CLAYTON, Mo., Oct. 31, 2016 /PRNewswire/ -- Olin Corporation (NYSE: OLN) announced today financial results for the third quarter ended September 30, 2016.

The third quarter 2016 reported net income was $17.5 million, or $0.11 per diluted share. Third quarter 2016 adjusted EBITDA of $221.9 million reflects depreciation and amortization expense of $135.3 million, restructuring charges of $5.2 million, and acquisition-related integration costs of $13.1 million. Adjusted net income from operations per share was $0.33 per diluted share, which excludes the aforementioned restructuring charges, acquisition-related integration costs and $40.4 million of step-up depreciation and amortization expense. Sales in the third quarter 2016 were $1,452.7 million.

John E. Fischer, President and Chief Executive Officer, said, "Third quarter results showed sequential improvement across all three segments from the second quarter. Despite higher natural gas and purchased ethylene costs in the third quarter, Chlor Alkali Products and Vinyls segment earnings improved as a result of higher caustic soda prices and higher volumes. We expect that the positive pricing trends in caustic soda will continue for the foreseeable future given improved caustic soda industry fundamentals. As a point of reference, if Olin's forecasted fourth quarter 2016 caustic soda price remains constant through 2017, the year-over-year improvement on a full year basis in adjusted EBITDA would be approximately $100 million.

"The Epoxy business remains on track with its long-term plan, as demonstrated by stronger segment earnings and volumes in the third quarter. Prices improved in the third quarter compared to the second quarter but were offset by higher raw materials costs. Winchester third quarter 2016 segment earnings increased sequentially and year-over-year driven by increased sales to all customer categories. Winchester continues to expect segment earnings for the full year 2016 that exceed 2015 levels. Finally, we expect $60 million of cost and operational synergy savings this year with additional savings to be realized over the next four to six quarters."

In the fourth quarter of 2016, Olin anticipates net income (loss) in the range of a $10 million net loss to $10 million net income, or $(0.05) to $0.05 per diluted share, and adjusted EBITDA to be in the $190 million to $220 million range.


    --  Chlor Alkali Products and Vinyls segment earnings are expected to be
        slightly lower than third quarter earnings, reflecting higher caustic
        soda pricing offset by normal seasonally lower volumes and higher
        natural gas and purchased ethylene costs.  Fourth quarter caustic soda
        pricing is expected to improve 7% to 10% sequentially from the third
        quarter;
    --  Epoxy segment earnings are expected to be similar sequentially as price
        increases and lower expenses for maintenance outages offset higher raw
        materials costs and seasonally weaker volumes;
    --  Normal seasonally weaker Winchester earnings are expected to decline
        compared to the third quarter; however, year-over-year fourth quarter
        results are expected to improve from 2015;
    --  Corporate and Other costs are expected to increase compared to the third
        quarter due to higher environmental costs and lower pension income;
    --  Pretax restructuring costs and acquisition-related integration costs are
        forecast to total approximately $20 million;
    --  Acquisition step-up depreciation and amortization expense is forecast to
        be approximately $40 million; and
    --  Net income forecast includes approximately $0.24 per diluted share of
        expected restructuring costs, acquisition-related integration costs and
        acquisition step-up depreciation and amortization expense.

As a result, Olin expects full year 2016 adjusted EBITDA to be in the range of $810 million to $840 million. The reduction in the full year adjusted EBITDA range from the previous guidance reflects the combined impact of higher natural gas and purchased ethylene costs on the third and fourth quarters and lower than expected third and fourth quarter Epoxy segment earnings.

SEGMENT REPORTING

Olin defines segment earnings as income (loss) before interest expense, interest income, other operating income (expense) and income taxes and include the earnings of non-consolidated affiliates in segment results consistent with management's monitoring of the operating segments.

Beginning in the fourth quarter of 2015, Olin modified its reportable segments to incorporate the acquisition of Dow's chlorine products businesses (the Acquired Business). Olin reports in three operating segments: Chlor Alkali Products and Vinyls, Epoxy and Winchester. The new reporting structure has been retrospectively applied to the financial results for all periods presented. The former Olin Chlor Alkali Products and Olin Chemical Distribution segments have been included in the new Chlor Alkali Products and Vinyls segment.

During 2016, Olin is providing sequential segment comparisons. Year-over-year segment comparisons for Chlor Alkali Products and Vinyls and Epoxy are not meaningful because Olin did not own the Acquired Business until October of 2015.

CHLOR ALKALI PRODUCTS AND VINYLS

Chlor Alkali Products and Vinyls sales for the third quarter 2016 were $779.4 million compared to $733.0 million in the second quarter 2016. Third quarter 2016 segment earnings of $53.7 million improved compared to $30.7 million in the second quarter 2016 primarily due to higher caustic soda pricing, increased caustic soda volumes, and decreased expenses for maintenance outages. This was partially offset by increased raw materials costs associated with purchased ethylene and natural gas pricing. Chlor Alkali Products and Vinyls third quarter 2016 results included depreciation and amortization expense of $106.3 million compared to $103.4 million in second quarter 2016.

EPOXY

Epoxy sales for the third quarter 2016 were $470.1 million compared to $450.0 million in the second quarter 2016. This increase in Epoxy sales is primarily due to higher volumes and increased prices. Third quarter 2016 segment earnings were $10.3 million compared to breakeven in the second quarter of 2016. The Epoxy segment earnings improvement is primarily due to an increase in volumes and a decrease of expenses for maintenance outages partially offset by increased raw materials costs associated with benzene and propylene pricing. Epoxy third quarter 2016 results included depreciation and amortization expense of $22.6 million compared to $23.0 million in second quarter 2016.

WINCHESTER

Winchester sales for the third quarter 2016 were $203.2 million compared to $181.0 million in the second quarter 2016. The increase is primarily due to increased shipments to commercial customers. Third quarter 2016 segment earnings were $36.0 million compared to $31.2 million in the second quarter 2016. The increase in segment earnings reflects higher commercial shipments, lower commodity and material costs and lower manufacturing and other costs. Winchester third quarter 2016 results included depreciation and amortization expense of $4.7 million compared to $4.5 million in second quarter 2016.

CORPORATE AND OTHER COSTS

Pension income included in the third quarter 2016 Corporate and Other segment was $15.4 million compared to $12.6 million in the second quarter of 2016.

Third quarter 2016 charges to income for environmental investigatory and remedial activities were $0.4 million compared to $2.4 million in the second quarter 2016. These charges relate primarily to remedial and investigatory activities associated with former waste sites and past operations of the legacy Olin businesses.

Other corporate and unallocated costs in the third quarter 2016 increased $4.3 million compared to the second quarter 2016, primarily due to higher legal and litigation costs partially offset by decreased management incentive compensation costs which includes mark-to-market adjustments on stock-based compensation expense.

DIVIDEND

On October 26, 2016, Olin's Board of Directors declared a dividend of $0.20 on each share of Olin common stock. The dividend is payable on December 9, 2016 to shareholders of record at the close of business on November 10, 2016. This will be the 360th consecutive quarterly dividend to be paid by the Company.

CONFERENCE CALL INFORMATION

Olin management will host a conference call to discuss third quarter 2016 earnings at 10:00 A.M. ET on Tuesday, November 1, 2016. The call, along with associated slides, which will be available one hour prior to the call, will be accessible via webcast through Olin's website, www.olin.com. An archived replay of the webcast will also be available on Olin's Investor Relations website beginning at 12:00 P.M. ET. A final transcript of the call will be posted the day following the event.

COMPANY DESCRIPTION

Olin Corporation is a leading vertically-integrated global manufacturer and distributor of chemical products and a leading U.S. manufacturer of ammunition. The chemical products produced include chlorine and caustic soda, vinyls, epoxies, chlorinated organics, bleach and hydrochloric acid. Winchester's principal manufacturing facilities produce and distribute sporting ammunition, law enforcement ammunition, reloading components, small caliber military ammunition and components, and industrial cartridges.

Visit www.olin.com for more information on Olin.

FORWARD-LOOKING STATEMENTS

This communication includes forward-looking statements. These statements relate to analyses and other information that are based on management's beliefs, certain assumptions made by management, forecasts of future results, and current expectations, estimates and projections about the markets and economy in which we and our various segments operate. These statements may include statements regarding the recent acquisition of the Acquired Business from The Dow Chemical Company (TDCC), the expected benefits and synergies of the transaction, and future opportunities for the combined company following the transaction. The statements contained in this communication that are not statements of historical fact may include forward-looking statements that involve a number of risks and uncertainties.

We have used the words "anticipate," "intend," "may," "expect," "believe," "should," "plan," "project," "estimate," "forecast," "optimistic," and variations of such words and similar expressions in this communication to identify such forward-looking statements. These statements are not guarantees of future performance and involve certain risks, uncertainties and assumptions, which are difficult to predict and many of which are beyond our control. Therefore, actual outcomes and results may differ materially from those matters expressed or implied in such forward-looking statements. We undertake no obligation to update publicly any forward-looking statements, whether as a result of future events, new information or otherwise. Relative to the dividend, the payment of cash dividends is subject to the discretion of our board of directors and will be determined in light of then-current conditions, including our earnings, our operations, our financial conditions, our capital requirements and other factors deemed relevant by our board of directors. In the future, our board of directors may change our dividend policy, including the frequency or amount of any dividend, in light of then-existing conditions.

The risks, uncertainties and assumptions involved in our forward-looking statements, many of which are discussed in more detail in our filings with the SEC, including without limitation the "Risk Factors" section of our Annual Report on Form 10-K for the year ended December 31, 2015, include, but are not limited to, the following:


    --  sensitivity to economic, business and market conditions in the United
        States and overseas, including economic instability or a downturn in the
        sectors served by us, such as ammunition, vinyls, urethanes, and pulp
        and paper, and the migration by United States customers to low-cost
        foreign locations;
    --  the cyclical nature of our operating results, particularly declines in
        average selling prices in the chlor alkali industry and the
        supply/demand balance for our products, including the impact of excess
        industry capacity or an imbalance in demand for our chlor alkali
        products;
    --  our substantial amount of indebtedness and significant debt service
        obligations;
    --  weak industry conditions could affect our ability to comply with the
        financial maintenance covenants in our senior credit facilities;
    --  the integration of the Acquired Business being more difficult,
        time-consuming or costly than expected;
    --  higher-than-expected raw material and energy, transportation, and/or
        logistics costs;
    --  our reliance on a limited number of suppliers for specified feedstock
        and services and our reliance on third-party transportation;
    --  economic and industry downturns that result in diminished product demand
        and excess manufacturing capacity in any of our segments and that, in
        many cases, result in lower selling prices and profits;
    --  new regulations or public policy changes regarding the transportation of
        hazardous chemicals and the security of chemical manufacturing
        facilities;
    --  changes in legislation or government regulations or policies;
    --  failure to control costs or to achieve targeted cost reductions;
    --  adverse conditions in the credit and capital markets, limiting or
        preventing our ability to borrow or raise capital;
    --  costs and other expenditures in excess of those projected for
        environmental investigation and remediation or other legal proceedings;
    --  unexpected litigation outcomes;
    --  complications resulting from our multiple enterprise resource planning
        (ERP) systems;
    --  the failure or an interruption of our information technology systems;
    --  the occurrence of unexpected manufacturing interruptions and outages,
        including those occurring as a result of labor disruptions and
        production hazards;
    --  the effects of any declines in global equity markets on asset values and
        any declines in interest rates used to value the liabilities in our
        pension plan;
    --  future funding obligations to our qualified defined benefit pension plan
        attributable to assumed pension liabilities;
    --  fluctuations in foreign currency exchange rates;
    --  failure to attract, retain and motivate key employees;
    --  our ability to provide the same types and levels of benefits, services
        and resources to the Acquired Business that historically have been
        provided by TDCC at the same cost;
    --  differences between the historical financial information of Olin and the
        Acquired Business and our future operating performance;
    --  the effect of any changes resulting from the transaction with TDCC in
        customer, supplier and other business relationships; and
    --  the effects of restrictions imposed on our business following the
        transaction with TDCC in order to avoid significant tax-related
        liabilities.

All of our forward-looking statements should be considered in light of these factors. In addition, other risks and uncertainties not presently known to us or that we consider immaterial could affect the accuracy of our forward-looking statements.

2016-20


    Olin Corporation

    Consolidated Statements of Operations(a)
    ---------------------------------------

                                                          Three Months Ended            Nine Months
                                                                                           Ended

                                                September 30,                June 30,   September 30,

    (In millions, except per share amounts)              2016                      2016            2016
    --------------------------------------               ----                      ----            ----


    Sales                                                          $1,452.7                   $1,364.0  $4,164.9

    Operating Expenses:

                                                      1,284.4                   1,236.9         3,696.7

         Cost of Goods Sold

                                                         82.0                      79.3           249.4

         Selling and Administration

                                                          5.2                       8.2           106.2

         Restructuring Charges (b)

                                                         13.1                      16.3            39.6

         Acquisition-related Costs (c)

    Other Operating (Expense) Income (d)                (0.2)                    (0.2)           10.5
    -----------------------------------                  ----                      ----            ----

                                                         67.8                      23.1            83.5

         Operating Income

    Earnings of Non-consolidated Affiliates               0.5                       0.4             1.1

    Interest Expense                                     47.5                      47.6           143.6

    Interest Income                                       0.5                       0.5             1.3
    ---------------                                       ---                       ---             ---

                                                         21.3                    (23.6)         (57.7)

         Income (Loss) before Taxes

    Income Tax Provision (Benefit)                        3.8                    (22.6)         (36.3)
    -----------------------------                         ---                     -----           -----

    Net Income (Loss)                                                 $17.5                     $(1.0)  $(21.4)
    ----------------                                                  -----                      -----    ------

    Net Income (Loss) Per Common Share:

                                                                      $0.11                    $(0.01)  $(0.13)

         Basic

         Diluted                                                      $0.11                    $(0.01)  $(0.13)

    Dividends Per Common Share                                        $0.20                      $0.20     $0.60
    --------------------------                                        -----                      -----     -----

    Average Common Shares Outstanding - Basic           165.2                     165.2           165.2
    -----------------------------------------

    Average Common Shares Outstanding - Diluted         166.5                     165.2           165.2
    -------------------------------------------         -----                     -----           -----


    (a)             Unaudited.

    (b)              Restructuring
                     charges for the
                     three months
                     ended September
                     30, 2016 and June
                     30, 2016 and for
                     the nine months
                     ended September
                     30, 2016 were
                     primarily
                     associated with
                     the closure of
                     433,000 tons of
                     chlor alkali
                     capacity across
                     three separate
                     Olin locations,
                     of which $76.6
                     million was non-
                     cash impairment
                     charges for
                     equipment and
                     facilities for
                     the nine months
                     ended September
                     30, 2016.

    (c)              Acquisition-
                     related costs for
                     the three months
                     ended September
                     30, 2016 and June
                     30, 2016 and for
                     the nine months
                     ended September
                     30, 2016 were
                     associated with
                     our acquisition
                     of the Acquired
                     Business.

    (d)              Other operating
                     (expense) income
                     for the nine
                     months ended
                     September 30,
                     2016 included an
                     $11.0 million
                     insurance
                     recovery for
                     property damage
                     and business
                     interruption
                     related to a 2008
                     Henderson, NV
                     chlor alkali
                     facility
                     incident.



    Olin Corporation

    Segment Information(a)



                                                                                                                                Three Months Ended           Nine Months
                                                                                                                                                                Ended

                                                                                                                      September 30,                June 30,  September 30,

    (In millions)                                                                                                           2016                      2016           2016
    ------------                                                                                                            ----                      ----           ----

    Sales:

                       Chlor Alkali Products and Vinyls                                                                                   $779.4                    $733.0  $2,216.7

                       Epoxy                                                                                                 470.1                     450.0        1,380.3

                       Winchester                                                                                            203.2                     181.0          567.9
                       ----------                                                                                            -----                     -----          -----

                       Total Sales                                                                                                      $1,452.7                  $1,364.0  $4,164.9
                       -----------                                                                                                      --------                  --------  --------

    Income (Loss) before Taxes:

                       Chlor Alkali Products and Vinyls                                                                                    $53.7                     $30.7    $152.5

                       Epoxy                                                                                                  10.3                         -          18.5

                       Winchester                                                                                             36.0                      31.2           95.9

                       Corporate/Other:

                            Pension Income (b)                                                                                15.4                      12.6           40.2

                            Environmental Expense                                                                            (0.4)                    (2.4)         (5.5)

                            Other Corporate and Unallocated Costs                                                           (28.2)                   (23.9)        (81.7)

                            Restructuring Charges (c)                                                                        (5.2)                    (8.2)       (106.2)

                            Acquisition-related Costs (d)                                                                   (13.1)                   (16.3)        (39.6)

                       Other Operating (Expense) Income (e)                                                                  (0.2)                    (0.2)          10.5

                       Interest Expense                                                                                     (47.5)                   (47.6)       (143.6)

                       Interest Income                                                                                         0.5                       0.5            1.3

                       Income (Loss) before Taxes                                                                                          $21.3                   $(23.6)  $(57.7)
                       --------------------------                                                                                          -----                    ------    ------

    (a)                Unaudited.

    (b)                 The service cost and the amortization of prior service cost components of pension expense
                        related to the employees of the operating segments are allocated to the operating segments
                        based on their respective estimated census data.  All other components of pension costs are
                        included in Corporate/Other and include items such as the expected return on plan assets,
                        interest cost and recognized actuarial gains and losses.

    (c)                 Restructuring charges for the three months ended September 30, 2016 and June 30, 2016 and for
                        the nine months ended September 30, 2016 were primarily associated with the closure of
                        433,000 tons of chlor alkali capacity across three separate Olin locations, of which $76.6
                        million was non-cash impairment charges for equipment and facilities for the nine months
                        ended September 30, 2016.

    (d)                 Acquisition-related costs for the three months ended September 30, 2016 and June 30, 2016
                        and for the nine months ended September 30, 2016 were associated with our acquisition of the
                        Acquired Business.

    (e)                 Other operating (expense) income for the nine months ended September 30, 2016 included an
                        $11.0 million insurance recovery for property damage and business interruption related to a
                        2008 Henderson, NV chlor alkali facility incident.



    Olin Corporation

    Consolidated Balance Sheets (a)


                                                                                         September 30,          December 31,

    (In millions, except per share data)                                                                   2016                  2015
    -----------------------------------                                                                    ----                  ----


    Assets:

      Cash & Cash Equivalents                                                                            $127.0                $392.0

      Accounts Receivable, Net                                                                            744.1                 783.4

      Income Taxes Receivable                                                                              49.0                  32.9

      Inventories                                                                                         617.0                 685.2

      Other Current Assets                                                                                 16.1                  39.9
      --------------------                                                                                 ----                  ----

        Total Current Assets                                                                            1,553.2               1,933.4

      Property, Plant and Equipment

         (Less Accumulated Depreciation of $1,788.6 and $1,499.4)                                       3,713.9               3,953.4

      Deferred Income Taxes                                                                               112.2                  95.9

      Other Assets                                                                                        640.3                 454.6

      Intangibles, Net                                                                                    653.8                 677.5

      Goodwill                                                                                          2,119.4               2,174.1
      --------

    Total Assets                                                                                       $8,792.8              $9,288.9
    ------------                                                                                       --------              --------


    Liabilities and Shareholders' Equity:

      Current Installments of Long-term Debt                                                              $80.3                $205.0

      Accounts Payable                                                                                    509.7                 608.2

      Income Taxes Payable                                                                                 13.3                   4.9

      Accrued Liabilities                                                                                 291.5                 328.1
      -------------------                                                                                 -----                 -----

        Total Current Liabilities                                                                         894.8               1,146.2

      Long-term Debt                                                                                    3,597.5               3,643.8

      Accrued Pension Liability                                                                           597.7                 648.9

      Deferred Income Taxes                                                                             1,036.6               1,095.2

      Other Liabilities                                                                                   335.5                 336.0
      -----------------                                                                                   -----                 -----

    Total Liabilities                                                                                   6,462.1               6,870.1
    -----------------                                                                                   -------               -------

    Commitments and Contingencies

    Shareholders' Equity:

          Common Stock, Par Value $1 Per Share, Authorized 240.0 Shares (240.0 in 2015):

              Issued and Outstanding  165.3 Shares (165.1 in 2015)                                        165.3                 165.1

          Additional Paid-in Capital                                                                    2,242.8               2,236.4

          Accumulated Other Comprehensive Loss                                                          (466.7)              (492.5)

          Retained Earnings                                                                               389.3                 509.8

    Total Shareholders' Equity                                                                          2,330.7               2,418.8
    --------------------------                                                                          -------               -------

    Total Liabilities and Shareholders' Equity                                                         $8,792.8              $9,288.9
    ------------------------------------------                                                         --------              --------


    (a) Unaudited.



    Olin Corporation

    Consolidated Statements of Cash Flows(a)


                                                                           Nine Months Ended

    (In millions)                                                         September 30, 2016
    ------------                                                          ------------------

    Operating Activities:

    Net Loss                                                                                 $(21.4)

    Earnings of Non-consolidated Affiliates                                                    (1.1)

    Losses on Disposition of Property, Plant and Equipment                                       0.6

    Stock-Based Compensation                                                                     6.1

    Depreciation and Amortization                                                              397.4

    Deferred Income Taxes                                                                     (34.8)

    Write-off of Equipment and Facility Included in Restructuring Charges                       76.6

    Qualified Pension Plan Contributions                                                       (7.1)

    Qualified Pension Plan Income                                                             (27.8)

    Changes in:

           Receivables                                                                          18.2

           Income Taxes Receivable/Payable                                                     (7.8)

           Inventories                                                                          46.1

           Other Current Assets                                                                 22.7

           Accounts Payable and Accrued Liabilities                                           (54.1)

           Other Assets                                                                          0.5

           Other Noncurrent Liabilities                                                        (7.5)

    Other Operating Activities                                                                   0.5
    --------------------------                                                                   ---

           Net Operating Activities                                                            407.1
           ------------------------                                                            -----

    Investing Activities:

    Capital Expenditures                                                                     (199.4)

    Business Acquired in Purchase Transaction, Net of Cash Acquired                           (69.5)

    Payments under Long-term Supply Contract                                                 (175.7)

    Proceeds from Sale/Leaseback of Equipment                                                   40.4

    Proceeds from Disposition of Property, Plant and Equipment                                   0.4

    Proceeds from Disposition of Affiliated Companies                                            6.6
    -------------------------------------------------                                            ---

           Net Investing Activities                                                          (397.2)
           ------------------------                                                           ------

    Financing Activities:

    Long-term Debt Repayments                                                                (176.1)

    Stock Options Exercised                                                                      0.4

    Dividends Paid                                                                            (99.1)

    Debt Issuance Costs                                                                        (0.8)

           Net Financing Activities                                                          (275.6)
           ------------------------                                                           ------

    Net Decrease in Cash and Cash Equivalents                                                (265.7)

    Effect of Exchange Rate Changes on Cash and Cash Equivalents                                 0.7

    Cash and Cash Equivalents, Beginning of Year                                               392.0
    --------------------------------------------                                               -----

    Cash and Cash Equivalents, End of Period                                                  $127.0
    ----------------------------------------                                                  ------


    (a) Unaudited.



    Olin Corporation

    Non-GAAP Financial Measures(a)


    Olin's definition of Adjusted EBITDA
     (Earnings before interest, taxes,
     depreciation, and amortization) is net
     income (loss) plus an add-back for
     depreciation and amortization, interest
     expense (income), income tax expense
     (benefit), other expense (income),
     restructuring charges, acquisition-
     related costs and certain other non-
     recurring items.  Adjusted EBITDA is a
     non-GAAP financial measure.  Management
     believes that this measure is meaningful
     to investors as a supplemental financial
     measure to assess the financial
     performance of our assets without regard
     to financing methods, capital structures,
     taxes, or historical cost basis.  The use
     of non-GAAP financial measures is not
     intended to replace any measures of
     performance determined in accordance with
     GAAP and Adjusted EBITDA presented may
     not be comparable to similarly titled
     measures of other companies.
     Reconciliation of forward-looking non-
     GAAP financial measures to the most
     directly comparable GAAP financial
     measures are omitted from this release
     because Olin is unable to provide such
     reconciliations without the use of
     unreasonable efforts.  This inability
     results from the inherent difficulty in
     forecasting generally and quantifying
     certain projected amounts that are
     necessary for such reconciliations.  In
     particular, sufficient information is not
     available to calculate certain
     adjustments required for such
     reconciliations, including interest
     expense (income), income tax expense
     (benefit), other expense (income),
     restructuring charges, and acquisition-
     related costs.  Because of our inability
     to calculate such adjustments, forward-
     looking net income guidance is also
     omitted from this release.  We expect
     these adjustments to have a potentially
     significant impact on our future GAAP
     financial results.



                                                                                                                       Three Months Ended           Nine Months
                                                                                                                                                       Ended

                                                                                                                          September 30,               June 30,            September 30,

    (In millions)                                                                                                                              2016                  2016                      2016
    ------------                                                                                                                               ----                  ----                      ----


    Reconciliation of Net Income (Loss) to Adjusted EBITDA:

    Net Income (Loss)                                                                                                                      $17.5                $(1.0)                  $(21.4)

                               Add Back:

                               Interest Expense                                                                                               47.5                  47.6                     143.6

                               Interest Income                                                                                               (0.5)                (0.5)                    (1.3)

                               Income Tax Provision (Benefit)                                                                                  3.8                (22.6)                   (36.3)

                               Depreciation and Amortization                                                                                 135.3                 132.4                     397.4
                               -----------------------------                                                                                 -----                 -----                     -----

    EBITDA                                                                                                                                 203.6                 155.9                     482.0

                               Add Back:

                               Restructuring Charges (b)                                                                                       5.2                   8.2                     106.2

                               Acquisition-related Costs (c)                                                                                  13.1                  16.3                      39.6

                               Certain Non-recurring Items (d)                                                                                   -                    -                   (11.0)

    Adjusted EBITDA                                                                                                                       $221.9                $180.4                    $616.8
    ---------------                                                                                                                       ------                ------                    ------


    (a)                        Unaudited.

    (b)                         Restructuring charges for the three months ended September 30, 2016 and June 30, 2016
                                and for the nine months ended September 30, 2016 were primarily associated with the
                                closure of 433,000 tons of chlor alkali capacity across three separate Olin locations,
                                of which $76.6 million was non-cash impairment charges for equipment and facilities
                                for the nine months ended September 30, 2016.

    (c)                         Acquisition-related costs for the three months ended September 30, 2016 and June 30,
                                2016 and for the nine months ended September 30, 2016 were associated with our
                                acquisition of the Acquired Business.

    (d)                         Certain non-recurring items for the nine months ended September 30, 2016 included an
                                $11.0 million insurance recovery for property damage and business interruption related
                                to a 2008 Henderson, NV chlor alkali facility incident.



    Olin Corporation

    Non-GAAP Financial Measures(a)


    Olin's definition of adjusted net income (loss) from operations per share is net income (loss) per share plus a per dilutive share add-back for step-up depreciation and amortization recorded in conjunction with
     the Acquired Business, restructuring charges, acquisition-related costs, certain other non-recurring items and the tax impact of the aforementioned adjustments.  Adjusted net income (loss) from operations per
     share is a non-GAAP financial measure excluding certain items that we do not consider part of ongoing operations.  Management believes that this supplemental financial measure is meaningful to investors as a
     financial performance metric which is useful to investors for comparative purposes. The use of non-GAAP financial measures is not intended to replace any measures of performance determined in accordance with
     GAAP and adjusted net income (loss) from operations per share presented may not be comparable to similarly titled measures of other companies.


                                                                                                                                                Three Months Ended                    Nine Months
                                                                                                                                                                                          Ended

                                                                                                                                             September 30,                 June 30,    September 30,

                                                                                                                                                                    2016         2016             2016
                                                                                                                                                                    ----         ----             ----


    Reconciliation of Net Income (Loss) Per Share to Adjusted Net Income from Operations Per Share:

    Net Income (Loss) Per Share                                                                                                                                                $0.11                    $(0.01)        $(0.13)

                                                                                                                               Add Back:

                                                                                                                               Restructuring Charges (b)                        0.03             0.05       0.64

                                                                                                                               Acquisition-related Costs (c)                    0.08             0.10       0.24

                                                                                                                               Certain Non-recurring Items (d)                     -               -    (0.07)

                                                                                                                               Step-Up Depreciation and Amortization (e)        0.24             0.26       0.73

                                                                                                                               Income Tax Impact (f)                          (0.13)          (0.16)    (0.58)

    Adjusted Net Income from Operations Per Share                                                                                                                              $0.33                      $0.24           $0.83
    ---------------------------------------------                                                                                                                              -----                      -----           -----


    (a)                                                                                                                        Unaudited.

    (b)                                                                                                                         Restructuring charges for the three months ended September 30, 2016 and June 30, 2016
                                                                                                                                and for the nine months ended September 30, 2016 were primarily associated with the
                                                                                                                                closure of 433,000 tons of chlor alkali capacity across three separate Olin
                                                                                                                                locations, of which $76.6 million was non-cash impairment charges for equipment and
                                                                                                                                facilities for the nine months ended September 30, 2016.

    (c)                                                                                                                         Acquisition-related costs for the three months ended September 30, 2016 and June 30,
                                                                                                                                2016 and for the nine months ended September 30, 2016 were associated with our
                                                                                                                                acquisition of the Acquired Business.

    (d)                                                                                                                         Certain non-recurring items for the nine months ended September 30, 2016 included an
                                                                                                                                $11.0 million insurance recovery for property damage and business interruption
                                                                                                                                related to a 2008 Henderson, NV chlor alkali facility incident.

    (e)                                                                                                                         Step-up depreciation and amortization for the three months ended September 30, 2016
                                                                                                                                and June 30, 2016 and for the nine months ended September 30, 2016 was associated
                                                                                                                                with the increase to fair value of property, plant and equipment, acquired intangible
                                                                                                                                assets and long-term supply contracts at the acquisition date related to the
                                                                                                                                purchase accounting of the Acquired Business.

    (f)                                                                                                                         The effective tax rate on the pretax adjustments from net income (loss) per share to
                                                                                                                                adjusted net income from operations per share is approximately 37% for the three
                                                                                                                                months ended September 30, 2016 and June 30, 2016 and for the nine months ended
                                                                                                                                September 30, 2016.

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/olin-announces-third-quarter-2016-earnings-300354381.html

SOURCE Olin Corporation