Newell Rubbermaid Announces Solid Third Quarter Results
- 2014 and 2015 Full Year Guidance reaffirmed
- Next phase of Project Renewal restructuring approved
- Intention to sell Endicia® online postage business announced
Third Quarter Executive Summary
- 2.7 percent core sales growth, excluding foreign currency and the impact of acquisitions; 1.3 percent net sales growth including 60 basis points from Ignite acquisition
- 39.2 percent normalized gross margin compared to 37.8 percent in the prior year; 38.8 percent reported gross margin compared to 37.7 percent in the prior year
$0.58 normalized EPS compared to$0.52 in the prior year, an 11.5 percent increase despite significantly increased advertising investment and$0.05 of adverse foreign currency impact$0.44 reported EPS compared to$0.66 in the prior year which included a$0.26 one-time gain on disposal of Hardware business- Repurchased 3.3 million shares at a cost of
$103.9 million - Announced next phase of Project Renewal to capture an incremental annualized
$200 million in savings over three years at a cost of approximately$200 million - Completed acquisition of
Ignite Holdings, LLC and announced acquisition of bubba brands, inc., which closed in October - Announced intention to divest Endicia online postage business and Calphalon® retail outlet stores and kitchen electrics businesses; statements of operations data presented for both current and prior year periods reflect these businesses as discontinued operations
"We delivered another solid quarter with good sales growth and strong earnings," said
"We have also made good progress on our cost structure, with Project Renewal on track to achieve over
Mr. Polk further commented, "Beyond delivering solid results and making
Third Quarter 2014 Operating Results
Net sales in the third quarter were
Reported gross margin was 38.8 percent, a 110 basis point improvement versus prior year.
Normalized gross margin was 39.2 percent, a 140 basis point improvement versus prior year, as the benefits of pricing, productivity and favorable segment mix more than offset input cost inflation and the impact of negative foreign currency.
Third quarter reported operating margin was 11.7 percent compared with 12.2 percent in the prior year. Reported operating income was
Normalized operating margin declined 50 basis points to 14.3 percent compared with 14.8 percent in the prior year, despite a 190 basis point increase in SG&A largely related to increased advertising and promotion support at Back-to-School. Normalized operating income was
The reported tax rate was 18.7 percent versus 24.6 percent in the prior year period. The normalized tax rate was 19.5 percent compared with 24.3 percent in the prior year due to the recognition of certain discrete tax benefits.
Normalized net income was
Reported diluted earnings per share were
Operating cash flow was
A reconciliation of the "as reported" results to "normalized" results is included in the appendix.
Third Quarter 2014 Operating Segment Results
Writing net sales for the third quarter were
Home Solutions net sales were
Tools net sales were
Commercial Products net sales were
Baby & Parenting net sales were
Expansion of Project Renewal
The company announced an expansion of Project Renewal designed to release costs in the areas of procurement, manufacturing and distribution, and through further overhead reduction. The company expects to deliver these incremental savings by significantly reducing the complexity in the business and simplifying the company's approach to bringing products and programs to market.
The expansion of Project Renewal is expected to generate incremental annualized cost savings of approximately
By the end of 2017, the company expects Project Renewal to deliver from
Nine Month Results
Net sales for the nine months ended
Core sales increased 2.9 percent for the nine months excluding the 170 basis point adverse impact from foreign currency and the 20 basis point contribution from the Ignite acquisition.
Gross margin was 38.8 percent. Normalized gross margin was 39.2 percent, an increase of 90 basis points versus prior year.
Normalized operating margin of 14.0 percent represented an increase of 20 basis points compared with 13.8 percent in the prior year, primarily driven by pricing, productivity and favorable mix, partially offset by adverse foreign currency and a significant increase in advertising. Reported operating margin improved by 60 basis points to 11.7 percent due to lower restructuring and restructuring-related costs.
Reported net income was
Normalized earnings were
Operating cash flow was
A reconciliation of the "as reported" results to "normalized" results is included in the appendix.
Strategic Changes
The company announced its decision to pursue the sale of its Endicia online postage and Calphalon retail outlet stores and kitchen electrics businesses. The divestiture of these businesses will create a faster growing, higher margin and more focused portfolio, enabling accelerated performance. The related results of operations of these businesses are reported as discontinued operations in the company's statements of operations.
2014 Full Year Outlook
- Core sales growth range 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 an adverse impact of about 180 basis points on 2014 net sales and approximately
The company also expects the newly announced businesses classified in discontinued operations to be
The 2014 normalized EPS guidance range 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 | $1.33 to $1.39 |
| Restructuring and restructuring-related and other product costs | 0.29 to 0.37 |
| Costs associated with harness buckle recall | 0.03 |
| Venezuela exchange rate impacts | 0.13 |
| Pension settlement charge | 0.10 to 0.14 |
| Acquisition and integration costs | 0.01 |
| Advisory costs | 0.01 |
| Resolution of income tax contingencies | (0.01) |
| Income from discontinued operations | (0.01) |
| Normalized EPS | $1.94 to $2.00 |
| 2015 Full Year Outlook | |
| Newell Rubbermaid reiterated its 2015 full year core sales growth and normalized EPS guidance metrics as well: | |
| Core sales growth | 3.5% to 4.0% |
| Currency impact | (2.0%) to (2.5%) |
| Impact of acquisitions | 2.0% to 2.5% |
| Net sales growth | 3.5% to 4.0% |
| Normalized EPS | $2.16 to $2.22 |
The company expects foreign exchange to have a negative impact of about
| A reconciliation of the 2015 earnings outlook is as follows: | |
| FY 2015 | |
| Diluted earnings per share | $1.86 to $1.92 |
| Restructuring, restructuring-related and other project costs | 0.25 to 0.35 |
| Normalized EPS | $2.16 to $2.22 |
Conference Call
The company's third 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 non-GAAP 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 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 provides a more complete understanding of underlying sales trends by providing sales on a consistent basis as it excludes the impacts of acquisitions and changes in foreign currency from year-over-year comparisons. As reflected in the Currency Analysis, 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 impact on core sales related to foreign currency, and the difference between the change in as reported sales and the change in core sales related to foreign currency reported as the currency impact. The company's management believes that "normalized" gross margin, "normalized" SG&A expense, "normalized" operating income, "normalized" earnings per share and "normalized" tax rates, which exclude restructuring and restructuring-related expenses and one-time and other events such as costs related to product recalls, the extinguishment of debt, certain tax benefits and charges, impairment charges, pension settlement charges, discontinued operations, costs related to the acquisition and integration of acquired businesses, advisory costs for process transformation and optimization initiatives, asset devaluations resulting from the adoption and continued use of the SICAD I Venezuelan Bolivar exchange rate 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 also uses core sales, normalized gross margin and normalized earnings per share as 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, expected benefits and financial results from recently completed acquisitions and planned divestitures 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 any fines or penalties resulting from governmental investigations into the circumstances related thereto); 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, including exchange controls and pricing restrictions; our ability to realize the expected benefits and financial results from our recently acquired businesses and planned divestitures; and those factors listed in our most recently filed Quarterly Report on Form 10-Q filed with the
| Newell Rubbermaid Inc. | |||
| CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) | |||
| (in millions, except per share data) | |||
| Three Months Ended September 30, | |||
| YOY | |||
| 2014 | 2013 | % Change | |
| Net sales | $ 1,484.5 | $ 1,466.1 | 1.3% |
| Cost of products sold | 907.8 | 913.6 | |
| GROSS MARGIN | 576.7 | 552.5 | 4.4% |
| % of sales | 38.8% | 37.7% | |
| Selling, general & administrative expenses | 383.8 | 342.7 | 12.0% |
| % of sales | 25.9% | 23.4% | |
| Restructuring costs | 19.7 | 31.3 | |
| OPERATING INCOME | 173.2 | 178.5 | (3.0)% |
| % of sales | 11.7% | 12.2% | |
| Nonoperating expenses: | |||
| Interest expense, net | 14.3 | 15.7 | |
| Other expense, net | 7.7 | 0.7 | |
| 22.0 | 16.4 | 34.1% | |
| INCOME BEFORE INCOME TAXES | 151.2 | 162.1 | (6.7)% |
| % of sales | 10.2% | 11.1% | |
| Income taxes | 28.3 | 39.9 | (29.1)% |
| Effective rate | 18.7% | 24.6% | |
| NET INCOME FROM CONTINUING OPERATIONS | 122.9 | 122.2 | 0.6% |
| % of sales | 8.3% | 8.3% | |
| (Loss) income from discontinued operations, net of tax | (0.6) | 71.1 | |
| NET INCOME | $ 122.3 | $ 193.3 | (36.7)% |
| 8.2% | 13.2% | ||
| EARNINGS PER SHARE: | |||
| Basic | |||
| Income from continuing operations | $ 0.45 | $ 0.42 | |
| (Loss) income from discontinued operations | $ -- | $ 0.25 | |
| Net income | $ 0.45 | $ 0.67 | |
| Diluted | |||
| Income from continuing operations | $ 0.44 | $ 0.42 | |
| (Loss) income from discontinued operations | $ -- | $ 0.24 | |
| Net income | $ 0.44 | $ 0.66 | |
| AVERAGE SHARES OUTSTANDING: | |||
| Basic | 273.5 | 290.1 | |
| Diluted | 276.4 | 292.9 | |
| Newell Rubbermaid Inc. | |||
| CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) | |||
| (in millions, except per share data) | |||
| Nine Months Ended September 30, | |||
| YOY | |||
| 2014 | 2013 | % Change | |
| Net sales | $ 4,201.0 | $ 4,141.7 | 1.4% |
| Cost of products sold | 2,571.7 | 2,558.5 | |
| GROSS MARGIN | 1,629.3 | 1,583.2 | 2.9% |
| % of sales | 38.8% | 38.2% | |
| Selling, general & administrative expenses | 1,094.9 | 1,027.8 | 6.5% |
| % of sales | 26.1% | 24.8% | |
| Restructuring costs | 43.2 | 97.7 | |
| OPERATING INCOME | 491.2 | 457.7 | 7.3% |
| % of sales | 11.7% | 11.1% | |
| Nonoperating expenses: | |||
| Interest expense, net | 43.7 | 45.3 | |
| Other expense, net | 45.1 | 17.9 | |
| 88.8 | 63.2 | 40.5% | |
| INCOME BEFORE INCOME TAXES | 402.4 | 394.5 | 2.0% |
| % of sales | 9.6% | 9.5% | |
| Income taxes | 78.7 | 94.5 | (16.7)% |
| Effective rate | 19.6% | 24.0% | |
| NET INCOME FROM CONTINUING OPERATIONS | 323.7 | 300.0 | 7.9% |
| % of sales | 7.7% | 7.2% | |
| Income from discontinued operations, net of tax | 2.1 | 57.3 | |
| NET INCOME | $ 325.8 | $ 357.3 | (8.8)% |
| 7.8% | 8.6% | ||
| EARNINGS PER SHARE: | |||
| Basic | |||
| Income from continuing operations | $ 1.17 | $ 1.03 | |
| Income from discontinued operations | $ 0.01 | $ 0.20 | |
| Net income | $ 1.18 | $ 1.23 | |
| Diluted | |||
| Income from continuing operations | $ 1.16 | $ 1.02 | |
| Income from discontinued operations | $ 0.01 | $ 0.20 | |
| Net income | $ 1.16 | $ 1.22 | |
| AVERAGE SHARES OUTSTANDING: | |||
| Basic | 277.2 | 290.3 | |
| Diluted | 279.9 | 293.4 | |
| Newell Rubbermaid Inc. | ||
| CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED) | ||
| (in millions) | ||
| September 30, | September 30, | |
| Assets: | 2014 | 2013 |
| Cash and cash equivalents | $ 132.6 | $ 197.4 |
| Accounts receivable, net | 1,158.3 | 1,056.9 |
| Inventories, net | 789.4 | 822.6 |
| Deferred income taxes | 144.8 | 152.9 |
| Prepaid expenses and other | 152.3 | 154.4 |
| Total Current Assets | 2,377.4 | 2,384.2 |
| Property, plant and equipment, net | 525.3 | 523.1 |
| Goodwill | 2,439.5 | 2,351.4 |
| Other intangible assets, net | 733.6 | 619.2 |
| Other assets | 273.4 | 275.0 |
| Total Assets | $ 6,349.2 | $ 6,152.9 |
| Liabilities and Stockholders' Equity: | ||
| Accounts payable | $ 579.1 | $ 575.1 |
| Accrued compensation | 136.9 | 145.3 |
| Other accrued liabilities | 704.6 | 692.3 |
| Short-term debt | 517.0 | 29.2 |
| Current portion of long-term debt | 251.1 | 0.9 |
| Total Current Liabilities | 2,188.7 | 1,442.8 |
| Long-term debt | 1,418.7 | 1,671.1 |
| Other noncurrent liabilities | 712.8 | 845.9 |
| Stockholders' Equity - Parent | 2,025.5 | 2,189.6 |
| Stockholders' Equity - Noncontrolling Interests | 3.5 | 3.5 |
| Total Stockholders' Equity | 2,029.0 | 2,193.1 |
| Total Liabilities and Stockholders' Equity | $ 6,349.2 | $ 6,152.9 |
| Newell Rubbermaid Inc. | |||
| CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) | |||
| (in millions) | |||
| Nine Months Ended September 30, | |||
| 2014 | 2013 | ||
| Operating Activities: | |||
| Net income | $ 325.8 | $ 357.3 | |
| Adjustments to reconcile net income to net cash provided by operating activities: | |||
| Depreciation and amortization | 114.4 | 119.4 | |
| Net gain from sale of discontinued operations, including impairments | (0.4) | (86.1) | |
| Non-cash restructuring costs | 5.6 | 3.9 | |
| Deferred income taxes | (0.7) | 76.3 | |
| Stock-based compensation expense | 21.3 | 27.7 | |
| Other, net | 63.1 | 27.3 | |
| Changes in operating assets and liabilities, excluding the effects of acquisitions and divestitures: | |||
| Accounts receivable | (40.9) | 35.6 | |
| Inventories | (111.8) | (195.7) | |
| Accounts payable | 11.6 | 74.7 | |
| Accrued liabilities and other | (44.7) | (139.4) | |
| Net cash provided by operating activities | $ 343.3 | $ 301.0 | |
| Investing Activities: | |||
| Proceeds from sale of discontinued operations and noncurrent assets | $ 8.0 | $ 180.9 | |
| Acquisitions and acquisition-related activity | (312.9) | -- | |
| Capital expenditures | (101.0) | (85.7) | |
| Other | (2.5) | 1.8 | |
| Net cash (used in) provided by investing activities | $ (408.4) | $ 97.0 | |
| Financing Activities: | |||
| Net short-term borrowings | $ 343.1 | $ (180.9) | |
| Repurchase and retirement of shares of common stock | (262.6) | (119.2) | |
| Cash dividends | (136.1) | (132.1) | |
| Excess tax benefits related to stock-based compensation | 7.6 | 14.1 | |
| Other stock-based compensation activity, net | 45.0 | 35.9 | |
| Net cash used in financing activities | $ (3.0) | $ (382.2) | |
| Currency rate effect on cash and cash equivalents | $ (25.6) | $ (2.2) | |
| (Decrease) increase in cash and cash equivalents | $ (93.7) | $ 13.6 | |
| Cash and cash equivalents at beginning of period | 226.3 | 183.8 | |
| Cash and cash equivalents at end of period | $ 132.6 | $ 197.4 | |
| 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 | $ 348.2 | $ 76.1 | $ -- | $ 76.1 | 21.9% | $ 328.5 | $ 60.6 | $ -- | $ 60.6 | 18.4% | $ 19.7 | 6.0% | $ 15.5 | 25.6% |
| Home Solutions | 316.4 | 26.8 | -- | 26.8 | 8.5% | 332.0 | 34.7 | -- | 34.7 | 10.5% | (15.6) | (4.7)% | (7.9) | (22.8)% |
| 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 | $ 1,214.3 | $ 104.7 | $ 30.7 | $ 135.4 | 11.2% | $ 1,221.8 | $ 95.8 | $ 41.0 | $ 136.8 | 11.2% | $ (7.5) | (0.6)% | $ (1.4) | (1.0)% |
| 2014 | 2013 | |||||||||||||
| Reconciliation (1,2,3) | 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 | $ | % | $ | % | |
| Q2: | ||||||||||||||
| Writing | $ 489.3 | $ 129.1 | $ 4.0 | $ 133.1 | 27.2% | $ 464.5 | $ 121.4 | $ -- | $ 121.4 | 26.1% | $ 24.8 | 5.3% | $ 11.7 | 9.6% |
| Home Solutions | 383.4 | 48.7 | -- | 48.7 | 12.7% | 391.5 | 53.9 | -- | 53.9 | 13.8% | (8.1) | (2.1)% | (5.2) | (9.6)% |
| Tools | 222.3 | 29.9 | -- | 29.9 | 13.5% | 198.0 | 18.3 | -- | 18.3 | 9.2% | 24.3 | 12.3% | 11.6 | 63.4% |
| Commercial Products | 223.5 | 36.2 | -- | 36.2 | 16.2% | 203.6 | 21.9 | -- | 21.9 | 10.8% | 19.9 | 9.8% | 14.3 | 65.3% |
| Baby & Parenting | 183.7 | 12.2 | 0.4 | 12.6 | 6.9% | 196.2 | 23.8 | -- | 23.8 | 12.1% | (12.5) | (6.4)% | (11.2) | (47.1)% |
| Restructuring Costs | -- | (11.5) | 11.5 | -- | -- | (32.0) | 32.0 | -- | -- | -- | ||||
| Corporate | -- | (31.3) | 10.5 | (20.8) | -- | (23.9) | 2.1 | (21.8) | -- | 1.0 | 4.6% | |||
| Total | $ 1,502.2 | $ 213.3 | $ 26.4 | $ 239.7 | 16.0% | $ 1,453.8 | $ 183.4 | $ 34.1 | $ 217.5 | 15.0% | $ 48.4 | 3.3% | $ 22.2 | 10.2% |
| 2014 | 2013 | |||||||||||||
| Reconciliation (1,2,3,4) | 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 | $ | % | $ | % | |
| Q3: | ||||||||||||||
| Writing | $ 453.2 | $ 108.3 | $ 1.1 | $ 109.4 | 24.1% | $ 442.2 | $ 107.9 | $ 0.3 | $ 108.2 | 24.5% | $ 11.0 | 2.5% | $ 1.2 | 1.1% |
| Home Solutions | 417.0 | 60.9 | 3.1 | 64.0 | 15.3% | 422.8 | 67.1 | -- | 67.1 | 15.9% | (5.8) | (1.4)% | (3.1) | (4.6)% |
| Tools | 214.8 | 22.1 | 1.4 | 23.5 | 10.9% | 210.6 | 12.3 | -- | 12.3 | 5.8% | 4.2 | 2.0% | 11.2 | 91.1% |
| Commercial Products | 218.0 | 27.5 | -- | 27.5 | 12.6% | 196.3 | 23.5 | -- | 23.5 | 12.0% | 21.7 | 11.1% | 4.0 | 17.0% |
| Baby & Parenting | 181.5 | 8.2 | 2.4 | 10.6 | 5.8% | 194.2 | 23.9 | 0.8 | 24.7 | 12.7% | (12.7) | (6.5)% | (14.1) | (57.1)% |
| Restructuring Costs | -- | (19.7) | 19.7 | -- | -- | (31.3) | 31.3 | -- | -- | -- | ||||
| Corporate | -- | (34.1) | 12.0 | (22.1) | -- | (24.9) | 5.7 | (19.2) | -- | (2.9) | (15.1)% | |||
| Total | $ 1,484.5 | $ 173.2 | $ 39.7 | $ 212.9 | 14.3% | $ 1,466.1 | $ 178.5 | $ 38.1 | $ 216.6 | 14.8% | $ 18.4 | 1.3% | $ (3.7) | (1.7)% |
| 2014 | 2013 | |||||||||||||
| Reconciliation (1,2,3,4) | 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 | $ | % | $ | % | |
| YTD: | ||||||||||||||
| Writing | $ 1,290.7 | $ 313.5 | $ 5.1 | $ 318.6 | 24.7% | $ 1,235.2 | $ 289.9 | $ 0.3 | $ 290.2 | 23.5% | $ 55.5 | 4.5% | $ 28.4 | 9.8% |
| Home Solutions | 1,116.8 | 136.4 | 3.1 | 139.5 | 12.5% | 1,146.3 | 155.7 | -- | 155.7 | 13.6% | (29.5) | (2.6)% | (16.2) | (10.4)% |
| Tools | 624.9 | 73.4 | 1.4 | 74.8 | 12.0% | 597.2 | 49.3 | -- | 49.3 | 8.3% | 27.7 | 4.6% | 25.5 | 51.7% |
| Commercial Products | 624.1 | 77.5 | -- | 77.5 | 12.4% | 583.0 | 67.0 | -- | 67.0 | 11.5% | 41.1 | 7.0% | 10.5 | 15.7% |
| Baby & Parenting | 544.5 | 25.8 | 13.8 | 39.6 | 7.3% | 580.0 | 71.6 | 0.8 | 72.4 | 12.5% | (35.5) | (6.1)% | (32.8) | (45.3)% |
| Restructuring Costs | -- | (43.2) | 43.2 | -- | -- | (97.7) | 97.7 | -- | -- | -- | ||||
| Corporate | -- | (92.2) | 30.2 | (62.0) | -- | (78.1) | 14.4 | (63.7) | -- | 1.7 | 2.7% | |||
| Total | $ 4,201.0 | $ 491.2 | $ 96.8 | $ 588.0 | 14.0% | $ 4,141.7 | $ 457.7 | $ 113.2 | $ 570.9 | 13.8% | $ 59.3 | 1.4% | $ 17.1 | 3.0% |
| (1) Excluded items consist of organizational change implementation, restructuring-related, and restructuring costs. Organizational change implementation and restructuring-related costs of $25.7 million and restructuring costs of $43.2 million incurred during 2014 relate to Project Renewal. Excluded items for 2014 also include $5.9 million of advisory costs for process transformation and optimization. For 2013, organizational change implementation and restructuring-related costs of $15.5 million and restructuring costs of $97.7 million relate to Project Renewal. | ||||||||||||||
| (2) Baby & Parenting normalized operating income for 2014 excludes charges of $13.8 million relating to the Graco product recall. | ||||||||||||||
| (3) Writing normalized operating income for 2014 excludes charges of $5.1 million associated with Venezuelan inventory resulting from changes in the exchange rate for the Venezuelan Bolivar. | ||||||||||||||
| (4) Home Solutions normalized operating income for 2014 excludes $3.1 million of acquisition and integration charges associated with the acquisition of Ignite Holdings, LLC. | ||||||||||||||
| Newell Rubbermaid Inc. | ||||||||||
| RECONCILIATION OF GAAP AND NON-GAAP INFORMATION | ||||||||||
| CERTAIN LINE ITEMS | ||||||||||
| (in millions, except per share data) | ||||||||||
| Three Months Ended September 30, 2014 | ||||||||||
| GAAP Measure | Restructuring and | Charge resulting | Inventory charge | Advisory costs for | Acquisition | Non-GAAP Measure | ||||
| Product | restructuring-related | from the devaluation of the | from the devaluation of the | process transformation | and integration | Discontinued | Percentage | |||
| Reported | recall costs (1) | costs (2) | Venezuelan Bolivar (3) | Venezuelan Bolivar (4) | and optimization (5) | costs (6) | operations (7) | Normalized* | of Sales | |
| Cost of products sold | $ 907.8 | $ (2.7) | $ (1.4) | $ -- | $ (1.1) | $ -- | $ -- | $ -- | $ 902.6 | 60.8% |
| Gross margin | $ 576.7 | $ 2.7 | $ 1.4 | $ -- | $ 1.1 | $ -- | $ -- | $ -- | $ 581.9 | 39.2% |
| Selling, general & administrative expenses | $ 383.8 | $ 0.3 | $ (6.1) | $ -- | $ -- | $ (5.9) | $ (3.1) | $ -- | $ 369.0 | 24.9% |
| Operating income | $ 173.2 | $ 2.4 | $ 27.2 | $ -- | $ 1.1 | $ 5.9 | $ 3.1 | $ -- | $ 212.9 | 14.3% |
| Nonoperating expenses | $ 22.0 | $ -- | $ -- | $ (6.9) | $ -- | $ -- | $ -- | $ -- | $ 15.1 | |
| Income before income taxes | $ 151.2 | $ 2.4 | $ 27.2 | $ 6.9 | $ 1.1 | $ 5.9 | $ 3.1 | $ -- | $ 197.8 | |
| Income taxes (8) | $ 28.3 | $ 0.9 | $ 6.7 | $ (0.3) | $ (0.1) | $ 2.2 | $ 0.9 | $ -- | $ 38.6 | |
| Net income from continuing operations | $ 122.9 | $ 1.5 | $ 20.5 | $ 7.2 | $ 1.2 | $ 3.7 | $ 2.2 | $ -- | $ 159.2 | |
| Net income | $ 122.3 | $ 1.5 | $ 20.5 | $ 7.2 | $ 1.2 | $ 3.7 | $ 2.2 | $ 0.6 | $ 159.2 | |
| Diluted earnings per share** | $ 0.44 | $ 0.01 | $ 0.07 | $ 0.03 | $ -- | $ 0.01 | $ 0.01 | $ -- | $ 0.58 | |
| Three Months Ended September 30, 2013 | ||||||||||
| GAAP Measure | Restructuring and | Non-GAAP Measure | ||||||||
| restructuring-related | Discontinued | Non-recurring | Percentage | |||||||
| Reported | costs (2) | operations (7) | tax items (9) | Normalized* | of Sales | |||||
| Cost of products sold | $ 913.6 | $ (1.1) | $ -- | $ -- | $ 912.5 | 62.2% | ||||
| Gross margin | $ 552.5 | $ 1.1 | $ -- | $ -- | $ 553.6 | 37.8% | ||||
| Selling, general & administrative expenses | $ 342.7 | $ (5.7) | $ -- | $ -- | $ 337.0 | 23.0% | ||||
| Operating income | $ 178.5 | $ 38.1 | $ -- | $ -- | $ 216.6 | 14.8% | ||||
| Income before income taxes | $ 162.1 | $ 38.1 | $ -- | $ -- | $ 200.2 | |||||
| Income taxes (8) | $ 39.9 | $ 5.7 | $ -- | $ 3.1 | $ 48.7 | |||||
| Net income from continuing operations | $ 122.2 | $ 32.4 | $ -- | $ (3.1) | $ 151.5 | |||||
| Net income | $ 193.3 | $ 32.4 | $ (71.1) | $ (3.1) | $ 151.5 | |||||
| Diluted earnings per share** | $ 0.66 | $ 0.11 | $ (0.24) | $ (0.01) | $ 0.52 | |||||
| * 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 September 30, 2014, the Company recognized a $2.4 million charge associated with the Graco product recall. | ||||||||||
| (2) Restructuring and restructuring-related costs during the three months ended September 30, 2014 include $7.5 million of organizational change implementation and restructuring-related costs and $19.7 million of restructuring costs incurred in connection with Project Renewal. Restructuring and restructuring-related costs during the three months ended September 30, 2013 include $6.8 million of organizational change implementation and restructuring-related costs and $31.3 million of restructuring costs incurred in connection with Project Renewal. | ||||||||||
| (3) During the three months ended September 30, 2014, the Company recognized foreign exchange losses of $6.9 million resulting from changes in the exchange rate for the Venezuelan Bolivar, which under hyperinflationary accounting is recorded in the Statement of Operations. | ||||||||||
| (4) During the three months ended September 30, 2014, the Company recognized an increase of $1.1 million in cost of products sold resulting from increased costs of inventory due to changes in the exchange rate for the Venezuelan Bolivar. | ||||||||||
| (5) During the three months ended September 30, 2014, the Company recognized $5.9 million of advisory costs for process transformation and optimization initiatives. | ||||||||||
| (6) During the three months ended September 30, 2014, the Company recognized $3.1 million of costs associated with the acquisition and integration of Ignite Holdings, LLC. | ||||||||||
| (7) During the three months ended September 30, 2014, the Company recognized net losses, including impairments, of $0.6 million in discontinued operations primarily related to Endicia and certain Culinary businesses. During the three months ended September 30, 2013, the Company recognized net income of $71.1 million in discontinued operations, primarily relating to the operations of the Hardware, Teach, Endicia and certain Culinary businesses and a gain on the sale of the Hardware business. | ||||||||||
| (8) 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. | ||||||||||
| (9) During the three months ended September 30, 2013, the Company recognized non-recurring income tax benefits of $3.1 million resulting from the resolution of various income tax contingencies and the expiration of various statutes of limitation. | ||||||||||
| Newell Rubbermaid Inc. | |||||||||||
| RECONCILIATION OF GAAP AND NON-GAAP INFORMATION | |||||||||||
| CERTAIN LINE ITEMS | |||||||||||
| (in millions, except per share data) | |||||||||||
| Nine Months Ended September 30, 2014 | |||||||||||
| GAAP Measure | Restructuring and | Charge resulting | Inventory charge | Advisory costs for | Acquisition | Non-GAAP Measure | |||||
| Product | restructuring-related | from the devaluation of the | from the devaluation of the | process transformation | and integration | Discontinued | Non-recurring | Percentage | |||
| Reported | recall costs (1) | costs (2) | Venezuelan Bolivar (3) | Venezuelan Bolivar (4) | and optimization (5) | costs (6) | operations (7) | tax items (8) | Normalized* | of Sales | |
| Cost of products sold | $ 2,571.7 | $ (11.3) | $ (1.6) | $ -- | $ (5.1) | $ -- | $ -- | $ -- | $ -- | $ 2,553.7 | 60.8% |
| Gross margin | $ 1,629.3 | $ 11.3 | $ 1.6 | $ -- | $ 5.1 | $ -- | $ -- | $ -- | $ -- | $ 1,647.3 | 39.2% |
| Selling, general & administrative expenses | $ 1,094.9 | $ (2.5) | $ (24.1) | $ -- | $ -- | $ (5.9) | $ (3.1) | $ -- | $ -- | $ 1,059.3 | 25.2% |
| Operating income | $ 491.2 | $ 13.8 | $ 68.9 | $ -- | $ 5.1 | $ 5.9 | $ 3.1 | $ -- | $ -- | $ 588.0 | 14.0% |
| Nonoperating expenses | $ 88.8 | $ -- | $ -- | $ (45.6) | $ -- | $ -- | $ -- | $ -- | $ -- | $ 43.2 | |
| Income before income taxes | $ 402.4 | $ 13.8 | $ 68.9 | $ 45.6 | $ 5.1 | $ 5.9 | $ 3.1 | $ -- | $ -- | $ 544.8 | |
| Income taxes (9) | $ 78.7 | $ 5.1 | $ 17.2 | $ 13.6 | $ 1.3 | $ 2.2 | $ 0.9 | $ -- | $ 3.3 | $ 122.3 | |
| Net income from continuing operations | $ 323.7 | $ 8.7 | $ 51.7 | $ 32.0 | $ 3.8 | $ 3.7 | $ 2.2 | $ -- | $ (3.3) | $ 422.5 | |
| Net income | $ 325.8 | $ 8.7 | $ 51.7 | $ 32.0 | $ 3.8 | $ 3.7 | $ 2.2 | $ (2.1) | $ (3.3) | $ 422.5 | |
| Diluted earnings per share** | $ 1.16 | $ 0.03 | $ 0.18 | $ 0.11 | $ 0.01 | $ 0.01 | $ 0.01 | $ (0.01) | $ (0.01) | $ 1.51 | |
| Nine Months Ended September 30, 2013 | |||||||||||
| GAAP Measure | Restructuring and | Charge resulting | Non-GAAP Measure | ||||||||
| restructuring-related | from the devaluation of the | Discontinued | Non-recurring | Percentage | |||||||
| Reported | costs (2) | Venezuelan Bolivar (3) | operations (7) | tax items (8) | Normalized* | of Sales | |||||
| Cost of products sold | $ 2,558.5 | $ (1.1) | $ -- | $ -- | $ -- | $ 2,557.4 | 61.7% | ||||
| Gross margin | $ 1,583.2 | $ 1.1 | $ -- | $ -- | $ -- | $ 1,584.3 | 38.3% | ||||
| Selling, general & administrative expenses | $ 1,027.8 | $ (14.4) | $ -- | $ -- | $ -- | $ 1,013.4 | 24.5% | ||||
| Operating income | $ 457.7 | $ 113.2 | $ -- | $ -- | $ -- | $ 570.9 | 13.8% | ||||
| Nonoperating expenses | $ 63.2 | $ -- | $ (11.1) | $ -- | $ -- | $ 52.1 | |||||
| Income before income taxes | $ 394.5 | $ 113.2 | $ 11.1 | $ -- | $ -- | $ 518.8 | |||||
| Income taxes (9) | $ 94.5 | $ 14.2 | $ 4.1 | $ -- | $ 7.9 | $ 120.7 | |||||
| Net income from continuing operations | $ 300.0 | $ 99.0 | $ 7.0 | $ -- | $ (7.9) | $ 398.1 | |||||
| Net income | $ 357.3 | $ 99.0 | $ 7.0 | $ (57.3) | $ (7.9) | $ 398.1 | |||||
| Diluted earnings per share** | $ 1.22 | $ 0.34 | $ 0.02 | $ (0.20) | $ (0.03) | $ 1.36 | |||||
| * 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 nine months ended September 30, 2014, the Company recognized $13.8 million of charges associated with the Graco product recall. | |||||||||||
| (2) Restructuring and restructuring-related costs during the nine months ended September 30, 2014 include $25.7 million of organizational change implementation and restructuring-related costs and $43.2 million of restructuring costs incurred in connection with Project Renewal. Restructuring and restructuring-related costs during the nine months ended September 30, 2013 include $15.5 million of organizational change implementation and restructuring-related costs and $97.7 million of restructuring costs incurred in connection with Project Renewal. | |||||||||||
| (3) During the nine months ended September 30, 2014 and 2013, the Company recognized foreign exchange losses of $45.6 million and $11.1 million, respectively, resulting from the devaluation of and subsequent changes in the exchange rate for the Venezuelan Bolivar, which under hyperinflationary accounting is recorded in the Statement of Operations. | |||||||||||
| (4) During the nine months ended September 30, 2014, the Company recognized an increase of $5.1 million in cost of products sold resulting from increased costs of inventory due to changes in the exchange rate for the Venezuelan Bolivar. | |||||||||||
| (5) During the nine months ended September 30, 2014, the Company recognized $5.9 million of advisory costs for process transformation and optimization initiatives. | |||||||||||
| (6) During the nine months ended September 30, 2014, the Company recognized $3.1 million of costs associated with the acquisition and integration of Ignite Holdings, LLC. | |||||||||||
| (7) During the nine months ended September 30, 2014, the Company recognized net income, net of impairments, of $2.1 million in discontinued operations, which include the results of operations of Endicia and certain Culinary businesses. During the nine months ended September 30, 2013, the Company recognized net income of $57.3 million in discontinued operations, primarily relating to the operations, including impairments, of the Hardware, Teach, Endicia and certain Culinary businesses and a gain on the sale of the Hardware business. | |||||||||||
| (8) During the nine months ended September 30, 2014 and 2013, the Company recognized non-recurring income tax benefits of $3.3 million and $7.9 million, respectively, resulting from the resolution of various income tax contingencies and the expiration of various statutes of limitation. | |||||||||||
| (9) 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. | |||||||||||
| Newell Rubbermaid Inc. | ||||||||||||||
| Three Months Ended September 30, 2014 | ||||||||||||||
| In Millions | ||||||||||||||
| Currency Analysis | ||||||||||||||
| By Segment | ||||||||||||||
| Net Sales, As Reported |
Core Sales (1) |
Year-Over-Year Increase (Decrease) | ||||||||||||
| Increase | Increase | Less | Inc. (Dec.) Excl. | Currency | Excluding | Including | Currency | Core Sales | ||||||
| 2014 | 2013 | (Decrease) | 2014 | 2013 | (Decrease) | Acquisitions | Acquisitions | Impact | Currency | Currency | Impact | Acquisitions | Growth (1) | |
| Writing | $ 453.2 | $ 442.2 | $ 11.0 | $ 481.6 | $ 444.8 | $ 36.8 | $ -- | $ 36.8 | $ (25.8) | 8.3% | 2.5% | (5.8)% | 0.0% | 8.3% |
| Home Solutions | 417.0 | 422.8 | (5.8) | 419.1 | 423.6 | (4.5) | 9.0 | (13.5) | (1.3) | (1.1)% | (1.4)% | (0.3)% | 2.1% | (3.2)% |
| Tools | 214.8 | 210.6 | 4.2 | 218.3 | 213.4 | 4.9 | -- | 4.9 | (0.7) | 2.3% | 2.0% | (0.3)% | 0.0% | 2.3% |
| Commercial Products | 218.0 | 196.3 | 21.7 | 219.0 | 196.7 | 22.3 | -- | 22.3 | (0.6) | 11.3% | 11.1% | (0.2)% | 0.0% | 11.3% |
| Baby & Parenting | 181.5 | 194.2 | (12.7) | 183.3 | 194.5 | (11.2) | -- | (11.2) | (1.5) | (5.8)% | (6.5)% | (0.7)% | 0.0% | (5.8)% |
| Total Company | $ 1,484.5 | $ 1,466.1 | $ 18.4 | $ 1,521.3 | $ 1,473.0 | $ 48.3 | $ 9.0 | $ 39.3 | $ (29.9) | 3.3% | 1.3% | (2.0)% | 0.6% | 2.7% |
| Win Bigger Businesses Core Sales Growth (2) | $ 886.0 | $ 849.1 | $ 36.9 | $ 918.9 | $ 854.9 | $ 64.0 | $ -- | $ 64.0 | $ (27.1) | 7.5% | 4.3% | (3.2)% | 0.0% | 7.5% |
| By Geography | ||||||||||||||
| United States | $ 1,034.3 | $ 1,015.3 | $ 19.0 | $ 1,034.3 | $ 1,015.3 | $ 19.0 | $ 9.0 | $ 10.0 | $ -- | 1.9% | 1.9% | 0.0% | 0.9% | 1.0% |
| Canada | 79.0 | 84.8 | (5.8) | 82.6 | 85.7 | (3.1) | -- | (3.1) | (2.7) | (3.6)% | (6.8)% | (3.2)% | 0.0% | (3.6)% |
| Total North America | 1,113.3 | 1,100.1 | 13.2 | 1,116.9 | 1,101.0 | 15.9 | 9.0 | 6.9 | (2.7) | 1.4% | 1.2% | (0.2)% | 0.8% | 0.6% |
| Europe, Middle East and Africa | 156.1 | 162.5 | (6.4) | 157.8 | 162.5 | (4.7) | -- | (4.7) | (1.7) | (2.9)% | (3.9)% | (1.0)% | 0.0% | (2.9)% |
| Latin America | 116.0 | 104.3 | 11.7 | 144.2 | 108.2 | 36.0 | -- | 36.0 | (24.3) | 33.3% | 11.2% | (22.1)% | 0.0% | 33.3% |
| Asia Pacific | 99.1 | 99.2 | (0.1) | 102.4 | 101.3 | 1.1 | -- | 1.1 | (1.2) | 1.1% | (0.1)% | (1.2)% | 0.0% | 1.1% |
| Total International | 371.2 | 366.0 | 5.2 | 404.4 | 372.0 | 32.4 | -- | 32.4 | (27.2) | 8.7% | 1.4% | (7.3)% | 0.0% | 8.7% |
| Total Company | $ 1,484.5 | $ 1,466.1 | $ 18.4 | $ 1,521.3 | $ 1,473.0 | $ 48.3 | $ 9.0 | $ 39.3 | $ (29.9) | 3.3% | 1.3% | (2.0)% | 0.6% | 2.7% |
| (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". Core Sales Growth excludes the impact of currency and acquisitions. | ||||||||||||||
| (2) Win Bigger businesses include Writing, Tools, and Commercial Products segments. | ||||||||||||||
| Newell Rubbermaid Inc. | ||||||||||||||
| Nine Months Ended September 30, 2014 | ||||||||||||||
| In Millions | ||||||||||||||
| Currency Analysis | ||||||||||||||
| By Segment | ||||||||||||||
| Net Sales, As Reported |
Core Sales (1) |
Year-Over-Year Increase (Decrease) |
||||||||||||
| Increase | Increase | Less | Inc. (Dec.) Excl. | Currency | Excluding | Including | Currency | Core Sales | ||||||
| 2014 | 2013 | (Decrease) | 2014 | 2013 | (Decrease) | Acquisitions | Acquisitions | Impact | Currency | Currency | Impact | Acquisitions | Growth (1) | |
| Writing | $ 1,290.7 | $ 1,235.2 | $ 55.5 | $ 1,341.8 | $ 1,236.5 | $ 105.3 | $ -- | $ 105.3 | $ (49.8) | 8.5% | 4.5% | (4.0)% | 0.0% | 8.5% |
| Home Solutions | 1,116.8 | 1,146.3 | (29.5) | 1,123.5 | 1,146.1 | (22.6) | 9.0 | (31.6) | (6.9) | (2.0)% | (2.6)% | (0.6)% | 0.8% | (2.8)% |
| Tools | 624.9 | 597.2 | 27.7 | 632.0 | 597.3 | 34.7 | -- | 34.7 | (7.0) | 5.8% | 4.6% | (1.2)% | 0.0% | 5.8% |
| Commercial Products | 624.1 | 583.0 | 41.1 | 626.2 | 583.5 | 42.7 | -- | 42.7 | (1.6) | 7.3% | 7.0% | (0.3)% | 0.0% | 7.3% |
| Baby & Parenting | 544.5 | 580.0 | (35.5) | 547.4 | 580.2 | (32.8) | -- | (32.8) | (2.7) | (5.7)% | (6.1)% | (0.4)% | 0.0% | (5.7)% |
| Total Company | $ 4,201.0 | $ 4,141.7 | $ 59.3 | $ 4,270.9 | $ 4,143.6 | $ 127.3 | $ 9.0 | $ 118.3 | $ (68.0) | 3.1% | 1.4% | (1.7)% | 0.2% | 2.9% |
| Win Bigger Businesses Core Sales Growth (2) | $ 2,539.7 | $ 2,415.4 | $ 124.3 | $ 2,600.0 | $ 2,417.3 | $ 182.7 | $ -- | $ 182.7 | $ (58.4) | 7.6% | 5.1% | (2.5)% | 0.0% | 7.6% |
| By Geography | ||||||||||||||
| United States | $ 2,884.1 | $ 2,810.7 | $ 73.4 | $ 2,884.1 | $ 2,810.7 | $ 73.4 | $ 9.0 | $ 64.4 | $ -- | 2.6% | 2.6% | 0.0% | 0.3% | 2.3% |
| Canada | 208.9 | 230.0 | (21.1) | 220.8 | 229.5 | (8.7) | -- | (8.7) | (12.4) | (3.8)% | (9.2)% | (5.4)% | 0.0% | (3.8)% |
| Total North America | 3,093.0 | 3,040.7 | 52.3 | 3,104.9 | 3,040.2 | 64.7 | 9.0 | 55.7 | (12.4) | 2.1% | 1.7% | (0.4)% | 0.3% | 1.8% |
| Europe, Middle East and Africa | 508.3 | 510.7 | (2.4) | 501.0 | 516.0 | (15.0) | -- | (15.0) | 12.6 | (2.9)% | (0.5)% | 2.4% | 0.0% | (2.9)% |
| Latin America | 310.8 | 281.7 | 29.1 | 366.0 | 280.4 | 85.6 | -- | 85.6 | (56.5) | 30.5% | 10.3% | (20.2)% | 0.0% | 30.5% |
| Asia Pacific | 288.9 | 308.6 | (19.7) | 299.0 | 307.0 | (8.0) | -- | (8.0) | (11.7) | (2.6)% | (6.4)% | (3.8)% | 0.0% | (2.6)% |
| Total International | 1,108.0 | 1,101.0 | 7.0 | 1,166.0 | 1,103.4 | 62.6 | -- | 62.6 | (55.6) | 5.7% | 0.6% | (5.1)% | 0.0% | 5.7% |
| Total Company | $ 4,201.0 | $ 4,141.7 | $ 59.3 | $ 4,270.9 | $ 4,143.6 | $ 127.3 | $ 9.0 | $ 118.3 | $ (68.0) | 3.1% | 1.4% | (1.7)% | 0.2% | 2.9% |
| (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". Core Sales Growth excludes the impact of currency and acquisitions. | ||||||||||||||
| (2) Win Bigger businesses include Writing, Tools, and Commercial Products segments. | ||||||||||||||
| Newell Rubbermaid Inc. | ||||||||||||||
| Six Months Ended September 30, 2014 | ||||||||||||||
| In Millions | ||||||||||||||
| Currency Analysis | ||||||||||||||
| By Segment | ||||||||||||||
| Three Months Ended June 30, 2014 | ||||||||||||||
| Net Sales, As Reported |
Core Sales (1) |
Year-Over-Year Increase (Decrease) | ||||||||||||
| Increase | Increase | Less | Inc. (Dec.) Excl. | Currency | Excluding | Including | Currency | Core Sales | ||||||
| 2014 | 2013 | (Decrease) | 2014 | 2013 | (Decrease) | Acquisitions | Acquisitions | Impact | Currency | Currency | Impact | Acquisitions | Growth (1) | |
| Writing | $ 489.3 | $ 464.5 | $ 24.8 | $ 508.8 | $ 466.2 | $ 42.6 | $ -- | $ 42.6 | $ (17.8) | 9.1% | 5.3% | (3.8)% | 0.0% | 9.1% |
| Home Solutions | 383.4 | 391.5 | (8.1) | 386.1 | 391.2 | (5.1) | -- | (5.1) | (3.0) | (1.3)% | (2.1)% | (0.8)% | 0.0% | (1.3)% |
| Tools | 222.3 | 198.0 | 24.3 | 223.5 | 198.0 | 25.5 | -- | 25.5 | (1.2) | 12.9% | 12.3% | (0.6)% | 0.0% | 12.9% |
| Commercial Products | 223.5 | 203.6 | 19.9 | 224.1 | 204.0 | 20.1 | -- | 20.1 | (0.2) | 9.9% | 9.8% | (0.1)% | 0.0% | 9.9% |
| Baby & Parenting | 183.7 | 196.2 | (12.5) | 184.2 | 197.5 | (13.3) | -- | (13.3) | 0.8 | (6.7)% | (6.4)% | 0.3% | 0.0% | (6.7)% |
| Total Company | $ 1,502.2 | $ 1,453.8 | $ 48.4 | $ 1,526.7 | $ 1,456.9 | $ 69.8 | $ -- | $ 69.8 | $ (21.4) | 4.8% | 3.3% | (1.5)% | 0.0% | 4.8% |
| Win Bigger Businesses Core Sales Growth (2) | $ 935.1 | $ 866.1 | $ 69.0 | $ 956.4 | $ 868.2 | $ 88.2 | $ -- | $ 88.2 | $ (19.2) | 10.2% | 8.0% | (2.2)% | 0.0% | 10.2% |
| Total Company Three Months Ended September 30, 2014 | 1,484.5 | 1,466.1 | 18.4 | 1,521.3 | 1,473.0 | 48.3 | 9.0 | 39.3 | (29.9) | 3.3% | 1.3% | (2.0)% | 0.6% | 2.7% |
| Total Company Six Months Ended September 30, 2014 | $ 2,986.7 | $ 2,919.9 | $ 66.8 | $ 3,048.0 | $ 2,929.9 | $ 118.1 | $ 9.0 | $ 109.1 | $ (51.3) | 4.0% | 2.3% | (1.7)% | 0.3% | 3.7% |
| Win Bigger Three Months Ended September 30, 2014 (2) | 886.0 | 849.1 | 36.9 | 918.9 | 854.9 | 64.0 | -- | 64.0 | (27.1) | 7.5% | 4.3% | (3.2)% | 0.0% | 7.5% |
| Win Bigger Six Months Ended September 30, 2014 (2) | $ 1,821.1 | $ 1,715.2 | $ 105.9 | $ 1,875.3 | $ 1,723.1 | $ 152.2 | $ -- | $ 152.2 | $ (46.3) | 8.8% | 6.2% | (2.6)% | 0.0% | 8.8% |
| (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". Core Sales Growth excludes the impact of currency and acquisitions. | ||||||||||||||
| (2) Win Bigger businesses include Writing, Tools, and Commercial Products segments. | ||||||||||||||
CONTACT:Source:Nancy O'Donnell Vice President, Investor Relations (770) 418-7723Nicole Quinlan Senior Manager,Global Communications (770) 418-7251
