Attached files

file filename
8-K - 8-K - KENNAMETAL INCkmt3312020form8k.htm


Exhibit 99.1
kmtheadera01a01a01a23.jpg
FOR IMMEDIATE RELEASE:
DATE: May 4, 2020
Investor Relations
Media Relations
CONTACT: Kelly Boyer
CONTACT: Lori Lecker
PHONE: 412-248-8287
PHONE: 412-248-8224
kelly.boyer@kennametal.com
lori.lecker@kennametal.com
Kennametal Announces Fiscal 2020 Third Quarter Results
COVID-19 protocols implemented to protect health and safety of employees while continuing to serve customers globally as an essential business
Strong cash balance and liquidity position at quarter-end; continuing with simplification/modernization program
Incremental simplification/modernization benefits of approximately $15 million in the quarter, with $87 million in annualized total savings inception to date
Sales declined from prior year due to global manufacturing slow down
Ongoing cost-control actions to align with the current market environment
PITTSBURGH, (May 4, 2020) – Kennametal Inc. (NYSE: KMT) (the "Company") today reported results for its fiscal 2020 third quarter ended March 31, 2020, with earnings per diluted share (EPS) of $0.03, compared with EPS of $0.82 in the prior year quarter, and adjusted EPS of $0.46, compared with adjusted EPS of $0.77 in the prior year quarter.
“Despite the many headwinds we faced in the third quarter, we delivered solid results that were strengthened by our early cost-control actions and the continued benefits of our simplification/modernization investments,” said President and CEO Christopher Rossi. “Kennametal is considered an essential business by governments around the world, so we have kept almost all of our production facilities open and serving customers throughout this crisis. We ended the quarter with a strong liquidity position that will allow us to manage the uncertain times created by COVID-19 and continue to execute on our simplification/modernization strategy.”

Rossi continued, “As we look ahead, we expect COVID-19 will be a significant operational and market headwind. Early in this crisis we deployed global safety protocols and processes to keep our employees safe while continuing to serve critical industries. At the same time, however, COVID-19 is creating extensive uncertainty and limited visibility into our end markets, prompting us to withdraw our outlook for fiscal year 2020. We are approaching this challenging time determined to stay focused on the things we can control: keeping our employees safe, serving our customers, delivering savings from simplification/modernization and continuing to execute our strategy so that we are well-positioned for the eventual market recovery.”

COVID-19
Excluding China, the effect of COVID-19 on the third quarter was minimal from a revenue standpoint. As an essential business, Kennametal facilities have operated throughout the crisis, unless there was a government mandated lockdown of a certain region where the Company has a facility. The Company has put extensive safety protocols and procedures in place to protect employees while also allowing production facilities to continue to operate safely while serving customers. As of today, all but one production facility is operating, and this facility is expected to reopen mid-May pending expiration of a locally mandated shutdown order. Our Bangalore plant, which closed on March 26th, is reopening this week.

1




In addition to the previously announced restructuring actions, the Company is taking other aggressive cost-control measures to offset the market headwinds. These measures include, among other things, reductions in all discretionary spending, furloughs, extensive travel restrictions, and reduced production at global manufacturing facilities to align with the current lower demand environment.

Fiscal 2020 Third Quarter Key Developments
Sales of $483 million decreased 19 percent from $597 million in the prior year quarter, reflecting 17 percent organic sales decline, 1 percent unfavorable currency exchange effect and 1 percent decline from divestiture.
Reported EPS in the current quarter includes restructuring and related charges of $0.06 and goodwill and other intangible asset impairment charges of $0.17. Reported EPS in the prior year quarter includes a non-recurring benefit related to U.S. tax reform of $0.08 and restructuring and related charges of $0.03.
Operating income was $38 million, or 7.8 percent margin, compared to $82 million, or 13.7 percent margin, in the prior year quarter. The decrease in operating income was due primarily to organic sales decline, unfavorable labor and fixed cost absorption due to lower volumes and simplification/modernization efforts in progress, $21 million of restructuring and asset impairment charges compared to $3 million in the prior year quarter, partially offset by approximately $15 million of incremental simplification/modernization benefits, lower raw material costs and lower variable compensation expense. Adjusted operating income was $59 million, or 12.2 percent margin, compared to $85 million, or 14.3 percent margin, in the prior year quarter.
Q3 Restructuring Update
In connection with the Company's simplification/modernization initiative, total incremental benefits were approximately $15 million in the quarter, which includes incremental restructuring savings of approximately $5 million.
The Company achieved annualized total savings inception to date from simplification/modernization of $87 million. Pre-tax restructuring and related charges for the FY20 and FY21 Restructuring Actions(1) in the quarter were $6 million, or $0.06 per share.
Based on the reduction of production levels in the current environment, FY20 Restructuring Actions are now expected to result in annualized savings of $30 to $35 million. Pre-tax charges are now expected to be $55 to $60 million. The Company previously expected savings of $35 to $40 million and pre-tax charges of $55 to $65 million.
As previously announced, the Company also expects to deliver the FY21 Restructuring Actions with estimated annualized savings of $25 to $30 million and estimated pre-tax charges of approximately $55 to $65 million.
The Company recorded non-cash pre-tax Widia goodwill and other intangible asset impairment charges of $16 million due to the decline in actual and projected financial results for the Widia reporting unit, primarily as a result of the COVID-19 global pandemic.
The reported effective tax rate (ETR) for the quarter was 93.1 percent and the adjusted ETR was 28.5 percent, compared to reported ETR of 11.0 percent and adjusted ETR of 19.8 percent in the prior year quarter. The year-over-year change in the reported ETR is due primarily to the effects of current year restructuring and the Widia goodwill and other intangible asset impairment charges. The increase in the adjusted ETR is due primarily to the effects of global intangible low-taxed income (GILTI) and base erosion and anti-abuse tax (BEAT), which are both provisions of the U.S. Tax Cuts and Jobs Act of 2017, and jurisdictional mix.
Year-to-date net cash flow provided by operating activities was $146 million compared to $157 million in the prior year quarter. The change in net cash flow provided by operating activities was driven primarily by lower earnings, partially offset by changes in working capital. Year-to-date free operating cash flow (FOCF) was negative $57 million compared to positive $15 million in the prior year quarter. The change in FOCF was driven primarily by higher capital expenditures of $60 million due primarily to simplification/modernization and lower earnings, partially offset by changes in working capital.

2



As a result of the financial market uncertainty resulting from COVID-19 and in keeping with our cautious approach in this environment, subsequent to the quarter-end, the Company preemptively drew $500 million from its $700 million revolving credit agreement. The Company has adequate liquidity and access to credit to meet its cash flow requirements and expects to remain in compliance with relevant debt covenants.

Outlook and Fourth Quarter Assumptions
Looking ahead, due to the increased uncertainty in the global economy and Kennametal’s end markets caused by COVID-19, the Company is withdrawing its previously announced outlook for fiscal year 2020. The Company will provide more details regarding its fourth quarter assumptions on its conference call on May 5, 2020 at 8:00 a.m. Eastern Time.

Segment Results
Industrial sales of $261 million decreased 18 percent from $319 million year-over-year, driven by organic sales decline of 17 percent and a 2 percent unfavorable currency exchange effect, partially offset by a favorable business day effect of 1 percent. Operating income was $30 million, or 11.6 percent margin, compared to operating income of $57 million, or 18.0 percent margin, in the prior year quarter. The decrease in operating income was driven primarily by organic sales decline, unfavorable labor and fixed cost absorption due to lower volumes and simplification/modernization efforts in progress, partially offset by incremental simplification/modernization benefits, lower raw material costs, and lower variable compensation expense. Adjusted operating income was $34 million, or 13.1 percent margin, compared to $58 million, or 18.3 percent margin, in the prior year quarter.
Widia sales of $43 million decreased 16 percent from $51 million year-over-year, driven by organic sales decline of 16 percent and a 1 percent unfavorable currency exchange effect, partially offset by a favorable business day effect of 1 percent. Operating loss was $14 million, or 31.7 percent loss margin, compared to break even operating income in the prior year quarter. The change in operating results was driven primarily by organic sales decline and $16 million of goodwill and other intangible asset impairment charges, partially offset by incremental simplification/modernization benefits, lower raw material costs and lower variable compensation expense. Adjusted operating income was $2 million, or 4.9 percent margin, compared to $1 million, or 1.3 percent margin, in the prior year quarter.
Infrastructure sales of $180 million decreased 21 percent from $228 million year-over-year, driven by organic sales decline of 17 percent, a 3 percent decline from divestiture and an unfavorable currency exchange effect of 1 percent. Operating income was $22 million, or 12.2 percent margin, compared to operating income of $25 million, or 11.0 percent margin, in the prior year quarter. The change in operating results was primarily driven by organic sales decline, unfavorable labor and fixed cost absorption due to lower volumes and simplification/modernization efforts in progress, partially offset by incremental simplification/modernization benefits, lower raw material costs, and lower variable compensation expense. Adjusted operating income was $23 million, or 13.0 percent margin, compared to adjusted operating income of $27 million, or 11.7 percent margin, in the prior year quarter.

Dividend Declared
Kennametal also announced that its Board of Directors declared a quarterly cash dividend of $0.20 per share. The dividend is payable on May 27, 2020 to shareholders of record as of the close of business on May 12, 2020.
The Company will host its third quarter fiscal 2020 results on Tuesday, May 5, 2020 at 8:00 a.m. Eastern Time. The conference call will be broadcast via real-time audio on the Kennametal website at www.kennametal.com. Once on the homepage, select "About Us", “Investor Relations” and then “Events.”
(1) Previously announced restructuring actions associated with the ongoing simplification/modernization program. These restructurings and proposed facility closures in fiscal 2020 (FY20 Restructuring Actions) are currently estimated to deliver annualized savings of $30 to $35 million with pre-tax charges of $55 to $60 million. Fiscal 2021 proposed restructuring and facility closures (FY21 Restructuring Actions) estimated to deliver annualized savings of $25 to $30 million with pre-tax charges of $55 to $65 million.
This earnings release contains non-GAAP financial measures. Reconciliations and descriptions of all non-GAAP financial measures are set forth in the tables that follow.


3



Certain statements in this release may be forward-looking in nature, or “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Forward-looking statements are statements that do not relate strictly to historical or current facts. For example, statements about Kennametal’s outlook for earnings, sales volumes, cash flow, capital expenditures and effective tax rate for fiscal year 2020 and our expectations regarding future growth and financial performance are forward-looking statements. Any forward-looking statements are based on current knowledge, expectations and estimates that involve inherent risks and uncertainties. Should one or more of these risks or uncertainties materialize, or should the assumptions underlying the forward-looking statements prove incorrect, our actual results could vary materially from our current expectations. There are a number of factors that could cause our actual results to differ from those indicated in the forward-looking statements. They include: the duration of the COVID-19 pandemic and its impacts on our business operations, financial results and financial position and on the industries in which we operate and the global economy generally; other downturns in the business cycle or the economy; our ability to achieve all anticipated benefits of restructuring, simplification and modernization initiatives; risks related to our foreign operations and international markets, such as currency exchange rates, different regulatory environments, trade barriers, exchange controls, and social and political instability; changes in the regulatory environment in which we operate, including environmental, health and safety regulations; potential for future goodwill and other intangible asset impairment charges; our ability to protect and defend our intellectual property; continuity of information technology infrastructure; competition; our ability to retain our management and employees; demands on management resources; availability and cost of the raw materials we use to manufacture our products; product liability claims; integrating acquisitions and achieving the expected savings and synergies; global or regional catastrophic events; demand for and market acceptance of our products; business divestitures; labor relations; and implementation of environmental remediation matters. Many of these risks and other risks are more fully described in Kennametal’s latest annual report on Form 10-K and its other periodic filings with the Securities and Exchange Commission. We can give no assurance that any goal or plan set forth in forward-looking statements can be achieved and readers are cautioned not to place undue reliance on such statements, which speak only as of the date made. We undertake no obligation to release publicly any revisions to forward-looking statements as a result of future events or developments.

About Kennametal
With over 80 years as an industrial technology leader, Kennametal Inc. delivers productivity to customers through materials science, tooling and wear-resistant solutions. Customers across aerospace, earthworks, energy, general engineering and transportation turn to Kennametal to help them manufacture with precision and efficiency. Every day approximately 10,000 employees are helping customers in more than 60 countries stay competitive. Kennametal generated nearly $2.4 billion in revenues in fiscal 2019. Learn more at www.kennametal.com. Follow @Kennametal: Twitter, Instagram, Facebook, LinkedIn and YouTube.

4



FINANCIAL HIGHLIGHTS
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
 
 
Three Months Ended March 31,
Nine Months Ended March 31,
(in thousands, except per share amounts)
2020
 
2019
2020
 
2019
Sales
$
483,084

 
$
597,204

$
1,506,252

 
$
1,771,285

Cost of goods sold
326,066

 
389,118

1,078,236

 
1,153,509

     Gross profit
157,018

 
208,086

428,016

 
617,776

Operating expense
98,534

 
120,135

320,273

 
358,054

Restructuring and asset impairment charges
17,187

 
2,440

84,182

 
5,061

Loss on divestiture

 

6,517

 

Amortization of intangibles
3,404

 
3,640

10,413

 
10,780

     Operating income
37,893

 
81,871

6,631

 
243,881

Interest expense
7,897

 
8,104

23,834

 
24,305

Other income, net
(2,438
)
 
(4,993
)
(9,330
)
 
(11,775
)
Income (loss) before income taxes
32,434

 
78,760

(7,873
)
 
231,351

Provision (benefit) for income taxes
30,193

 
8,632

(11,295
)
 
46,553

Net income
2,241

 
70,128

3,422

 
184,798

Less: Net (loss) income attributable to noncontrolling interests
(676
)
 
1,578

(23
)
 
4,852

Net income attributable to Kennametal
$
2,917

 
$
68,550

$
3,445

 
$
179,946

PER SHARE DATA ATTRIBUTABLE TO KENNAMETAL SHAREHOLDERS
 
 
 
Basic earnings per share
$
0.04

 
$
0.83

$
0.04

 
$
2.19

Diluted earnings per share
$
0.03

 
$
0.82

$
0.04

 
$
2.16

Dividends per share
$
0.20

 
$
0.20

$
0.60

 
$
0.60

Basic weighted average shares outstanding
83,106

 
82,479

83,022

 
82,305

Diluted weighted average shares outstanding
83,696

 
83,339

83,589

 
83,266



5



CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)
(in thousands)
March 31, 2020
 
June 30,
2019
 
 ASSETS
 
 
 
Cash and cash equivalents
$
85,230

 
$
182,015

Accounts receivable, net
304,162

 
379,855

Inventories
516,781

 
571,576

Other current assets
60,550

 
57,381

Total current assets
966,723

 
1,190,827

Property, plant and equipment, net
1,015,359

 
934,895

Goodwill and other intangible assets, net
404,345

 
461,009

Other assets
151,673

 
69,538

Total assets
$
2,538,100

 
$
2,656,269

 
 LIABILITIES
 
 
 
Current maturities of long-term debt, including notes payable
$
4,500

 
$
157

Accounts payable
165,062

 
212,908

Other current liabilities
213,569

 
248,661

Total current liabilities
383,131

 
461,726

Long-term debt
593,607

 
592,474

Other liabilities
262,539

 
227,365

Total liabilities
1,239,277

 
1,281,565

KENNAMETAL SHAREHOLDERS’ EQUITY
1,260,623

 
1,335,172

NONCONTROLLING INTERESTS
38,200

 
39,532

Total liabilities and equity
$
2,538,100

 
$
2,656,269

SEGMENT DATA (UNAUDITED)
Three Months Ended March 31,
Nine Months Ended March 31,
(in thousands)
2020
 
2019
2020
 
2019
Outside Sales:
 
 
 
 
 
 
Industrial
$
260,738

 
$
318,636

$
820,008

 
$
956,515

Widia
42,721

 
50,966

131,115

 
148,592

Infrastructure
179,625

 
227,602

555,129

 
666,178

Total sales
$
483,084

 
$
597,204

$
1,506,252

 
$
1,771,285

Sales By Geographic Region:
 
 
 
 
 
 
Americas
$
242,404

 
$
302,919

$
746,936

 
$
887,675

EMEA
146,847

 
181,390

450,760

 
527,505

Asia Pacific
93,833

 
112,895

308,556

 
356,105

Total sales
$
483,084

 
$
597,204

$
1,506,252

 
$
1,771,285

Operating Income (Loss):
 
 
 
 
 
 
Industrial
$
30,147

 
$
57,218

$
32,159

 
$
173,279

Widia
(13,528
)
 
(4
)
(31,410
)
 
3,817

Infrastructure
21,941

 
24,934

7,679

 
69,407

Corporate (2)
(667
)
 
(277
)
(1,797
)
 
(2,622
)
Total operating income
$
37,893

 
$
81,871

$
6,631

 
$
243,881

(2) Represents unallocated corporate expenses

6



NON-GAAP RECONCILIATIONS (UNAUDITED)

In addition to reported results under generally accepted accounting principles in the United States of America (GAAP), the following financial highlight tables include, where appropriate, a reconciliation of adjusted results including: operating (loss) income and margin; ETR; net (loss) income attributable to Kennametal; diluted EPS; Industrial operating (loss) income and margin; Widia operating (loss) income and margin; Infrastructure operating (loss) income and margin; FOCF; and consolidated and segment organic sales decline (all of which are non-GAAP financial measures), to the most directly comparable GAAP financial measures. Adjustments for the three months ended March 31, 2020 include (1) restructuring and related charges; (2) goodwill and other intangible asset impairment charges and (3) differences in projected annual tax rates. Adjustments for the three months ended March 31, 2019 include: (1) restructuring and related charges and (2) non-recurring effect of tax reform. For those adjustments that are presented ‘net of tax’, the tax effect of the adjustment can be derived by calculating the difference between the pre-tax and the post-tax adjustments presented. The tax effect on adjustments is calculated by preparing an overall tax calculation including the adjustments and then a tax calculation excluding the adjustments. The difference between these calculations results in the tax impact of the adjustments.
Management believes that presentation of these non-GAAP financial measures provides useful information about the results of operations of the Company for the current and past periods. Management believes that investors should have available the same information that management uses to assess operating performance, determine compensation and assess the capital structure of the Company. These non-GAAP financial measures should not be considered in isolation or as a substitute for the most comparable GAAP financial measures. Investors are cautioned that non-GAAP financial measures used by management may not be comparable to non-GAAP financial measures used by other companies. Reconciliations and descriptions of all non-GAAP financial measures are set forth in the disclosures below.
Reconciliations to the most directly comparable GAAP financial measures for the following forward-looking non-GAAP financial measures for the full fiscal year of 2020 have not been provided, including but not limited to: adjusted EPS, adjusted ETR, organic sales decline and FOCF. The most comparable GAAP financial measures are (loss) earnings per share, ETR, sales decline and net cash flow from operating activities, respectively. Because the non-GAAP financial measures on a forward-looking basis are subject to uncertainty and variability as they are dependent on many factors - including, but not limited to, the effect of foreign currency exchange fluctuations, impacts from potential acquisitions or divestitures, gains or losses on the potential sale of businesses or other assets, restructuring costs, asset impairment charges, gains or losses from early extinguishment of debt, the tax impact of the items above and the impact of tax law changes or other tax matters - reconciliations to the most directly comparable forward-looking GAAP financial measures are not available without unreasonable effort.
THREE MONTHS ENDED MARCH 31, 2020 (UNAUDITED)
 
(in thousands, except percents and per share data)
Sales
Operating income
ETR
Net income(3)
Diluted EPS
Reported results
$
483,084

$
37,893

93.1
 %
$
2,917

$
0.03

Reported margins
 
7.8
%
 
 
 
Restructuring and related charges

5,573

12.8

4,858

0.06

Goodwill and other intangible asset impairment charges

15,599

3.1

14,261

0.17

Differences in projected annual tax rates(4)


(80.5
)
16,106

0.20

Adjusted results
$
483,084

$
59,065

28.5
 %
$
38,142

$
0.46

Adjusted margins
 
12.2
%
 
 
 
(3) Attributable to Kennametal
(4) Represents a change in the method in which management calculates the tax effect on adjustments within the non-GAAP reconciliations. By separately presenting the effect of the differences in projected annual tax rates during the current period, management believes that the tax effects related to restructuring and related charges and goodwill and other intangible asset impairment charges are more accurately reflected. This change does not affect adjusted results. The effect of the differences in projected annual tax rates was immaterial during the three months ended March 31, 2019 and, therefore, the prior period has not been retrospectively adjusted.

7



THREE MONTHS ENDED MARCH 31, 2020 (UNAUDITED)
 
 
Industrial
Widia
Infrastructure
(in thousands, except percents)
Sales
Operating income
Sales
Operating (loss) income
Sales
Operating income
Reported results
$
260,738

$
30,147

$
42,721

$
(13,528
)
$
179,625

$
21,941

Reported operating margin
 
11.6
%
 
(31.7
)%
 
12.2
%
Restructuring and related charges

4,112


37


1,423

Goodwill and other intangible asset impairment charges



15,599



Adjusted results
$
260,738

$
34,259

$
42,721

$
2,108

$
179,625

$
23,364

Adjusted operating margin
 
13.1
%
 
4.9
 %
 
13.0
%
THREE MONTHS ENDED MARCH 31, 2019 (UNAUDITED)
 
(in thousands, except percents and per share data)
Sales
Operating income
ETR
Net income(5)
Diluted EPS
Reported results
$
597,204

$
81,871

11.0
%
$
68,550

$
0.82

Reported margins
 
13.7
%
 
 
 
Restructuring and related charges

3,433

0.1

2,614

0.03

Non-recurring effect of tax reform(6)


8.7

(6,840
)
(0.08
)
Adjusted results
$
597,204

$
85,304

19.8
%
$
64,324

$
0.77

Adjusted margins
 
14.3
%
 
 
 
(5) Attributable to Kennametal
(6) Additional benefit recorded to reflect the effect of regulations and other relevant guidance issued through March 31, 2019 on the amounts recorded for the application of a measure of the Tax Cuts and Jobs Act of 2017 (TCJA) requiring a one-time transition tax on previously untaxed accumulated earnings and profits of non-U.S. companies (toll tax).
 
Industrial
Widia
Infrastructure
(in thousands, except percents)
Sales
Operating income
Sales
Operating income
Sales
Operating income
Reported results
$
318,636

$
57,218

$
50,966

$
(4
)
$
227,602

$
24,934

Reported operating margin
 
18.0
%
 
 %
 
11.0
%
Restructuring and related charges

1,003


662


1,768

Adjusted results
$
318,636

$
58,221

$
50,966

$
658

$
227,602

$
26,702

Adjusted operating margin
 
18.3
%
 
1.3
 %
 
11.7
%


8



Free Operating Cash Flow (FOCF)
FOCF is a non-GAAP financial measure and is defined by the Company as net cash flow provided by operating activities (which is the most directly comparable GAAP financial measure) less capital expenditures plus proceeds from disposals of fixed assets. Management considers FOCF to be an important indicator of the Company's cash generating capability because it better represents cash generated from operations that can be used for dividends, debt repayment, strategic initiatives (such as acquisitions) and other investing and financing activities.
 
 
Nine Months Ended March 31,
FREE OPERATING CASH FLOW (UNAUDITED)
 
(in thousands)
 
2020
 
2019
Net cash flow provided by operating activities
 
$
146,059

 
$
157,465

Purchases of property, plant and equipment
 
(206,061
)
 
(145,942
)
Disposals of property, plant and equipment
 
2,780

 
3,575

Free operating cash flow
 
$
(57,222
)
 
$
15,098


Organic Sales Decline
Organic sales decline is a non-GAAP financial measure of sales decline (which is the most directly comparable GAAP measure) excluding the impacts of acquisitions, divestitures, business days and foreign currency exchange from year-over-year comparisons. Management believes this measure provides investors with a supplemental understanding of underlying sales trends by providing sales growth (decline) on a consistent basis. Management reports organic sales growth (decline) at the consolidated and segment levels.
ORGANIC SALES DECLINE (UNAUDITED)
 
 
 
 
Three Months Ended March 31, 2020
 
Industrial
 
Widia
 
Infrastructure
 
Total
Organic sales decline
 
(17)%
 
(16)%
 
(17)%
 
(17)%
Foreign currency exchange impact (7)
 
(2)
 
(1)
 
(1)
 
(1)
Business days impact (8)
 
1
 
1
 
 
Divestiture impact (9)
 
 
 
(3)
 
(1)
Sales decline
 
(18)%
 
(16)%
 
(21)%
 
(19)%
(7) Foreign currency exchange impact is calculated by dividing the difference between current period sales at prior period foreign exchange rates and prior period sales by prior period sales.
(8) Business days impact is calculated by dividing the year-over-year change in weighted average working days (based on mix of sales by country) by prior period weighted average working days.
(9) Divestiture impact is calculated by dividing prior period sales attributable to divested businesses by prior period sales.

9