Newell Rubbermaid Announces Strong Second Quarter Results
- 4.6% Core Sales Growth and Normalized EPS of
$0.59 - 3.1% Net Sales Growth and Reported EPS of
$0.54 - Reaffirms Full Year Guidance
Second Quarter Executive Summary
- 3.1 percent net sales growth; 4.6 percent core sales growth, excluding foreign currency
- 40.0 percent reported gross margin; 40.3 percent normalized gross margin
- 14.0 percent reported operating margin; 15.8 percent normalized operating margin
$0.54 reported EPS, up 45.9 percent versus prior year;$0.59 normalized EPS, up 18.0 percent versus prior year- Significantly increased advertising investment to build brands and support new innovation
- Repurchased 3.9 million shares at a cost of
$114.3 million - Agreed to acquire
Ignite Holdings, LLC , a leading designer and marketer of on-the-go beverage containers under the Contigo® and Avex® brands
"We have delivered very strong second quarter results across all key metrics," said
"Beyond an excellent set of results, we are very pleased with the recently announced agreement to acquire
Second Quarter 2014 Operating Results
Net sales in the second quarter were
Reported gross margin was 40.0 percent. Normalized gross margin was 40.3 percent, an 80 basis point improvement versus prior year results. The benefits of pricing, productivity and positive mix more than offset inflation.
Second quarter reported operating margin was 14.0 percent compared with 12.6 percent in the prior year. Reported operating income was
Normalized operating margin was 15.8 percent, compared with 14.9 percent in the prior year period. Normalized operating income was
Both reported and normalized operating margins reflect gross margin expansion and significantly improved operating results in Writing, Tools and Commercial Products.
The reported tax rate was 25.8 percent versus 29.8 percent in the prior year period. The normalized tax rate was 27.2 percent compared with 26.6 percent in the prior year.
Reported net income was
Normalized net income was
For the second quarter 2014, normalized diluted earnings per share excludes
Operating cash flow was
| A reconciliation of the second quarter 2014 and 2013 results is as follows: | ||
| Q2 2014* | Q2 2013* | |
| Diluted earnings per share (as reported) | $0.54 | $0.37 |
| Restructuring and restructuring-related costs | 0.06 | 0.10 |
| Venezuela inventory turn | 0.01 | -- |
| Resolution of income tax contingencies | (0.01) | -- |
| Discontinued operations | (0.01) | 0.02 |
| Normalized EPS | $0.59 | $0.50 |
| *Totals may not add due to rounding | ||
Second Quarter 2014 Operating Segment Results
Writing net sales for the second quarter were
Home Solutions net sales were
Tools segment net sales were
Commercial Products net sales were
Baby & Parenting net sales were
Six Month Results
Net sales for the six months ended
Gross margin was 39.1 percent. Normalized gross margin was 39.6 percent.
Normalized operating margin of 13.6% was an increase of 40 basis points compared with 13.2% in the prior year. Reported operating margin improved by 120 basis points primarily driven by lower restructuring and restructuring-related costs.
Normalized earnings were
Net income, as reported, was
Operating cash flow was
| A reconciliation of the six month 2014 and 2013 results is as follows: | ||
| YTD Q2 2014 | YTD Q2 2013 | |
| Diluted earnings per share (as reported) | $0.72 | $0.56 |
| Restructuring and restructuring-related costs | 0.11 | 0.23 |
| Costs associated with harness buckle recall | 0.03 | -- |
| Currency devaluation – Venezuela | 0.09 | 0.02 |
| Venezuela inventory turn | 0.01 | -- |
| Resolution of income tax contingencies | (0.01) | (0.02) |
| (Income) loss from discontinued operations | (0.01) | 0.06 |
| Normalized EPS | $0.94 | $0.85 |
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 of about 150 basis points on 2014 net sales and
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 | $1.50 to $1.56 |
| Restructuring and restructuring-related costs | 0.29 to 0.37 |
| Costs associated with harness buckle recall | 0.03 |
| Currency devaluation – Venezuela | 0.09 |
| Venezuela inventory turn | 0.01 |
| Resolution of income tax contingencies | (0.01) |
| Income from discontinued operations | (0.01) |
| Normalized EPS | $1.94 to $2.00 |
Conference Call
The company's second 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, 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 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 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; with respect to the
| Newell Rubbermaid Inc. | |||
| CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) | |||
| (in millions, except per share data) | |||
| Three Months Ended June 30, | |||
| YOY | |||
| 2014 | 2013 | % Change | |
| Net sales | $ 1,521.0 | $ 1,474.7 | 3.1% |
| Cost of products sold | 912.6 | 892.0 | |
| GROSS MARGIN | 608.4 | 582.7 | 4.4% |
| % of sales | 40.0% | 39.5% | |
| Selling, general & administrative expenses | 383.5 | 365.3 | 5.0% |
| % of sales | 25.2% | 24.8% | |
| Restructuring costs | 11.5 | 32.0 | |
| OPERATING INCOME | 213.4 | 185.4 | 15.1% |
| % of sales | 14.0% | 12.6% | |
| Nonoperating expenses: | |||
| Interest expense, net | 15.0 | 15.0 | |
| Other (income) expense, net | (2.6) | 4.2 | |
| 12.4 | 19.2 | (35.4)% | |
| INCOME BEFORE INCOME TAXES | 201.0 | 166.2 | 20.9% |
| % of sales | 13.2% | 11.3% | |
| Income taxes | 51.9 | 49.6 | 4.6% |
| Effective rate | 25.8% | 29.8% | |
| NET INCOME FROM CONTINUING OPERATIONS | 149.1 | 116.6 | 27.9% |
| % of sales | 9.8% | 7.9% | |
| Income (loss) from discontinued operations, net of tax | 1.5 | (6.8) | |
| NET INCOME | $ 150.6 | $ 109.8 | 37.2% |
| 9.9% | 7.4% | ||
| EARNINGS PER SHARE: | |||
| Basic | |||
| Income from continuing operations | $ 0.54 | $ 0.40 | |
| Income (loss) from discontinued operations | $ 0.01 | $ (0.02) | |
| Net income | $ 0.54 | $ 0.38 | |
| Diluted | |||
| Income from continuing operations | $ 0.53 | $ 0.40 | |
| Income (loss) from discontinued operations | $ 0.01 | $ (0.02) | |
| Net income | $ 0.54 | $ 0.37 | |
| AVERAGE SHARES OUTSTANDING: | |||
| Basic | 277.4 | 290.9 | |
| Diluted | 279.7 | 294.3 | |
| Newell Rubbermaid Inc. | |||
| CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) | |||
| (in millions, except per share data) | |||
| Six Months Ended June 30, | |||
| YOY | |||
| 2014 | 2013 | % Change | |
| Net sales | $ 2,753.2 | $ 2,715.5 | 1.4% |
| Cost of products sold | 1,675.5 | 1,659.2 | |
| GROSS MARGIN | 1,077.7 | 1,056.3 | 2.0% |
| % of sales | 39.1% | 38.9% | |
| Selling, general & administrative expenses | 735.6 | 706.7 | 4.1% |
| % of sales | 26.7% | 26.0% | |
| Restructuring costs | 23.5 | 66.4 | |
| OPERATING INCOME | 318.6 | 283.2 | 12.5% |
| % of sales | 11.6% | 10.4% | |
| Nonoperating expenses: | |||
| Interest expense, net | 29.4 | 29.6 | |
| Other expense, net | 37.4 | 17.2 | |
| 66.8 | 46.8 | 42.7% | |
| INCOME BEFORE INCOME TAXES | 251.8 | 236.4 | 6.5% |
| % of sales | 9.1% | 8.7% | |
| Income taxes | 50.6 | 56.0 | (9.6)% |
| Effective rate | 20.1% | 23.7% | |
| NET INCOME FROM CONTINUING OPERATIONS | 201.2 | 180.4 | 11.5% |
| % of sales | 7.3% | 6.6% | |
| Income (loss) from discontinued operations, net of tax | 2.3 | (16.4) | |
| NET INCOME | $ 203.5 | $ 164.0 | 24.1% |
| 7.4% | 6.0% | ||
| EARNINGS PER SHARE: | |||
| Basic | |||
| Income from continuing operations | $ 0.72 | $ 0.62 | |
| Income (loss) from discontinued operations | $ 0.01 | $ (0.06) | |
| Net income | $ 0.73 | $ 0.56 | |
| Diluted | |||
| Income from continuing operations | $ 0.71 | $ 0.61 | |
| Income (loss) from discontinued operations | $ 0.01 | $ (0.06) | |
| Net income | $ 0.72 | $ 0.56 | |
| AVERAGE SHARES OUTSTANDING: | |||
| Basic | 279.1 | 290.4 | |
| Diluted | 281.7 | 293.7 | |
| Newell Rubbermaid Inc. | ||||||||
| RECONCILIATION OF GAAP AND NON-GAAP INFORMATION | ||||||||
| CERTAIN LINE ITEMS | ||||||||
| (in millions, except per share data) | ||||||||
| Three Months Ended June 30, 2014 | ||||||||
| GAAP Measure | Restructuring and | Inventory charge | Non-GAAP Measure | |||||
| Product | restructuring-related | from the devaluation of the | Discontinued | Non-recurring | Percentage | |||
| Reported | recall costs (1) | costs (2) | Venezuelan Bolivar (3) | operations (4) | tax items (5) | Normalized* | of Sales | |
| Cost of products sold | $ 912.6 | $ -- | $ (0.2) | $ (4.0) | $ -- | $ -- | $ 908.4 | 59.7% |
| Gross margin | $ 608.4 | $ -- | $ 0.2 | $ 4.0 | $ -- | $ -- | $ 612.6 | 40.3% |
| Selling, general & administrative expenses | $ 383.5 | $ (0.4) | $ (10.3) | $ -- | $ -- | $ -- | $ 372.8 | 24.5% |
| Operating income | $ 213.4 | $ 0.4 | $ 22.0 | $ 4.0 | $ -- | $ -- | $ 239.8 | 15.8% |
| Income before income taxes | $ 201.0 | $ 0.4 | $ 22.0 | $ 4.0 | $ -- | $ -- | $ 227.4 | |
| Income taxes (6) | $ 51.9 | $ 0.2 | $ 5.0 | $ 1.4 | $ -- | $ 3.3 | $ 61.8 | |
| Net income from continuing operations | $ 149.1 | $ 0.2 | $ 17.0 | $ 2.6 | $ -- | $ (3.3) | $ 165.6 | |
| Net income | $ 150.6 | $ 0.2 | $ 17.0 | $ 2.6 | $ (1.5) | $ (3.3) | $ 165.6 | |
| Diluted earnings per share** | $ 0.54 | $ 0.00 | $ 0.06 | $ 0.01 | $ (0.01) | $ (0.01) | $ 0.59 | |
| Three Months Ended June 30, 2013 | ||||||||
| GAAP Measure | Restructuring and | Non-GAAP Measure | ||||||
| restructuring-related | Discontinued | Percentage | ||||||
| Reported | costs (2) | operations (4) | Normalized* | of Sales | ||||
| Selling, general & administrative expenses | $ 365.3 | $ (2.1) | $ -- | $ 363.2 | 24.6% | |||
| Operating income | $ 185.4 | $ 34.1 | $ -- | $ 219.5 | 14.9% | |||
| Income before income taxes | $ 166.2 | $ 34.1 | $ -- | $ 200.3 | ||||
| Income taxes (6) | $ 49.6 | $ 3.6 | $ -- | $ 53.2 | ||||
| Net income from continuing operations | $ 116.6 | $ 30.5 | $ -- | $ 147.1 | ||||
| Net income | $ 109.8 | $ 30.5 | $ 6.8 | $ 147.1 | ||||
| Diluted earnings per share** | $ 0.37 | $ 0.10 | $ 0.02 | $ 0.50 | ||||
| * 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 June 30, 2014, the Company recognized a $0.4 million charge associated with the Graco product recall. | ||||||||
| (2) Restructuring and restructuring-related costs during the three months ended June 30, 2014 include $10.5 million of organizational change implementation and restructuring-related costs and $11.5 million of restructuring costs incurred in connection with Project Renewal. Restructuring and restructuring-related costs during the three months ended June 30, 2013 include $2.1 million of organizational change implementation and restructuring-related costs and $32.0 million of restructuring costs incurred in connection with Project Renewal. | ||||||||
| (3) During the three months ended June 30, 2014, the Company recognized $4.0 million of cost of products sold associated with the first turn of inventory after the devaluation of the Venezuelan Bolivar that occurred during the three months ended March 31, 2014. | ||||||||
| (4) During the three months ended June 30, 2014, the Company recognized net income of $1.5 million in discontinued operations. During the three months ended June 30, 2013, the Company recognized a net loss, including impairments, of $6.8 million in discontinued operations relating to the operations of the Hardware and Teach businesses. | ||||||||
| (5) During the three months ended June 30, 2014, the Company recognized a non-recurring income tax benefit of $3.3 million resulting from the resolution of various income tax contingencies. | ||||||||
| (6) 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. | |||||||||
| RECONCILIATION OF GAAP AND NON-GAAP INFORMATION | |||||||||
| CERTAIN LINE ITEMS | |||||||||
| (in millions, except per share data) | |||||||||
| Six Months Ended June 30, 2014 | |||||||||
| GAAP Measure | Restructuring and | Charge resulting | Inventory charge | Non-GAAP Measure | |||||
| Product | restructuring-related | from the devaluation of the | from the devaluation of the | Discontinued | Non-recurring | Percentage | |||
| Reported | recall costs (1) | costs (2) | Venezuelan Bolivar (3) | Venezuelan Bolivar (4) | operations (5) | tax items (6) | Normalized* | of Sales | |
| Cost of products sold | $ 1,675.5 | $ (8.6) | $ (0.2) | $ -- | $ (4.0) | $ -- | $ -- | $ 1,662.7 | 60.4% |
| Gross margin | $ 1,077.7 | $ 8.6 | $ 0.2 | $ -- | $ 4.0 | $ -- | $ -- | $ 1,090.5 | 39.6% |
| Selling, general & administrative expenses | $ 735.6 | $ (2.8) | $ (18.0) | $ -- | $ -- | $ -- | $ -- | $ 714.8 | 26.0% |
| Operating income | $ 318.6 | $ 11.4 | $ 41.7 | $ -- | $ 4.0 | $ -- | $ -- | $ 375.7 | 13.6% |
| Nonoperating expenses | $ 66.8 | $ -- | $ -- | $ (38.7) | $ -- | $ -- | $ -- | $ 28.1 | |
| Income before income taxes | $ 251.8 | $ 11.4 | $ 41.7 | $ 38.7 | $ 4.0 | $ -- | $ -- | $ 347.6 | |
| Income taxes (7) | $ 50.6 | $ 4.2 | $ 10.5 | $ 13.9 | $ 1.4 | $ -- | $ 3.3 | $ 83.9 | |
| Net income from continuing operations | $ 201.2 | $ 7.2 | $ 31.2 | $ 24.8 | $ 2.6 | $ -- | $ (3.3) | $ 263.7 | |
| Net income | $ 203.5 | $ 7.2 | $ 31.2 | $ 24.8 | $ 2.6 | $ (2.3) | $ (3.3) | $ 263.7 | |
| Diluted earnings per share** | $ 0.72 | $ 0.03 | $ 0.11 | $ 0.09 | $ 0.01 | $ (0.01) | $ (0.01) | $ 0.94 | |
| Six Months Ended June 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 (5) | tax items (6) | Normalized* | of Sales | |||
| Selling, general & administrative expenses | $ 706.7 | $ (8.7) | $ -- | $ -- | $ -- | $ 698.0 | 25.7% | ||
| Operating income | $ 283.2 | $ 75.1 | $ -- | $ -- | $ -- | $ 358.3 | 13.2% | ||
| Nonoperating expenses | $ 46.8 | $ -- | $ (11.1) | $ -- | $ -- | $ 35.7 | |||
| Income before income taxes | $ 236.4 | $ 75.1 | $ 11.1 | $ -- | $ -- | $ 322.6 | |||
| Income taxes (7) | $ 56.0 | $ 8.5 | $ 4.1 | $ -- | $ 4.8 | $ 73.4 | |||
| Net income from continuing operations | $ 180.4 | $ 66.6 | $ 7.0 | $ -- | $ (4.8) | $ 249.2 | |||
| Net income | $ 164.0 | $ 66.6 | $ 7.0 | $ 16.4 | $ (4.8) | $ 249.2 | |||
| Diluted earnings per share** | $ 0.56 | $ 0.23 | $ 0.02 | $ 0.06 | $ (0.02) | $ 0.85 | |||
| * 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 six months ended June 30, 2014, the Company recognized an $11.4 million charge associated with the Graco product recall. | |||||||||
| (2) Restructuring and restructuring-related costs during the six months ended June 30, 2014 include $18.2 million of organizational change implementation and restructuring-related costs and $23.5 million of restructuring costs incurred in connection with Project Renewal. Restructuring and restructuring-related costs during the six months ended June 30, 2013 include $8.7 million of organizational change implementation and restructuring-related costs and $66.4 million of restructuring costs incurred in connection with Project Renewal. | |||||||||
| (3) During the six months ended June 30, 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 six months ended June 30, 2014, the Company recognized $4.0 million of cost of products sold associated with the first turn of inventory after the devaluation of the Venezuelan Bolivar that occurred during the three months ended March 31, 2014. | |||||||||
| (5) During the six months ended June 30, 2014, the Company recognized net income of $2.3 million in discontinued operations. During the six months ended June 30, 2013, the Company recognized a net loss, including impairments, of $16.4 million in discontinued operations relating to the operations of the Hardware and Teach businesses. | |||||||||
| (6) During the six months ended June 30, 2014 and 2013, the Company recognized non-recurring income tax benefits of $3.3 million and $4.8 million, respectively, resulting from the resolution of various income tax contingencies. | |||||||||
| (7) 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. | ||
| CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED) | ||
| (in millions) | ||
| June 30, | June 30, | |
| Assets: | 2014 | 2013 |
| Cash and cash equivalents | $ 142.7 | $ 154.1 |
| Accounts receivable, net | 1,230.4 | 1,215.3 |
| Inventories, net | 811.8 | 884.7 |
| Deferred income taxes | 135.5 | 155.9 |
| Prepaid expenses and other | 138.2 | 190.2 |
| Total Current Assets | 2,458.6 | 2,600.2 |
| Property, plant and equipment, net | 543.0 | 533.4 |
| Goodwill | 2,358.3 | 2,346.4 |
| Other intangible assets, net | 596.7 | 638.0 |
| Other assets | 261.5 | 284.9 |
| Total Assets | $ 6,218.1 | $ 6,402.9 |
| Liabilities and Stockholders' Equity: | ||
| Accounts payable | $ 592.9 | $ 658.1 |
| Accrued compensation | 121.8 | 125.0 |
| Other accrued liabilities | 631.0 | 645.1 |
| Short-term debt | 389.4 | 412.4 |
| Current portion of long-term debt | 251.3 | 0.8 |
| Total Current Liabilities | 1,986.4 | 1,841.4 |
| Long-term debt | 1,424.2 | 1,669.0 |
| Other noncurrent liabilities | 703.9 | 852.0 |
| Stockholders' Equity - Parent | 2,100.1 | 2,037.0 |
| Stockholders' Equity - Noncontrolling Interests | 3.5 | 3.5 |
| Total Stockholders' Equity | 2,103.6 | 2,040.5 |
| Total Liabilities and Stockholders' Equity | $ 6,218.1 | $ 6,402.9 |
| Newell Rubbermaid Inc. | ||
| CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) | ||
| (in millions) | ||
| Six Months Ended June 30, | ||
| 2014 | 2013 | |
| Operating Activities: | ||
| Net income | $ 203.5 | $ 164.0 |
| Adjustments to reconcile net income to net cash provided by (used in) operating activities: | ||
| Depreciation and amortization | 75.7 | 79.6 |
| Net (gain) loss from sale of discontinued operations, including impairments | (4.8) | 22.7 |
| Non-cash restructuring costs | 3.7 | 2.2 |
| Deferred income taxes | 6.0 | 47.0 |
| Stock-based compensation expense | 14.5 | 19.7 |
| Other, net | 50.8 | 18.4 |
| Changes in operating assets and liabilities, excluding the effects of acquisitions and divestitures: | ||
| Accounts receivable | (122.4) | (125.1) |
| Inventories | (123.2) | (201.7) |
| Accounts payable | 33.2 | 135.0 |
| Accrued liabilities and other | (132.9) | (221.6) |
| Net cash provided by (used in) operating activities | $ 4.1 | $ (59.8) |
| Investing Activities: | ||
| Proceeds from sale of discontinued operations and noncurrent assets | $ 3.4 | $ -- |
| Capital expenditures | (67.0) | (57.0) |
| Other | (0.3) | (0.3) |
| Net cash used in investing activities | $ (63.9) | $ (57.3) |
| Financing Activities: | ||
| Net short-term borrowings | $ 215.4 | $ 202.1 |
| Repurchase and retirement of shares of common stock | (158.7) | (72.4) |
| Cash dividends | (89.8) | (88.1) |
| Excess tax benefits related to stock-based compensation | 6.8 | 9.7 |
| Other stock-based compensation activity, net | 29.6 | 39.2 |
| Net cash provided by financing activities | $ 3.3 | $ 90.5 |
| Currency rate effect on cash and cash equivalents | $ (27.1) | $ (3.1) |
| Decrease in cash and cash equivalents | $ (83.6) | $ (29.7) |
| Cash and cash equivalents at beginning of period | 226.3 | 183.8 |
| Cash and cash equivalents at end of period | $ 142.7 | $ 154.1 |
| 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)% |
| 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 | $ 502.6 | $ 129.6 | $ 4.0 | $ 133.6 | 26.6% | $ 477.8 | $ 123.6 | $ -- | $ 123.6 | 25.9% | $ 24.8 | 5.2% | $ 10.0 | 8.1% |
| Home Solutions | 388.9 | 48.3 | -- | 48.3 | 12.4% | 399.1 | 53.7 | -- | 53.7 | 13.5% | (10.2) | (2.6)% | (5.4) | (10.1)% |
| 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 | $ 1,521.0 | $ 213.4 | $ 26.4 | $ 239.8 | 15.8% | $ 1,474.7 | $ 185.4 | $ 34.1 | $ 219.5 | 14.9% | $ 46.3 | 3.1% | $ 20.3 | 9.2% |
| 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 | $ | % | $ | % | |
| YTD: | ||||||||||||||
| Writing | $ 863.9 | $ 206.7 | $ 4.0 | $ 210.7 | 24.4% | $ 818.4 | $ 186.8 | $ -- | $ 186.8 | 22.8% | $ 45.5 | 5.6% | $ 23.9 | 12.8% |
| Home Solutions | 710.1 | 74.6 | -- | 74.6 | 10.5% | 738.0 | 87.8 | -- | 87.8 | 11.9% | (27.9) | (3.8)% | (13.2) | (15.0)% |
| Tools | 410.1 | 51.3 | -- | 51.3 | 12.5% | 386.6 | 37.0 | -- | 37.0 | 9.6% | 23.5 | 6.1% | 14.3 | 38.6% |
| Commercial Products | 406.1 | 50.0 | -- | 50.0 | 12.3% | 386.7 | 43.5 | -- | 43.5 | 11.2% | 19.4 | 5.0% | 6.5 | 14.9% |
| Baby & Parenting | 363.0 | 17.6 | 11.4 | 29.0 | 8.0% | 385.8 | 47.7 | -- | 47.7 | 12.4% | (22.8) | (5.9)% | (18.7) | (39.2)% |
| Restructuring Costs | -- | (23.5) | 23.5 | -- | -- | (66.4) | 66.4 | -- | -- | -- | ||||
| Corporate | -- | (58.1) | 18.2 | (39.9) | -- | (53.2) | 8.7 | (44.5) | -- | 4.6 | 10.3% | |||
| Total | $ 2,753.2 | $ 318.6 | $ 57.1 | $ 375.7 | 13.6% | $ 2,715.5 | $ 283.2 | $ 75.1 | $ 358.3 | 13.2% | $ 37.7 | 1.4% | $ 17.4 | 4.9% |
| (1) Excluded items consist of organizational change implementation, restructuring-related, and restructuring costs. Organizational change implementation and restructuring-related costs of $18.2 million and restructuring costs of $23.5 million incurred during 2014 relate to Project Renewal. For 2013, organizational change implementation and restructuring-related costs of $8.7 million and restructuring costs of $66.4 million relate to Project Renewal. | ||||||||||||||
| (2) Baby & Parenting normalized operating income for 2014 excludes charges of $11.4 million relating to the Graco product recall. | ||||||||||||||
| (3) Writing normalized operating income for 2014 excludes charges of $4.0 million associated with the first turn of Venezuelan inventory after the devaluation of the Venezuelan Bolivar. | ||||||||||||||
| Newell Rubbermaid Inc. | ||||||||||
| Three Months Ended June 30, 2014 | ||||||||||
| In Millions | ||||||||||
| Currency Analysis | ||||||||||
| By Segment | ||||||||||
| Net Sales, As Reported | Core Sales (1) | Year-Over-Year Increase (Decrease) | ||||||||
| Increase | Increase | Currency | Excluding | Including | Currency | |||||
| 2014 | 2013 | (Decrease) | 2014 | 2013 | (Decrease) | Impact | Currency | Currency | Impact | |
| Writing | $ 502.6 | $ 477.8 | $ 24.8 | $ 522.1 | $ 479.5 | $ 42.6 | $ (17.8) | 8.9% | 5.2% | (3.7)% |
| Home Solutions | 388.9 | 399.1 | (10.2) | 391.6 | 398.8 | (7.2) | (3.0) | (1.8)% | (2.6)% | (0.8)% |
| Tools | 222.3 | 198.0 | 24.3 | 223.5 | 198.0 | 25.5 | (1.2) | 12.9% | 12.3% | (0.6)% |
| Commercial Products | 223.5 | 203.6 | 19.9 | 224.1 | 204.0 | 20.1 | (0.2) | 9.9% | 9.8% | (0.1)% |
| Baby & Parenting | 183.7 | 196.2 | (12.5) | 184.2 | 197.5 | (13.3) | 0.8 | (6.7)% | (6.4)% | 0.3% |
| Total Company | $ 1,521.0 | $ 1,474.7 | $ 46.3 | $ 1,545.5 | $ 1,477.8 | $ 67.7 | $ (21.4) | 4.6% | 3.1% | (1.5)% |
| By Geography | ||||||||||
| United States | $ 1,054.5 | $ 1,016.1 | $ 38.4 | $ 1,054.5 | $ 1,016.1 | $ 38.4 | $ -- | 3.8% | 3.8% | 0.0% |
| Canada | 76.9 | 83.4 | (6.5) | 81.9 | 83.0 | (1.1) | (5.4) | (1.3)% | (7.8)% | (6.5)% |
| Total North America | 1,131.4 | 1,099.5 | 31.9 | 1,136.4 | 1,099.1 | 37.3 | (5.4) | 3.4% | 2.9% | (0.5)% |
| Europe, Middle East and Africa | 188.8 | 181.4 | 7.4 | 184.3 | 185.7 | (1.4) | 8.8 | (0.8)% | 4.1% | 4.9% |
| Latin America | 102.8 | 84.2 | 18.6 | 123.9 | 83.4 | 40.5 | (21.9) | 48.6% | 22.1% | (26.5)% |
| Asia Pacific | 98.0 | 109.6 | (11.6) | 100.9 | 109.6 | (8.7) | (2.9) | (7.9)% | (10.6)% | (2.7)% |
| Total International | 389.6 | 375.2 | 14.4 | 409.1 | 378.7 | 30.4 | (16.0) | 8.0% | 3.8% | (4.2)% |
| Total Company | $ 1,521.0 | $ 1,474.7 | $ 46.3 | $ 1,545.5 | $ 1,477.8 | $ 67.7 | $ (21.4) | 4.6% | 3.1% | (1.5)% |
| Core Sales Excluding Brazil SAP | ||||||||||
| 2014 Core | 2013 Core | Brazil SAP | 2013 Core Sales | Core Sales Increase | ||||||
| Sales (1) | Sales (1) | Conversion (2) | Excl. Brazil SAP (2) | Increase | Excl. Brazil SAP (2) | |||||
| Tools | $ 223.5 | $ 198.0 | $ 5.0 | $ 203.0 | $ 20.5 | 10.1% | ||||
| (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. | ||||||||||
| Newell Rubbermaid Inc. | ||||||||||
| Six Months Ended June 30, 2014 | ||||||||||
| In Millions | ||||||||||
| Currency Analysis | ||||||||||
| By Segment | ||||||||||
| Net Sales, As Reported | Core Sales (1) | Year-Over-Year Increase (Decrease) | ||||||||
| Increase | Increase | Currency | Excluding | Including | Currency | |||||
| 2014 | 2013 | (Decrease) | 2014 | 2013 | (Decrease) | Impact | Currency | Currency | Impact | |
| Writing | $ 863.9 | $ 818.4 | $ 45.5 | $ 886.6 | $ 817.1 | $ 69.5 | $ (24.0) | 8.5% | 5.6% | (2.9)% |
| Home Solutions | 710.1 | 738.0 | (27.9) | 714.7 | 737.0 | (22.3) | (5.6) | (3.0)% | (3.8)% | (0.8)% |
| Tools | 410.1 | 386.6 | 23.5 | 413.7 | 383.8 | 29.9 | (6.4) | 7.8% | 6.1% | (1.7)% |
| Commercial Products | 406.1 | 386.7 | 19.4 | 407.2 | 386.8 | 20.4 | (1.0) | 5.3% | 5.0% | (0.3)% |
| Baby & Parenting | 363.0 | 385.8 | (22.8) | 364.1 | 385.7 | (21.6) | (1.2) | (5.6)% | (5.9)% | (0.3)% |
| Total Company | $ 2,753.2 | $ 2,715.5 | $ 37.7 | $ 2,786.3 | $ 2,710.4 | $ 75.9 | $ (38.2) | 2.8% | 1.4% | (1.4)% |
| By Geography | ||||||||||
| United States | $ 1,885.7 | $ 1,835.0 | $ 50.7 | $ 1,885.7 | $ 1,835.0 | $ 50.7 | $ -- | 2.8% | 2.8% | 0.0% |
| Canada | 129.9 | 145.2 | (15.3) | 138.4 | 143.7 | (5.3) | (10.0) | (3.7)% | (10.5)% | (6.8)% |
| Total North America | 2,015.6 | 1,980.2 | 35.4 | 2,024.1 | 1,978.7 | 45.4 | (10.0) | 2.3% | 1.8% | (0.5)% |
| Europe, Middle East and Africa | 353.0 | 348.5 | 4.5 | 343.8 | 353.7 | (9.9) | 14.4 | (2.8)% | 1.3% | 4.1% |
| Latin America | 194.8 | 177.4 | 17.4 | 221.7 | 172.3 | 49.4 | (32.0) | 28.7% | 9.8% | (18.9)% |
| Asia Pacific | 189.8 | 209.4 | (19.6) | 196.7 | 205.7 | (9.0) | (10.6) | (4.4)% | (9.4)% | (5.0)% |
| Total International | 737.6 | 735.3 | 2.3 | 762.2 | 731.7 | 30.5 | (28.2) | 4.2% | 0.3% | (3.9)% |
| Total Company | $ 2,753.2 | $ 2,715.5 | $ 37.7 | $ 2,786.3 | $ 2,710.4 | $ 75.9 | $ (38.2) | 2.8% | 1.4% | (1.4)% |
| (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". | ||||||||||
CONTACT:Source:Nancy O'Donnell Vice President, Investor Relations (770) 418-7723David Doolittle Vice President,Global Communications (770) 418-7519
