Newell Rubbermaid Announces Strong Fourth Quarter Results
Core Sales Growth of 4.4% and Normalized EPS of
Reported Sales Growth of 2.9% and Reported EPS of
"We achieved a strong set of fourth quarter 2013 results, including the best quarterly core sales growth rate in years,"
"2013 was a year of great progress for
"As we press forward in 2014, we will drive our new operating model to speed while continuing to invest in our brands, our capabilities and our people. We remain clear that there is more work to do and there continues to be much more opportunity in front of us as we transform
Fourth Quarter Executive Summary
- Net sales were
$1.49 billion , a 2.9 percent increase versus prior year results.
- Core sales, which exclude the impact of changes in foreign currency, grew 4.4 percent.
- Normalized operating margin of 12.2 percent consistent with the prior year period. Reported operating margin increased 20 basis points.
- Normalized diluted earnings per share were
$0.47 , an increase of 9.3 percent versus the prior year period. Reported diluted earnings per share were$0.41 , an increase of 17.1 percent versus the prior year period.
- Operating cash flow was
$304.2 million versus$261.3 million in the prior year period.
- The company paid dividends of
$42.0 million and purchased 9.4 million shares of common stock under the$350 million accelerated share repurchase program announced in October. The number of shares ultimately purchased under the program will be determined by a formula tied to the volume-weighted average share price of the company's stock during the term of the program, expected to be completed no later thanApril 2014 .
- The company provided initial 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 .
Fourth Quarter 2013 Operating Results
Net sales in the fourth quarter were
Gross margin was 37.4 percent. Positive pricing and productivity were offset by input cost inflation and less favorable mix due largely to very strong sales growth in Baby & Parenting.
Normalized operating margin was 12.2 percent, compared with 12.2 percent in the prior year period. Significant overhead savings related to Project Renewal were reinvested into advertising and promotion with advertising investment up over 80 percent versus the prior year.
Fourth quarter reported operating margin was 10.7 percent compared with 10.5 percent in the prior year. Reported operating income was
Normalized operating income was
The reported tax rate for the quarter was 18.2 percent compared with 22.9 percent in the prior year. The normalized tax rate was 19.4 percent compared with 20.5 percent in the prior year.
Reported net income was
Normalized net income was
For the fourth quarter 2013, normalized diluted earnings per share exclude
The company generated
A reconciliation of the fourth quarter 2013 and 2012 results is as follows:
| Q4 2013 | Q4 2012 | |||
| Diluted earnings per share (as reported) | $0.41 | $0.35 | ||
| Restructuring and restructuring-related costs | 0.06 | 0.06 | ||
| Income tax items | -- | 0.01 | ||
| Loss on extinguishment of debt | -- | 0.01 | ||
| Normalized EPS | $0.47 | $0.43 |
Fourth Quarter 2013 Operating Segment Results
Writing net sales for the fourth quarter were
Home Solutions net sales were
Tools net sales were
Commercial Products net sales were
Baby & Parenting net sales were
Full Year 2013 Results
Net sales for the twelve months ended
Core sales grew in every segment as follows: 0.1 percent in Writing, 2.9 percent in Home Solutions, 3.4 percent in Tools, 3.9 percent in Commercial Products and 10.2 percent in Baby & Parenting. Reported sales growth (decline) by segment was as follows: (1.0) percent in Writing, 2.5 percent in Home Solutions, 1.5 percent in Tools, 3.4 percent in Commercial Products and 7.2 percent in Baby & Parenting.
Reported and normalized gross margins were 38.3 percent. Productivity and pricing helped mitigate input cost inflation and less favorable mix related largely to very strong growth on Baby & Parenting.
Reported operating margin declined 60 basis points to 10.9 percent due to higher restructuring costs related to Project Renewal.
Normalized operating margin was 13.3 percent, an increase of 30 basis points compared with 13.0 percent in the prior year. The margin increase was driven by a reduction of overheads related to Project Renewal, partially offset by increased advertising and promotion investment.
Normalized earnings were
Net income, as reported, was
Normalized net income was
The company generated
A reconciliation of the full year 2013 and 2012 results is as follows:
| FY 2013 | FY 2012 | |||
| Diluted earnings per share (as reported) | $1.63 | $1.37 | ||
| Restructuring and restructuring-related costs | 0.40 | 0.23 | ||
| Currency devaluation - Venezuela | 0.02 | -- | ||
| Income tax items | (0.03) | 0.08 | ||
| Loss on extinguishments of debt | -- |
0.02 |
||
| Income from discontinued operations | (0.19) | (0.03) | ||
| Normalized EPS | $1.83 | $1.67 |
2014 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 expects foreign exchange to have a negative impact on net sales of about 100 basis points.
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 | $1.61 to $1.67 |
| Restructuring and restructuring-related costs | $0.29 to $0.37 |
| Normalized EPS | $1.94 to $2.00 |
Conference Call
The company's fourth quarter 2013 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 2012, 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's management believes that "normalized" gross margin, "normalized" SG&A expense, "normalized" operating income and "normalized" tax rates 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 excludes restructuring and restructuring-related charges and one-time events such as losses related to 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, 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 or regulatory actions; 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; our ability to consummate the transactions contemplated by the Accelerated Share Repurchase Plan; and those factors listed in the company's most recently filed Quarterly Report on Form 10-Q and Exhibit 99.1 thereto, filed with the
| Newell Rubbermaid Inc. | |||
| CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) | |||
| (in millions, except per share data) | |||
| Three Months Ended December 31, | |||
| YOY | |||
| 2013 | 2012 | % Change | |
| Net sales | $ 1,489.8 | $ 1,447.2 | 2.9% |
| Cost of products sold | 932.8 | 910.8 | |
| GROSS MARGIN | 557.0 | 536.4 | 3.8% |
| % of sales | 37.4% | 37.1% | |
| Selling, general & administrative expenses | 384.4 | 365.5 | 5.2% |
| % of sales | 25.8% | 25.3% | |
| Restructuring costs | 13.4 | 18.5 | |
| OPERATING INCOME | 159.2 | 152.4 | 4.5% |
| % of sales | 10.7% | 10.5% | |
| Nonoperating expenses: | |||
| Interest expense, net | 15.0 | 17.4 | |
| Loss on extinguishment of debt | -- | 4.1 | |
| Other expense (income), net | 0.6 | (0.3) | |
| 15.6 | 21.2 | (26.4)% | |
| INCOME BEFORE INCOME TAXES | 143.6 | 131.2 | 9.5% |
| % of sales | 9.6% | 9.1% | |
| Income taxes | 26.2 | 30.0 | (12.7)% |
| Effective rate | 18.2% | 22.9% | |
| NET INCOME FROM CONTINUING OPERATIONS | 117.4 | 101.2 | 16.0% |
| % of sales | 7.9% | 7.0% | |
| (Loss) income from discontinued operations, net of tax | (0.1) | 0.7 | |
| NET INCOME | $ 117.3 | $ 101.9 | 15.1% |
| 7.9% | 7.0% | ||
| EARNINGS PER SHARE: | |||
| Basic | |||
| Income from continuing operations | $ 0.41 | $ 0.35 | |
| (Loss) income from discontinued operations | $ -- | $ -- | |
| Net income | $ 0.41 | $ 0.35 | |
| Diluted | |||
| Income from continuing operations | $ 0.41 | $ 0.35 | |
| (Loss) income from discontinued operations | $ -- | $ -- | |
| Net income | $ 0.41 | $ 0.35 | |
| AVERAGE SHARES OUTSTANDING: | |||
| Basic | 283.4 | 290.0 | |
| Diluted | 286.7 | 293.1 | |
| Newell Rubbermaid Inc. | |||
| CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) | |||
| (in millions, except per share data) | |||
| Twelve Months Ended December 31, | |||
| YOY | |||
| 2013 | 2012 | % Change | |
| Net sales | $ 5,692.5 | $ 5,579.9 | 2.0% |
| Cost of products sold | 3,514.3 | 3,443.8 | |
| GROSS MARGIN | 2,178.2 | 2,136.1 | 2.0% |
| % of sales | 38.3% | 38.3% | |
| Selling, general & administrative expenses | 1,446.1 | 1,443.2 | 0.2% |
| % of sales | 25.4% | 25.9% | |
| Restructuring costs | 111.1 | 52.9 | |
| OPERATING INCOME | 621.0 | 640.0 | (3.0)% |
| % of sales | 10.9% | 11.5% | |
| Nonoperating expenses: | |||
| Interest expense, net | 60.3 | 76.1 | |
| Loss on extinguishments of debt | -- | 10.9 | |
| Other expense (income), net | 18.5 | (1.3) | |
| 78.8 | 85.7 | (8.1)% | |
| INCOME BEFORE INCOME TAXES | 542.2 | 554.3 | (2.2)% |
| % of sales | 9.5% | 9.9% | |
| Income taxes | 122.1 | 162.3 | (24.8)% |
| Effective rate | 22.5% | 29.3% | |
| NET INCOME FROM CONTINUING OPERATIONS | 420.1 | 392.0 | 7.2% |
| % of sales | 7.4% | 7.0% | |
| Income from discontinued operations, net of tax | 54.5 | 9.3 | |
| NET INCOME | $ 474.6 | $ 401.3 | 18.3% |
| 8.3% | 7.2% | ||
| EARNINGS PER SHARE: | |||
| Basic | |||
| Income from continuing operations | $ 1.46 | $ 1.35 | |
| Income from discontinued operations | $ 0.19 | $ 0.03 | |
| Net income | $ 1.64 | $ 1.38 | |
| Diluted | |||
| Income from continuing operations | $ 1.44 | $ 1.34 | |
| Income from discontinued operations | $ 0.19 | $ 0.03 | |
| Net income | $ 1.63 | $ 1.37 | |
| AVERAGE SHARES OUTSTANDING: | |||
| Basic | 288.6 | 291.2 | |
| Diluted | 291.8 | 293.6 | |
| Newell Rubbermaid Inc. | |||||||
| RECONCILIATION OF GAAP AND NON-GAAP INFORMATION | |||||||
| CERTAIN LINE ITEMS | |||||||
| (in millions, except per share data) | |||||||
| Three Months Ended December 31, 2013 | |||||||
| GAAP Measure | Restructuring and | Non-GAAP Measure | |||||
| restructuring-related | Discontinued | Percentage | |||||
| Reported | costs (1) | operations (2) | Normalized* | of Sales | |||
| Selling, general & administrative expenses | $ 384.4 | $ (9.4) | $ -- | $ 375.0 | 25.2% | ||
| Operating income | $ 159.2 | $ 22.8 | $ -- | $ 182.0 | 12.2% | ||
| Income before income taxes | $ 143.6 | $ 22.8 | $ -- | $ 166.4 | |||
| Income taxes (3) | $ 26.2 | $ 6.1 | $ -- | $ 32.3 | |||
| Net income from continuing operations | $ 117.4 | $ 16.7 | $ -- | $ 134.1 | |||
| Net income | $ 117.3 | $ 16.7 | $ 0.1 | $ 134.1 | |||
| Diluted earnings per share** | $ 0.41 | $ 0.06 | $ -- | $ 0.47 | |||
| Three Months Ended December 31, 2012 | |||||||
| GAAP Measure | Restructuring and | Loss on | Non-GAAP Measure | ||||
| restructuring-related | Discontinued | Non-recurring | extinguishment | Percentage | |||
| Reported | costs (1) | operations (2) | tax items (4) | of debt (5) | Normalized* | of Sales | |
| Cost of products sold | $ 910.8 | $ (2.6) | $ -- | $ -- | $ -- | $ 908.2 | 62.8% |
| Gross margin | $ 536.4 | $ 2.6 | $ -- | $ -- | $ -- | $ 539.0 | 37.2% |
| Selling, general & administrative expenses | $ 365.5 | $ (2.8) | $ -- | $ -- | $ -- | $ 362.7 | 25.1% |
| Operating income | $ 152.4 | $ 23.9 | $ -- | $ -- | $ -- | $ 176.3 | 12.2% |
| Nonoperating expenses | $ 21.2 | $ -- | $ -- | $ -- | $ (4.1) | $ 17.1 | |
| Income before income taxes | $ 131.2 | $ 23.9 | $ -- | $ -- | $ 4.1 | $ 159.2 | |
| Income taxes (3) | $ 30.0 | $ 5.0 | $ -- | $ (3.9) | $ 1.5 | $ 32.6 | |
| Net income from continuing operations | $ 101.2 | $ 18.9 | $ -- | $ 3.9 | $ 2.6 | $ 126.6 | |
| Net income | $ 101.9 | $ 18.9 | $ (0.7) | $ 3.9 | $ 2.6 | $ 126.6 | |
| Diluted earnings per share** | $ 0.35 | $ 0.06 | $ -- | $ 0.01 | $ 0.01 | $ 0.43 | |
| * 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) Restructuring and restructuring-related charges during the three months ended December 31, 2013 include $9.4 million of organizational change implementation and restructuring-related costs and $13.4 million of restructuring costs incurred in connection with Project Renewal. Restructuring and restructuring-related charges during the three months ended December 31, 2012 include $5.4 million of restructuring-related costs and $18.5 million of restructuring costs incurred in connection with the European Transformation Plan and Project Renewal. | |||||||
| (2) During the three months ended December 31, 2013, the Company recognized a net loss of $1.1 million in discontinued operations relating to the operations of the Hardware and Teach businesses and a $1.0 million gain related to the sale of the Hardware business. During the three months ended December 31, 2012, the Company recognized net income of $0.7 million in discontinued operations relating to the operations of the Hardware and Teach businesses. | |||||||
| (3) 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. | |||||||
| (4) During the three months ended December 31, 2012, the Company incurred $3.9 million of non-recurring income tax charges resulting from tax contingencies and the expiration of various statutes of limitation. | |||||||
| (5) Loss on extinguishment of debt of $4.1 million during the three months ended December 31, 2012 was incurred in connection with the early retirement of the April 2013 Senior Notes. | |||||||
| Newell Rubbermaid Inc. | |||||||
| RECONCILIATION OF GAAP AND NON-GAAP INFORMATION | |||||||
| CERTAIN LINE ITEMS | |||||||
| (in millions, except per share data) | |||||||
| Twelve Months Ended December 31, 2013 | |||||||
GAAP Measure |
Restructuring | Charge resulting from | Non-GAAP Measure |
||||
| and restructuring-- | the devaluation of the | Non-recurring | Discontinued | Percentage | |||
Reported |
related costs (1) |
Venezuelan Bolivar (2) | tax items (3) |
operations (4) |
Normalized* |
of Sales |
|
| Cost of products sold | $ 3,514.3 | $ (1.1) | $ -- | $ -- | $ -- | $ 3,513.2 | 61.7% |
| Gross margin | $ 2,178.2 | $ 1.1 | $ -- | $ -- | $ -- | $ 2,179.3 | 38.3% |
| Selling, general & administrative expenses | $ 1,446.1 | $ (23.8) | $ -- | $ -- | $ -- | $ 1,422.3 | 25.0% |
| Operating income | $ 621.0 | $ 136.0 | $ -- | $ -- | $ -- | $ 757.0 | 13.3% |
| Nonoperating expenses | $ 78.8 | $ -- | $ (11.1) | $ -- | $ -- | $ 67.7 | |
| Income before income taxes | $ 542.2 | $ 136.0 | $ 11.1 | $ -- | $ -- | $ 689.3 | |
| Income taxes (5) | $ 122.1 | $ 20.3 | $ 4.1 | $ 7.9 | $ -- | $ 154.4 | |
| Net income from continuing operations | $ 420.1 | $ 115.7 | $ 7.0 | $ (7.9) | $ -- | $ 534.9 | |
| Net income | $ 474.6 | $ 115.7 | $ 7.0 | $ (7.9) | $ (54.5) | $ 534.9 | |
| Diluted earnings per share** | $ 1.63 | $ 0.40 | $ 0.02 | $ (0.03) | $ (0.19) | $ 1.83 | |
| Twelve Months Ended December 31, 2012 | |||||||
| GAAP Measure | Restructuring | Loss on | Non-GAAP Measure | ||||
| and restructuring-- | Non-recurring | Discontinued | extinguishments | Percentage | |||
| Reported | related costs (1) | tax items (3) | operations (4) | of debt (6) | Normalized* | of Sales | |
| Cost of products sold | $ 3,443.8 | $ (2.6) | $ -- | $ -- | $ -- | $ 3,441.2 | 61.7% |
| Gross margin | $ 2,136.1 | $ 2.6 | $ -- | $ -- | $ -- | $ 2,138.7 | 38.3% |
| Selling, general & administrative expenses | $ 1,443.2 | $ (31.9) | $ -- | $ -- | $ -- | $ 1,411.3 | 25.3% |
| Operating income | $ 640.0 | $ 87.4 | $ -- | $ -- | $ -- | $ 727.4 | 13.0% |
| Nonoperating expenses | $ 85.7 | $ -- | $ -- | $ -- | $ (10.9) | $ 74.8 | |
| Income before income taxes | $ 554.3 | $ 87.4 | $ -- | $ -- | $ 10.9 | $ 652.6 | |
| Income taxes (5) | $ 162.3 | $ 18.8 | $ (23.1) | $ -- | $ 4.0 | $ 162.0 | |
| Net income from continuing operations | $ 392.0 | $ 68.6 | $ 23.1 | $ -- | $ 6.9 | $ 490.6 | |
| Net income | $ 401.3 | $ 68.6 | $ 23.1 | $ (9.3) | $ 6.9 | $ 490.6 | |
| Diluted earnings per share** | $ 1.37 | $ 0.23 | $ 0.08 | $ (0.03) | $ 0.02 | $ 1.67 | |
| * 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) Restructuring and restructuring-related charges during the twelve months ended December 31, 2013 include $24.9 million of organizational change implementation and restructuring-related costs and $111.1 million of restructuring costs incurred in connection with Project Renewal. Restructuring and restructuring-related charges during the twelve months ended December 31, 2012 include $34.5 million of restructuring-related costs and $52.9 million of restructuring costs incurred in connection with the European Transformation Plan and Project Renewal. | |||||||
| (2) During the twelve months ended December 31, 2013, the Company recognized a foreign exchange loss of $11.1 million resulting from the devaluation of the Venezuelan Bolivar, which under hyperinflationary accounting is recorded in the Statement of Operations. | |||||||
| (3) During the twelve months ended December 31, 2013, the Company recognized a non-recurring tax benefit of $7.9 million resulting from the resolution of various income tax contingencies and the expiration of various statutes of limitation. During the twelve months ended December 31, 2012, the Company incurred $23.1 million of non-recurring tax charges resulting from incremental tax contingencies and the expiration of various statutes of limitation. | |||||||
| (4) During the twelve months ended December 31, 2013, the Company recognized a net loss of $4.4 million in discontinued operations relating to the operations of the Hardware and Teach businesses and a $58.9 million net gain, including impairments, relating to the sale of the Hardware and Teach businesses. During the twelve months ended December 31, 2012, the Company recognized net income of $7.6 million in discontinued operations relating to the operations of the Hardware and Teach businesses and a $1.7 million gain primarily related to the sale of the hand torch and solder business. | |||||||
| (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) Loss on extinguishments of debt of $10.9 million during the twelve months ended December 31, 2012 primarily represents the costs associated with the early retirement of the junior convertible subordinated securities underlying the quarterly income preferred securities (QUIPS) and the April 2013 Senior Notes. | |||||||
| Newell Rubbermaid Inc. | ||
| CONSOLIDATED BALANCE SHEETS (UNAUDITED) | ||
| (in millions) | ||
| December 31, | December 31, | |
| Assets: | 2013 | 2012 |
| Cash and cash equivalents | $ 226.3 | $ 183.8 |
| Accounts receivable, net | 1,105.1 | 1,112.4 |
| Inventories, net | 684.4 | 696.4 |
| Deferred income taxes | 139.1 | 135.8 |
| Prepaid expenses and other | 140.7 | 142.7 |
| Total Current Assets | 2,295.6 | 2,271.1 |
| Property, plant and equipment, net | 539.6 | 560.2 |
| Goodwill | 2,361.1 | 2,370.2 |
| Other intangible assets, net | 614.5 | 654.1 |
| Other assets | 268.9 | 366.4 |
| Total Assets | $ 6,079.7 | $ 6,222.0 |
| Liabilities and Stockholders' Equity: | ||
| Accounts payable | $ 558.9 | $ 527.4 |
| Accrued compensation | 167.3 | 173.5 |
| Other accrued liabilities | 698.5 | 658.0 |
| Short-term debt | 174.0 | 210.7 |
| Current portion of long-term debt | 0.8 | 1.2 |
| Total Current Liabilities | 1,599.5 | 1,570.8 |
| Long-term debt | 1,661.6 | 1,706.5 |
| Other noncurrent liabilities | 743.6 | 944.5 |
| Stockholders' Equity - Parent | 2,071.5 | 1,996.7 |
| Stockholders' Equity - Noncontrolling Interests | 3.5 | 3.5 |
| Total Stockholders' Equity | 2,075.0 | 2,000.2 |
| Total Liabilities and Stockholders' Equity | $ 6,079.7 | $ 6,222.0 |
| Newell Rubbermaid Inc. | ||
| CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) | ||
| (in millions) | ||
| Twelve Months Ended December 31, | ||
| 2013 | 2012 | |
| Operating Activities: | ||
| Net income | $ 474.6 | $ 401.3 |
| Adjustments to reconcile net income to net cash provided by operating activities: | ||
| Depreciation and amortization | 158.9 | 163.7 |
| Net gain from sale of discontinued operations | (87.4) | (5.2) |
| Loss on extinguishments of debt | -- | 10.9 |
| Non-cash restructuring costs | 4.2 | 0.3 |
| Deferred income taxes | 92.0 | 71.2 |
| Stock-based compensation expense | 37.2 | 32.9 |
| Other, net | 32.3 | 12.0 |
| Changes in operating assets and liabilities, excluding the effects of acquisitions and divestitures: | ||
| Accounts receivable | (19.0) | (101.2) |
| Inventories | (61.6) | 7.7 |
| Accounts payable | 59.0 | 56.3 |
| Accrued liabilities and other | (85.0) | (31.4) |
| Net cash provided by operating activities | $ 605.2 | $ 618.5 |
| Investing Activities: | ||
| Proceeds from sale of discontinued operations and noncurrent assets | $ 189.8 | $ 43.5 |
| Capital expenditures | (138.2) | (177.2) |
| Acquisitions and acquisition-related activity | -- | (26.5) |
| Other | 1.8 | (2.8) |
| Net cash provided by (used in) investing activities | $ 53.4 | $ (163.0) |
| Financing Activities: | ||
| Net short-term borrowings | $ (35.8) | $ 106.0 |
| Proceeds from issuance of debt, net of debt issuance costs | -- | 841.9 |
| Payments on debt | -- | (1,203.4) |
| Repurchase and retirement of shares of common stock | (470.0) | (91.5) |
| Cash dividends | (174.1) | (125.9) |
| Excess tax benefits related to stock-based compensation | 15.8 | 12.7 |
| Other stock-based compensation activity, net | 50.6 | 14.2 |
| Net cash used in financing activities | $ (613.5) | $ (446.0) |
| Currency rate effect on cash and cash equivalents | $ (2.6) | $ 4.1 |
| Increase in cash and cash equivalents | $ 42.5 | $ 13.6 |
| Cash and cash equivalents at beginning of year | 183.8 | 170.2 |
| Cash and cash equivalents at end of year | $ 226.3 | $ 183.8 |
| Newell Rubbermaid Inc. | ||||||||||||||
| Financial Worksheet- Segment Reporting | ||||||||||||||
| (In Millions) | ||||||||||||||
| 2013 | 2012 | |||||||||||||
| Reconciliation (1) | Reconciliation (1) | Year-over-year changes | ||||||||||||
| Reported | Excluded | Normalized | Operating | Reported | Excluded | Normalized | Operating | Net Sales | Normalized Oil | |||||
| Net Sales | OI | Items | OI | Margin | Net Sales | OI | Items | OI | Margin | $ | % | $ | % | |
| Q1: | ||||||||||||||
| Writing | $ 340.6 | $ 63.2 | $ -- | $ 63.2 | 18.6% | $ 375.6 | $ 66.4 | $ -- | $ 66.4 | 17.7% | $ (35.0) | (9.3)% | $ (3.2) | (4.8)% |
| Home Solutions | 338.9 | 34.1 | -- | 34.1 | 10.1% | 326.7 | 30.9 | -- | 30.9 | 9.5% | 12.2 | 3.7% | 3.2 | 10.4% |
| Tools | 188.6 | 18.7 | -- | 18.7 | 9.9% | 190.6 | 28.7 | -- | 28.7 | 15.1% | (2.0) | (1.0)% | (10.0) | (34.8)% |
| Commercial Products | 183.1 | 21.6 | -- | 21.6 | 11.8% | 175.4 | 18.6 | -- | 18.6 | 10.6% | 7.7 | 4.4% | 3.0 | 16.1% |
| Baby & Parenting | 189.6 | 23.9 | -- | 23.9 | 12.6% | 182.2 | 22.4 | -- | 22.4 | 12.3% | 7.4 | 4.1% | 1.5 | 6.7% |
| Restructuring Costs | -- | (34.4) | 34.4 | -- | -- | (12.1) | 12.1 | -- | -- | -- | ||||
| Corporate | -- | (29.3) | 6.6 | (22.7) | -- | (31.7) | 10.0 | (21.7) | -- | (1.0) | (4.6)% | |||
| Total | $ 1,240.8 | $ 97.8 | $ 41.0 | $ 138.8 | 11.2% | $ 1,250.5 | $ 123.2 | $ 22.1 | $ 145.3 | 11.6% | $ (9.7) | (0.8)% | $ (6.5) | (4.5)% |
| 2013 | 2012 | |||||||||||||
| Reconciliation (1) | Reconciliation (1) | Year-over-year changes | ||||||||||||
| Reported | Excluded | Normalized | Operating | Reported | Excluded | Normalized | Operating | Net Sales | Normalized Oil | |||||
| Net Sales | OI | Items | OI | Margin | Net Sales | OI | Items | OI | Margin | $ | % | $ | % | |
| Q2: | ||||||||||||||
| Writing | $ 477.8 | $ 123.6 | $ -- | $ 123.6 | 25.9% | $ 459.1 | $ 105.7 | $ -- | $ 105.7 | 23.0% | $ 18.7 | 4.1% | $ 17.9 | 16.9% |
| Home Solutions | 399.1 | 53.7 | -- | 53.7 | 13.5% | 391.3 | 42.6 | -- | 42.6 | 10.9% | 7.8 | 2.0% | 11.1 | 26.1% |
| Tools | 198.0 | 18.3 | -- | 18.3 | 9.2% | 202.4 | 30.5 | -- | 30.5 | 15.1% | (4.4) | (2.2)% | (12.2) | (40.0)% |
| Commercial Products | 203.6 | 21.9 | -- | 21.9 | 10.8% | 190.1 | 21.1 | -- | 21.1 | 11.1% | 13.5 | 7.1% | 0.8 | 3.8% |
| Baby & Parenting | 196.2 | 23.8 | -- | 23.8 | 12.1% | 182.4 | 19.2 | -- | 19.2 | 10.5% | 13.8 | 7.6% | 4.6 | 24.0% |
| Restructuring Costs | -- | (32.0) | 32.0 | -- | (10.0) | 10.0 | -- | -- | -- | |||||
| Corporate | -- | (23.9) | 2.1 | (21.8) | (31.7) | 10.5 | (21.2) | -- | (0.6) | (2.8)% | ||||
| Total | $ 1,474.7 | $ 185.4 | $ 34.1 | $ 219.5 | 14.9% | $ 1,425.3 | $ 177.4 | $ 20.5 | $ 197.9 | 13.9% | $ 49.4 | 3.5% | $ 21.6 | 10.9% |
| 2013 | 2012 | |||||||||||||
| Reconciliation (1) | Reconciliation (1) | Year-over-year changes | ||||||||||||
| Reported | Excluded | Normalized | Operating | Reported | Excluded | Normalized | Operating | Net Sales | Normalized Oil | |||||
| Net Sales | OI | Items | OI | Margin | Net Sales | OI | Items | OI | Margin | $ | % | $ | % | |
| Q3: | ||||||||||||||
| Writing | $ 454.7 | $ 108.8 | $ 0.3 | $ 109.1 | 24.0% | $ 458.6 | $ 83.6 | $ 1.2 | $ 84.8 | 18.5% | $ (3.9) | (0.9)% | $ 24.3 | 28.7% |
| Home Solutions | 431.4 | 66.3 | -- | 66.3 | 15.4% | 403.8 | 64.0 | 2.0 | 66.0 | 16.3% | 27.6 | 6.8% | 0.3 | 0.5% |
| Tools | 210.6 | 12.3 | -- | 12.3 | 5.8% | 203.6 | 26.8 | -- | 26.8 | 13.2% | 7.0 | 3.4% | (14.5) | (54.1)% |
| Commercial Products | 196.3 | 23.5 | -- | 23.5 | 12.0% | 205.6 | 31.2 | -- | 31.2 | 15.2% | (9.3) | (4.5)% | (7.7) | (24.7)% |
| Baby & Parenting | 194.2 | 23.9 | 0.8 | 24.7 | 12.7% | 185.3 | 18.3 | -- | 18.3 | 9.9% | 8.9 | 4.8% | 6.4 | 35.0% |
| Restructuring Costs | -- | (31.3) | 31.3 | -- | -- | (12.3) | 12.3 | -- | -- | -- | ||||
| Corporate | -- | (24.9) | 5.7 | (19.2) | -- | (24.6) | 5.4 | (19.2) | -- | -- | 0.0% | |||
| Total | $ 1,487.2 | $ 178.6 | $ 38.1 | $ 216.7 | 14.6% | $ 1,456.9 | $ 187.0 | $ 20.9 | $ 207.9 | 14.3% | $ 30.3 | 2.1% | $ 8.8 | 4.2% |
| 2013 | 2012 | |||||||||||||
| Reconciliation (1) | Reconciliation (1) | Year-over-year changes | ||||||||||||
| Reported | Excluded | Normalized | Operating | Reported | Excluded | Normalized | Operating | Net Sales | Normalized Oil | |||||
| Net Sales | OI | Items | OI | Margin | Net Sales | OI | Items | OI | Margin | $ | % | $ | % | |
| Q4: | ||||||||||||||
| Writing | $ 433.0 | $ 94.3 | $ -- | $ 94.3 | 21.8% | $ 430.9 | $ 79.2 | $ -- | $ 79.2 | 18.4% | $ 2.1 | 0.5% | $ 15.1 | 19.1% |
| Home Solutions | 423.9 | 58.0 | -- | 58.0 | 13.7% | 432.0 | 59.8 | 2.9 | 62.7 | 14.5% | (8.1) | (1.9)% | (4.7) | (7.5)% |
| Tools | 220.7 | 19.0 | -- | 19.0 | 8.6% | 209.5 | 23.8 | -- | 23.8 | 11.4% | 11.2 | 5.3% | (4.8) | (20.2)% |
| Commercial Products | 202.9 | 15.5 | -- | 15.5 | 7.6% | 188.6 | 22.0 | -- | 22.0 | 11.7% | 14.3 | 7.6% | (6.5) | (29.5)% |
| Baby & Parenting | 209.3 | 19.6 | -- | 19.6 | 9.4% | 186.2 | 12.8 | -- | 12.8 | 6.9% | 23.1 | 12.4% | 6.8 | 53.1% |
| Restructuring Costs | -- | (13.4) | 13.4 | -- | -- | (18.5) | 18.5 | -- | -- | -- | ||||
| Corporate | -- | (33.8) | 9.4 | (24.4) | -- | (26.7) | 2.5 | (24.2) | -- | (0.2) | (0.8)% | |||
| Total | $ 1,489.8 | $ 159.2 | $ 22.8 | $ 182.0 | 12.2% | $ 1,447.2 | $ 152.4 | $ 23.9 | $ 176.3 | 12.2% | $ 42.6 | 2.9% | $ 5.7 | 3.2% |
| 2013 | 2012 | |||||||||||||
| Reconciliation (1) | Reconciliation (1) | Year-over-year changes | ||||||||||||
| Reported | Excluded | Normalized | Operating | Reported | Excluded | Normalized | Operating | Net Sales | Normalized Oil | |||||
| Net Sales | OI | Items | OI | Margin | Net Sales | OI | Items | OI | Margin | $ | % | $ | % | |
| YE: | ||||||||||||||
| Writing | $ 1,706.1 | $ 389.9 | $ 0.3 | $ 390.2 | 22.9% | $ 1,724.2 | $ 334.9 | $ 1.2 | $ 336.1 | 19.5% | $ (18.1) | (1.0)% | $ 54.1 | 16.1% |
| Home Solutions | 1,593.3 | 212.1 | -- | 212.1 | 13.3% | 1,553.8 | 197.3 | 4.9 | 202.2 | 13.0% | 39.5 | 2.5% | 9.9 | 4.9% |
| Tools | 817.9 | 68.3 | -- | 68.3 | 8.4% | 806.1 | 109.8 | -- | 109.8 | 13.6% | 11.8 | 1.5% | (41.5) | (37.8)% |
| Commercial Products | 785.9 | 82.5 | -- | 82.5 | 10.5% | 759.7 | 92.9 | -- | 92.9 | 12.2% | 26.2 | 3.4% | (10.4) | (11.2)% |
| Baby & Parenting | 789.3 | 91.2 | 0.8 | 92.0 | 11.7% | 736.1 | 72.7 | -- | 72.7 | 9.9% | 53.2 | 7.2% | 19.3 | 26.5% |
| Restructuring Costs | -- | (111.1) | 111.1 | -- | -- | (52.9) | 52.9 | -- | -- | -- | ||||
| Corporate | -- | (111.9) | 23.8 | (88.1) | -- | (114.7) | 28.4 | (86.3) | -- | (1.8) | (2.1)% | |||
| Total | $ 5,692.5 | $ 621.0 | $ 136.0 | $ 757.0 | 13.3% | $ 5,579.9 | $ 640.0 | $ 87.4 | $ 727.4 | 13.0% | $ 112.6 | 2.0% | $ 29.6 | 4.1% |
| (1) Excluded items consist of organizational change implementation, restructuring-related and restructuring costs. Organizational change implementation and restructuring-related costs of $24.9 million and restructuring costs of $111.1 million incurred during the twelve months ended December 31, 2013 relate to Project Renewal. Restructuring-related costs of $34.5 million and restructuring costs of $52.9 million during the twelve months ended December 31, 2012 relate to the European Transformation Plan and Project Renewal. | ||||||||||||||
| Newell Rubbermaid Inc. | ||||||||||
| Three Months Ended December 31, 2013 | ||||||||||
| In Millions | ||||||||||
| Currency Analysis | ||||||||||
| By Segment | ||||||||||
| As Reported | Core Sales (1) | Year-Over-Year Increase (Decrease) | ||||||||
| Increase | Increase | Currency | Excluding | Including | Currency | |||||
| 2013 | 2012 | (Decrease) | 2013 | 2012 | (Decrease) | Impact | Currency | Currency | Impact | |
| Writing | $ 433.0 | $ 430.9 | $ 2.1 | $ 439.6 | $ 430.5 | $ 9.1 | $ (7.0) | 2.1% | 0.5% | (1.6)% |
| Home Solutions | 423.9 | 432.0 | (8.1) | 426.2 | 431.5 | (5.3) | (2.8) | (1.2)% | (1.9)% | (0.7)% |
| Tools | 220.7 | 209.5 | 11.2 | 228.1 | 211.0 | 17.1 | (5.9) | 8.1% | 5.3% | (2.8)% |
| Commercial Products | 202.9 | 188.6 | 14.3 | 204.1 | 188.7 | 15.4 | (1.1) | 8.2% | 7.6% | (0.6)% |
| Baby & Parenting | 209.3 | 186.2 | 23.1 | 214.6 | 186.6 | 28.0 | (4.9) | 15.0% | 12.4% | (2.6)% |
| Total Company | $ 1,489.8 | $ 1,447.2 | $ 42.6 | $ 1,512.6 | $ 1,448.3 | $ 64.3 | $ (21.7) | 4.4% | 2.9% | (1.5)% |
| By Geography | ||||||||||
| United States | $ 996.9 | $ 963.6 | $ 33.3 | $ 996.9 | $ 963.6 | $ 33.3 | $ -- | 3.5% | 3.5% | (0.0)% |
| Canada | 80.9 | 89.4 | (8.5) | 84.5 | 88.5 | (4.0) | (4.5) | (4.5)% | (9.5)% | (5.0)% |
| Total North America | 1,077.8 | 1,053.0 | 24.8 | 1,081.4 | 1,052.1 | 29.3 | (4.5) | 2.8% | 2.4% | (0.4)% |
| Europe, Middle East and Africa | 187.8 | 178.3 | 9.5 | 179.7 | 177.8 | 1.9 | 7.6 | 1.1% | 5.3% | 4.2% |
| Latin America | 110.9 | 92.5 | 18.4 | 125.0 | 94.7 | 30.3 | (11.9) | 32.0% | 19.9% | (12.1)% |
| Asia Pacific | 113.3 | 123.4 | (10.1) | 126.5 | 123.7 | 2.8 | (12.9) | 2.3% | (8.2)% | (10.5)% |
| Total International | 412.0 | 394.2 | 17.8 | 431.2 | 396.2 | 35.0 | (17.2) | 8.8% | 4.5% | (4.3)% |
| Total Company | $ 1,489.8 | $ 1,447.2 | $ 42.6 | $ 1,512.6 | $ 1,448.3 | $ 64.3 | $ (21.7) | 4.4% | 2.9% | (1.5)% |
| (1) "Core Sales" is determined by applying a fixed exchange rate, calculated as the 12-month average in 2012, 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". | ||||||||||
| Newell Rubbermaid Inc. | ||||||||||
| Twelve Months Ended December 31, 2013 | ||||||||||
| In Millions | ||||||||||
| Currency Analysis | ||||||||||
| By Segment | ||||||||||
| As Reported | Core Sales (1) | Year-Over-Year Increase (Decrease) | ||||||||
| (Decrease) | Increase | Currency | Excluding | Including | Currency | |||||
| 2013 | 2012 | Increase | 2013 | 2012 | (Decrease) | Impact | Currency | Currency | Impact | |
| Writing | $ 1,706.1 | $ 1,724.2 | $ (18.1) | $ 1,727.2 | $ 1,725.9 | $ 1.3 | $ (19.4) | 0.1% | (1.0)% | (1.1)% |
| Home Solutions | 1,593.3 | 1,553.8 | 39.5 | 1,599.3 | 1,553.7 | 45.6 | (6.1) | 2.9% | 2.5% | (0.4)% |
| Tools | 817.9 | 806.1 | 11.8 | 835.5 | 807.9 | 27.6 | (15.8) | 3.4% | 1.5% | (1.9)% |
| Commercial Products | 785.9 | 759.7 | 26.2 | 789.6 | 760.0 | 29.6 | (3.4) | 3.9% | 3.4% | (0.5)% |
| Baby & Parenting | 789.3 | 736.1 | 53.2 | 811.4 | 736.5 | 74.9 | (21.7) | 10.2% | 7.2% | (3.0)% |
| Total Company | $ 5,692.5 | $ 5,579.9 | $ 112.6 | $ 5,763.0 | $ 5,584.0 | $ 179.0 | $ (66.4) | 3.2% | 2.0% | (1.2)% |
| By Geography | ||||||||||
| United States | $ 3,867.8 | $ 3,739.1 | $ 128.7 | $ 3,867.8 | $ 3,739.1 | $ 128.7 | $ -- | 3.4% | 3.4% | 0.0% |
| Canada | 310.9 | 325.4 | (14.5) | 320.7 | 325.5 | (4.8) | (9.7) | (1.5)% | (4.5)% | (3.0)% |
| Total North America | 4,178.7 | 4,064.5 | 114.2 | 4,188.5 | 4,064.6 | 123.9 | (9.7) | 3.0% | 2.8% | (0.2)% |
| Europe, Middle East and Africa | 699.2 | 707.6 | (8.4) | 686.1 | 709.5 | (23.4) | 15.0 | (3.3)% | (1.2)% | 2.1% |
| Latin America | 392.6 | 335.5 | 57.1 | 426.9 | 337.2 | 89.7 | (32.6) | 26.6% | 17.0% | (9.6)% |
| Asia Pacific | 422.0 | 472.3 | (50.3) | 461.5 | 472.7 | (11.2) | (39.1) | (2.4)% | (10.7)% | (8.3)% |
| Total International | 1,513.8 | 1,515.4 | (1.6) | 1,574.5 | 1,519.4 | 55.1 | (56.7) | 3.6% | (0.1)% | (3.7)% |
| Total Company | $ 5,692.5 | $ 5,579.9 | $ 112.6 | $ 5,763.0 | $ 5,584.0 | $ 179.0 | $ (66.4) | 3.2% | 2.0% | (1.2)% |
| (1) "Core Sales" is determined by applying a fixed exchange rate, calculated as the 12-month average in 2012, 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". | ||||||||||
CONTACT:Source:Nancy O'Donnell Vice President, Investor Relations (770) 418-7723David Doolittle Vice President,Global Communications (770) 418-7519
