Attached files

file filename
8-K - PRAXAIR, INC. 8-K - PRAXAIR INCa50043412.htm

Exhibit 99.1

Praxair Reports Third-Quarter 2011 Results

  • Sales of $2.9 billion, 14% above prior-year quarter
  • Diluted EPS of $1.40, up 16%
  • Strong pipeline of growth projects in energy and emerging economies
  • Full-year 2011 diluted EPS guidance of $5.40 – $5.45. Fourth-quarter diluted EPS guidance of $1.33 – $1.38

DANBURY, Conn.--(BUSINESS WIRE)--October 26, 2011--Praxair, Inc. (NYSE: PX) reported third-quarter net income and diluted earnings per share of $429 million and $1.40, 14% and 16% above the prior-year quarter, respectively.

Third-quarter sales were $2,896 million, 14% above the previous-year quarter. Sales increased across all geographic regions with strong growth from manufacturing, metals, energy and chemicals markets. Sales rose 1% sequentially from the second quarter due primarily to higher volumes.

Operating profit in the third quarter was $632 million, up 15% from the prior-year quarter, reflecting higher volumes and prices combined with cost savings from productivity programs.

The company generated strong cash flow from operations in the quarter of $732 million. Operating cash flow funded $458 million of capital expenditures, primarily for new production plants under long-term contracts with customers. The company paid dividends of $150 million and purchased $251 million of stock, net of issuances. The after-tax return-on-capital ratio and return on equity for the quarter both increased, to 14.8% and 28.3%, respectively.*

Commenting on the business outlook, Chairman and Chief Executive Officer Steve Angel said, “We are continuing to see solid growth in all geographies with the exception of Europe. Proposal activity remains at healthy levels and our backlog of large customer projects under construction is at a record $2.7 billion, 25% above 2010 levels. Most importantly, we remain confident in our ability to bring growth to the bottom line through our commitment to productivity and flawless execution.”

For the fourth quarter of 2011, Praxair expects diluted earnings per share in the range of $1.33 to $1.38. This guidance anticipates a headwind from weaker overseas currencies of about 5 cents relative to the third quarter of 2011.

For the full year of 2011, Praxair expects sales in the area of $11.2 billion and diluted earnings per share in the range of $5.40 to $5.45. Excluding the fourth-quarter currency headwinds, this guidance remains at the upper end of prior guidance. Full-year capital expenditures are expected to be approximately $1.8 billion, and the effective tax rate is forecasted to be about 28%.

Following is additional detail on third-quarter 2011 results by segment.

In North America, third-quarter sales were $1,427 million, up 11% from the prior-year quarter, primarily due to organic growth. Sales growth was strongest to manufacturing, energy, chemicals and metals markets. Operating profit of $350 million grew 11% from the prior year due primarily to higher volumes, price and productivity.


In Europe, third-quarter sales were $358 million, up 11% from the prior year, primarily due to positive currency effects. Operating profit increased 10% from the prior-year quarter to $65 million due to positive currency effects slightly offset by continued margin pressures.

In South America, third-quarter sales of $607 million grew 20% versus the prior-year quarter. Excluding currency effects, sales grew 14% due primarily to higher on-site, merchant and packaged-gas sales to manufacturing, metals and food and beverage markets. Operating profit was $140 million, 20% above the prior-year quarter, due to higher volumes, price, productivity and currency effects.

Sales in Asia were $341 million in the quarter, up 19% from the prior year driven by strong growth in China, India, Korea and Thailand. Sales growth came from metals, electronics and chemical customers. Operating profit was $51 million, 34% above the prior-year quarter, due primarily to higher volumes, price and productivity.

Praxair Surface Technologies had third-quarter sales of $163 million, up 16% from the prior-year quarter. Sales growth came primarily from higher volumes of coatings to energy markets. Operating profit of $26 million in the quarter was 13% above the prior-year period due primarily to higher volumes.

Praxair is the largest industrial gases company in North and South America, and one of the largest worldwide. The company produces, sells and distributes atmospheric and process gases, and high-performance surface coatings. Praxair products, services and technologies are making our planet more productive by bringing efficiency and environmental benefits to a wide variety of industries, including aerospace, chemicals, food and beverage, electronics, energy, healthcare, manufacturing, metals and others. More information on Praxair is available at www.praxair.com.

*See the attachments for calculations of non-GAAP measures

Attachments: Statements of Income, Balance Sheets, Statements of Cash Flows, Segment Information, Quarterly Financial Summary, and Appendix: Non-GAAP Measures.

A teleconference on Praxair’s third-quarter results is being held this morning, October 26, 2011, at 11:00 am Eastern Time. The number is (617) 801-9713 -- Passcode: 82506832. The call also is available as a web cast at www.praxair.com/investors. Materials to be used in the teleconference are also available.

This document contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. These statements are based on management’s reasonable expectations and assumptions as of the date the statements are made but involve risks and uncertainties. These risks and uncertainties include, without limitation: the performance of stock markets generally; developments in worldwide and national economies and other international events and circumstances; changes in foreign currencies and in interest rates; the cost and availability of electric power, natural gas and other raw materials; the ability to achieve price increases to offset cost increases; catastrophic events including natural disasters, epidemics and acts of war and terrorism; the ability to attract, hire, and retain qualified personnel; the impact of changes in financial accounting standards; the impact of changes in pension plan liabilities; the impact of tax, environmental, healthcare and other legislation and government regulation in jurisdictions in which the company operates; the cost and outcomes of investigations, litigation and regulatory proceedings; continued timely development and market acceptance of new products and applications; the impact of competitive products and pricing; future financial and operating performance of major customers and industries served; and the effectiveness and speed of integrating new acquisitions into the business. These risks and uncertainties may cause actual future results or circumstances to differ materially from the projections or estimates contained in the forward-looking statements. The company assumes no obligation to update or provide revisions to any forward-looking statement in response to changing circumstances. The above listed risks and uncertainties are further described in Item 1A (Risk Factors) in the company’s Form 10-K and 10-Q reports filed with the SEC which should be reviewed carefully. Please consider the company’s forward-looking statements in light of those risks.


           
PRAXAIR, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(Millions of dollars, except per share data)
(UNAUDITED)
 
Quarter Ended Year to Date
September 30, September 30,
  2011     2010     2011     2010  
 
SALES (a) $ 2,896 $ 2,538 $ 8,456 $ 7,493
Cost of sales 1,684 1,444 4,860 4,262
Selling, general and administrative 307 299 924 895
Depreciation and amortization 256 227 754 685
Research and development 22 19 67 56
Venezuela currency devaluation (b) - - - 27
Other income (expense) - net   5     2     (1 )   9  
OPERATING PROFIT 632 551 1,850 1,577
Interest expense - net   36     29     107     90  
INCOME BEFORE INCOME TAXES AND EQUITY INVESTMENTS 596 522 1,743 1,487
Income taxes (b)   166     146     485     422  
INCOME BEFORE EQUITY INVESTMENTS 430 376 1,258 1,065
Income from equity investments   13     12     33     27  
NET INCOME (INCLUDING NONCONTROLLING INTERESTS) 443 388 1,291 1,092
Less: noncontrolling interests   (14 )   (11 )   (39 )   (30 )
NET INCOME - PRAXAIR, INC. (b) $ 429   $ 377   $ 1,252   $ 1,062  
 
PER SHARE DATA - PRAXAIR, INC. SHAREHOLDERS
 
Basic earnings per share $ 1.42 $ 1.22 $ 4.13 $ 3.46
 
Diluted earnings per share (b) $ 1.40 $ 1.21 $ 4.07 $ 3.41
 
Cash dividends $ 0.50 $ 0.45 $ 1.50 $ 1.35
 
WEIGHTED AVERAGE SHARES OUTSTANDING
Basic shares outstanding (000's) 301,594 307,127 303,125 306,915
Diluted shares outstanding (000's) 305,623 311,608 307,581 311,424
 
(a)   Sales for the 2011 quarter and year-to-date periods increased $38 million and $91 million, respectively, due to higher cost pass-through, with minimal impact on operating profit compared to 2010. Sales for the quarter and year-to-date periods increased $119 million and $294 million, respectively, due to currency effects versus 2010.
 
(b) The 2010 year-to-date period includes a first quarter charge of $27 million ($26 million after-tax, or $0.08 per diluted share), related to the Venezuela currency devaluation. See appendix for non-GAAP measures which exclude the impact of this charge.

       
PRAXAIR, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(Millions of dollars)
(UNAUDITED)
 
September 30, December 31,
  2011   2010
ASSETS
Cash and cash equivalents $ 125 $ 39
Accounts receivable - net 1,860 1,664
Inventories 445 399
Prepaid and other current assets   274   276
TOTAL CURRENT ASSETS 2,704 2,378
 
Property, plant and equipment - net 9,754 9,532
Goodwill 2,043 2,066
Other intangibles - net 132 132
Other long-term assets   1,269   1,166
TOTAL ASSETS $ 15,902 $ 15,274
 
LIABILITIES AND EQUITY
Accounts payable $ 855 $ 830
Short-term debt 477 370
Current portion of long-term debt 24 32
Other current liabilities   813   878
TOTAL CURRENT LIABILITIES 2,169 2,110
 
Long-term debt 5,809 5,155
Other long-term liabilities   1,803   1,864
TOTAL LIABILITIES 9,781 9,129
 
EQUITY
Praxair, Inc. shareholders' equity 5,753 5,792
Noncontrolling interests   368   353
TOTAL EQUITY   6,121   6,145
TOTAL LIABILITIES AND EQUITY $ 15,902 $ 15,274
 

         
PRAXAIR, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Millions of dollars)
(UNAUDITED)
 
Quarter Ended Year to Date
September 30, September 30,
  2011     2010     2011     2010  
OPERATIONS
Net income - Praxair, Inc. $ 429 $ 377 $ 1,252 $ 1,062
Noncontrolling interests   14     11     39     30  
Net income (including noncontrolling interests) 443 388 1,291 1,092
 
Adjustments to reconcile net income to net cash provided
by operating activities:
Venezuela currency devaluation, net of payments - pre-tax - (1 ) - 23
Deferred income taxes (49 ) 11 33 111
Depreciation and amortization 256 227 754 685
Accounts receivable 65 (91 ) (202 ) (139 )
Inventory 7 (30 ) (43 ) (27 )
Payables and accruals 105 89 (48 ) 61
Pension contributions (2 ) (3 ) (87 ) (117 )
Other   (93 )   6     (34 )   (74 )
Net cash provided by operating activities   732     596     1,664     1,615  
 
INVESTING
Capital expenditures (458 ) (324 ) (1,225 ) (937 )
Acquisitions, net of cash acquired (19 ) (114 ) (99 ) (134 )
Divestitures and asset sales   3     23     40     44  
Net cash used for investing activities   (474 )   (415 )   (1,284 )   (1,027 )
 
FINANCING
Debt increase (decrease) - net 204 8 725 (19 )
Issuances of common stock 22 79 164 134
Purchases of common stock (273 ) (133 ) (758 ) (273 )
Cash dividends - Praxair, Inc. shareholders (150 ) (139 ) (453 ) (414 )
Excess tax benefit on stock option exercises 6 25 47 38
Noncontrolling interest transactions and other   (3 )   (6 )   (4 )   (17 )
Net cash provided by (used for) financing activities (194 ) (166 ) (279 ) (551 )
 
Effect of exchange rate changes on cash and
cash equivalents   (19 )   8     (15 )   (11 )
 
Change in cash and cash equivalents 45 23 86 26
Cash and cash equivalents, beginning-of-period   80     48     39     45  
 
Cash and cash equivalents, end-of-period $ 125   $ 71   $ 125   $ 71  
 

             
PRAXAIR, INC. AND SUBSIDIARIES
SEGMENT INFORMATION
(Millions of dollars)
(UNAUDITED)
 
Quarter Ended Year to Date
September 30, September 30,
  2011   2010   2011   2010  
SALES
North America (a) $ 1,427 $ 1,282 $ 4,132 $ 3,801
Europe (b) 358 322 1,068 995
South America (c) 607 506 1,776 1,454
Asia (d) 341 287 992 825
Surface Technologies (e)   163   141   488     418  
Total sales $ 2,896 $ 2,538 $ 8,456   $ 7,493  
 
OPERATING PROFIT
North America (a) $ 350 $ 314 1,008 885
Europe (b) 65 59 199 199
South America (c) 140 117 412 340
Asia (d) 51 38 153 116
Surface Technologies (e)   26   23   78   64  
Segment operating profit 632 551 1,850 1,604
Venezuela currency devaluation   -   -   -     (27 )
Total operating profit $ 632 $ 551 $ 1,850   $ 1,577  
 
(a)   North American 2011 sales for the quarter and year-to-date periods increased $22 million and $40 million, respectively, due to higher cost pass-through, with minimal impact on operating profit compared to 2010. Sales for the quarter and year-to-date periods increased $26 million and $71 million, respectively, due to currency effects versus 2010.
(b) European 2011 sales for the quarter and year-to-date periods increased $4 million and $5 million, respectively, due to cost pass-through, with minimal impact on operating profit compared to 2010. Sales for the quarter and year-to-date periods increased $41 million and $63 million, respectively, due to currency effects versus 2010.
(c) South American 2011 sales for the quarter and year-to-date periods increased $6 million and $19 million, respectively, due to higher cost pass-through, with minimal impact on operating profit compared to 2010. Sales for the quarter and year-to-date periods increased $30 million and $113 million, respectively, due to currency effects versus 2010.
(d) Asian 2011 sales for the quarter and year-to-date periods increased $3 million and $21 million, respectively, due to higher cost pass-through, with minimal impact on operating profit compared to 2010. Sales for the quarter and year-to-date periods increased $14 million and $31 million, respectively, due to currency effects versus 2010.
(e)

Surface Technologies 2011 sales for the quarter and year-to-date periods increased $3 million and $6 million, respectively, due to higher cost pass-through, with minimal impact on operating profit compared to 2010. Sales for the quarter and year-to-date periods increased $8 million and $16 million, respectively due to currency effects versus 2010.


                 
PRAXAIR, INC. AND SUBSIDIARIES
QUARTERLY FINANCIAL SUMMARY
(Millions of dollars, except per share data)
(UNAUDITED)
 

2011

2010
Q3 Q2 Q1 Q4 (b) Q3 Q2 Q1 (b)
FROM THE INCOME STATEMENT
Sales $ 2,896 $ 2,858 $ 2,702 $ 2,623 $ 2,538 $ 2,527 $ 2,428
Cost of sales 1,684 1,640 1,536 1,492 1,444 1,437 1,381
Selling, general and administrative 307 309 308 301 299 302 294
Depreciation and amortization 256 254 244 240 227 230 228
Research and development 22 23 22 23 19 19 18
U.S. Homecare divestiture and Venezuela devaluation - - - 58 - - 27
Other income (expenses) – net   5       (5 )     (1 )   (4 )     2       8       (1 )
Operating profit 632 627 591 505 551 547 479
Interest expense - net 36 36 35 28 29 29 32
Income taxes 166 163 156 346 146 145 131
Income from equity investments   13       11       9     11       12       8       7  
Net income (including noncontrolling interests) 443 439 409 142 388 381 323
Less: noncontrolling interests   (14 )   (14 )   (11 )   (9 )   (11 )   (10 )   (9 )
Net income - Praxair, Inc. $ 429     $ 425     $ 398   $ 133     $ 377     $ 371     $ 314  
 
PER SHARE DATA - PRAXAIR, INC. SHAREHOLDERS
Diluted earnings per share $ 1.40 $ 1.38 $ 1.29 $ 0.43 $ 1.21 $ 1.19 $ 1.01
Cash dividends per share $ 0.50 $ 0.50 $ 0.50 $ 0.45 $ 0.45 $ 0.45 $ 0.45
Diluted weighted average shares outstanding (000's) 305,623 308,253 308,595 310,733 311,608 311,109 311,159
 
FROM THE BALANCE SHEET
Total debt $ 6,310 $ 6,119 $ 5,838 $ 5,557 $ 5,077 $ 5,026 $ 5,404
Total capital (a) 12,431 12,889 12,375 11,702 11,407 10,793 11,134
Debt-to-capital ratio (a) 50.8 % 47.5 % 47.2 % 47.5 % 44.5 % 46.6 % 48.5 %
 
FROM THE STATEMENT OF CASH FLOWS
Cash flow from operations $ 732 $ 573 $ 359 $ 290 $ 596 $ 536 $ 483
Capital expenditures 458 433 334 451 324 325 288
Acquisitions 19 80 - 14 114 16 4
Cash dividends 150 151 152 137 139 137 138
 
OTHER INFORMATION
After-tax return on capital (ROC) (a) 14.8 % 14.7 % 14.4 % 14.4 % 14.7 % 14.7 % 13.6 %
Return on Praxair, Inc. shareholders' equity (ROE) (a) 28.3 % 27.1 % 26.6 % 26.4 % 26.4 % 27.4 % 25.4 %
Adjusted earnings before interest, taxes, depreciation and amortization (adjusted EBITDA) (a) $ 901 $ 892 $ 844 $ 814 $ 790 $ 785 $ 741
Debt-to-adjusted EBITDA ratio (a) 1.7 1.7 1.7 1.6 1.6 1.7 1.8
Number of employees 25,793 25,678 25,482 26,261 26,025 25,877 26,010
 
SEGMENT DATA
SALES
North America $ 1,427 $ 1,371 $ 1,334 $ 1,310 $ 1,282 $ 1,281 $ 1,238
Europe 358 367 343 339 322 335 338
South America 607 611 558 516 506 490 458
Asia 341 341 310 308 287 280 258
Surface Technologies   163       168       157     150       141       141       136  
Total sales $ 2,896     $ 2,858     $ 2,702   $ 2,623     $ 2,538     $ 2,527     $ 2,428  
OPERATING PROFIT
North America $ 350 $ 336 $ 322 $ 311 $ 314 $ 294 $ 277
Europe 65 69 65 68 59 73 67
South America 140 139 133 114 117 114 109
Asia 51 56 46 50 38 44 34
Surface Technologies   26       27       25     20       23       22       19  
Segment operating profit 632 627 591 563 551 547 506
U.S. Homecare divestiture and Venezuela devaluation       -     (58 )     -     (27 )
Total operating profit $ 632     $ 627     $ 591   $ 505     $ 551     $ 547     $ 479  
 
(a)   Non-GAAP measure, see Appendix.
 
(b) The fourth quarter 2010 includes: (i) a net tax charge of $250 million, or $0.80 per diluted share, related to a Spanish income tax settlement; (ii) a pre-tax charge of $58 million ($40 million after-tax, or $0.13 per diluted share) related to the U.S. Homecare divestiture; and (iii) a net repatriation tax benefit of $35 million, or $0.11 per diluted share. The first quarter 2010 includes a charge of $27 million ($26 million after-tax, or $0.08 per diluted share), related to the Venezuela currency devaluation. Also, see the appendix for non-GAAP measures which exclude the impact of these items.

PRAXAIR, INC. AND SUBSIDIARIES
APPENDIX
NON-GAAP MEASURES
(Millions of dollars, except per share data)
(UNAUDITED)

The following non-GAAP measures are intended to supplement investors’ understanding of the company’s financial information by providing measures which investors, financial analysts and management use to help evaluate the company’s financing leverage, return on net assets employed and operating performance. Items which the company does not believe to be indicative of on-going business trends are excluded from these calculations so that investors can better evaluate and analyze historical and future business trends on a consistent basis. Definitions of these non-GAAP measures may not be comparable to similar definitions used by other companies and are not a substitute for similar GAAP measures. Adjusted amounts exclude the impact of the 2010 fourth quarter Spanish income tax settlement, business divestiture and repatriation tax benefit which helps investors understand underlying performance on a comparable basis.

             

2011

 

2010

  Q3   Q2   Q1 Q4   Q3   Q2   Q1
 

Debt to Capital Ratio - The debt-to-capital ratio is a measure used by investors, financial analysts and management to provide a measure of financial leverage and insights into how the company is financing its operations.

 
Total debt $ 6,310     $ 6,119     $ 5,838   $ 5,557     $ 5,077     $ 5,026     $ 5,404  
Equity:
Praxair, Inc. shareholders' equity 5,753 6,400 6,165 5,792 5,991 5,452 5,398
Noncontrolling interests   368       370       372       353     339       315       332  
Total equity   6,121       6,770       6,537     6,145       6,330       5,767       5,730  
Total Capital $ 12,431     $ 12,889     $ 12,375   $ 11,702     $ 11,407     $ 10,793     $ 11,134  
 
 
Debt-to-capital ratio   50.8 %     47.5 %     47.2 %   47.5 %     44.5 %     46.6 %     48.5 %
 

After -tax return on Capital (ROC) - After-tax return on capital is a measure used by investors, financial analysts and management to evaluate the return on net assets employed in the business. ROC measures the after-tax operating profit that the company was able to generate with the investments made by all parties in the business (debt, noncontrolling interests and Praxair, Inc. shareholders’ equity).

 
Operating profit (a) $ 632 $ 627 $ 591 $ 563 $ 551 $ 547 $ 506
Less: income taxes (a) (166 ) (163 ) (156 ) (149 ) (146 ) (145 ) (132 )
Less: tax benefit on interest expense (10 ) (10 ) (10 ) (8 ) (8 ) (8 ) (9 )
Add: income from equity investments   13       11       9     11       12       8       7  
Net operating profit after-tax (NOPAT) $ 469 $ 465 $ 434 $ 417 $ 409 $ 402 $ 372
 
Beginning capital $ 12,889 $ 12,375 $ 11,702 $ 11,407 $ 10,793 $ 11,134 $ 10,703
Ending capital $ 12,431 $ 12,889 $ 12,375 $ 11,702 $ 11,407 $ 10,793 $ 11,134
Average capital $ 12,660 $ 12,632 $ 12,039 $ 11,555 $ 11,100 $ 10,964 $ 10,919
Average capital - 5 quarter average
 
ROC % 3.7 % 3.7 % 3.6 % 3.6 % 3.7 % 3.7 % 3.4 %
 
ROC % (annualized)   14.8 %     14.7 %     14.4 %   14.4 %     14.7 %     14.7 %     13.6 %
 

Return on Praxair, Inc. Shareholder's equity (ROE) - Return on Praxair, Inc. shareholders' equity is a measure used by investors, financial analysts and management to evaluate operating performance from a Praxair shareholder perspective. ROE measures the net income attributable to Praxair, Inc. that the company was able to generate with the money shareholders have invested.

 
Net income - Praxair, Inc. (a) $ 429 $ 425 $ 398 $ 388 $ 377 $ 371 $ 340
 
Beginning Praxair, Inc. shareholders' equity $ 6,400 $ 6,165 $ 5,792 $ 5,991 $ 5,452 $ 5,398 $ 5,315
Ending Praxair, Inc. shareholders' equity $ 5,753 $ 6,400 $ 6,165 $ 5,792 $ 5,991 $ 5,452 $ 5,398
Average Praxair, Inc. shareholders' equity $ 6,077 $ 6,283 $ 5,979 $ 5,892 $ 5,722 $ 5,425 $ 5,357
 
ROE % 7.1 % 6.8 % 6.7 % 6.6 % 6.6 % 6.8 % 6.3 %
 
ROE % (annualized)   28.3 %     27.1 %     26.6 %   26.4 %     26.4 %     27.4 %     25.4 %
 

Adjusted EBITDA and Debt-to-Adjusted EBITDA Ratio- These measures are used by investors, financial analysts and management to assess a company's ability to meet it's financial obligations.

 
 
Net income - Praxair, Inc. (a) $ 429 $ 425 $ 398 $ 388 $ 377 $ 371 $ 340
 
Add: noncontrolling interests 14 14 11 9 11 10 9
Add: interest expense - net 36 36 35 28 29 29 32
Add: income taxes (a) 166 163 156 149 146 145 132
Add: depreciation and amortization   256       254       244       240     227       230       228  
Adjusted EBITDA $ 901     $ 892     $ 844     $ 814     $ 790     $ 785     $ 741  
 
 
Beginning total debt $ 6,119 $ 5,838 $ 5,557 $ 5,077 $ 5,026 $ 5,404 $ 5,055
Ending total debt $ 6,310 $ 6,119 $ 5,838 $ 5,557 $ 5,077 $ 5,026 $ 5,404
Average total debt $ 6,215 $ 5,979 $ 5,698 $ 5,317 $ 5,052 $ 5,215 $ 5,230
 
 
Debt-to-adjusted EBITDA ratio 6.9 6.7 6.8 6.5 6.4 6.6 7.1
 
Debt-to-adjusted EBITDA ratio (annualized)   1.7       1.7       1.7       1.6     1.6       1.7       1.8  
 

 
(a)

 

The following table presents adjusted amounts for Operating Profit and Operating Profit Margin, Income Taxes, Effective Tax Rate, Net income - Praxair, Inc., and Diluted EPS for the First and Fourth Quarter of 2010 and percentage change in Diluted EPS Guidance for the full year 2011. Certain 2011 amounts are included for reference purposes.

       
4th Qrt. 1st Qrt.
2010 2010

Adjusted Operating Profit and Operating Profit Margin *

Reported operating profit $ 505 $ 479
Add: U.S. Homecare divestiture 58 -
Add: Venezuela currency devaluation   -     27  
Adjusted operating profit $ 563   $ 506  
 
Reported sales $ 2,623 $ 2,428
Adjusted operating profit margin 21 % 21 %
 

Adjusted Income Taxes *

Reported income taxes $ 346 $ 131
Less: Spanish income tax settlement (250 ) -
Add: U.S. Homecare divestiture 18 -
Add: Repatriation tax benefit 35 -
Add: Venezuela currency devaluation   -     1  
Total adjustments   (197 )   1  
Adjusted income taxes $ 149   $ 132  
 

Adjusted Effective Tax Rate *

Reported income before income taxes and equity investments $ 477 $ 447
Add: U.S. Homecare divestiture 58 -
Add: Venezuela currency devaluation   -     27  
Adjusted income before income taxes and equity investments $ 535   $ 474  
 
Adjusted income taxes (above) $ 149 $ 132
Adjusted effective tax rate 28 % 28 %
 

Adjusted Net Income - Praxair, Inc. *

Reported net income - Praxair, Inc. $ 133 $ 314
Add: Spanish income tax settlement 250 -
Add: U.S. Homecare divestiture 40 -
Less: Repatriation tax benefit (35 ) -
Add: Venezuela currency devaluation and other charges (b)   -     26  
Total adjustments   255     26  
Adjusted net income - Praxair, Inc. $ 388   $ 340  
 

Adjusted Diluted EPS *

Diluted weighted average shares 310,733 311,159
 
Reported diluted EPS $ 0.43 $ 1.01
Add: Spanish income tax settlement 0.80 -
Add: U.S. Homecare divestiture 0.13 -
Less: Repatriation tax benefit (0.11 ) -
Add: Venezuela currency devaluation   -     0.08  
Total adjustments   0.82     0.08  
Adjusted diluted EPS $ 1.25   $ 1.09  
 
Percentage Change in Adjusted Fourth Quarter and Full Year 2011 Diluted EPS Guidance *
           
Fourth Quarter 2011 Full Year 2011
Low End   High End Low End   High End
 
2011 diluted EPS guidance ** $ 1.33 $ 1.38 $ 5.40 $ 5.45
 
Reported 2010 diluted EPS 0.43 0.43 3.84 3.84
Add: Spanish income tax settlement 0.80 0.80 0.80 0.80
Add: Business divestiture 0.13 0.13 0.13 0.13
Less: Repatriation tax benefit (0.11 ) (0.11 ) (0.11 ) (0.11 )
Add: Venezuela currency devaluation       0.08     0.08  
Total adjustments   0.82     0.82     0.90     0.90  
2010 Adjusted diluted EPS * $ 1.25   $ 1.25   $ 4.74   $ 4.74  
 
Percentage change from 2010 6 % 10 % 14 % 15 %
 
*   Adjusted for non-GAAP adjustments to eliminate the impact of (i) 2010 fourth quarter U.S. Homecare divestiture charge; (ii) 2010 fourth quarter Spanish income tax settlement; (iii) 2010 fourth quarter repatriation tax benefit and (iv) 2010 first quarter Venezuela currency devaluation. See Praxair’s 2010 Annual Report on Form 10-K for additional information.
 
** Excludes gain on Yara Praxair acquisition and any potential restructuring costs.

CONTACT:
Praxair, Inc.
Media
Susan Szita Gore, 203-837-2311
susan_szita-gore@praxair.com
or
Investors
Kelcey Hoyt, 203-837-2118
kelcey_hoyt@praxair.com