Newell Rubbermaid Announces First Quarter Results
Reaffirms Full Year Guidance
Increases Quarterly Dividend 13 percent to
"We delivered solid first quarter results in the context of two previously communicated events. Our team did a good job overcoming the adverse impacts of the harness buckle recall on select car seats in our U.S. Baby business and the weather-related slow down on our U.S.-centric Home Solutions business," said
"We are confident in our full year financial guidance and expect the company's core sales and earnings per share growth to accelerate through the balance of the year as we significantly increase advertising and promotion investment levels in support of our brands and innovation. Importantly, the Board of Directors has approved a 13 percent increase in our quarterly dividend to
First Quarter Executive Summary
- Net sales were
$1.23 billion , a 0.7 percent decline versus prior year results.
- Core sales, which exclude the impact of changes in foreign currency, grew 0.7 percent.
- Normalized gross margin was 38.8 percent, a 60 basis point improvement compared with the prior year period. Reported gross margin was 38.1 percent versus 38.2 percent in the prior year period.
- Normalized operating margin was 11.0 percent versus 11.2 percent in the prior year period. Reported operating margin increased 60 basis points to 8.5 percent.
- Normalized diluted earnings per share were
$0.35 compared with$0.35 in the prior year. Reported diluted earnings per share were$0.19 compared with$0.19 in the prior year.
- The company's first quarter reported results include an
$11.0 million charge ($0.02 per diluted share) which reflects the cost of harness buckle recall issues on select car seats in our Baby segment. This charge has been excluded from normalized operating income and normalized EPS.
- Operating cash flow was a use of
$92.1 million compared with a use of$123.1 million in the prior year period.
- The company paid dividends of
$42.9 million and repurchased 1.5 million shares of common stock at a cost of$44.4 million . In addition, the company took delivery of 2.0 million shares in mid-March to complete the Accelerated Share Repurchase program initiated in the fourth quarter of 2013.
- The company announced a 13 percent (
$0.02 per share) increase in its quarterly dividend to$0.17 per share.
- The company recorded a monetary asset devaluation charge of
$38.7 million , or$0.09 per diluted share, associated with adopting the SICAD I rate for its Venezuelan operations.
- The company reaffirmed its guidance for 2014 core sales growth of 3 to 4 percent, operating margin improvement of up to 40 basis points, normalized EPS of
$1.94 to $2.00 and operating cash flow of$600 to $650 million .
First Quarter 2014 Operating Results
Net sales in the first quarter were
Reported gross margin was 38.1 percent. Normalized gross margin was 38.8 percent, a 60 basis point improvement versus prior year results. Normalized gross margin excludes the impact of costs associated with the harness buckle recall. Pricing and productivity more than offset inflation and the negative impact of transactional foreign currency.
First quarter reported operating margin was 8.5 percent compared with 7.9 percent in the prior year. Reported operating income was
Normalized operating margin was 11.0 percent, compared with 11.2 percent in the prior year period. Normalized operating income was
The company reported a net benefit for income taxes of
Reported net income was
Normalized net income was
For the first quarter 2014, normalized diluted earnings per share exclude
Operating cash flow was a use of
Recall of Harness Buckles on Select Car Seats
In
The Company's first quarter reported results include an
A reconciliation of the first quarter 2014 and 2013 results is as follows:
| Q1 2014* | Q1 2013* | |
| Diluted earnings per share (as reported) | $0.19 | $0.19 |
| Restructuring and restructuring-related costs | 0.05 | 0.12 |
| Costs associated with harness buckle recall | 0.02 | -- |
| Currency devaluation – Venezuela | 0.09 | 0.02 |
| Resolution of income tax contingencies | -- | (0.02) |
| Discontinued operations | -- | 0.03 |
| Normalized EPS | $0.35 | $0.35 |
| *Totals may not add due to rounding |
First Quarter 2014 Operating Segment Results
Writing net sales for the first quarter were
Home Solutions net sales were
Tools segment net sales were
Commercial Products net sales were
Baby & Parenting net sales were
2014 Full Year Outlook
- Core sales growth of 3 to 4 percent;
- Normalized operating margin improvement of up to 40 basis points;
- Normalized EPS of
$1.94 to $2.00 ; and
- Operating cash flow between
$600 and $650 million .
The company now expects foreign exchange to have a negative impact on 2014 net sales of about 200 basis points and to have a negative impact on both normalized and reported EPS of
2014 normalized EPS guidance excludes between
The company is on track to realize cumulative annualized cost savings of
Operating cash flow guidance assumes
A reconciliation of the 2014 earnings outlook is as follows:
| FY 2014 | |
| Diluted earnings per share | $1.50 to $1.56 |
| Restructuring and restructuring-related costs | $0.29 to $0.37 |
| Costs associated with harness buckle recall | $0.02 |
| Currency devaluation - Venezuela | $0.09 |
| Normalized EPS | $1.94 to $2.00 |
Conference Call
The company's first quarter 2014 earnings conference call will be held today,
Non-GAAP Financial Measures
This release contains non-GAAP financial measures within the meaning of Regulation G promulgated by the
The company uses certain financial measures that are included in this press release and the additional financial information both in explaining its results to stockholders and the investment community and in its internal evaluation and management of its businesses. The company's management believes that these measures - including those that are "non-GAAP financial measures" - and the information they provide are useful to investors since these measures (a) permit investors to view the company's performance using the same tools that management uses to evaluate the company's past performance, reportable business segments and prospects for future performance and (b) determine certain elements of management's incentive compensation.
The company's management believes that core sales, as reflected in the Currency Analysis, is useful to investors because it demonstrates the effect of foreign currency on reported sales. The effect of foreign currency on reported sales is determined by applying a fixed exchange rate, calculated as the 12-month average in 2013, to the current and prior year local currency sales amounts, with the difference in these two amounts being the change in core sales and the difference between the change in as reported sales and the change in core sales reported as the currency impact. The company believes that providing adjusted core sales excluding the impacts of product line exits and timing shifts related to implementations of SAP is useful in that it helps investors understand underlying business trends. The company's management believes that "normalized" gross margin, "normalized" SG&A expense, "normalized" operating income and "normalized" tax rates, which exclude restructuring and restructuring-related expenses and one-time events such as costs related to product recalls, the extinguishment of debt, certain tax benefits and charges, impairment charges, discontinued operations and certain other items, are useful because they provide investors with a meaningful perspective on the current underlying performance of the company's core ongoing operations. The company's management believes that "normalized" earnings per share, which also excludes restructuring and restructuring-related charges and one-time events such as losses related to product recalls, monetary asset devaluations resulting from the adoption of the SICAD I Venezuelan Bolivar exchange rate, the extinguishments of debt, tax benefits and charges, impairment charges, discontinued operations and certain other items, is useful to investors because it permits investors to better understand year-over-year changes in underlying operating performance. The company also uses both core sales and normalized earnings per share as two of the three performance criteria in its management cash bonus plan.
The company determines the tax effect of the items excluded from normalized diluted earnings per share by applying the estimated effective rate for the applicable jurisdiction in which the pre-tax items were incurred, and for which realization of the resulting tax benefit, if any, is expected.
While the company believes that these non-GAAP financial measures are useful in evaluating the company's performance, this information should be considered as supplemental in nature and not as a substitute for or superior to the related financial information prepared in accordance with GAAP. Additionally, these non-GAAP financial measures may differ from similar measures presented by other companies.
About
This press release and additional information about
Caution Concerning Forward-Looking Statements
Statements in this press release that are not historical in nature constitute forward-looking statements. These forward-looking statements relate to information or assumptions about the effects of sales, income/(loss), earnings per share, operating income, operating margin or gross margin improvements or declines, Project Renewal, capital and other expenditures, cash flow, dividends, restructuring and restructuring-related costs, costs and cost savings, inflation or deflation, particularly with respect to commodities such as oil and resin, debt ratings, changes in exchange rates, product recalls and management's plans, projections and objectives for future operations and performance. These statements are accompanied by words such as "anticipate," "expect," "project," "will," "believe," "estimate" and similar expressions. Actual results could differ materially from those expressed or implied in the forward-looking statements. Important factors that could cause actual results to differ materially from those suggested by the forward-looking statements include, but are not limited to, our dependence on the strength of retail, commercial and industrial sectors of the economy in light of the continuation or escalation of the global economic slowdown or regional sovereign debt issues; currency fluctuations; competition with other manufacturers and distributors of consumer products; major retailers' strong bargaining power; changes in the prices of raw materials and sourced products and our ability to obtain raw materials and sourced products in a timely manner from suppliers; our ability to develop innovative new products and to develop, maintain and strengthen our end-user brands; product liability, product recalls or regulatory actions (including the ultimate resolution of the potential recall of harness buckles on certain infant car seats); our ability to expeditiously close facilities and move operations while managing foreign regulations and other impediments; a failure of one of our key information technology systems or related controls; the potential inability to attract, retain and motivate key employees; future events that could adversely affect the value of our assets and require impairment charges; our ability to improve productivity and streamline operations; changes to our credit ratings; significant increases in the funding obligations related to our pension plans due to declining asset values, declining interest rates or otherwise; the imposition of tax liabilities greater than our provisions for such matters; the risks inherent in our foreign operations; and those factors listed in the company's most recently filed Annual Report on Form 10-K filed with the
| Newell Rubbermaid Inc. | |||
| CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) | |||
| (in millions, except per share data) | |||
| Three Months Ended March 31, | |||
| YOY | |||
| 2014 | 2013 | % Change | |
| Net sales | $ 1,232.2 | $ 1,240.8 | (0.7)% |
| Cost of products sold | 762.9 | 767.2 | |
| GROSS MARGIN | 469.3 | 473.6 | (0.9)% |
| % of sales | 38.1% | 38.2% | |
| Selling, general & administrative expenses | 352.1 | 341.4 | 3.1% |
| % of sales | 28.6% | 27.5% | |
| Restructuring costs | 12.0 | 34.4 | |
| OPERATING INCOME | 105.2 | 97.8 | 7.6% |
| % of sales | 8.5% | 7.9% | |
| Nonoperating expenses: | |||
| Interest expense, net | 14.4 | 14.6 | |
| Other expense, net | 40.0 | 13.0 | |
| 54.4 | 27.6 | 97.1% | |
| INCOME BEFORE INCOME TAXES | 50.8 | 70.2 | (27.6)% |
| % of sales | 4.1% | 5.7% | |
| Income taxes | (1.3) | 6.4 | NMF |
| Effective rate | NMF | 9.1% | |
| NET INCOME FROM CONTINUING OPERATIONS | 52.1 | 63.8 | (18.3)% |
| % of sales | 4.2% | 5.1% | |
| Income (loss) from discontinued operations, net of tax | 0.8 | (9.6) | |
| NET INCOME | $ 52.9 | $ 54.2 | (2.4)% |
| 4.3% | 4.4% | ||
| EARNINGS PER SHARE: | |||
| Basic | |||
| Income from continuing operations | $ 0.19 | $ 0.22 | |
| Income (loss) from discontinued operations | $ -- | $ (0.03) | |
| Net income | $ 0.19 | $ 0.19 | |
| Diluted | |||
| Income from continuing operations | $ 0.18 | $ 0.22 | |
| Income (loss) from discontinued operations | $ -- | $ (0.03) | |
| Net income | $ 0.19 | $ 0.19 | |
| AVERAGE SHARES OUTSTANDING: | |||
| Basic | 280.9 | 290.0 | |
| Diluted | 283.8 | 293.1 | |
| NMF - Not meaningful | |||
| Newell Rubbermaid Inc. | |||||||
| RECONCILIATION OF GAAP AND NON-GAAP INFORMATION | |||||||
| CERTAIN LINE ITEMS | |||||||
| (in millions, except per share data) | |||||||
| Three Months Ended March 31, 2014 | |||||||
| GAAP Measure | Restructuring and | Charge resulting from | Non-GAAP Measure | ||||
| Product | restructuring-related | the devaluation of the | Discontinued | Percentage | |||
| Reported | recall costs (1) | costs (2) | Venezuelan Bolivar (3) | operations (4) | Normalized* | of Sales | |
| Cost of products sold | $ 762.9 | $ (8.6) | $ -- | $ -- | $ -- | $ 754.3 | 61.2% |
| Gross margin | $ 469.3 | $ 8.6 | $ -- | $ -- | $ -- | $ 477.9 | 38.8% |
| Selling, general & administrative expenses | $ 352.1 | $ (2.4) | $ (7.7) | $ -- | $ -- | $ 342.0 | 27.8% |
| Operating income | $ 105.2 | $ 11.0 | $ 19.7 | $ -- | $ -- | $ 135.9 | 11.0% |
| Nonoperating expenses | $ 54.4 | $ -- | $ -- | $ (38.7) | $ -- | $ 15.7 | |
| Income before income taxes | $ 50.8 | $ 11.0 | $ 19.7 | $ 38.7 | $ -- | $ 120.2 | |
| Income taxes (5) | $ (1.3) | $ 4.0 | $ 5.5 | $ 13.9 | $ -- | $ 22.1 | |
| Net income from continuing operations | $ 52.1 | $ 7.0 | $ 14.2 | $ 24.8 | $ -- | $ 98.1 | |
| Net income | $ 52.9 | $ 7.0 | $ 14.2 | $ 24.8 | $ (0.8) | $ 98.1 | |
| Diluted earnings per share** | $ 0.19 | $ 0.02 | $ 0.05 | $ 0.09 | $ (0.00) | $ 0.35 | |
| Three Months Ended March 31, 2013 | |||||||
| GAAP Measure | Restructuring and | Charge resulting from | Non-GAAP Measure | ||||
| restructuring-related | the devaluation of the | Discontinued | Non-recurring | Percentage | |||
| Reported | costs (2) | Venezuelan Bolivar (3) | operations (4) | tax items (6) | Normalized* | of Sales | |
| Selling, general & administrative expenses | $ 341.4 | $ (6.6) | $ -- | $ -- | $ -- | $ 334.8 | 27.0% |
| Operating income | $ 97.8 | $ 41.0 | $ -- | $ -- | $ -- | $ 138.8 | 11.2% |
| Nonoperating expenses | $ 27.6 | $ -- | $ (11.1) | $ -- | $ -- | $ 16.5 | |
| Income before income taxes | $ 70.2 | $ 41.0 | $ 11.1 | $ -- | $ -- | $ 122.3 | |
| Income taxes (5) | $ 6.4 | $ 4.9 | $ 4.1 | $ -- | $ 4.8 | $ 20.2 | |
| Net income from continuing operations | $ 63.8 | $ 36.1 | $ 7.0 | $ -- | $ (4.8) | $ 102.1 | |
| Net income | $ 54.2 | $ 36.1 | $ 7.0 | $ 9.6 | $ (4.8) | $ 102.1 | |
| Diluted earnings per share** | $ 0.19 | $ 0.12 | $ 0.02 | $ 0.03 | $ (0.02) | $ 0.35 | |
| * Normalized results are financial measures that are not in accordance with GAAP and exclude the above normalized adjustments. See below for a discussion of each of these adjustments. | |||||||
| **Totals may not add due to rounding. | |||||||
| (1) During the three months ended March 31, 2014, the Company recognized an $11.0 million charge associated with the Graco product recall. | |||||||
| (2) Restructuring and restructuring-related costs during the three months ended March 31, 2014 include $7.7 million of organizational change implementation and restructuring-related costs and $12.0 million of restructuring costs incurred in connection with Project Renewal. Restructuring and restructuring-related costs during the three months ended March 31, 2013 include $6.6 million of organizational change implementation and restructuring-related costs and $34.4 million of restructuring costs incurred in connection with Project Renewal. | |||||||
| (3) During the three months ended March 31, 2014 and 2013, the Company recognized foreign exchange losses of $38.7 million and $11.1 million, respectively, resulting from the devaluation of the Venezuelan Bolivar, which under hyperinflationary accounting is recorded in the Statement of Operations. | |||||||
| (4) During the three months ended March 31, 2014, the Company recognized net income of $0.8 million in discontinued operations. During the three months ended March 31, 2013, the Company recognized a net loss, including impairments, of $9.6 million in discontinued operations relating to the operations of the Hardware and Teach businesses. | |||||||
| (5) The Company determined the tax effect of the items excluded from normalized results by applying the estimated effective rate for the applicable jurisdiction in which the pre-tax items were incurred, and for which realization of the resulting tax benefit, if any, is expected. | |||||||
| (6) During the three months ended March 31, 2013, the Company recognized a non-recurring income tax benefit of $4.8 million resulting from the resolution of various income tax contingencies. | |||||||
| Newell Rubbermaid Inc. | ||
| CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED) | ||
| (in millions) | ||
| March 31, | March 31, | |
| Assets: | 2014 | 2013 |
| Cash and cash equivalents | $ 136.8 | $ 174.2 |
| Accounts receivable, net | 973.1 | 1,021.3 |
| Inventories, net | 801.3 | 815.0 |
| Deferred income taxes | 121.3 | 155.4 |
| Prepaid expenses and other | 198.8 | 190.7 |
| Total Current Assets | 2,231.3 | 2,356.6 |
| Property, plant and equipment, net | 541.3 | 549.5 |
| Goodwill | 2,362.0 | 2,340.4 |
| Other intangible assets, net | 606.5 | 642.6 |
| Other assets | 252.8 | 308.1 |
| Total Assets | $ 5,993.9 | $ 6,197.2 |
| Liabilities and Stockholders' Equity: | ||
| Accounts payable | $ 542.8 | $ 570.1 |
| Accrued compensation | 99.6 | 103.0 |
| Other accrued liabilities | 590.9 | 588.5 |
| Short-term debt | 318.7 | 411.8 |
| Current portion of long-term debt | 0.8 | 1.2 |
| Total Current Liabilities | 1,552.8 | 1,674.6 |
| Long-term debt | 1,666.7 | 1,699.6 |
| Other noncurrent liabilities | 700.9 | 834.4 |
| Stockholders' Equity - Parent | 2,070.0 | 1,985.1 |
| Stockholders' Equity - Noncontrolling Interests | 3.5 | 3.5 |
| Total Stockholders' Equity | 2,073.5 | 1,988.6 |
| Total Liabilities and Stockholders' Equity | $ 5,993.9 | $ 6,197.2 |
| Newell Rubbermaid Inc. | ||
| CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) | ||
| (in millions) | ||
| Three Months Ended March 31, | ||
| 2014 | 2013 | |
| Operating Activities: | ||
| Net income | $ 52.9 | $ 54.2 |
| Adjustments to reconcile net income to net cash used in operating activities: | ||
| Depreciation and amortization | 38.1 | 39.8 |
| Net (gain) loss from sale of discontinued operations, including impairments | (2.2) | 12.4 |
| Non-cash restructuring costs | 1.0 | -- |
| Deferred income taxes | 14.6 | 38.9 |
| Stock-based compensation expense | 7.0 | 9.4 |
| Other, net | 45.0 | 8.9 |
| Changes in operating assets and liabilities, excluding the effects of acquisitions and divestitures: | ||
| Accounts receivable | 130.5 | 80.3 |
| Inventories | (115.8) | (123.4) |
| Accounts payable | (16.1) | 45.1 |
| Accrued liabilities and other | (247.1) | (288.7) |
| Net cash used in operating activities | $ (92.1) | $ (123.1) |
| Investing Activities: | ||
| Capital expenditures | (31.9) | (33.6) |
| Other | (0.3) | (0.3) |
| Net cash used in investing activities | $ (32.2) | $ (33.9) |
| Financing Activities: | ||
| Net short-term borrowings | $ 144.9 | $ 200.7 |
| Repurchase and retirement of shares of common stock | (44.4) | (33.8) |
| Cash dividends | (42.9) | (44.5) |
| Excess tax benefits related to stock-based compensation | 5.6 | 9.1 |
| Other stock-based compensation activity, net | 10.7 | 16.6 |
| Net cash provided by financing activities | $ 73.9 | $ 148.1 |
| Currency rate effect on cash and cash equivalents | $ (39.1) | $ (0.7) |
| Decrease in cash and cash equivalents | $ (89.5) | $ (9.6) |
| Cash and cash equivalents at beginning of period | 226.3 | 183.8 |
| Cash and cash equivalents at end of period | $ 136.8 | $ 174.2 |
| Newell Rubbermaid Inc. | ||||||||||||||
| Financial Worksheet- Segment Reporting | ||||||||||||||
| (In Millions) | ||||||||||||||
| 2014 | 2013 | |||||||||||||
| Reconciliation (1,2) | Reconciliation (1) | Year-over-year changes | ||||||||||||
| Reported | Excluded | Normalized | Operating | Reported | Excluded | Normalized | Operating | Net Sales | Normalized OI | |||||
| Net Sales | OI | Items | OI | Margin | Net Sales | OI | Items | OI | Margin | $ | % | $ | % | |
| Q1: | ||||||||||||||
| Writing | $ 361.3 | $ 77.1 | $ -- | $ 77.1 | 21.3% | $ 340.6 | $ 63.2 | $ -- | $ 63.2 | 18.6% | $ 20.7 | 6.1% | $ 13.9 | 22.0% |
| Home Solutions | 321.2 | 26.3 | -- | 26.3 | 8.2% | 338.9 | 34.1 | -- | 34.1 | 10.1% | (17.7) | (5.2)% | (7.8) | (22.9)% |
| Tools | 187.8 | 21.4 | -- | 21.4 | 11.4% | 188.6 | 18.7 | -- | 18.7 | 9.9% | (0.8) | (0.4)% | 2.7 | 14.4% |
| Commercial Products | 182.6 | 13.8 | -- | 13.8 | 7.6% | 183.1 | 21.6 | -- | 21.6 | 11.8% | (0.5) | (0.3)% | (7.8) | (36.1)% |
| Baby & Parenting | 179.3 | 5.4 | 11.0 | 16.4 | 9.1% | 189.6 | 23.9 | -- | 23.9 | 12.6% | (10.3) | (5.4)% | (7.5) | (31.4)% |
| Restructuring Costs | -- | (12.0) | 12.0 | -- | -- | (34.4) | 34.4 | -- | -- | -- | ||||
| Corporate | -- | (26.8) | 7.7 | (19.1) | -- | (29.3) | 6.6 | (22.7) | -- | 3.6 | 15.9% | |||
| Total | $ 1,232.2 | $ 105.2 | $ 30.7 | $ 135.9 | 11.0% | $ 1,240.8 | $ 97.8 | $ 41.0 | $ 138.8 | 11.2% | $ (8.6) | (0.7)% | $ (2.9) | (2.1)% |
| (1) Excluded items consist of organizational change implementation, restructuring-related, and restructuring costs. Organizational change implementation and restructuring-related costs of $7.7 million and restructuring costs of $12.0 million incurred during 2014 relate to Project Renewal. For 2013, organizational change implementation and restructuring-related costs of $6.6 million and restructuring costs of $34.4 million relate to Project Renewal. | ||||||||||||||
| (2) Baby & Parenting normalized operating income for the three months ended March 31, 2014 excludes charges of $11.0 million relating to the Graco product recall. | ||||||||||||||
| Newell Rubbermaid Inc. | ||||||||||
| Three Months Ended March 31, 2014 | ||||||||||
| In Millions | ||||||||||
| Currency Analysis | ||||||||||
| By Segment | ||||||||||
| Net Sales, | Core | Year-Over-Year | ||||||||
| As Reported | Sales (1) | Increase (Decrease) | ||||||||
| Increase | Increase | Currency | Excluding | Including | Currency | |||||
| 2014 | 2013 | (Decrease) | 2014 | 2013 | (Decrease) | Impact | Currency | Currency | Impact | |
| Writing | $ 361.3 | $ 340.6 | $ 20.7 | $ 364.5 | $ 337.6 | $ 26.9 | $ (6.2) | 8.0% | 6.1% | (1.9)% |
| Home Solutions | 321.2 | 338.9 | (17.7) | 323.1 | 338.2 | (15.1) | (2.6) | (4.5)% | (5.2)% | (0.7)% |
| Tools | 187.8 | 188.6 | (0.8) | 190.2 | 185.8 | 4.4 | (5.2) | 2.4% | (0.4)% | (2.8)% |
| Commercial Products | 182.6 | 183.1 | (0.5) | 183.1 | 182.8 | 0.3 | (0.8) | 0.2% | (0.3)% | (0.5)% |
| Baby & Parenting | 179.3 | 189.6 | (10.3) | 179.9 | 188.2 | (8.3) | (2.0) | (4.4)% | (5.4)% | (1.0)% |
| Total Company | $ 1,232.2 | $ 1,240.8 | $ (8.6) | $ 1,240.8 | $ 1,232.6 | $ 8.2 | $ (16.8) | 0.7% | (0.7)% | (1.4)% |
| By Geography | ||||||||||
| United States | $ 831.2 | $ 818.9 | $ 12.3 | $ 831.2 | $ 818.9 | $ 12.3 | $ -- | 1.5% | 1.5% | 0.0% |
| Canada | 53.0 | 61.8 | (8.8) | 56.5 | 60.7 | (4.2) | (4.6) | (6.9)% | (14.2)% | (7.3)% |
| Total North America | 884.2 | 880.7 | 3.5 | 887.7 | 879.6 | 8.1 | (4.6) | 0.9% | 0.4% | (0.5)% |
| Europe, Middle East and Africa | 164.2 | 167.1 | (2.9) | 159.5 | 168.0 | (8.5) | 5.6 | (5.1)% | (1.7)% | 3.4% |
| Latin America | 92.0 | 93.2 | (1.2) | 97.8 | 88.9 | 8.9 | (10.1) | 10.0% | (1.3)% | (11.3)% |
| Asia Pacific | 91.8 | 99.8 | (8.0) | 95.8 | 96.1 | (0.3) | (7.7) | (0.3)% | (8.0)% | (7.7)% |
| Total International | 348.0 | 360.1 | (12.1) | 353.1 | 353.0 | 0.1 | (12.2) | 0.0% | (3.4)% | (3.4)% |
| Total Company | $ 1,232.2 | $ 1,240.8 | $ (8.6) | $ 1,240.8 | $ 1,232.6 | $ 8.2 | $ (16.8) | 0.7% | (0.7)% | (1.4)% |
| Core Sales, Excluding Brazil SAP | ||||||||||
| 2014 | 2013 | Brazil | 2013 Excl | Core Sales Excl | ||||||
| Core Sales (1) | Core Sales (1) | SAP Conversion (2) | Brazil SAP | Increase | Brazil SAP | |||||
| Tools | $ 190.2 | $ 185.8 | $ (5.0) | $ 180.8 | $ 9.4 | 5.2% | ||||
| LATAM | $ 97.8 | $ 88.9 | $ (5.0) | $ 83.9 | $ 13.9 | 16.6% | ||||
| Core Sales, Excluding EMEA Product Line Exits | ||||||||||
| 2014 | Product | 2014 Excl | 2013 | Core Sales Excl | ||||||
| Core Sales (1) | Line Exits (3) | Product Line Exits | Core Sales (1) | Decrease | Product Line Exits | |||||
| EMEA | $ 159.5 | $ 6.3 | $ 165.8 | $ 168.0 | $ (2.2) | (1.3)% | ||||
| (1) "Core Sales" is determined by applying a fixed exchange rate, calculated as the 12-month average in 2013, to the current and prior year local currency sales amounts, with the difference between the change in "As Reported" sales and the change in "Core Sales" reported in the table as "Currency Impact". | ||||||||||
| (2) In contemplation of the Brazil SAP conversion in April 2013, the Company communicated with key customers about their interest in accelerating orders to mitigate the risk of potential business disruption. The Company estimated the impact of the timing shift related to the Brazil SAP conversion by tracking orders from customers that accelerated their normal order patterns as a result of the Company's communications. | ||||||||||
| (3) As part of Project Renewal, the Company exited certain product lines in EMEA that negatively impacted first quarter 2014 sales by an estimated $6.3 million. | ||||||||||
CONTACT:Source:Nancy O'Donnell Vice President, Investor Relations (770) 418-7723David Doolittle Vice President,Global Communications (770) 418-7519
