(State or Other Jurisdiction of Incorporation) | (Commission File Number) | (IRS Employer Identification Number) |
TITLE OF EACH CLASS | TRADING SYMBOL | NAME OF EXCHANGE ON WHICH REGISTERED | ||
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Exhibit No. | Exhibit Description | |
99.1 | ||
101 | Cover Page Interactive Data File - the cover page XBRL tags are embedded within the Inline XBRL document. | |
104 | The cover page from this Current Report on Form 8-K, formatted as Inline XBRL. |
NEWELL BRANDS INC. | ||
Dated: November 1, 2019 | By: | /s/ Christopher H. Peterson |
Christopher H. Peterson | ||
Executive Vice President and Chief Financial Officer |
News Release |
– | Net sales were $2.5 billion, a decline of 3.8 percent compared with the prior year period. |
– | Core sales declined 2.5 percent from the prior year period. Core sales increased at four of seven operating divisions. |
– | Reported operating margin was negative 25.9 percent compared with negative 307.4 percent in the prior year period, reflecting the impact of impairment charges recorded in both years. Normalized operating margin was 12.7 percent compared to 13.2 percent in the prior year period reflecting higher advertising spend in the current year period. |
– | Reported diluted loss per share for the total company was $1.48 compared with a diluted loss of $15.52 in the prior year period. |
– | Normalized diluted earnings per share for the total company were $0.73 compared with $0.77 in the prior year period, with the year over year change largely reflecting foregone contribution from divested businesses. |
6655 Peachtree Dunwoody Road Atlanta, GA 30328 +1 (770) 418-7000 | NASDAQ: NWL www.newellbrands.com | 1 |
News Release |
– | Year-to-date operating cash flow was $424 million, compared with $182 million in the prior year, reflecting strong working capital progress partially offset by the foregone contribution from divested businesses. |
– | The company increased its 2019 full year outlook for normalized earnings per share to $1.63 to $1.68 per share from $1.50 to $1.65, previously, and its full year outlook for operating cash flow to $700 million to $850 million from $600 million to $800 million, previously. |
– | The company successfully completed a $700 million debt tender offer, strengthening the balance sheet. |
– | The company announced today its decision to end its divestiture program and retain the Mapa/Spontex and Quickie businesses, which were included in discontinued operations through the third quarter of 2019. The addition of these businesses to the continuing operations portfolio beginning in the fourth quarter is expected to be accretive to net sales, operating margin, earnings per share and operating cash flow in 2020 and future years. |
– | The company adjusted its segment structure to encompass the move of Rubbermaid Commercial Products to continuing operations. It will now report in four operating segments: Home & Outdoor Living, Learning & Development, Appliances & Cookware and Food & Commercial. |
– | On October 25, based on strong operating cash flow results, the company announced plans to redeem $300 million of 5% Senior Notes due 2023. |
6655 Peachtree Dunwoody Road Atlanta, GA 30328 +1 (770) 418-7000 | NASDAQ: NWL www.newellbrands.com | 2 |
News Release |
Home & Outdoor Living | Outdoor & Recreation, Home Fragrance, |
Learning & Development | Writing, Baby |
6655 Peachtree Dunwoody Road Atlanta, GA 30328 +1 (770) 418-7000 | NASDAQ: NWL www.newellbrands.com | 3 |
News Release |
6655 Peachtree Dunwoody Road Atlanta, GA 30328 +1 (770) 418-7000 | NASDAQ: NWL www.newellbrands.com | 4 |
News Release |
Previous Full Year 2019 Outlook | Updated Full Year 2019 Outlook | |
Net Sales | $9.1 to $9.3 billion | $9.6 to $9.7 billion |
Core Sales | Low single digit decline | Low single digit decline |
Normalized Operating Margin | 20 to 60 bps improvement to 10.4% to 10.8% | 30 to 50 bps improvement to 10.6% to 10.8% |
Total Company Normalized EPS | $1.50 to $1.65 | $1.63 to $1.68 |
Total Company Operating Cash Flow | $600 to $800 million | $700 to $850 million |
Q4 2019 Outlook | |
Net Sales | $2.5 to $2.6 billion |
Core Sales | 2% to 4% decline |
Normalized Operating Margin | 10 to 50 bps contraction to 11.0% to 11.4% |
Total Company Normalized EPS | $0.35 to $0.40 |
6655 Peachtree Dunwoody Road Atlanta, GA 30328 +1 (770) 418-7000 | NASDAQ: NWL www.newellbrands.com | 5 |
News Release |
6655 Peachtree Dunwoody Road Atlanta, GA 30328 +1 (770) 418-7000 | NASDAQ: NWL www.newellbrands.com | 6 |
News Release |
Investor Contact: | Media Contact: |
Nancy O’Donnell | Claire-Aude Staraci |
SVP, Investor Relations and Corporate Communications | Director, External Communications |
+1 (770) 418-7723 | +1 (201) 610-6717 |
nancy.odonnell@newellco.com | claireaude.staraci@newellco.com |
6655 Peachtree Dunwoody Road Atlanta, GA 30328 +1 (770) 418-7000 | NASDAQ: NWL www.newellbrands.com | 7 |
News Release |
• | our dependence on the strength of retail, commercial and industrial sectors of the economy in various parts of the world; |
• | competition with other manufacturers and distributors of consumer products; |
• | major retailers’ strong bargaining power and consolidation of our customers; |
• | our ability to improve productivity, reduce complexity and streamline operations; |
• | future events that could adversely affect the value of our assets and/or stock price and require additional impairment charges; |
• | our ability to remediate the material weakness in our internal control over financial reporting and maintain effective internal control reporting; |
• | our ability to develop innovative new products, to develop, maintain and strengthen end-user brands and to realize the benefits of increased advertising and promotion spend; |
• | risks related to our substantial indebtedness, a potential increase in interest rates or changes in our credit ratings; |
• | our ability to effectively accelerate our transformation plan and to execute our divestitures of the remaining assets held for sale; |
• | our ability to complete planned acquisitions and divestitures, to integrate acquisitions and to offset unexpected costs or expenses associated with acquisitions or dispositions; |
• | changes in the prices of raw materials and sourced products and our ability to obtain raw materials and sourced products in a timely manner; |
• | the impact of governmental investigations, lawsuits or other actions by parties; |
• | the risks inherent to our foreign operations, including foreign exchange fluctuations, exchange controls and pricing restrictions; |
• | a failure of one of our key information technology systems, networks, processes or related controls or those of our service providers; |
• | the impact of United States and foreign regulations on our operations, including the escalation of tariffs on imports into the U.S. and exports to Canada, China and the European Union and environmental remediation costs; |
• | the potential inability to attract, retain and motivate key employees; |
• | the impact of new Treasury and tax regulations and the resolution of tax contingencies resulting in additional tax liabilities; |
• | product liability, product recalls or related regulatory actions; |
• | our ability to protect intellectual property rights; |
• | significant increases in the funding obligations related to our pension plans; and |
• | other factors listed from time to time in our filings with the Securities and Exchange Commission, including, but not limited to, our Annual Report on Form 10-K and our Quarterly Reports on Form 10-Q. |
6655 Peachtree Dunwoody Road Atlanta, GA 30328 +1 (770) 418-7000 | NASDAQ: NWL www.newellbrands.com | 8 |
For the three months ended September 30, | For the nine months ended September 30, | ||||||||||||||||||
2019 | 2018 | % Change | 2019 | 2018 | % Change | ||||||||||||||
Net sales | $ | 2,450.6 | $ | 2,548.7 | (3.8)% | $ | 6,738.5 | $ | 7,061.1 | (4.6)% | |||||||||
Cost of products sold | 1,639.9 | 1,633.3 | 4,483.1 | 4,605.8 | |||||||||||||||
GROSS PROFIT | 810.7 | 915.4 | (11.4)% | 2,255.4 | 2,455.3 | (8.1)% | |||||||||||||
% of sales | 33.1 | % | 35.9 | % | 33.5 | % | 34.8 | % | |||||||||||
Selling, general and administrative expenses | 607.7 | 604.4 | 0.5% | 1,742.0 | 1,907.1 | (8.7)% | |||||||||||||
% of sales | 24.8 | % | 23.7 | % | 25.9 | % | 27.0 | % | |||||||||||
Restructuring costs, net | 2.9 | 12.4 | 21.3 | 64.1 | |||||||||||||||
Impairment of goodwill, intangibles and other assets | 834.9 | 8,133.7 | 837.8 | 8,165.3 | |||||||||||||||
OPERATING LOSS | (634.8 | ) | (7,835.1 | ) | 91.9% | (345.7 | ) | (7,681.2 | ) | 95.5% | |||||||||
% of sales | (25.9 | )% | (307.4 | )% | (5.1 | )% | (108.8 | )% | |||||||||||
Nonoperating expenses: | |||||||||||||||||||
Interest expense, net | 74.2 | 105.6 | 232.6 | 342.2 | |||||||||||||||
Loss on extinguishment of debt | 29.0 | — | 29.0 | — | |||||||||||||||
Other (income) expense, net | 7.0 | 4.2 | 30.7 | (10.5 | ) | ||||||||||||||
110.2 | 109.8 | 292.3 | 331.7 | ||||||||||||||||
LOSS BEFORE INCOME TAXES | (745.0 | ) | (7,944.9 | ) | 90.6% | (638.0 | ) | (8,012.9 | ) | 92.0% | |||||||||
% of sales | (30.4 | )% | (311.7 | )% | (9.5 | )% | (113.5 | )% | |||||||||||
Income tax benefit | (291.1 | ) | (1,219.6 | ) | (268.3 | ) | (1,268.1 | ) | |||||||||||
Effective rate | 39.1 | % | 15.4 | % | 42.1 | % | 15.8 | % | |||||||||||
LOSS FROM CONTINUING OPERATIONS | (453.9 | ) | (6,725.3 | ) | 93.3% | (369.7 | ) | (6,744.8 | ) | 94.5% | |||||||||
% of sales | (18.5 | )% | (263.9 | )% | (5.5 | )% | (95.5 | )% | |||||||||||
Loss from discontinued operations, net of tax | (171.9 | ) | (585.7 | ) | (317.5 | ) | (381.2 | ) | |||||||||||
NET LOSS | $ | (625.8 | ) | $ | (7,311.0 | ) | 91.4% | $ | (687.2 | ) | $ | (7,126.0 | ) | 90.4% | |||||
% of sales | (25.5 | )% | (286.9 | )% | (10.2 | )% | (100.9 | )% | |||||||||||
Weighted average common shares outstanding: | |||||||||||||||||||
Basic | 423.4 | 471.0 | 423.3 | 481.1 | |||||||||||||||
Diluted | 423.4 | 471.0 | 423.3 | 481.1 | |||||||||||||||
Earnings (loss) per share: | |||||||||||||||||||
Basic: | |||||||||||||||||||
Loss from continuing operations | $ | (1.07 | ) | $ | (14.28 | ) | $ | (0.87 | ) | $ | (14.02 | ) | |||||||
Loss from discontinued operations | (0.41 | ) | (1.24 | ) | (0.75 | ) | (0.79 | ) | |||||||||||
NET LOSS | $ | (1.48 | ) | $ | (15.52 | ) | 90.5% | $ | (1.62 | ) | $ | (14.81 | ) | 89.1% | |||||
Diluted: | |||||||||||||||||||
Loss from continuing operations | $ | (1.07 | ) | $ | (14.28 | ) | $ | (0.87 | ) | $ | (14.02 | ) | |||||||
Loss from discontinued operations | (0.41 | ) | (1.24 | ) | (0.75 | ) | (0.79 | ) | |||||||||||
NET LOSS | $ | (1.48 | ) | $ | (15.52 | ) | 90.5% | $ | (1.62 | ) | $ | (14.81 | ) | 89.1% | |||||
Dividends per share | $ | 0.23 | $ | 0.23 | $ | 0.69 | $ | 0.69 |
For the three months ended September 30, 2019 | |||||||||||||||||||||||
GAAP Measure | Restructuring and restructuring related costs [1] | Acquisition amortization and impairment [2] | Transactions and related costs [3] | Other items [4] | Non-GAAP Measure | ||||||||||||||||||
Reported | Normalized* | ||||||||||||||||||||||
Net sales | $ | 2,450.6 | $ | — | $ | — | $ | — | $ | — | $ | 2,450.6 | |||||||||||
Cost of products sold | 1,639.9 | (10.6 | ) | — | — | (38.3 | ) | 1,591.0 | |||||||||||||||
Gross profit | 810.7 | 10.6 | — | — | 38.3 | 859.6 | |||||||||||||||||
35.1 | % | ||||||||||||||||||||||
Selling, general and administrative expenses | 607.7 | (13.0 | ) | (32.2 | ) | (7.5 | ) | (7.0 | ) | 548.0 | |||||||||||||
22.4 | % | ||||||||||||||||||||||
Restructuring costs, net | 2.9 | (2.9 | ) | — | — | — | — | ||||||||||||||||
Impairment charges | 834.9 | — | (834.9 | ) | — | — | — | ||||||||||||||||
Operating income (loss) | (634.8 | ) | 26.5 | 867.1 | 7.5 | 45.3 | 311.6 | ||||||||||||||||
12.7 | % | ||||||||||||||||||||||
Non-operating (income) expenses, net | 110.2 | — | — | — | (32.9 | ) | 77.3 | ||||||||||||||||
Income (loss) before income taxes | (745.0 | ) | 26.5 | 867.1 | 7.5 | 78.2 | 234.3 | ||||||||||||||||
Income tax provision (benefit) [5] | (291.1 | ) | 5.9 | 209.1 | 1.7 | 15.8 | (58.6 | ) | |||||||||||||||
Income (loss) from continuing operations | (453.9 | ) | 20.6 | 658.0 | 5.8 | 62.4 | 292.9 | ||||||||||||||||
Income (loss) from discontinued operations, net of tax | (171.9 | ) | 0.3 | 193.1 | 8.5 | (14.1 | ) | 15.9 | |||||||||||||||
Net income (loss) | $ | (625.8 | ) | $ | 20.9 | $ | 851.1 | $ | 14.3 | $ | 48.3 | $ | 308.8 | ||||||||||
Diluted earnings (loss) per share ** | $(1.48) | $0.05 | $2.01 | $0.03 | $0.11 | $0.73 |
* | 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. |
** | Adjustments and normalized earnings per share are calculated based on diluted weighted average shares of 423.8 million shares for the three months ended September 30, 2019. |
[1] | Restructuring and restructuring related costs of $27.1 million ($0.6 million of which is reported in discontinued operations). |
[2] | Acquisition amortization costs of $32.2 million; impairment charges of $1.1 billion primarily related to tradenames ($976.5 million) and goodwill ($94.8 million); $236.9 million of which was reported in discontinued operations. |
[3] | Divestiture costs of $9.2 million ($1.8 million of which is reported in discontinued operations) primarily related to the planned and completed divestitures; acquisition related costs of $0.1 million; net gain on disposition of $2.4 million (reported in discontinued operations). |
[4] | Cumulative depreciation and amortization catch-up of $39.7 million related to the inclusion of the Rubbermaid Commercial Products, Rubbermaid Outdoor, Closet, Refuse and Garage businesses ("Commercial Business") in continuing operations; loss of $1.1 million due to changes in the fair value of certain investments; Argentina hyperinflationary adjustment of $4.6 million ($1.2 million of which is reported in discontinued operations); $5.0 million of other charges, primarily related to fees for certain legal proceedings and a product recall; a loss on extinguishment of debt of $29.0 million. |
[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. In certain situations in which an item excluded from normalized results impacts income tax expense, the Company uses a “with” and “without” approach to determine normalized income tax expense. |
For the three months ended September 30, 2018 | ||||||||||||||||||||||||||||||
GAAP Measure | Restructuring and restructuring related costs [1] | Acquisition amortization and impairment [2] | Transactions and related costs [3] | Other items [4] | Non-GAAP Measures | |||||||||||||||||||||||||
Reported | Normalized* | Profroma Adjustments [5] | Proforma | |||||||||||||||||||||||||||
Net sales | $ | 2,548.7 | $ | — | $ | — | $ | — | $ | — | $ | 2,548.7 | $ | — | $ | 2,548.7 | ||||||||||||||
Cost of products sold | 1,633.3 | — | — | — | 4.0 | 1,637.3 | 7.6 | 1,644.9 | ||||||||||||||||||||||
Gross profit | 915.4 | — | — | — | (4.0 | ) | 911.4 | (7.6 | ) | 903.8 | ||||||||||||||||||||
35.8 | % | 35.5 | % | |||||||||||||||||||||||||||
Selling, general and administrative expenses | 604.4 | — | (32.6 | ) | (5.6 | ) | — | 566.2 | 0.8 | 567.0 | ||||||||||||||||||||
22.2 | % | 22.2 | % | |||||||||||||||||||||||||||
Restructuring costs, net | 12.4 | (12.4 | ) | — | — | — | — | — | — | |||||||||||||||||||||
Impairment charges | 8,133.7 | — | (8,133.7 | ) | — | — | — | — | — | |||||||||||||||||||||
Operating income (loss) | (7,835.1 | ) | 12.4 | 8,166.3 | 5.6 | (4.0 | ) | 345.2 | (8.4 | ) | 336.8 | |||||||||||||||||||
13.5 | % | 13.2 | % | |||||||||||||||||||||||||||
Non-operating (income) expenses, net | 109.8 | — | — | — | (0.2 | ) | 109.6 | — | 109.6 | |||||||||||||||||||||
Income (loss) before income taxes | (7,944.9 | ) | 12.4 | 8,166.3 | 5.6 | (3.8 | ) | 235.6 | (8.4 | ) | 227.2 | |||||||||||||||||||
Income tax provision (benefit) [6] | (1,219.6 | ) | 1.9 | 1,141.1 | 1.3 | (0.7 | ) | (76.0 | ) | (2.3 | ) | (78.3 | ) | |||||||||||||||||
Income (loss) from continuing operations | (6,725.3 | ) | 10.5 | 7,025.2 | 4.3 | (3.1 | ) | 311.6 | (6.1 | ) | 305.5 | |||||||||||||||||||
Income (loss) from discontinued operations, net of tax | (585.7 | ) | 0.7 | 622.8 | (10.3 | ) | 27.7 | 55.2 | — | 55.2 | ||||||||||||||||||||
Net income (loss) | $ | (7,311.0 | ) | $ | 11.2 | $ | 7,648.0 | $ | (6.0 | ) | $ | 24.6 | $ | 366.8 | $ | (6.1 | ) | $ | 360.7 | |||||||||||
Diluted earnings (loss) per share ** | $(15.52) | $0.02 | $16.23 | $(0.01) | $0.05 | $0.78 | $(0.01) | $0.77 |
* | 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. |
** | Adjustments and normalized earnings per share are calculated based on diluted weighted average shares of 471.3 million shares for the three months ended September 30, 2018. |
[1] | Restructuring costs primarily associated with the Accelerated Transformation Plan of $14.2 million ($1.8 million of which is reported in discontinued operations). |
[2] | Acquisition amortization costs of $32.6 million; impairment charges of $8.8 billion ($4.5 billion related to goodwill, $4.3 billion to tradenames) of which $628.8 million was reported in discontinued operations primarily related to businesses held for sale. |
[3] | Acquisition related costs of $1.7 million; divestiture costs of $10.0 million ($6.1 million of which is reported in discontinued operations) primarily related to the planned and completed divestitures. Reported in discontinued operations is a gain of $20.4 million related to the sale of the Goody business, $5.7 million and $1.4 million net gains primarily due to working capital adjustments related to the sale of the Rawlings and Waddington businesses, respectively. |
[4] | Fire-related losses, net of insurance recoveries of $(4.0) million in the Writing business; $0.3 million of pension settlement costs ($0.1 million of which is reported in discontinued operations) and recognition of deferred tax expense related to the difference between the book and tax basis in the Goody, Jostens, Gaming and Fishing businesses divested and held for sale ($27.6 million reported in discontinued operations). |
[5] | Depreciation and amortization expense related to the Commercial Business that would have been recorded had the business been continuously classified as held and used. |
[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. In certain situations in which an item excluded from normalized results impacts income tax expense, the Company uses a "with" and "without" approach to determine normalized income tax expense. |
For the nine months ended September 30, 2019 | ||||||||||||||||||||||||||||||
GAAP Measure | Restructuring and restructuring related costs [1] | Acquisition amortization and impairment [2] | Transactions and related costs [3] | Other items [4] | Non-GAAP Measures | |||||||||||||||||||||||||
Reported | Normalized* | Proforma Adjustment [5] | Proforma | |||||||||||||||||||||||||||
Net sales | $ | 6,738.5 | $ | — | $ | — | $ | — | $ | — | $ | 6,738.5 | $ | — | $ | 6,738.5 | ||||||||||||||
Cost of products sold | 4,483.1 | (15.0 | ) | — | — | (44.8 | ) | 4,423.3 | 14.3 | 4,437.6 | ||||||||||||||||||||
Gross profit | 2,255.4 | 15.0 | — | — | 44.8 | 2,315.2 | (14.3 | ) | 2,300.9 | |||||||||||||||||||||
34.4 | % | 34.1 | % | |||||||||||||||||||||||||||
Selling, general and administrative expenses | 1,742.0 | (24.3 | ) | (97.3 | ) | (19.3 | ) | (11.5 | ) | 1,589.6 | 1.6 | 1,591.2 | ||||||||||||||||||
23.6 | % | 23.6 | % | |||||||||||||||||||||||||||
Restructuring costs, net | 21.3 | (21.3 | ) | — | — | — | — | — | — | |||||||||||||||||||||
Impairment charges | 837.8 | — | (837.8 | ) | — | — | — | — | — | |||||||||||||||||||||
Operating income (loss) | (345.7 | ) | 60.6 | 935.1 | 19.3 | 56.3 | 725.6 | (15.9 | ) | 709.7 | ||||||||||||||||||||
10.8 | % | 10.5 | % | |||||||||||||||||||||||||||
Non-operating (income) expense, net | 292.3 | — | — | — | (51.4 | ) | 240.9 | — | 240.9 | |||||||||||||||||||||
Income (loss) before income taxes | (638.0 | ) | 60.6 | 935.1 | 19.3 | 107.7 | 484.7 | (15.9 | ) | 468.8 | ||||||||||||||||||||
Income tax provision (benefit) [6] | (268.3 | ) | 13.1 | 223.7 | 4.1 | 27.4 | — | (4.3 | ) | (4.3 | ) | |||||||||||||||||||
Income (loss) from continuing operations | (369.7 | ) | 47.5 | 711.4 | 15.2 | 80.3 | 484.7 | (11.6 | ) | 473.1 | ||||||||||||||||||||
Income (loss) from discontinued operations, net of tax | (317.5 | ) | 1.2 | 351.1 | 52.1 | (12.1 | ) | 74.8 | — | 74.8 | ||||||||||||||||||||
Net income (loss) | $ | (687.2 | ) | $ | 48.7 | $ | 1,062.5 | $ | 67.3 | $ | 68.2 | $ | 559.5 | $ | (11.6 | ) | $ | 547.9 | ||||||||||||
Diluted earnings (loss) per share ** | $(1.62) | $0.11 | $2.51 | $0.16 | $0.16 | $1.32 | $(0.03) | $1.30 |
* | 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. |
** | Adjustments and normalized earnings per share are calculated based on diluted weighted average shares of 423.7 million shares for the nine months ended September 30, 2019. |
[1] | Restructuring and restructuring related costs of $62.3 million ($1.7 million of which is reported in discontinued operations). |
[2] | Acquisition amortization costs of $97.3 million; impairment charges of $1.3 billion primarily related to tradenames and customer relationships ($1.1 billion) and goodwill ($168.8 million); $422.6 million of which was reported in discontinued operations. |
[3] | Divestiture costs of $27.4 million ($10.0 million of which is reported in discontinued operations) primarily related to planned and completed divestitures; acquisition related costs of $1.9 million and net gain on dispositions of $0.5 million reported in discontinued operations. |
[4] | Cumulative depreciation and amortization catch-up of $39.7 million related to the inclusion of the Rubbermaid Commercial Products, Rubbermaid Outdoor, Closet, Refuse and Garage businesses ("Commercial Business") in continuing operations; loss of $19.0 million due to changes in the fair value of certain investments; Argentina hyperinflationary adjustment of $9.9 million ($4.5 million of which is reported in discontinued operations); $14.6 million of other charges, primarily related to fees for certain legal proceedings and a product recall; a loss on extinguishment of debt of $29.0 million and net tax adjustment of $5.1 million primarily related to foreign and state tax impacts of offshore earnings and a withholding tax refund from Switzerland. |
[5] | Depreciation and amortization expense related to the Commercial Business that would have been recorded had the business been continuously classified as held and used. |
[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. In certain situations in which an item excluded from normalized results impacts income tax expense, the Company uses a "with" and "without" approach to determine normalized income tax expense. |
For the nine months ended September 30, 2018 | ||||||||||||||||||||||||||||||
GAAP Measure | Restructuring and restructuring related costs [1] | Acquisition amortization and impairment [2] | Transactions and related costs [3] | Other items [4] | Non-GAAP Measures | |||||||||||||||||||||||||
Reported | Normalized* | Proforma Adjustment [5] | Proforma | |||||||||||||||||||||||||||
Net sales | $ | 7,061.1 | $ | — | $ | — | $ | — | $ | — | $ | 7,061.1 | $ | — | $ | 7,061.1 | ||||||||||||||
Cost of products sold | 4,605.8 | — | — | — | 9.2 | 4,615.0 | 12.6 | 4,627.6 | ||||||||||||||||||||||
Gross profit | 2,455.3 | — | — | — | (9.2 | ) | 2,446.1 | (12.6 | ) | 2,433.5 | ||||||||||||||||||||
34.6 | % | 34.5 | % | |||||||||||||||||||||||||||
Selling, general and administrative expenses | 1,907.1 | (0.2 | ) | (99.8 | ) | (20.9 | ) | (42.2 | ) | 1,744.0 | 2.1 | 1,746.1 | ||||||||||||||||||
24.7 | % | 24.7 | % | |||||||||||||||||||||||||||
Restructuring costs, net | 64.1 | (64.1 | ) | — | — | — | — | — | — | |||||||||||||||||||||
Impairment charges | 8,165.3 | — | (8,165.3 | ) | — | — | — | — | — | |||||||||||||||||||||
Operating income (loss) | (7,681.2 | ) | 64.3 | 8,265.1 | 20.9 | 33.0 | 702.1 | (14.7 | ) | 687.4 | ||||||||||||||||||||
9.9 | % | 9.7 | % | |||||||||||||||||||||||||||
Non-operating (income) expense, net | 331.7 | — | — | 0.6 | 10.6 | 342.9 | — | 342.9 | ||||||||||||||||||||||
Income (loss) before income taxes | (8,012.9 | ) | 64.3 | 8,265.1 | 20.3 | 22.4 | 359.2 | (14.7 | ) | 344.5 | ||||||||||||||||||||
Income tax provision (benefit) [6] | (1,268.1 | ) | (30.7 | ) | 1,124.2 | 5.6 | 7.3 | (161.7 | ) | (4.0 | ) | (165.7 | ) | |||||||||||||||||
Income (loss) from continuing operations | (6,744.8 | ) | 95.0 | 7,140.9 | 14.7 | 15.1 | 520.9 | (10.7 | ) | 510.2 | ||||||||||||||||||||
Income (loss) from discontinued operations, net of tax | (381.2 | ) | 10.9 | 1,104.5 | (403.4 | ) | 31.8 | 362.6 | — | 362.6 | ||||||||||||||||||||
Net income (loss) | $ | (7,126.0 | ) | $ | 105.9 | $ | 8,245.4 | $ | (388.7 | ) | $ | 46.9 | $ | 883.5 | $ | (10.7 | ) | $ | 872.8 | |||||||||||
Diluted earnings (loss) per share ** | $(14.81) | $0.22 | $17.12 | $(0.81) | $0.10 | $1.83 | $(0.02) | $1.81 |
* | 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. |
** | Adjustments and normalized earnings per share are calculated based on diluted weighted average shares of 481.7 million shares for the nine months ended September 30, 2018. |
[1] | Restructuring costs primarily associated with the Accelerated Transformation Plan of $70.5 million ($6.2 million of which is reported in discontinued operations). |
[2] | Acquisition amortization costs of $139.9 million ($40.1 million of which is reported in discontinued operations); impairment charges of $9.3 billion ($4.9 billion related to goodwill, $4.3 billion to tradenames and $39.1 million, primarily related to Home Fragrance fixed assets impairments) of which $1.1 billion was reported in discontinued operations primarily related to goodwill impairment attributable to businesses held for sale. |
[3] | Acquisition related costs of $12.9 million; divestiture costs of $31.8 million ($23.8 million of which is reported in discontinued operations) primarily related to the planned and completed divestitures. Reported in continuing operations is a gain of $0.6 million for a working capital adjustment related to the Tools business. Reported in discontinued operations is a gain on disposition of $599.0 million related to the sale of the Waddington® business; gain of $20.4 million related to the sale of Goody® and a loss of $130.7 million related to the sale of the Rawlings® business. |
[4] | Fire-related losses, net of insurance recoveries of $(9.2) million in the Writing business; $25.5 million of bad debt related to a customer in the Baby business; $16.7 million of costs related to the proxy contest; $11.3 million gain on legacy Jarden |
[5] | Depreciation and amortization expense related to the Commercial Business that would have been recorded had the business been continuously classified as held and used. |
[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. In certain situations in which an item excluded from normalized results impacts income tax expense, the Company uses a “with” and “without” approach to determine normalized income tax expense. |
At September 30, 2019 | At December 31, 2018 [1] | ||||||
Assets | |||||||
Current assets | |||||||
Cash and cash equivalents | $ | 465.4 | $ | 495.7 | |||
Accounts receivable, net | 1,872.8 | 2,055.5 | |||||
Inventories, net | 1,877.2 | 1,685.1 | |||||
Prepaid expenses and other current assets | 286.3 | 280.7 | |||||
Current assets held for sale | 966.7 | 2,264.9 | |||||
Total current assets | 5,468.4 | 6,781.9 | |||||
Property, plant and equipment, net | 1,057.1 | 1,153.5 | |||||
Operating lease assets | 639.6 | — | |||||
Goodwill | 3,687.0 | 3,692.9 | |||||
Other intangible assets, net | 4,602.3 | 5,587.4 | |||||
Deferred income taxes | 222.5 | 179.7 | |||||
Other assets | 333.3 | 327.0 | |||||
TOTAL ASSETS | $ | 16,010.2 | $ | 17,722.4 | |||
Liabilities and stockholders’ equity | |||||||
Current liabilities | |||||||
Accounts payable | $ | 1,118.5 | $ | 1,130.2 | |||
Accrued compensation | 157.3 | 167.0 | |||||
Other accrued liabilities | 1,465.8 | 1,254.7 | |||||
Short-term debt and current portion of long-term debt | 633.9 | 318.7 | |||||
Current liabilities held for sale | 308.7 | 542.2 | |||||
Total current liabilities | 3,684.2 | 3,412.8 | |||||
Long-term debt | 5,691.7 | 6,696.3 | |||||
Deferred income taxes | 759.2 | 991.0 | |||||
Operating lease liabilities | 555.3 | — | |||||
Other noncurrent liabilities | 1,151.3 | 1,369.1 | |||||
Total liabilities | 11,841.7 | 12,469.2 | |||||
Stockholders’ equity | |||||||
Total stockholders’ equity attributable to parent | 4,137.6 | 5,218.4 | |||||
Total stockholders’ equity attributable to non-controlling interests | 30.9 | 34.8 | |||||
Total stockholders’ equity | 4,168.5 | 5,253.2 | |||||
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | $ | 16,010.2 | $ | 17,722.4 | |||
[1] | As previously disclosed, the unaudited Consolidated Balance Sheet at December 31, 2018 has been revised for immaterial out-of-period adjustments, the Company identified during the first quarter of 2019. The Company disclosed additional information in its Quarterly Report on Form 10-Q for the three months period ending March 31, 2019 and will disclose a revised Consolidated Statement of Operations for the year ended December 31, 2018 in the 2019 Annual Report on Form 10-K. During the quarter ended June 30, 2019, the Company announced that it will not continue to pursue the sale of the majority of the Rubbermaid Commercial Business. Commencing in the third quarter of 2019, the Rubbermaid Commercial Business to be retained will no longer be classified as held for sale nor be presented as discontinued operations. The Consolidated Balance Sheet at December 31, 2018 reflects the reclassification of the Rubbermaid Commercial Business to continuing operations to conform to current presentation. |
Nine months ended September 30, | ||||||||
2019 | 2018 | |||||||
Cash flows from operating activities | ||||||||
Net loss | $ | (687.2 | ) | $ | (7,126.0 | ) | ||
Adjustments to reconcile net loss to net cash provided by operating activities: | ||||||||
Depreciation and amortization | 324.8 | 337.6 | ||||||
Impairment of goodwill, intangibles and other assets | 1,260.4 | 9,248.1 | ||||||
Gain from sale of businesses, net | (0.3 | ) | (489.3 | ) | ||||
Deferred income taxes | (296.0 | ) | (1,193.1 | ) | ||||
Stock based compensation expense | 29.3 | 57.9 | ||||||
Loss on change in fair value of investments | 19.0 | — | ||||||
Other, net | 3.6 | 2.9 | ||||||
Changes in operating accounts excluding the effects of acquisitions and divestitures: | ||||||||
Accounts receivable | 146.3 | (122.4 | ) | |||||
Inventories | (246.1 | ) | (262.3 | ) | ||||
Accounts payable | (30.3 | ) | (61.4 | ) | ||||
Accrued liabilities and other | (99.4 | ) | (210.4 | ) | ||||
Net cash provided by operating activities | 424.1 | 181.6 | ||||||
Investing Activities | ||||||||
Proceeds from sale of divested business | 753.4 | 2,774.6 | ||||||
Capital expenditures | (171.7 | ) | (273.7 | ) | ||||
Other investing activities | (0.7 | ) | 58.4 | |||||
Net cash provided by investing activities | 581.0 | 2,559.3 | ||||||
Financing Activities | ||||||||
Net short term borrowings | 278.9 | (903.9 | ) | |||||
Payments on current portion of long-term debt | (268.2 | ) | — | |||||
Payments on long-term debt | (706.4 | ) | (2.0 | ) | ||||
Debt issuance and extinguishment costs | (31.4 | ) | — | |||||
Repurchase of shares of common stock | — | (511.1 | ) | |||||
Cash dividends | (292.7 | ) | (332.3 | ) | ||||
Equity compensation activity and other, net | (4.2 | ) | (18.7 | ) | ||||
Net cash used in financing activities | (1,024.0 | ) | (1,768.0 | ) | ||||
Exchange rate effect on cash and cash equivalents | (11.4 | ) | (15.0 | ) | ||||
Increase (decrease) in cash and cash equivalents | (30.3 | ) | 957.9 | |||||
Cash and cash equivalents at beginning of period | 495.7 | 485.7 | ||||||
Cash and cash equivalents at end of period | $ | 465.4 | $ | 1,443.6 |
For the three months ended September 30, 2019 | For the three months ended September 30, 2018 | Year over year changes | ||||||||||||||||||||||||||||||||||||||||||
Net Sales | Reported Operating Income | Reported Operating Margin | Excluded Items [1] | Normalized Operating Income | Normalized Operating Margin | Net Sales | Reported Operating Income | Reported Operating Margin | Excluded Items [2] | Proforma Operating Income [3] | Proforma Operating Margin [3] | Net Sales | Proforma Operating Income | |||||||||||||||||||||||||||||||
$ | % | $ | % | |||||||||||||||||||||||||||||||||||||||||
APPLIANCES AND COOKWARE | $ | 430.1 | $ | (595.0 | ) | (138.3 | )% | $ | 612.0 | $ | 17.0 | 4.0 | % | $ | 453.6 | $ | (1,568.8 | ) | (345.9 | )% | $ | 1,606.1 | $ | 37.3 | 8.2 | % | $ | (23.5 | ) | (5.2 | )% | $ | (20.3 | ) | (54.4 | )% | ||||||||
FOOD AND COMMERCIAL | 473.2 | 32.8 | 6.9 | % | 57.1 | 89.9 | 19.0 | % | 539.4 | (1,697.6 | ) | (314.7 | )% | 1,804.1 | 106.5 | 19.7 | % | (66.2 | ) | (12.3 | )% | (16.6 | ) | (15.6 | )% | |||||||||||||||||||
HOME AND OUTDOOR LIVING | 723.2 | (180.7 | ) | (25.0 | )% | 244.5 | 63.8 | 8.8 | % | 726.5 | (4,300.4 | ) | (591.9 | )% | 4,382.9 | 82.5 | 11.4 | % | (3.3 | ) | (0.5 | )% | (18.7 | ) | (22.7 | )% | ||||||||||||||||||
LEARNING AND DEVELOPMENT | 824.1 | 182.1 | 22.1 | % | 7.1 | 189.2 | 23.0 | % | 829.2 | (159.2 | ) | (19.2 | )% | 353.7 | 194.5 | 23.5 | % | (5.1 | ) | (0.6 | )% | (5.3 | ) | (2.7 | )% | |||||||||||||||||||
OTHER | — | — | — | % | — | — | — | % | — | 1.0 | — | % | — | 1.0 | — | % | — | — | % | (1.0 | ) | (100.0 | )% | |||||||||||||||||||||
CORPORATE | — | (71.1 | ) | — | % | 22.8 | (48.3 | ) | — | % | — | (97.7 | ) | — | % | 12.7 | (85.0 | ) | — | % | — | — | % | 36.7 | 43.2 | % | ||||||||||||||||||
RESTRUCTURING | — | (2.9 | ) | — | % | 2.9 | — | — | % | — | (12.4 | ) | — | % | 12.4 | — | — | % | — | — | % | — | — | % | ||||||||||||||||||||
$ | 2,450.6 | $ | (634.8 | ) | (25.9 | )% | $ | 946.4 | $ | 311.6 | 12.7 | % | $ | 2,548.7 | $ | (7,835.1 | ) | (307.4 | )% | $ | 8,171.9 | $ | 336.8 | 13.2 | % | $ | (98.1 | ) | (3.8 | )% | $ | (25.2 | ) | (7.5 | )% |
[1] | The three months ended September 30, 2019 excluded items consists of $834.9 million impairment charges, primarily related to tradenames; $39.7 million of cumulative depreciation and amortization catch-up related to the inclusion of the Commercial Business in continuing operations; $32.2 million of acquisition amortization costs; $28.3 million of restructuring and restructuring-related charges; $5.7 million of transaction related costs and $5.6 million related to Argentina hyperinflationary adjustment, legal fees related to certain proceedings and a product recall. |
[2] | The three months ended September 30, 2018 excluded items consists of $8.1 billion of impairment charges for goodwill and tradenames; $32.6 million of acquisition amortization costs; $12.4 million of restructuring and restructuring-related charges; $5.6 million of transaction related costs and fire-related losses, net of insurance recovery of $(4.0) million. |
[3] | Proforma normalized operating income (loss) and margin reflect an adjustment within excluded items for depreciation and amortization expense of $8.4 million related to the Commercial Business in the Food and Commercial segment that would have been recorded had the business been continuously classified as held and used for the three months ended September 30, 2018. |
For the nine months ended September 30, 2019 | For the nine months ended September 30, 2018 | Year over year changes | ||||||||||||||||||||||||||||||||||||||||||
Net Sales | Reported Operating Income | Reported Operating Margin | Excluded Items [4] | Proforma Operating Income [6] | Proforma Operating Margin [6] | Net Sales | Reported Operating Income | Reported Operating Margin | Excluded Items [5] | Proforma Operating Income [6] | Proforma Operating Margin [6] | Net Sales | Proforma Operating Income | |||||||||||||||||||||||||||||||
$ | % | $ | % | |||||||||||||||||||||||||||||||||||||||||
APPLIANCES AND COOKWARE | $ | 1,121.5 | $ | (592.9 | ) | (52.9 | )% | $ | 617.1 | $ | 24.2 | 2.2 | % | $ | 1,215.1 | $ | (1,550.2 | ) | (127.6 | )% | $ | 1,609.4 | $ | 59.2 | 4.9 | % | $ | (93.6 | ) | (7.7 | )% | $ | (35.0 | ) | (59.1 | )% | ||||||||
FOOD AND COMMERCIAL | 1,307.4 | 152.8 | 11.7 | % | 60.3 | 213.1 | 16.3 | % | 1,431.2 | (1,599.6 | ) | (111.8 | )% | 1,811.8 | 212.2 | 14.8 | % | (123.8 | ) | (8.7 | )% | 0.9 | 0.4 | % | ||||||||||||||||||||
HOME AND OUTDOOR LIVING | 2,055.2 | (163.0 | ) | (7.9 | )% | 278.8 | 115.8 | 5.6 | % | 2,137.9 | (4,283.2 | ) | (200.3 | )% | 4,435.0 | 151.8 | 7.1 | % | (82.7 | ) | (3.9 | )% | (36.0 | ) | (23.7 | )% | ||||||||||||||||||
LEARNING AND DEVELOPMENT | 2,254.4 | 487.6 | 21.6 | % | 17.0 | 504.6 | 22.4 | % | 2,274.9 | 102.5 | 4.5 | % | 389.5 | 492.0 | 21.6 | % | (20.5 | ) | (0.9 | )% | 12.6 | 2.6 | % | |||||||||||||||||||||
OTHER | — | — | — | % | — | — | — | % | 2.0 | 3.4 | 170.0 | % | — | 3.4 | 170.0 | % | (2.0 | ) | (100.0 | )% | (3.4 | ) | (100.0 | )% | ||||||||||||||||||||
CORPORATE | — | (208.9 | ) | — | % | 60.9 | (148.0 | ) | — | % | — | (290.0 | ) | — | % | 58.8 | (231.2 | ) | — | % | — | — | % | 83.2 | 36.0 | % | ||||||||||||||||||
RESTRUCTURING | — | (21.3 | ) | — | % | 21.3 | — | — | % | — | (64.1 | ) | — | % | 64.1 | — | — | % | — | — | % | — | — | % | ||||||||||||||||||||
$ | 6,738.5 | $ | (345.7 | ) | (5.1 | )% | $ | 1,055.4 | $ | 709.7 | 10.5 | % | $ | 7,061.1 | $ | (7,681.2 | ) | (108.8 | )% | $ | 8,368.6 | $ | 687.4 | 9.7 | % | $ | (322.6 | ) | (4.6 | )% | $ | 22.3 | 3.2 | % |
[4] | The nine months ended September 30, 2019 excluded items consists of $837.8 million impairment charges, primarily related to tradenames; $97.3 million of acquisition amortization costs; $62.4 million of restructuring and restructuring-related charges; $39.7 million of cumulative depreciation and amortization catch-up related to the inclusion of the Commercial Business in continuing operations; $17.5 million of transaction related costs and $16.6 million related to Argentina hyperinflationary adjustment, legal fees related to certain proceedings and a product recall. |
[5] | The nine months ended September 30, 2018 excluded items consists of $8.2 billion of impairment charges for goodwill and tradenames; $99.8 million of acquisition amortization costs; $64.3 million of restructuring and restructuring-related charges; $42.2 million of other cost and fire-related losses, net of insurance recovery of $(9.2) million and $20.9 million of transaction related costs. |
[6] | Proforma normalized operating income (loss) and margin reflect an adjustment within excluded items for depreciation and amortization expense of $15.9 million and $14.7 million related to the Commercial Business in the Food and Commercial segment that would have been recorded had the business been continuously classified as held and used for the nine months ended September 30, 2019 and 2018, respectively. |
For the three months ended September 30, 2019 | For the three months ended September 30, 2018 | |||||||||||||||||||||||||||||||
2019 Net Sales (REPORTED) | Acquisitions, Divestitures and Other, Net [2] | Net Sales Base Business | Currency Impact [3] | 2019 Core Sales [1] | 2018 Net Sales (REPORTED) | Divestitures and Other, Net [2] | 2018 Core Sales [1] | Increase (Decrease) Core Sales $ % | ||||||||||||||||||||||||
APPLIANCES AND COOKWARE | $ | 430.1 | $ | — | $ | 430.1 | $ | 6.6 | $ | 436.7 | $ | 453.6 | $ | — | $ | 453.6 | $ | (16.9 | ) | (3.7 | )% | |||||||||||
FOOD AND COMMERCIAL | 473.2 | — | 473.2 | 3.4 | 476.6 | 539.4 | (2.1 | ) | 537.3 | (60.7 | ) | (11.3 | )% | |||||||||||||||||||
HOME AND OUTDOOR LIVING | 723.2 | 0.2 | 723.4 | 5.3 | 728.7 | 726.5 | (7.0 | ) | 719.5 | 9.2 | 1.3 | % | ||||||||||||||||||||
LEARNING AND DEVELOPMENT | 824.1 | (19.3 | ) | 804.8 | 8.2 | 813.0 | 829.2 | (20.4 | ) | 808.8 | 4.2 | 0.5 | % | |||||||||||||||||||
TOTAL COMPANY | $ | 2,450.6 | $ | (19.1 | ) | $ | 2,431.5 | $ | 23.5 | $ | 2,455.0 | $ | 2,548.7 | $ | (29.5 | ) | $ | 2,519.2 | $ | (64.2 | ) | (2.5 | )% |
For the three months ended September 30, 2019 | For the three months ended September 30, 2018 | |||||||||||||||||||||||||||||||
2019 Net Sales (REPORTED) | Acquisitions, Divestitures and Other, Net [2] | Net Sales Base Business | Currency Impact [3] | 2019 Core Sales [1] | 2018 Net Sales (REPORTED) | Divestitures and Other, Net [2] | 2018 Core Sales [1] | Increase (Decrease) Core Sales $ % | ||||||||||||||||||||||||
NORTH AMERICA | $ | 1,851.0 | $ | (17.6 | ) | $ | 1,833.4 | $ | 1.2 | $ | 1,834.6 | $ | 1,931.3 | $ | (25.0 | ) | $ | 1,906.3 | $ | (71.7 | ) | (3.8 | )% | |||||||||
EUROPE, MIDDLE EAST, AFRICA | 266.6 | — | 266.6 | 13.0 | 279.6 | 277.9 | (3.7 | ) | 274.2 | 5.4 | 2.0 | % | ||||||||||||||||||||
LATIN AMERICA | 156.1 | (1.5 | ) | 154.6 | 8.4 | 163.0 | 155.3 | (0.8 | ) | 154.5 | 8.5 | 5.5 | % | |||||||||||||||||||
ASIA PACIFIC | 176.9 | — | 176.9 | 0.9 | 177.8 | 184.2 | — | 184.2 | (6.4 | ) | (3.5 | )% | ||||||||||||||||||||
TOTAL COMPANY | $ | 2,450.6 | $ | (19.1 | ) | $ | 2,431.5 | $ | 23.5 | $ | 2,455.0 | $ | 2,548.7 | $ | (29.5 | ) | $ | 2,519.2 | $ | (64.2 | ) | (2.5 | )% |
For the nine months ended September 30, 2019 | For the nine months ended September 30, 2018 | |||||||||||||||||||||||||||||||
2019 Net Sales (REPORTED) | Acquisitions, Divestitures and Other, Net [2] | Net Sales Base Business | Currency Impact [3] | 2019 Core Sales [1] | 2018 Net Sales (REPORTED) | Divestitures and Other, Net [2] | 2018 Core Sales [1] | Increase (Decrease) Core Sales $ % | ||||||||||||||||||||||||
APPLIANCES AND COOKWARE | $ | 1,121.5 | $ | — | $ | 1,121.5 | $ | 29.0 | $ | 1,150.5 | $ | 1,215.1 | $ | — | $ | 1,215.1 | $ | (64.6 | ) | (5.3 | )% | |||||||||||
FOOD AND COMMERCIAL | 1,307.4 | (459.4 | ) | 848.0 | 10.0 | 858.0 | 1,431.2 | (501.5 | ) | 929.7 | (71.7 | ) | (7.7 | )% | ||||||||||||||||||
HOME AND OUTDOOR LIVING | 2,055.2 | 10.1 | 2,065.3 | 30.5 | 2,095.8 | 2,137.9 | (24.4 | ) | 2,113.5 | (17.7 | ) | (0.8 | )% | |||||||||||||||||||
LEARNING AND DEVELOPMENT | 2,254.4 | (53.0 | ) | 2,201.4 | 37.4 | 2,238.8 | 2,274.9 | (59.9 | ) | 2,215.0 | 23.8 | 1.1 | % | |||||||||||||||||||
OTHER | — | — | — | — | — | 2.0 | (2.0 | ) | — | — | — | % | ||||||||||||||||||||
TOTAL COMPANY | $ | 6,738.5 | $ | (502.3 | ) | $ | 6,236.2 | $ | 106.9 | $ | 6,343.1 | $ | 7,061.1 | $ | (587.8 | ) | $ | 6,473.3 | $ | (130.2 | ) | (2.0 | )% |
For the nine months ended September 30, 2019 | For the nine months ended September 30, 2018 | |||||||||||||||||||||||||||||||
2019 Net Sales (REPORTED) | Acquisitions, Divestitures and Other, Net [2] | Net Sales Base Business | Currency Impact [3] | 2019 Core Sales [1] | 2018 Net Sales (REPORTED) | Divestitures and Other, Net [2] | 2018 Core Sales [1] | Increase (Decrease) Core Sales $ % | ||||||||||||||||||||||||
NORTH AMERICA | $ | 4,966.7 | $ | (457.7 | ) | $ | 4,509.0 | $ | 8.2 | $ | 4,517.2 | $ | 5,204.6 | $ | (519.1 | ) | $ | 4,685.5 | $ | (168.3 | ) | (3.6 | )% | |||||||||
EUROPE, MIDDLE EAST, AFRICA | 807.6 | (28.4 | ) | 779.2 | 49.0 | 828.2 | 861.5 | (45.5 | ) | 816.0 | 12.2 | 1.5 | % | |||||||||||||||||||
LATIN AMERICA | 441.6 | (5.3 | ) | 436.3 | 34.7 | 471.0 | 454.0 | (5.2 | ) | 448.8 | 22.2 | 4.9 | % | |||||||||||||||||||
ASIA PACIFIC | 522.6 | (10.9 | ) | 511.7 | 15.0 | 526.7 | 541.0 | (18.0 | ) | 523.0 | 3.7 | 0.7 | % | |||||||||||||||||||
TOTAL COMPANY | $ | 6,738.5 | $ | (502.3 | ) | $ | 6,236.2 | $ | 106.9 | $ | 6,343.1 | $ | 7,061.1 | $ | (587.8 | ) | $ | 6,473.3 | $ | (130.2 | ) | (2.0 | )% |
For the three months ending December 31, 2019 | |||
Estimated net sales change (GAAP) | -3% | to | -6% |
Add: Estimated unfavorable foreign exchange and divestitures [1] [2] | 1% | to | 2% |
Core sales change (NON-GAAP) | -2% | to | -4% |
[1] | “Currency Impact” represents the estimated effect of foreign currency on 2019 projected sales and is calculated as the difference between the 2019 reported sales vs 2019 sales when applying the prior year average monthly exchange rates to the current year local currency sales amounts (excluding acquisitions and divestitures). |
[2] | Divestitures include the exit of a distribution agreement with FireAngel (formerly Sprue Aegis) during the first quarter of 2018, the transition of direct sales to a licensing arrangement for Graco® within the European region entered into during the third quarter of 2018, the removal of specialized writing sales associated with the Bond® brand in anticipation of exiting the business, the planned exit of the distributorship of Uniball® products and, consistent with standard retail practice, net sales from retail stores planned to be closed. |
For the three months ended December 31, 2018 | ||||||||||||||||||||||||||||
As Previously Reported GAAP | Commercial Business, Mapa and Quickie Reclass (1) | As Recasted GAAP | Normalization Adjustments (2) | As Recasted (Normalized) | Pro Forma Adjustment for Depreciation Expense (3) | Pro Forma | ||||||||||||||||||||||
Net sales | $ | 2,340.6 | $ | 366.3 | $ | 2,706.9 | $ | — | $ | 2,706.9 | $ | — | $ | 2,706.9 | ||||||||||||||
Cost of products sold | 1,528.9 | 240.5 | 1,769.4 | 1.3 | 1,770.7 | 10.6 | 1,781.3 | |||||||||||||||||||||
GROSS PROFIT | 811.7 | 125.8 | 937.5 | (1.3 | ) | 936.2 | (10.6 | ) | 925.6 | |||||||||||||||||||
Selling, general and administrative expenses | 619.2 | 49.9 | 669.1 | (56.1 | ) | 613.0 | 1.3 | 614.3 | ||||||||||||||||||||
Restructuring costs, net | 18.0 | 1.2 | 19.2 | (19.2 | ) | — | — | — | ||||||||||||||||||||
Impairment of goodwill, intangibles and other assets | 156.7 | 11.5 | 168.2 | (168.2 | ) | — | — | — | ||||||||||||||||||||
OPERATING INCOME (LOSS) | 17.8 | 63.2 | 81.0 | 242.2 | 323.2 | (11.9 | ) | 311.3 | ||||||||||||||||||||
Nonoperating expenses: | ||||||||||||||||||||||||||||
Interest expense, net | 104.1 | — | 104.1 | — | 104.1 | — | 104.1 | |||||||||||||||||||||
Loss on extinguishment of debt | 4.1 | — | 4.1 | (4.1 | ) | — | — | — | ||||||||||||||||||||
Other (income) expense, net | (0.5 | ) | (1.2 | ) | (1.7 | ) | (0.6 | ) | (2.3 | ) | — | (2.3 | ) | |||||||||||||||
107.7 | (1.2 | ) | 106.5 | (4.7 | ) | 101.8 | — | 101.8 | ||||||||||||||||||||
INCOME (LOSS) BEFORE INCOME TAXES | $ | (89.9 | ) | $ | 64.4 | $ | (25.5 | ) | $ | 246.9 | $ | 221.4 | $ | (11.9 | ) | $ | 209.5 |
For the year ended December 31, 2018 | ||||||||||||||||||||||||||||
As Revised GAAP * | Commercial Business, Mapa and Quickie Reclass (1) | As Recasted GAAP | Normalization Adjustments (2) | As Recasted (Normalized) | Pro Forma Adjustment for Depreciation Expense (3) | Pro Forma | ||||||||||||||||||||||
Net sales | $ | 8,630.9 | $ | 1,523.2 | $ | 10,154.1 | $ | — | $ | 10,154.1 | $ | — | $ | 10,154.1 | ||||||||||||||
Cost of products sold | 5,622.1 | 1,014.2 | 6,636.3 | 10.5 | 6,646.8 | 27.0 | 6,673.8 | |||||||||||||||||||||
GROSS PROFIT | 3,008.8 | 509.0 | 3,517.8 | (10.5 | ) | 3,507.3 | (27.0 | ) | 3,480.3 | |||||||||||||||||||
Selling, general and administrative expenses | 2,434.8 | 209.8 | 2,644.6 | (219.2 | ) | 2,425.4 | 4.1 | 2,429.5 | ||||||||||||||||||||
Restructuring costs, net | 80.5 | 6.2 | 86.7 | (86.7 | ) | — | — | — | ||||||||||||||||||||
Impairment of goodwill, intangibles and other assets | 8,322.0 | 13.3 | 8,335.3 | (8,335.3 | ) | — | — | — | ||||||||||||||||||||
OPERATING INCOME (LOSS) | (7,828.5 | ) | 279.7 | (7,548.8 | ) | 8,630.7 | 1,081.9 | (31.1 | ) | 1,050.8 | ||||||||||||||||||
Nonoperating expenses: | ||||||||||||||||||||||||||||
Interest expense, net | 446.3 | — | 446.3 | — | 446.3 | — | 446.3 | |||||||||||||||||||||
Loss on extinguishment of debt | 4.1 | — | 4.1 | (4.1 | ) | — | — | — | ||||||||||||||||||||
Other (income) expense, net | (11.2 | ) | (1.5 | ) | (12.7 | ) | 10.6 | (2.1 | ) | — | (2.1 | ) | ||||||||||||||||
439.2 | (1.5 | ) | 437.7 | 6.5 | 444.2 | — | 444.2 | |||||||||||||||||||||
INCOME (LOSS) BEFORE INCOME TAXES | (8,267.7 | ) | 281.2 | (7,986.5 | ) | 8,624.2 | 637.7 | (31.1 | ) | 606.6 | ||||||||||||||||||
Income tax expense (benefit) | (1,478.1 | ) | 106.6 | (1,371.5 | ) | 1,278.5 | (93.0 | ) | (6.4 | ) | (99.4 | ) | ||||||||||||||||
INCOME (LOSS) FROM CONTINUING OPERATIONS | (6,789.6 | ) | 174.6 | (6,615.0 | ) | 7,345.7 | 730.7 | (24.7 | ) | 706.0 | ||||||||||||||||||
Income (loss) from discontinued operations, net of tax | (152.9 | ) | (174.6 | ) | (327.5 | ) | 785.7 | 458.2 | — | 458.2 | ||||||||||||||||||
NET INCOME (LOSS) | $ | (6,942.5 | ) | $ | — | $ | (6,942.5 | ) | $ | 8,131.4 | $ | 1,188.9 | $ | (24.7 | ) | $ | 1,164.2 | |||||||||||
Weighted average common shares outstanding: | ||||||||||||||||||||||||||||
Basic | 473.7 | 473.7 | 473.7 | 473.7 | ||||||||||||||||||||||||
Diluted | 473.7 | 473.7 | 474.3 | 474.3 | ||||||||||||||||||||||||
Earnings (loss) per share: | ||||||||||||||||||||||||||||
Basic: | ||||||||||||||||||||||||||||
Income (loss) from continuing operations | $ | (14.33 | ) | $ | (13.96 | ) | $ | 1.54 | $ | 1.49 | ||||||||||||||||||
Income (loss) from discontinued operations | (0.32 | ) | (0.69 | ) | 0.97 | 0.97 | ||||||||||||||||||||||
NET INCOME (LOSS) | $ | (14.65 | ) | $ | (14.65 | ) | $ | 2.51 | $ | 2.46 | ||||||||||||||||||
Diluted: | ||||||||||||||||||||||||||||
Income (loss) from continuing operations | $ | (14.33 | ) | $ | (13.96 | ) | $ | 1.54 | $ | 1.49 | ||||||||||||||||||
Income (loss) from discontinued operations | (0.32 | ) | (0.69 | ) | 0.97 | 0.97 | ||||||||||||||||||||||
NET INCOME (LOSS) | $ | (14.65 | ) | $ | (14.65 | ) | $ | 2.51 | $ | 2.46 |