Attached files
| file | filename |
|---|---|
| EX-99.1 - EX-99.1 - CLOROX CO /DE/ | clx-20210630_d2.htm |
| EX-32 - EX-32 - CLOROX CO /DE/ | fy21clxex32.htm |
| EX-31.2 - EX-31.2 - CLOROX CO /DE/ | fy21clxex312.htm |
| EX-31.1 - EX-31.1 - CLOROX CO /DE/ | fy21clxex311.htm |
| EX-23 - EX-23 - CLOROX CO /DE/ | fy21clxex23.htm |
| EX-21 - EX-21 - CLOROX CO /DE/ | fy21clxex21.htm |
| 10-K - 10-K - CLOROX CO /DE/ | clx-20210630.htm |
Exhibit 99.2
THE CLOROX COMPANY
RECONCILIATION OF ECONOMIC PROFIT (UNAUDITED) (1)
| Dollars in millions | FY21 | FY20 | FY19 | |||||||||||||||||
| Earnings before income taxes | $ | 900 | $ | 1,185 | $ | 1,024 | ||||||||||||||
| Add back: | ||||||||||||||||||||
Non-cash U.S. GAAP charges (2) | 357 | 2 | 2 | |||||||||||||||||
| Interest expense | 99 | 99 | 97 | |||||||||||||||||
| Less: | ||||||||||||||||||||
Saudi JV acquisition gain (3) | (82) | — | — | |||||||||||||||||
| Earnings before income taxes, non-cash U.S. GAAP items and interest expense | 1,274 | 1,286 | $ | 1,123 | ||||||||||||||||
| Less: | ||||||||||||||||||||
Income taxes on earnings before income taxes, non-cash U.S. GAAP items and interest expense (4) | 264 | 267 | 222 | |||||||||||||||||
| Adjusted after tax profit | 1,010 | 1,019 | 901 | |||||||||||||||||
| Less: After tax profit attributable to noncontrolling interests | 9 | — | — | |||||||||||||||||
| Adjusted after tax profit attributable to Clorox | 1,001 | 1,019 | 901 | |||||||||||||||||
Average capital employed (5) | 3,655 | 3,478 | 3,231 | |||||||||||||||||
Less: Capital charge (6) | 329 | 313 | 291 | |||||||||||||||||
Economic profit (1) (Adjusted after tax profit attributable to Clorox less capital charge) | $ | 672 | $ | 706 | $ | 610 | ||||||||||||||
(1) Economic profit (EP) is defined by the Company as earnings before income taxes, excluding non-cash U.S. GAAP items (such as restructuring, intangible asset impairment charges, and other non-cash, non-recurring gains or losses) and interest expense; less income taxes (calculated based on the Company’s effective tax rate), less after tax profit attributable to noncontrolling interests, and less a capital charge (calculated as average capital employed multiplied by a cost of capital rate). EP is a key financial metric that the Company’s management uses to evaluate business performance and allocate resources, and is a component in determining employee incentive compensation. The Company’s management believes EP provides additional perspective to investors about financial returns generated by the business and represents profit generated over and above the cost of capital used by the business to generate that profit.
(2) Fiscal year 2021 includes impairment charges of $329 (after tax $267) of which $228, $86, and $15 related to the goodwill of the VMS reporting unit, certain indefinite-lived trademarks and other assets, respectively, and non-cash charges of $28 ($21 after tax) on investments and related arrangements made with a Professional Products SBU supplier.
(3) On July 9, 2020, the Company increased its investment in each of the two entities comprising its joint venture in the Kingdom of Saudi Arabia (Saudi joint venture). As a result of this transaction, a non-cash nonrecurring net gain was recognized of $82 ($76 after tax) in Other (income) expense, net in the quarter ended September 30, 2020, primarily due to the remeasurement of the carrying value of the company’s previously held equity investment to fair value.
(4) The tax rate applied is the effective tax rate before the identified non-cash U.S. GAAP items was 20.7%, 20.8% and 19.8% in fiscal years 2021, 2020, and 2019, respectively. The difference between the fiscal year 2021 effective tax rate on earnings of 20.1% is due to the tax rate impacts of the Professional Products supplier charge, VMS impairment, and Saudi JV acquisition gain of 0.1%, (0.4)%, and 0.9%, respectively.
(5) Total capital employed represents total assets less non-interest bearing liabilities. Adjusted capital employed represents total capital employed adjusted to add back current year after tax non-cash U.S. GAAP items deduct the current year after tax non-cash, non-recurring gain. Average capital employed is the average of adjusted capital employed for the current year and total capital employed for the prior year, based on year-end balances. See below for details of the average capital employed calculation.
(6) Capital charge represents average capital employed multiplied by a cost of capital, which was 9% for all fiscal years presented. The calculation of capital charge includes the impact of rounding numbers.
1
| Dollars in millions | FY21 | FY20 | FY19 | |||||||||||||||||
| Total assets | $ | 6,334 | $ | 6,213 | $ | 5,116 | ||||||||||||||
| Less: | ||||||||||||||||||||
Accounts payable and accrued liabilities (7) | 1,670 | 1,327 | 1,033 | |||||||||||||||||
| Current operating lease liabilities | 81 | 64 | — | |||||||||||||||||
| Income taxes payable | — | 25 | 9 | |||||||||||||||||
| Long-term operating lease liabilities | 301 | 278 | — | |||||||||||||||||
Other liabilities (7) | 819 | 755 | 774 | |||||||||||||||||
| Deferred income taxes | 67 | 62 | 50 | |||||||||||||||||
| Non-interest bearing liabilities | 2,938 | 2,511 | 1,866 | |||||||||||||||||
| Total capital employed | 3,396 | 3,702 | 3,250 | |||||||||||||||||
After tax non-cash U.S. GAAP items(2)(3) | 212 | 2 | 1 | |||||||||||||||||
| Adjusted capital employed | $ | 3,608 | $ | 3,704 | $ | 3,251 | ||||||||||||||
| Average capital employed | $ | 3,655 | $ | 3,478 | $ | 3,231 | ||||||||||||||
(7) Accounts payable and accrued liabilities and Other liabilities are adjusted to exclude interest-bearing liabilities.
2