Attached files

file filename
8-K - 8-K - MASCO CORP /DE/a14-17768_18k.htm

Exhibit 99

 

GRAPHIC

 

MASCO DELIVERS OPERATING GROWTH IN SECOND QUARTER 2014

 

Key Highlights

 

·                  Sales increased 5 percent to $2.3 billion

·                  Adjusted operating profit margin increased to 11 percent

·                  Adjusted operating profit grew by 21 percent

·                  Adjusted EPS grew 39 percent to $.32 per common share

 

TAYLOR, Mich. (July 28, 2014) — Masco Corporation (NYSE: MAS) delivered sales and operating profit growth in the second quarter of 2014 driven primarily by the Plumbing Products, Installation and Other Services and Decorative Architectural Products segments.  Increased international sales were strengthened by the plumbing businesses benefitting from an improving European economic landscape and strong operational performance. Adjusted operating profit margin rose to 11 percent, reflecting the company’s strong operating leverage and focused cost control.

 

2014 Second Quarter Commentary

 

·                  Net sales from continuing operations increased 5 percent to $2.3 billion, compared with $2.1 billion for second quarter 2013.  North American sales increased 4 percent and international sales increased 9 percent in U.S. dollars and 2 percent in local currency

·                  Compared to second quarter 2013, results for key financial measures, as adjusted for certain items (see Exhibit A) and with a normalized tax rate of 36 percent, were as follows:

·                  Gross margins improved to 29.2 percent compared to 28.9 percent

·                  Operating margins improved to 11.0 percent compared to 9.6 percent

·                  Income from continuing operations was $0.32 per common share compared to $0.23 per common share

·                  Income from continuing operations, as reported, was $.39 per common share compared to $.23 per common share in the second quarter of 2013

·                  Liquidity at the end of the second quarter was approximately $1.4 billion

 

2014 Second Quarter Operating Segment Highlights

 

·                  Plumbing Products’ net sales increased 6 percent, fueled by growth in all channels and international

·                  Decorative Architectural Products’ net sales increased 5 percent, driven by new products and programs

·                  Cabinets and Related Products’ net sales decreased 5 percent, as a mid-single-digit percentage increase in sales to dealers was more than offset by lower sales to home centers

·                  Installation and Other Services’ net sales increased 8 percent, driven by growth in new home construction, commercial, and distribution channels

·                  Other Specialty Products’ net sales increased 11 percent, led by a strong performance from our North American window business

 

“We delivered a solid second quarter marked by revenue growth and strong profitability,” said Masco’s President and CEO, Keith Allman. “Our focus on our key priorities which include growing share of our market-leading brands, accelerating our customer-focused innovation pipeline, further penetrating

 

1



 

international markets and driving operational leverage through cost containment, was demonstrated in our performance despite a more moderate housing recovery.”

 

Outlook

 

“As we move into the third quarter we continue to see growing demand for our products and services across our end markets. Our outlook remains positive with the belief that new home construction and repair and remodel activity will show steady growth in 2014. We believe we are well positioned to grow our key brands and to gain market share in this environment. While there is pent-up demand for high ticket items such as cabinets, we expect that this category will continue to lag in the short term compared to other segments as consumers defer discretionary high ticket expenditures. We remain committed to realizing the full potential of our core businesses, leveraging opportunities across our portfolio and actively managing the portfolio to drive long-term shareholder value.”

 

About Masco

 

Headquartered in Taylor, Michigan, Masco Corporation is one of the world’s leading manufacturers of home improvement and building products, as well as a leading provider of services that include the installation of insulation and other building products.

 

The 2014 second quarter supplemental material, including a presentation in PDF format, is available on the Company’s website at www.masco.com.

 

Conference Call Details

 

A conference call regarding items contained in this release is scheduled for Tuesday, July 29, 2014 at 8:00 a.m. ET. Participants in the call are asked to register five to ten minutes prior to the scheduled start time by dialing (855) 226-2726 (855-22MASCO) and from outside the U.S. at (706) 679-3614. Please use the conference identification number 63079982. The conference call will be webcast simultaneously and in its entirety through the Company’s website. Shareholders, media representatives and others interested in Masco may participate in the webcast by registering through the Investor Relations section on the Company’s website.

 

A replay of the call will be available on Masco’s website or by phone by dialing (855) 859-2056 and from outside the U.S. at (404) 537-3406. Please use the conference identification number 63079982. The telephone replay will be available approximately two hours after the end of the call and continue through August 12, 2014.

 

Safe Harbor Statement

 

Statements contained in this press release that reflect our views about our future performance constitute “forward-looking statements” under the Private Securities Litigation Reform Act of 1995. Forward-looking statements can be identified by words such as “believe,” “anticipate,” “appear,” “may,” “will,” “should,” “intend,” “plan,” “estimate,” “expect,” “assume,” “seek,” “forecast,” and similar references to future periods. These views involve risks and uncertainties that are difficult to predict and, accordingly, our actual results may differ materially from the results discussed in our forward-looking statements.  We caution you against relying on any of these forward-looking statements. Our future performance may be affected by our reliance on new home construction and home improvement, our reliance on key customers, the cost and availability of raw materials, uncertainty in the international economy, shifts in consumer preferences and purchasing practices, our ability to improve our underperforming businesses, and our ability to maintain our competitive position in our industries. These and other factors are discussed in detail in Item 1A, “Risk Factors” in our most recent Annual Report on Form 10-K, as well as in our Quarterly Reports on Form 10-Q

 

2



 

and in other filings we make with the Securities and Exchange Commission. Our forward-looking statements in this press release speak only as of the date of this press release. Factors or events that could cause our actual results to differ may emerge from time to time, and it is not possible for us to predict all of them. Unless required by law, we undertake no obligation to update publicly any forward-looking statements as a result of new information, future events or otherwise.

 

The Company believes that the non-GAAP performance measures and ratios that are contained herein, used in managing the business, may provide users of this financial information with additional meaningful comparisons between current results and results in prior periods. Non-GAAP performance measures and ratios should be viewed in addition to, and not as an alternative for, the Company’s reported results under accounting principles generally accepted in the United States. Additional information about the Company is contained in the Company’s filings with the Securities and Exchange Commission and is available on Masco’s website at www.masco.com.

 

Investor Contact

 

Irene Tasi

Director — Investor Relations

313.792.5500

irene_tasi@mascohq.com

 

# # #

 

3



 

MASCO CORPORATION

Condensed Consolidated Statements of Operations - Unaudited

For the Three Months and Six Months Ended June 30, 2014 and 2013

 

(in millions, except per common share data)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

2,260

 

$

2,149

 

$

4,225

 

$

4,025

 

Cost of sales

 

1,599

 

1,540

 

3,017

 

2,908

 

Gross profit

 

661

 

609

 

1,208

 

1,117

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative expenses

 

421

 

421

 

816

 

797

 

Operating profit

 

240

 

188

 

392

 

320

 

 

 

 

 

 

 

 

 

 

 

Other income (expense), net

 

(50

)

(56

)

(109

)

(103

)

Income from continuing operations before income taxes

 

190

 

132

 

283

 

217

 

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

37

 

39

 

42

 

53

 

Income from continuing operations

 

153

 

93

 

241

 

164

 

 

 

 

 

 

 

 

 

 

 

Loss from discontinued operations, net

 

(1

)

(5

)

(3

)

(14

)

Net income

 

152

 

88

 

238

 

150

 

 

 

 

 

 

 

 

 

 

 

Less: Net income attributable to noncontrolling interest

 

13

 

10

 

25

 

19

 

Net income attributable to Masco Corporation

 

$

139

 

$

78

 

$

213

 

$

131

 

 

 

 

 

 

 

 

 

 

 

Income per common share attributable to Masco Corporation (diluted):

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

0.39

 

$

0.23

 

$

0.60

 

$

0.40

 

Loss from discontinued operations, net

 

 

(0.01

)

(0.01

)

(0.04

)

Net income

 

$

0.39

 

$

0.22

 

$

0.59

 

$

0.36

 

 

 

 

 

 

 

 

 

 

 

Average diluted common shares outstanding

 

352

 

352

 

353

 

352

 

 

 

 

 

 

 

 

 

 

 

Amounts attributable to Masco Corporation:

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

140

 

$

83

 

$

216

 

$

145

 

Loss from discontinued operations, net

 

(1

)

(5

)

(3

)

(14

)

Net income attributable to Masco Corporation

 

$

139

 

$

78

 

$

213

 

$

131

 

 



 

MASCO CORPORATION

Exhibit A: Reconciliations - Unaudited

For the Three Months and Six Months Ended June 30, 2014 and 2013

(in millions, except per common share data)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2014

 

2013

 

2014

 

2013

 

Gross Profit and Operating Profit Reconciliations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

2,260

 

$

2,149

 

$

4,225

 

$

4,025

 

 

 

 

 

 

 

 

 

 

 

Gross profit, as reported

 

$

661

 

$

609

 

$

1,208

 

$

1,117

 

 

 

 

 

 

 

 

 

 

 

Rationalization charges

 

 

11

 

4

 

17

 

 

 

 

 

 

 

 

 

 

 

Gross profit, as adjusted

 

$

661

 

$

620

 

$

1,212

 

$

1,134

 

 

 

 

 

 

 

 

 

 

 

Gross margin, as reported

 

29.2

%

28.3

%

28.6

%

27.8

%

Gross margin, as adjusted

 

29.2

%

28.9

%

28.7

%

28.2

%

 

 

 

 

 

 

 

 

 

 

Operating profit, as reported

 

$

240

 

$

188

 

$

392

 

$

320

 

 

 

 

 

 

 

 

 

 

 

Rationalization charges

 

9

 

18

 

14

 

26

 

 

 

 

 

 

 

 

 

 

 

Operating profit, as adjusted

 

$

249

 

$

206

 

$

406

 

$

346

 

 

 

 

 

 

 

 

 

 

 

Operating margin, as reported

 

10.6

%

8.7

%

9.3

%

8.0

%

Operating margin, as adjusted

 

11.0

%

9.6

%

9.6

%

8.6

%

 

 

 

 

 

 

 

 

 

 

Earnings Per Common Share Reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations before income taxes, as reported

 

$

190

 

$

132

 

$

283

 

$

217

 

 

 

 

 

 

 

 

 

 

 

Rationalization charges

 

9

 

18

 

14

 

26

 

Gains from financial investments, net

 

(3

)

(5

)

(4

)

(8

)

Earnings from equity investments, net

 

 

(1

)

(2

)

(7

)

Income from continuing operations before income taxes, as adjusted

 

196

 

144

 

291

 

228

 

 

 

 

 

 

 

 

 

 

 

Tax at 36% rate

 

(71

)

(52

)

(105

)

(82

)

 

 

 

 

 

 

 

 

 

 

Less: Net income attributable to noncontrolling interest

 

13

 

10

 

25

 

19

 

 

 

 

 

 

 

 

 

 

 

Net income, as adjusted

 

$

112

 

$

82

 

$

161

 

$

127

 

 

 

 

 

 

 

 

 

 

 

Income per common share, as adjusted

 

$

0.32

 

$

0.23

 

$

0.46

 

$

0.36

 

 

 

 

 

 

 

 

 

 

 

Average diluted common shares outstanding

 

352

 

352

 

353

 

352

 

 



 

MASCO CORPORATION

Condensed Consolidated Balance Sheets and

Other Financial Data - Unaudited

(dollars in millions)

 

 

 

June 30,

 

December 31,

 

Balance Sheet

 

2014

 

2013

 

Assets

 

 

 

 

 

Current Assets:

 

 

 

 

 

Cash and cash investments

 

$

1,195

 

$

1,223

 

Short-term bank deposits

 

228

 

321

 

Receivables

 

1,306

 

1,004

 

Inventories

 

894

 

765

 

Prepaid expenses and other

 

160

 

155

 

Total Current Assets

 

3,783

 

3,468

 

 

 

 

 

 

 

Property and equipment, net

 

1,216

 

1,252

 

Goodwill

 

1,902

 

1,903

 

Other intangible assets, net

 

149

 

149

 

Other assets

 

177

 

185

 

Total Assets

 

$

7,227

 

$

6,957

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

Current Liabilities:

 

 

 

 

 

Accounts payable

 

$

1,122

 

$

902

 

Notes payable

 

507

 

6

 

Accrued liabilities

 

833

 

874

 

Total Current Liabilities

 

2,462

 

1,782

 

 

 

 

 

 

 

Long-term debt

 

2,921

 

3,421

 

Deferred income taxes and other

 

942

 

967

 

Total Liabilities

 

6,325

 

6,170

 

Equity

 

902

 

787

 

Total Liabilities and Equity

 

$

7,227

 

$

6,957

 

 

 

 

As of

 

 

 

June 30,

 

June 30,

 

Other Financial Data

 

2014

 

2013

 

Working Capital Days

 

 

 

 

 

Receivable days

 

49

 

51

 

Inventory days

 

55

 

51

 

Payable days

 

71

 

67

 

Working capital

 

$

1,078

 

$

1,048

 

Working capital as a % of sales (LTM)

 

12.9

%

13.1

%

 



 

MASCO CORPORATION

 

 

Condensed Consolidated Statement of Cash Flows

 

 

and Other Data - Unaudited

 

(dollars in millions)

 

 

 

Six Months Ended

 

 

 

June 30,

 

 

 

2014

 

2013

 

Cash Flows From (For) Operating Activities:

 

 

 

 

 

Cash provided by operating activities

 

$

345

 

$

299

 

Working capital changes

 

(284

)

(240

)

Net cash from operating activities

 

61

 

59

 

 

 

 

 

 

 

Cash Flows From (For) Financing Activities:

 

 

 

 

 

Purchase of Company common stock

 

(39

)

(35

)

Cash dividends paid

 

(54

)

(54

)

Dividend paid to noncontrolling interest

 

(34

)

(34

)

Issuance of Company common stock

 

1

 

 

Increase in debt, net

 

1

 

 

Credit Agreement costs

 

 

(4

)

Net cash for financing activities

 

(125

)

(127

)

 

 

 

 

 

 

Cash Flows From (For) Investing Activities:

 

 

 

 

 

Capital expenditures

 

(54

)

(59

)

Other, net

 

94

 

121

 

Net cash from investing activities

 

40

 

62

 

 

 

 

 

 

 

Effects of exchange rate changes on cash and cash investments

 

(4

)

(6

)

 

 

 

 

 

 

Cash and Cash Investments:

 

 

 

 

 

Decrease for the year

 

(28

)

(12

)

At January 1

 

1,223

 

1,040

 

At June 30

 

$

1,195

 

$

1,028

 

 

 

 

 

 

 

 

 

 

As of June 30,

 

 

 

2014

 

2013

 

Liquidity

 

 

 

 

 

Cash and cash investments

 

$

1,195

 

$

1,028

 

Short-term bank deposits

 

228

 

195

 

Total Liquidity

 

$

1,423

 

$

1,223

 

 



 

MASCO CORPORATION

 

 

Segment Data - Unaudited

 

 

For the Three Months and Six Months Ended June 30, 2014 and 2013

 

 

 

 

(dollars in millions)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2014

 

2013

 

Change

 

2014

 

2013

 

Change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cabinets and Related Products

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

253

 

$

265

 

-5

%

$

490

 

$

501

 

-2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating (loss) profit, as reported

 

$

(8

)

$

2

 

 

 

$

(20

)

$

(2

)

 

 

Operating margin, as reported

 

-3.2

%

0.8

%

 

 

-4.1

%

-0.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rationalization charges

 

 

1

 

 

 

2

 

3

 

 

 

Accelerated depreciation related to plant closures

 

 

2

 

 

 

1

 

4

 

 

 

Operating (loss) profit, as adjusted

 

(8

)

5

 

 

 

(17

)

5

 

 

 

Operating margin, as adjusted

 

-3.2

%

1.9

%

 

 

-3.5

%

1.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

9

 

9

 

 

 

18

 

19

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA, as adjusted

 

$

1

 

$

14

 

 

 

$

1

 

$

24

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Plumbing Products

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

849

 

$

802

 

6

%

$

1,649

 

$

1,564

 

5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating profit, as reported

 

$

139

 

$

102

 

 

 

$

258

 

$

188

 

 

 

Operating margin, as reported

 

16.4

%

12.7

%

 

 

15.6

%

12.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rationalization charges

 

 

7

 

 

 

2

 

8

 

 

 

Accelerated depreciation related to plant closures

 

 

1

 

 

 

 

1

 

 

 

Operating profit, as adjusted

 

139

 

110

 

 

 

260

 

197

 

 

 

Operating margin, as adjusted

 

16.4

%

13.7

%

 

 

15.8

%

12.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

15

 

15

 

 

 

30

 

30

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA, as adjusted

 

$

154

 

$

125

 

 

 

$

290

 

$

227

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Installation and Other Services

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

384

 

$

357

 

8

%

$

719

 

$

669

 

7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating profit, as reported

 

$

17

 

$

8

 

 

 

$

13

 

$

4

 

 

 

Operating margin, as reported

 

4.4

%

2.2

%

 

 

1.8

%

0.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rationalization charges

 

1

 

 

 

 

1

 

 

 

 

Operating profit, as adjusted

 

18

 

8

 

 

 

14

 

4

 

 

 

Operating margin, as adjusted

 

4.7

%

2.2

%

 

 

1.9

%

0.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

7

 

7

 

 

 

13

 

14

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA, as adjusted

 

$

25

 

$

15

 

 

 

$

27

 

$

18

 

 

 

 



 

MASCO CORPORATION

 

 

Segment Data - Unaudited

 

 

For the Three Months and Six Months Ended June 30, 2014 and 2013

 

 

 

 

(dollars in millions)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2014

 

2013

 

Change

 

2014

 

2013

 

Change

 

Decorative Architectural Products

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

596

 

$

565

 

5

%

$

1,037

 

$

997

 

4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating profit, as reported

 

$

113

 

$

104

 

 

 

$

189

 

$

193

 

 

 

Operating margin, as reported

 

19.0

%

18.4

%

 

 

18.2

%

19.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rationalization charges

 

 

1

 

 

 

 

1

 

 

 

Operating profit, as adjusted

 

113

 

105

 

 

 

189

 

194

 

 

 

Operating margin, as adjusted

 

19.0

%

18.6

%

 

 

18.2

%

19.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

4

 

4

 

 

 

8

 

8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA, as adjusted

 

$

117

 

$

109

 

 

 

$

197

 

$

202

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Specialty Products

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

178

 

$

160

 

11

%

$

330

 

$

294

 

12

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating profit, as reported

 

$

14

 

$

11

 

 

 

$

19

 

$

10

 

 

 

Operating margin, as reported

 

7.9

%

6.9

%

 

 

5.8

%

3.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rationalization charges

 

1

 

1

 

 

 

1

 

2

 

 

 

Accelerated depreciation related to plant closures

 

 

2

 

 

 

 

4

 

 

 

Operating profit, as adjusted

 

15

 

14

 

 

 

20

 

16

 

 

 

Operating margin, as adjusted

 

8.4

%

8.8

%

 

 

6.1

%

5.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

4

 

2

 

 

 

9

 

5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA, as adjusted

 

$

19

 

$

16

 

 

 

$

29

 

$

21

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

2,260

 

$

2,149

 

5

%

$

4,225

 

$

4,025

 

5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating profit, as reported - segment

 

$

275

 

$

227

 

 

 

$

459

 

$

393

 

 

 

General corporate expense, net (GCE)

 

(35

)

(39

)

 

 

(67

)

(73

)

 

 

Operating profit, as reported

 

240

 

188

 

 

 

392

 

320

 

 

 

Operating margin, as reported

 

10.6

%

8.7

%

 

 

9.3

%

8.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rationalization charges - segment

 

2

 

10

 

 

 

6

 

14

 

 

 

Accelerated depreciation - segment

 

 

5

 

 

 

1

 

9

 

 

 

Rationalization charges - GCE

 

7

 

3

 

 

 

7

 

3

 

 

 

Operating profit, as adjusted

 

249

 

206

 

 

 

406

 

346

 

 

 

Operating margin, as adjusted

 

11.0

%

9.6

%

 

 

9.6

%

8.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization - segment

 

39

 

37

 

 

 

78

 

76

 

 

 

Depreciation and amortization - non-operating

 

3

 

3

 

 

 

6

 

6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA, as adjusted

 

$

291

 

$

246

 

 

 

$

490

 

$

428

 

 

 

 



 

MASCO CORPORATION

 

 

North American and International Data - Unaudited

 

 

For the Three Months and Six Months Ended June 30, 2014 and 2013

 

 

 

 

(dollars in millions)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2014

 

2013

 

Change

 

2014

 

2013

 

Change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

North American

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

1,843

 

$

1,765

 

4

%

$

3,399

 

$

3,275

 

4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating profit, as reported

 

$

216

 

$

185

 

 

 

$

345

 

$

325

 

 

 

Operating margin, as reported

 

11.7

%

10.5

%

 

 

10.2

%

9.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rationalization charges

 

2

 

6

 

 

 

5

 

7

 

 

 

Accelerated depreciation related to plant closures

 

 

3

 

 

 

1

 

5

 

 

 

Operating profit, as adjusted

 

218

 

194

 

 

 

351

 

337

 

 

 

Operating margin, as adjusted

 

11.8

%

11.0

%

 

 

10.3

%

10.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

29

 

29

 

 

 

58

 

60

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA, as adjusted

 

$

247

 

$

223

 

 

 

$

409

 

$

397

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

International

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

417

 

$

384

 

9

%

$

826

 

$

750

 

10

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating profit, as reported

 

$

59

 

$

42

 

 

 

$

114

 

$

68

 

 

 

Operating margin, as reported

 

14.1

%

10.9

%

 

 

13.8

%

9.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rationalization charges

 

 

4

 

 

 

1

 

7

 

 

 

Accelerated depreciation related to plant closures

 

 

2

 

 

 

 

4

 

 

 

Operating profit, as adjusted

 

59

 

48

 

 

 

115

 

79

 

 

 

Operating margin, as adjusted

 

14.1

%

12.5

%

 

 

13.9

%

10.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

10

 

8

 

 

 

20

 

16

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA, as adjusted

 

$

69

 

$

56

 

 

 

$

135

 

$

95

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

2,260

 

$

2,149

 

5

%

$

4,225

 

$

4,025

 

5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating profit, as reported - segment

 

$

275

 

$

227

 

 

 

$

459

 

$

393

 

 

 

General corporate expense, net (GCE)

 

(35

)

(39

)

 

 

(67

)

(73

)

 

 

Operating profit, as reported

 

240

 

188

 

 

 

392

 

320

 

 

 

Operating margin, as reported

 

10.6

%

8.7

%

 

 

9.3

%

8.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rationalization charges - segment

 

2

 

10

 

 

 

6

 

14

 

 

 

Accelerated depreciation - segment

 

 

5

 

 

 

1

 

9

 

 

 

Rationalization charges - GCE

 

7

 

3

 

 

 

7

 

3

 

 

 

Operating profit, as adjusted

 

249

 

206

 

 

 

406

 

346

 

 

 

Operating margin, as adjusted

 

11.0

%

9.6

%

 

 

9.6

%

8.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization - segment

 

39

 

37

 

 

 

78

 

76

 

 

 

Depreciation and amortization - non-operating

 

3

 

3

 

 

 

6

 

6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA, as adjusted

 

$

291

 

$

246

 

 

 

$

490

 

$

428