes

$

 

118

 

$

 

(12

)

$

 

106

 

Provision for (benefit from) income taxes

$

 

24

 

$

 

1

 

$

 

25

 

Net income (loss)

$

 

94

 

$

 

(13

)

$

 

81

 

Net income (loss) attributable to Chemours

$

 

94

 

$

 

(13

)

$

 

81

 

Per share data

 

 

 

 

 

 

 

 

 

Basic earnings (loss) per share of common stock

$

 

0.63

 

$

 

(0.09

)

$

 

0.54

 

Diluted earnings (loss) per share of common stock

$

 

0.63

 

$

 

(0.09

)

$

 

0.54

 

 

 

 

Year ended December 31, 2024

 

 

 

As reported

 

 

Adjustments

 

 

As revised

 

Cost of goods sold

$

 

4,631

 

$

 

9

 

$

 

4,640

 

Gross profit

$

 

1,151

 

$

 

(9

)

$

 

1,142

 

Selling, general and administrative expense

$

 

585

 

$

 

13

 

$

 

598

 

Total other operating expenses

$

 

810

 

$

 

13

 

$

 

823

 

Interest expense

$

 

(264

)

$

 

1

 

$

 

(263

)

Income (loss) before income taxes

$

 

127

 

$

 

(21

)

$

 

106

 

Provision for (benefit from) income taxes

$

 

41

 

$

 

(5

)

$

 

36

 

Net income (loss)

$

 

86

 

$

 

(16

)

$

 

70

 

Net income (loss) attributable to Chemours

$

 

86

 

$

 

(16

)

$

 

70

 

Per share data

 

 

 

 

 

 

 

 

 

Basic earnings (loss) per share of common stock

$

 

0.58

 

$

 

(0.11

)

$

 

0.47

 

Diluted earnings (loss) per share of common stock

$

 

0.57

 

$

 

(0.10

)

$

 

0.47

 

 

Revised Consolidated Statements of Comprehensive (Loss) Income

 

 

Three months ended March 31, 2024

 

 

 

As reported

 

 

Adjustments

 

 

As revised

 

Net income

$

 

52

 

$

 

2

 

$

 

54

 

Comprehensive income

$

 

52

 

$

 

2

 

$

 

54

 

Comprehensive income attributable to Chemours

$

 

52

 

$

 

2

 

$

 

54

 

 

 

 

Three months ended June 30, 2024

 

 

 

As reported

 

 

Adjustments

 

 

As revised

 

Net income

$

 

70

 

$

 

(10

)

$

 

60

 

Comprehensive loss

$

 

(3

)

$

 

(10

)

$

 

(13

)

Comprehensive loss attributable to Chemours

$

 

(3

)

$

 

(10

)

$

 

(13

)

 

 

 

Six months ended June 30, 2024

 

 

 

As reported

 

 

Adjustments

 

 

As revised

 

Net income

$

 

121

 

$

 

(8

)

$

 

113

 

Comprehensive income

$

 

48

 

$

 

(8

)

$

 

40

 

Comprehensive income attributable to Chemours

$

 

48

 

$

 

(8

)

$

 

40

 

 

 

 

Three months ended September 30, 2024

 

 

 

As reported

 

 

Adjustments

 

 

As revised

 

Net loss

$

 

(27

)

$

 

(5

)

$

 

(32

)

Comprehensive loss

$

 

(33

)

$

 

(5

)

$

 

(38

)

Comprehensive loss attributable to Chemours

$

 

(33

)

$

 

(5

)

$

 

(38

)

 

 

 

Nine months ended September 30, 2024

 

 

 

As reported

 

 

Adjustments

 

 

As revised

 

Net income

$

 

94

 

$

 

(13

)

$

 

81

 

Comprehensive income

$

 

15

 

$

 

(13

)

$

 

2

 

Comprehensive income attributable to Chemours

$

 

15

 

$

 

(13

)

$

 

2

 

 

 

 

Year ended December 31, 2024

 

 

 

As reported

 

 

Adjustments

 

 

As revised

 

Net income

$

 

86

 

$

 

(16

)

$

 

70

 

Comprehensive loss

$

 

(7

)

$

 

(16

)

$

 

(23

)

Comprehensive loss attributable to Chemours

$

 

(7

)

$

 

(16

)

$

 

(23

)

 

Revised Consolidated Balance Sheets

 

 

December 31, 2023

 

 

 

As reported

 

 

Adjustments

 

 

As revised

 

Accounts and notes receivable, net

$

 

610

 

$

 

12

 

$

 

622

 

Inventories

$

 

1,352

 

$

 

(3

)

$

 

1,349

 

Total current assets

$

 

3,835

 

$

 

9

 

$

 

3,844

 

Accumulated depreciation

$

 

(6,196

)

$

 

(9

)

$

 

(6,205

)

Property, plant and equipment, net

$

 

3,216

 

$

 

(9

)

$

 

3,207

 

Other assets

$

 

677

 

$

 

2

 

$

 

679

 

Total assets

$

 

8,251

 

$

 

2

 

$

 

8,253

 

Long-term debt, net

$

 

3,987

 

$

 

2

 

$

 

3,989

 

Other liabilities

$

 

328

 

$

 

1

 

$

 

329

 

Total liabilities

$

 

7,512

 

$

 

3

 

$

 

7,515

 

Retained earnings

$

 

1,782

 

$

 

(1

)

$

 

1,781

 

Total Chemours stockholders' equity

$

 

737

 

$

 

(1

)

$

 

736

 

Total equity

$

 

739

 

$

 

(1

)

$

 

738

 

Total liabilities and equity

$

 

8,251

 

$

 

2

 

$

 

8,253

 

 

 

 

March 31, 2024

 

 

 

As reported

 

 

Adjustments

 

 

As revised

 

Accounts and notes receivable, net

$

 

792

 

$

 

21

 

$

 

813

 

Inventories

$

 

1,391

 

$

 

(8

)

$

 

1,383

 

Total current assets

$

 

3,597

 

$

 

13

 

$

 

3,610

 

Accumulated depreciation

$

 

(6,260

)

$

 

(9

)

$

 

(6,269

)

Property, plant and equipment, net

$

 

3,209

 

$

 

(9

)

$

 

3,200

 

Other assets

$

 

650

 

$

 

1

 

$

 

651

 

Total assets

$

 

7,978

 

$

 

5

 

$

 

7,983

 

Accounts payable

$

 

963

 

$

 

1

 

$

 

964

 

Total current liabilities

$

 

2,231

 

$

 

1

 

$

 

2,232

 

Long-term debt, net

$

 

3,968

 

$

 

2

 

$

 

3,970

 

Other liabilities

$

 

331

 

$

 

1

 

$

 

332

 

Total liabilities

$

 

7,224

 

$

 

4

 

$

 

7,228

 

Retained earnings

$

 

1,797

 

$

 

1

 

$

 

1,798

 

Total Chemours stockholders' equity

$

 

752

 

$

 

1

 

$

 

753

 

Total equity

$

 

754

 

$

 

1

 

$

 

755

 

Total liabilities and equity

$

 

7,978

 

$

 

5

 

$

 

7,983

 

 

 

 

June 30, 2024

 

 

 

As reported

 

 

Adjustments

 

 

As revised

 

Accounts and notes receivable, net

$

 

896

 

$

 

10

 

$

 

906

 

Inventories

$

 

1,368

 

$

 

(9

)

$

 

1,359

 

Total current assets

$

 

2,937

 

$

 

1

 

$

 

2,938

 

Accumulated depreciation

$

 

(6,283

)

$

 

(8

)

$

 

(6,291

)

Property, plant and equipment, net

$

 

3,157

 

$

 

(8

)

$

 

3,149

 

Other assets

$

 

630

 

$

 

4

 

$

 

634

 

Total assets

$

 

7,249

 

$

 

(3

)

$

 

7,246

 

Accounts payable

$

 

938

 

$

 

3

 

$

 

941

 

Total current liabilities

$

 

1,557

 

$

 

3

 

$

 

1,560

 

Long-term debt, net

$

 

3,951

 

$

 

2

 

$

 

3,953

 

Other liabilities

$

 

327

 

$

 

1

 

$

 

328

 

Total liabilities

$

 

6,524

 

$

 

6

 

$

 

6,530

 

Retained earnings

$

 

1,828

 

$

 

(9

)

$

 

1,819

 

Total Chemours stockholders' equity

$

 

723

 

$

 

(9

)

$

 

714

 

Total equity

$

 

725

 

$

 

(9

)

$

 

716

 

Total liabilities and equity

$

 

7,249

 

$

 

(3

)

$

 

7,246

 

 

 

 

September 30, 2024

 

 

 

As reported

 

 

Adjustments

 

 

As revised

 

Inventories

$

 

1,438

 

$

 

(4

)

$

 

1,434

 

Total current assets

$

 

3,080

 

$

 

(4

)

$

 

3,076

 

Accumulated depreciation

$

 

(6,372

)

$

 

(3

)

$

 

(6,375

)

Property, plant and equipment, net

$

 

3,173

 

$

 

(3

)

$

 

3,170

 

Other assets

$

 

667

 

$

 

1

 

$

 

668

 

Total assets

$

 

7,463

 

$

 

(6

)

$

 

7,457

 

Accounts payable

$

 

1,069

 

$

 

9

 

$

 

1,078

 

Total current liabilities

$

 

1,777

 

$

 

9

 

$

 

1,786

 

Operating lease liabilities

$

 

196

 

$

 

(2

)

$

 

194

 

Other liabilities

$

 

354

 

$

 

1

 

$

 

355

 

Total liabilities

$

 

6,804

 

$

 

8

 

$

 

6,812

 

Retained earnings

$

 

1,763

 

$

 

(14

)

$

 

1,749

 

Total Chemours stockholders' equity

$

 

657

 

$

 

(14

)

$

 

643

 

Total equity

$

 

659

 

$

 

(14

)

$

 

645

 

Total liabilities and equity

$

 

7,463

 

$

 

(6

)

$

 

7,457

 

 

 

 

December 31, 2024

 

 

 

As reported

 

 

Adjustments

 

 

As revised

 

Inventories

$

 

1,472

 

$

 

(9

)

$

 

1,463

 

Total current assets

$

 

3,026

 

$

 

(9

)

$

 

3,017

 

Other assets

$

 

797

 

$

 

7

 

$

 

804

 

Total assets

$

 

7,515

 

$

 

(2

)

$

 

7,513

 

Accounts payable

$

 

1,142

 

$

 

14

 

$

 

1,156

 

Total current liabilities

$

 

1,803

 

$

 

14

 

$

 

1,817

 

Other liabilities

$

 

368

 

$

 

1

 

$

 

369

 

Total liabilities

$

 

6,910

 

$

 

15

 

$

 

6,925

 

Retained earnings

$

 

1,718

 

$

 

(17

)

$

 

1,701

 

Total Chemours stockholders' equity

$

 

604

 

$

 

(17

)

$

 

587

 

Total equity

$

 

605

 

$

 

(17

)

$

 

588

 

Total liabilities and equity

$

 

7,515

 

$

 

(2

)

$

 

7,513

 

 

Revised Consolidated Statements of Stockholders' Equity

 

 

Year ended December 31, 2023

 

 

 

As reported

 

 

Adjustments

 

 

As revised

 

Retained earnings at 1/1/2023

$

 

2,170

 

$

 

(1

)

$

 

2,169

 

Retained earnings at 12/31/2023

$

 

1,782

 

$

 

(1

)

$

 

1,781

 

 

 

 

Three months ended March 31, 2024

 

 

 

As reported

 

 

Adjustments

 

 

As revised

 

Retained earnings at 1/1/2024

$

 

1,782

 

$

 

(1

)

$

 

1,781

 

Net income

$

 

52

 

$

 

2

 

$

 

54

 

Retained earnings at 3/31/2024

$

 

1,797

 

$

 

1

 

$

 

1,798

 

 

 

 

Three months ended June 30, 2024

 

 

 

As reported

 

 

Adjustments

 

 

As revised

 

Retained earnings at 4/1/2024

$

 

1,797

 

$

 

1

 

$

 

1,798

 

Net income

$

 

70

 

$

 

(10

)

$

 

60

 

Retained earnings at 6/30/2024

$

 

1,828

 

$

 

(9

)

$

 

1,819

 

 

 

 

Six months ended June 30, 2024

 

 

 

As reported

 

 

Adjustments

 

 

As revised

 

Retained earnings at 1/1/2024

$

 

1,782

 

$

 

(1

)

$

 

1,781

 

Net income

$

 

121

 

$

 

(8

)

$

 

113

 

Retained earnings at 6/30/2024

$

 

1,828

 

$

 

(9

)

$

 

1,819

 

 

 

 

Three months ended September 30, 2024

 

 

 

As reported

 

 

Adjustments

 

 

As revised

 

Retained earnings at 7/1/2024

$

 

1,828

 

$

 

(9

)

$

 

1,819

 

Net loss

$

 

(27

)

$

 

(5

)

$

 

(32

)

Retained earnings at 9/30/2024

$

 

1,763

 

$

 

(14

)

$

 

1,749

 

 

 

 

Nine months ended September 30, 2024

 

 

 

As reported

 

 

Adjustments

 

 

As revised

 

Retained earnings at 1/1/2024

$

 

1,782

 

$

 

(1

)

$

 

1,781

 

Net income

$

 

94

 

$

 

(13

)

$

 

81

 

Retained earnings at 9/30/2024

$

 

1,763

 

$

 

(14

)

$

 

1,749

 

 

 

 

Year ended December 31, 2024

 

 

 

As reported

 

 

Adjustments

 

 

As revised

 

Retained earnings at 1/1/2024

$

 

1,782

 

$

 

(1

)

$

 

1,781

 

Net income

$

 

86

 

$

 

(16

)

$

 

70

 

Retained earnings at 12/31/2024

$

 

1,718

 

$

 

(17

)

$

 

1,701

 

 

Revised Consolidated Statements of Cash Flows

 

 

Year ended December 31, 2023

 

 

 

As reported

 

 

Adjustments

 

 

As revised

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

Depreciation and amortization

$

 

307

 

$

 

2

 

$

 

309

 

Decrease (increase) in operating assets:

 

 

 

 

 

 

 

 

 

Accounts and notes receivable, net

$

 

(10

)

$

 

(4

)

$

 

(14

)

Inventories and other current operating assets

$

 

58

 

$

 

3

 

$

 

61

 

(Decrease) increase in operating liabilities:

 

 

 

 

 

 

 

 

 

Accounts payable

$

 

(72

)

$

 

(2

)

$

 

(74

)

Other non-current operating liabilities

$

 

2

 

$

 

1

 

$

 

3

 

Cash provided by (used for) operating activities

$

 

556

 

$

 

—

 

$

 

556

 

 

 

 

Three Months Ended March 31, 2024

 

 

 

As reported

 

 

Adjustments

 

 

As revised

 

Net income

$

 

52

 

$

 

2

 

$

 

54

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

Deferred tax (benefit) provision

$

 

(1

)

$

 

1

 

$

 

—

 

Decrease (increase) in operating assets:

 

 

 

 

 

 

 

 

 

Accounts and notes receivable, net

$

 

(177

)

$

 

(9

)

$

 

(186

)

Inventories and other current operating assets

$

 

(34

)

$

 

5

 

$

 

(29

)

(Decrease) increase in operating liabilities:

 

 

 

 

 

 

 

 

 

Accounts payable

$

 

(157

)

$

 

1

 

$

 

(156

)

Cash provided by (used for) operating activities

$

 

(290

)

$

 

—

 

$

 

(290

)

 

 

 

Six Months Ended June 30, 2024

 

 

 

As reported

 

 

Adjustments

 

 

As revised

 

Net income

$

 

121

 

$

 

(8

)

$

 

113

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

Deferred tax (benefit) provision

$

 

(12

)

$

 

(3

)

$

 

(15

)

Decrease (increase) in operating assets:

 

 

 

 

 

 

 

 

 

Accounts and notes receivable, net

$

 

(289

)

$

 

2

 

$

 

(287

)

Inventories and other current operating assets

$

 

(15

)

$

 

6

 

$

 

(9

)

(Decrease) increase in operating liabilities:

 

 

 

 

 

 

 

 

 

Accounts payable

$

 

(178

)

$

 

3

 

$

 

(175

)

Cash provided by (used for) operating activities

$

 

(910

)

$

 

—

 

$

 

(910

)

 

 

 

Nine Months Ended September 30, 2024

 

 

 

As reported

 

 

Adjustments

 

 

As revised

 

Net income

$

 

94

 

$

 

(13

)

$

 

81

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

Depreciation and amortization

$

 

223

 

$

 

(5

)

$

 

218

 

Deferred tax (benefit) provision

$

 

(34

)

$

 

1

 

$

 

(33

)

Other operating charges and credits, net

$

 

(9

)

$

 

(3

)

$

 

(12

)

Decrease (increase) in operating assets:

 

 

 

 

 

 

 

 

 

Accounts and notes receivable, net

$

 

(348

)

$

 

12

 

$

 

(336

)

Inventories and other current operating assets

$

 

(91

)

$

 

1

 

$

 

(90

)

(Decrease) increase in operating liabilities:

 

 

 

 

 

 

 

 

 

Accounts payable

$

 

(95

)

$

 

9

 

$

 

(86

)

Other non-current operating liabilities

$

 

4

 

$

 

(2

)

$

 

2

 

Cash provided by (used for) operating activities

$

 

(771

)

$

 

—

 

$

 

(771

)

 

 

 

Year Ended December 31, 2024

 

 

 

As reported

 

 

Adjustments

 

 

As revised

 

Net income

$

 

86

 

$

 

(16

)

$

 

70

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

Depreciation and amortization

$

 

301

 

$

 

(9

)

$

 

292

 

Deferred tax (benefit) provision

$

 

(27

)

$

 

(5

)

$

 

(32

)

Decrease (increase) in operating assets:

 

 

 

 

 

 

 

 

 

Accounts and notes receivable, net

$

 

(152

)

$

 

13

 

$

 

(139

)

Inventories and other current operating assets

$

 

(146

)

$

 

6

 

$

 

(140

)

(Decrease) increase in operating liabilities:

 

 

 

 

 

 

 

 

 

Accounts payable

$

 

(9

)

$

 

13

 

$

 

4

 

Other non-current operating liabilities

$

 

13

 

$

 

(2

)

$

 

11

 

Cash provided by (used for) operating activities

$

 

(633

)

$

 

—

 

$

 

(633

)