Attached files

file filename
8-K - 8-K - MOHAWK INDUSTRIES INCa1q20148-kearningscoverpage.htm


Exhibit 99.1

NEWS RELEASE          ______________________________________________________________________________________________________                                
For Release:        Immediately            
Contact:         Frank H. Boykin, Chief Financial Officer (706) 624-2695
    


MOHAWK INDUSTRIES, INC. ANNOUNCES FIRST QUARTER EARNINGS

Net sales up 22% over PY
Adjusted EPS increased 41%

(Calhoun, Ga.) - May 1, 2014 - Mohawk Industries, Inc. (NYSE:MHK) today announced 2014 first quarter net earnings of $81 million and diluted earnings per share (EPS) of $1.11. Excluding unusual charges, net earnings for the quarter were $90 million; EPS was $1.23, a 41% increase over last year’s first quarter adjusted EPS. Net sales for the first quarter of 2014 were approximately $1.8 billion, an increase of 22% as reported and 21% on a constant exchange basis versus the prior year’s first quarter. In addition, the first quarter had one less shipping day when compared to prior year, which equates to approximately 1.5% of net sales. For the first quarter of 2013, net sales were approximately $1.5 billion, net earnings were $50 million and EPS was $0.72; excluding unusual charges, net earnings were $61 million and EPS was $0.87.
Commenting on Mohawk Industries’ first quarter performance, Jeffrey S. Lorberbaum, Chairman and CEO, stated, “First quarter earnings were higher than expected due to our 2013 acquisitions, improved productivity across our business and stronger results outside North America, although severe winter weather in the U.S. impacted sales. During the period, we continued making progress with our acquisitions, including enhancing our organizational structures, sales strategies, product offerings and productivity. Our adjusted operating income for the quarter increased 47% to approximately 8% of net sales as initiatives drove higher earnings across all divisions and operational improvements gained traction in our acquisitions.”

1



For the quarter, the Carpet segment’s adjusted operating margins rose 60 basis points to 5.1% of net sales as a result of productivity improvements, cost reductions and improved pricing. Net sales for the segment were $675 million, down 3% as reported with one less day in the period. The period was negatively impacted by the harsh weather conditions in the U.S., with residential outperforming the other categories. In residential, the company’s ultra-soft products continue to capture a greater share of the premium carpet category. New Continuum products, made from up to 100% recycled polyester, are gaining momentum at both the value added and promotional price points. Last year’s DuraColor commercial carpet collections, that provide greater value and improved styling, are now among our best-selling products, with higher efficiencies and margins for the company. Numerous productivity projects across the segment including operational enhancements, re-engineered materials and capital investments are generating significant savings. A price increase for carpet and freight was announced to offset material, energy and transportation costs.
For the quarter, the Ceramic segment’s adjusted operating margins grew 160 basis points to 9.0% of net sales as a result of higher volumes, efficiency gains and improved mix. Net sales for the segment were $695 million, up 69% compared to the prior year, primarily due to the Marazzi acquisition and legacy sales growth in North America. The company’s ceramic business in North American expanded its design offerings and enhanced its market position with new larger sizes, rectangles and longer planks. The company announced the construction of a new U.S. ceramic plant to manufacture premium products, with production scheduled to start up by the end of 2015. The company’s ceramic business in Europe increased its profitability through new sales and manufacturing strategies that reduced cost and improved product mix. On a local basis, the company’s ceramic business in Russia significantly grew its revenues and operating income with higher volumes and improved mix, despite a slowing economy. We continue to improve productivity and conversion costs across our worldwide ceramic operations.
For the quarter, the Laminate and Wood segment’s adjusted operating margins rose 110 basis points over the prior year to 11.5% of net sales, with productivity initiatives, acquisition synergies and price

2



increases partially offset by higher wood costs. Net sales in the segment were $468 million, an increase of 16% over the prior year as reported or 13% on a constant exchange rate, with most of the increase from the Spano acquisition, higher volume in wood flooring and growth in insulation boards. In the U.S., price and freight increases on wood flooring were implemented in March to offset rising wood costs and transportation expenses, with further price increases announced in April. In Europe, the roll out of our new updated Pergo laminate collections with improved design, performance and installation systems should be complete in the second quarter and should enhance our sales and market position. Our new wood plant in the Czech Republic will increase capacity so we can grow our business in Europe, Russia and Asia. Our new insulation board plant is allowing us to significantly expand sales in the Benelux region and France. The integration of the Unilin and Spano board businesses has improved our position through the consolidation of production lines and sales organizations and lower material and energy costs.
“Across the enterprise, our management team is executing strategic initiatives to maximize our acquisitions and is implementing best practices and process improvements to enhance our legacy business,” said Lorberbaum. “Although the pace of economic improvement varies across our markets, we are driving innovation, operational excellence and sales growth to optimize our results. In each of our businesses, we have many local advantages, including leading market positions, highly recognized brands, diverse distribution and efficient manufacturing that position our businesses for growth as each market improves.
“Although the weather in the first quarter impacted our U.S. business, orders and shipments began improving as the period ended. Our growth outside the U.S. was higher in the first period due to warmer weather in Europe than last year and better performance of our Russian ceramic introductions. Across the business, we are implementing product and freight increases as required to offset inflation. With these factors, our guidance for second quarter earnings is $2.14 to $2.23 per share and for the full year $8.00 to $8.30 per share, excluding any unusual charges.

3



“We remain positive about both our strategies to enhance Mohawk’s results and the overall outlook for the floor covering industry this year. We are planning to increase capital investments across the enterprise to an all-time high of $500 million to support the introduction of innovative products, to sustain our growth with increased manufacturing capacity and to drive productivity, efficiency and cost improvements. We remain focused on enhancing shareholder value by increasing our top line growth and improving our bottom line.”

ABOUT MOHAWK INDUSTRIES
Mohawk Industries is the leading global flooring manufacturer that creates products to enhance residential and commercial spaces around the world. Mohawk’s vertically integrated manufacturing and distribution processes provide competitive advantages in the production of carpet, rugs, ceramic tile, laminate, wood, stone and vinyl flooring. Our industry-leading innovation has yielded products and technologies that differentiate our brands in the marketplace and satisfy all remodeling and new construction requirements. Our brands are among the most recognized in the industry and include American Olean, Bigelow, Daltile, Durkan, Karastan, Lees, Marazzi, Mohawk, Pergo, Unilin and Quick-Step. During the past decade, Mohawk has transformed its business from an American carpet manufacturer into the world’s largest flooring company with operations in Australia, Brazil, Canada, China, Europe, India, Malaysia, Mexico, Russia and the United States.

Certain of the statements in the immediately preceding paragraphs, particularly anticipating future performance, business prospects, growth and operating strategies and similar matters and those that include the words “could,” “should,” “believes,” “anticipates,” “expects,” and “estimates,” or similar expressions constitute “forward-looking statements.” For those statements, Mohawk claims the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. There can be no assurance that the forward-looking statements will be accurate because they

4



are based on many assumptions, which involve risks and uncertainties. The following important factors could cause future results to differ: changes in economic or industry conditions; competition; inflation in raw material prices and other input costs; energy costs and supply; timing and level of capital expenditures; timing and implementation of price increases for the Company’s products; impairment charges; integration of acquisitions; international operations; introduction of new products; rationalization of operations; tax, product and other claims; litigation; and other risks identified in Mohawk’s SEC reports and public announcements.


Conference call Friday, May 2, 2014 at 11:00 AM Eastern Time
The telephone number is 1-800-603-9255 for US/Canada and 1-706-634-2294 for International/Local.
Conference ID # 23642005. A replay will be available until Thursday May 15, 2014 by dialing 1-855-859-2056
    for US/local calls and 1-404-537-3406 for International/Local calls and entering Conference ID # 23642005.


5


MOHAWK INDUSTRIES, INC. AND SUBSIDIARIES
 
 
 
 
 
 
 
 
Consolidated Statement of Operations
 
Three Months Ended
(Amounts in thousands, except per share data)
 
March 29, 2014
 
March 30, 2013
 
 
 
 
 
Net sales
 
$
1,813,095

 
1,486,815

Cost of sales
 
1,331,740

 
1,109,749

    Gross profit
 
481,355

 
377,066

Selling, general and administrative expenses
 
350,620

 
290,224

Operating income
 
130,735

 
86,842

Interest expense
 
22,096

 
19,156

Other expense, net
 
4,890

 
6,387

    Earnings from continuing operations before income taxes
 
103,749

 
61,299

Income tax expense
 
22,696

 
10,732

    Net earnings including noncontrolling interest
 
81,053

 
50,567

Net earnings (loss) attributable to noncontrolling interest
 
(28
)
 
72

    Net earnings attributable to Mohawk Industries, Inc.
 
$
81,081

 
50,495

 
 
 
 
 
Basic earnings per share attributable to Mohawk Industries, Inc.
 
 
 
 
Basic earnings per share attributable to Mohawk Industries, Inc.
 
$
1.11

 
0.73

Weighted-average common shares outstanding - basic
 
72,742

 
69,375

 
 
 
 
 
Diluted earnings per share attributable to Mohawk Industries, Inc.
 
 
 
 
Diluted earnings per share attributable to Mohawk Industries, Inc.
 
$
1.11

 
0.72

Weighted-average common shares outstanding - diluted
 
$
73,282

 
69,897

 
 
 
 
 
Other Financial Information
 
 
 
 
(Amounts in thousands)
 
 
 
 
Depreciation and amortization
 
$
80,984

 
60,349

Capital expenditures
 
$
122,081

 
63,282

 
 
 
 
 
Consolidated Balance Sheet Data
 
 
 
 
(Amounts in thousands)
 
 
 
 
 
 
March 29, 2014
 
March 30, 2013
ASSETS
 
 
 
 
Current assets:
 
 
 
 
    Cash and cash equivalents
 
$
72,645

 
1,120,167

    Receivables, net
 
1,174,895

 
825,659

    Inventories
 
1,632,236

 
1,230,250

    Prepaid expenses and other current assets
 
249,690

 
157,011

    Deferred income taxes
 
133,808

 
113,519

        Total current assets
 
3,263,274

 
3,446,606

Property, plant and equipment, net
 
2,745,057

 
1,729,916

Goodwill
 
1,721,792

 
1,394,062

Intangible assets, net
 
796,896

 
569,356

Deferred income taxes and other non-current assets
 
154,469

 
121,905


6


Total assets
 
$
8,681,488

 
7,261,845

LIABILITIES AND STOCKHOLDERS' EQUITY
 
 
 
 
Current liabilities:
 
 
 
 
Current portion of long-term debt and commercial paper
 
$
654,871

 
53,496

Accounts payable and accrued expenses
 
1,188,644

 
824,135

        Total current liabilities
 
1,843,515

 
877,631

Long-term debt, less current portion
 
1,811,789

 
2,253,020

Deferred income taxes and other long-term liabilities
 
532,740

 
406,610

        Total liabilities
 
4,188,044

 
3,537,261

Total stockholders' equity
 
4,493,444

 
3,724,584

Total liabilities and stockholders' equity
 
$
8,681,488

 
7,261,845

 
 
 
 
 
Segment Information
 
As of and for the Three Months Ended
(Amounts in thousands)
 
March 29, 2014
 
March 30, 2013
 
 
 
 
 
Net sales:
 
 
 
 
    Carpet
 
$
674,926

 
695,334

    Ceramic
 
695,094

 
411,881

    Laminate and Wood
 
468,008

 
404,475

    Intersegment sales
 
(24,933
)
 
(24,875
)
        Consolidated net sales
 
$
1,813,095

 
1,486,815

 
 
 
 
 
Operating income (loss):
 
 
 
 
    Carpet
 
$
34,271

 
25,238

    Ceramic
 
60,659

 
29,976

    Laminate and Wood
 
44,119

 
38,693

    Corporate and eliminations
 
(8,314
)
 
(7,065
)
        Consolidated operating income
 
$
130,735

 
86,842

 
 
 
 
 
Assets:
 
 
 
 
    Carpet
 
$
1,920,937

 
1,802,241

    Ceramic
 
3,782,006

 
1,795,828

    Laminate and Wood
 
2,788,839

 
2,469,264

    Corporate and eliminations
 
189,706

 
1,194,512

        Consolidated assets
 
$
8,681,488

 
7,261,845

 
 
 
 
 



7


Reconciliation of Net Earnings Attributable to Mohawk Industries, Inc. to Adjusted Net Earnings Attributable to Mohawk Industries, Inc. and Adjusted Diluted Earnings Per Share Attributable to Mohawk Industries, Inc.
 
 
 
 
(Amounts in thousands, except per share data)
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 
 
 
 
 
 
 
 
March 29,
2014
 
March 30,
2013
 
 
 
 
Net earnings attributable to Mohawk Industries, Inc.
 
$
81,081

 
50,495

 
 
 
 
Adjusting items:
 
 
 
 
 
 
 
 
Restructuring, acquisition and integration-related costs
 
11,725

 
9,856

 
 
 
 
Interest on 3.85% senior notes
 

 
3,559

 
 
 
 
Income taxes
 
(2,391
)
 
(2,780
)
 
 
 
 
   Adjusted net earnings attributable to Mohawk Industries, Inc.
 
$
90,415

 
61,130

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Adjusted diluted earnings per share attributable to Mohawk Industries, Inc.
 
$
1.23

 
0.87

 
 
 
 
Weighted-average common shares outstanding - diluted
 
73,282

 
69,897

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of Total Debt to Net Debt
 
 
 
 
 
 
 
 
(Amounts in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
March 29, 2014
 
 
 
 
 
 
 
 
Current portion of long-term debt and commercial paper
 
$
654,871

 
 
 
 
 
 
 
 
Long-term debt, less current portion
 
1,811,789

 
 
 
 
 
 
 
 
Less: Cash and cash equivalents
 
72,645

 
 
 
 
 
 
 
 
    Net Debt
 
$
2,394,015

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of Operating Income to Proforma Adjusted EBITDA
 
 
 
 
(Amounts in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
Trailing Twelve Months Ended
 
 
 
June 29,
2013
 
September 28,
2013
 
December 31,
2013
 
March 29,
2014
 
March 29,
2014
Operating income
 
$
133,198

 
175,903

 
150,988

 
130,735

 
590,824

Other (expense) income
 
1,097

 
(1,168
)
 
(2,656
)
 
(4,890
)
 
(7,617
)
Net (earnings) loss attributable to noncontrolling interest
 
190

 
(491
)
 
(132
)
 
28

 
(405
)
Depreciation and amortization
 
80,643

 
81,550

 
86,329

 
80,984

 
329,506

    EBITDA
 
215,128

 
255,794

 
234,529

 
206,857

 
912,308

Restructuring, acquisition and integration-related costs
 
41,321

 
24,431

 
37,812

 
11,725

 
115,289

Acquisition purchase accounting (inventory step-up)
 
18,744

 
12,297

 

 

 
31,041

    Adjusted EBITDA
 
$
275,193

 
292,522

 
272,341

 
218,582

 
1,058,638

 
 
 
 
 
 
 
 
 
 
 
 
Net Debt to Adjusted EBITDA
 
 
 
 
 


 
 
 
2.3

 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of Net Sales to Net Sales on a Constant Exchange Rate
 
 
 
 
 
(Amounts in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 
 
 
 
 
 
 
 
March 29,
2014
 
March 30,
2013
 
 
 
 
 
 
Net sales
 
$
1,813,095

 
1,486,815

 
 
 
 
 
 
Adjustment to net sales on a constant exchange rate
 
(10,446
)
 

 
 
 
 
 
 
    Net sales on a constant exchange rate
 
$
1,802,649

 
1,486,815

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

8


Reconciliation of Segment Net Sales to Segment Net Sales on a Constant Exchange Rate
 
 
 
 
 
 
(Amounts in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 
 
 
 
 
Laminate and Wood
 
March 29,
2014
 
March 30,
2013
 
 
 
 
 
 
Segment net sales
 
$
468,008

 
404,475

 
 
 
 
 
 
Adjustment to segment net sales on a constant exchange rate
 
(12,446
)
 

 
 
 
 
 
 
    Segment net sales on a constant exchange rate
 
$
455,562

 
404,475

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of Net Sales to Proforma Adjusted Net Sales
 
 
 
 
 
(Amounts in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 
 
 
 
 
 
 
 
March 29,
2014
 
March 30,
2013
 
 
 
 
 
 
Net sales
 
$
1,813,095

 
1,486,815

 
 
 
 
 
 
Acquisition net sales
 

 
310,000

 
 
 
 
 
 
Proforma adjusted net sales
 
$
1,813,095

 
1,796,815

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of Segment Net Sales to Proforma Adjusted Segment Net Sales
 
 
 
 
 
(Amounts in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 
 
 
 
 
Ceramic
 
March 29,
2014
 
March 30,
2013
 
 
 
 
 
 
Segment net sales
 
$
695,094

 
411,881

 
 
 
 
 
 
Acquisition net sales
 

 
268,000

 
 
 
 
 
 
Proforma adjusted segment net sales
 
$
695,094

 
679,881

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of Segment Net Sales to Proforma Adjusted Segment Net Sales
 
 
 
 
 
(Amounts in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 
 
 
 
 
Laminate and Wood
 
March 29,
2014
 
March 30,
2013
 
 
 
 
 
 
Segment net sales
 
$
468,008

 
404,475

 
 
 
 
 
 
Acquisition net sales
 

 
42,000

 
 
 
 
 
 
Proforma adjusted segment net sales
 
$
468,008

 
446,475

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of Gross Profit to Adjusted Gross Profit
 
 
 
 
 
 
(Amounts in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 
 
 
 
 
 
 
 
March 29,
2014
 
March 30,
2013
 
 
 
 
 
 
Gross profit
 
$
481,355

 
377,066

 
 
 
 
 
 
Adjustments to gross profit:
 
 
 
 
 
 
 
 
 
 
Restructuring, acquisition and integration-related costs
 
5,637

 
3,411

 
 
 
 
 
 
    Adjusted gross profit
 
$
486,992

 
380,477

 
 
 
 
 
 
Adjusted gross profit as a percent of net sales
 
26.9
%
 
25.6
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

9


Reconciliation of Selling, General and Administrative Expenses to Adjusted Selling, General and Administrative Expenses
 
 
 
 
(Amounts in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 
 
 
 
 
 
 
 
March 29,
2014
 
March 30,
2013
 
 
 
 
 
 
Selling, general and administrative expenses
 
$
350,620

 
290,224

 
 
 
 
 
 
Adjustments to selling, general and administrative expenses:
 
 
 
 
 
 
 
 
 
 
Restructuring, acquisition and integration-related costs
 
(6,088
)
 
(6,445
)
 
 
 
 
 
 
    Adjusted selling, general and administrative expenses
 
$
344,532

 
283,779

 
 
 
 
 
 
Adjusted selling, general and administrative expenses as a percent of net sales
 
19.0
%
 
19.1
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of Operating Income to Adjusted Operating Income
 
 
 
 
 
 
(Amounts in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 
 
 
 
 
 
 
 
March 29,
2014
 
March 30,
2013
 
 
 
 
 
 
Operating income
 
$
130,735

 
86,842

 
 
 
 
 
 
Adjustments to operating income:
 
 
 
 
 
 
 
 
 
 
Restructuring, acquisition and integration-related costs
 
11,725

 
9,856

 
 
 
 
 
 
    Adjusted operating income
 
$
142,460

 
96,698

 
 
 
 
 
 
Adjusted operating margin as a percent of net sales
 
7.9
%
 
6.5
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of Segment Operating Income to Adjusted Segment Operating Income
 
 
 
 
 
(Amounts in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 
 
 
 
 
Carpet
 
March 29,
2014
 
March 30,
2013
 
 
 
 
 
 
Operating income
 
$
34,271

 
25,238

 
 
 
 
 
 
Adjustments to segment operating income:
 
 
 
 
 
 
 
 
 
 
Restructuring, acquisition and integration-related costs
 

 
6,217

 
 
 
 
 
 
    Adjusted segment operating income
 
$
34,271

 
31,455

 
 
 
 
 
 
Adjusted operating margin as a percent of net sales
 
5.1
%
 
4.5
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of Segment Operating Income to Adjusted Segment Operating Income
 
 
 
 
 
(Amounts in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 
 
 
 
 
Ceramic
 
March 29,
2014
 
March 30,
2013
 
 
 
 
 
 
Operating income
 
$
60,659

 
29,976

 
 
 
 
 
 
Adjustments to segment operating income:
 
 
 
 
 
 
 
 
 
 
Restructuring, acquisition and integration-related costs
 
1,981

 
463

 
 
 
 
 
 
    Adjusted segment operating income
 
$
62,640

 
30,439

 
 
 
 
 
 
Adjusted operating margin as a percent of net sales
 
9.0
%
 
7.4
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of Segment Operating Income to Adjusted Segment Operating Income
 
 
 
 
 
(Amounts in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 
 
 
 
 
Laminate and Wood
 
March 29,
2014
 
March 30,
2013
 
 
 
 
 
 
Operating income
 
$
44,119

 
38,693

 
 
 
 
 
 
Adjustments to segment operating income:
 
 
 
 
 
 
 
 
 
 
Restructuring, acquisition and integration-related costs
 
9,576

 
3,176

 
 
 
 
 
 
    Adjusted segment operating income
 
$
53,695

 
41,869

 
 
 
 
 
 
Adjusted operating margin as a percent of net sales
 
11.5
%
 
10.4
%
 
 
 
 
 
 

10


Reconciliation of Earnings from Continuing Operations Before Income Taxes to Adjusted Earnings from Continuing Operations Before Income Taxes
 
 
 
 
(Amounts in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 
 
 
 
 
 
 
 
March 29,
2014
 
March 30,
2013
 
 
 
 
 
 
Earnings from continuing operations before income taxes
 
$
103,749

 
61,299

 
 
 
 
 
 
Adjustments to earnings from continuing operations before income taxes:
 
 
 
 
 
 
 
 
 
 
Restructuring, acquisition and integration-related costs
 
11,725

 
9,856

 
 
 
 
 
 
Interest on 3.85% senior notes
 

 
3,559

 
 
 
 
 
 
    Adjusted earnings from continuing operations before income taxes
 
$
115,474

 
74,714

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of Income Tax Expense to Adjusted Income Tax Expense
 
 
 
 
 
 
(Amounts in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 
 
 
 
 
 
 
 
March 29,
2014
 
March 30,
2013
 
 
 
 
 
 
Income tax expense
 
$
22,696

 
10,732

 
 
 
 
 
 
Income tax effect of adjusting items
 
2,391

 
2,780

 
 
 
 
 
 
    Adjusted income tax expense
 
$
25,087

 
13,512

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Adjusted income tax rate
 
22
%
 
18
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
The Company believes it is useful for itself and investors to review, as applicable, both GAAP and the above non-GAAP measures in order to assess the performance of the Company's business for the planning and forecasting in subsequent periods.  In particular, the Company believes excluding the impact of restructuring, acquisition and integration-related costs is useful because it allows investors to evaluate our performance for different periods on a more comparable basis.

 
 
 
 
 
 


11