| Delaware | 1-5794 | 38-1794485 | ||
|
(State or Other Jurisdiction
of Incorporation) |
(Commission File Number) |
(IRS Employer
Identification No.) |
| 21001 Van Born Road, Taylor, Michigan | 48180 | |
| (Address of Principal Executive Offices) | (Zip Code) |
MASCO CORPORATION
By:
/s/ John G. Sznewajs
Name:
John G. Sznewajs
Title:
Vice President, Treasurer and
Chief Financial Officer
|
|
FOR IMMEDIATE RELEASE |
| | Net sales from continuing operations declined 23 percent to $2.0 billion. | ||
| | Income from continuing operations, as reported, was $.15 per common share. | ||
| | The Company had over $900 million of cash at June 30, 2009. |
1
2
3
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS UNAUDITED
For the Three Months and Six Months Ended June 30, 2009 and 2008
(In Millions, Except Per Common Share Data)
Three Months Ended
Six Months Ended
June 30,
June 30,
2009
2008
2009
2008
$
2,036
$
2,643
$
3,855
$
5,093
1,490
1,943
2,893
3,763
546
700
962
1,330
434
485
849
961
8
112
215
105
369
(49
)
(56
)
(108
)
(140
)
63
159
(3
)
229
1
75
9
115
62
84
(12
)
114
1
10
1
(6
)
63
94
(11
)
108
8
12
15
24
$
55
$
82
$
(26
)
$
84
$
0.15
$
0.20
$
(0.08
)
$
0.24
0.03
(0.02
)
$
0.15
$
0.23
$
(0.08
)
$
0.23
350
354
351
355
$
54
$
72
$
(27
)
$
90
1
10
1
(6
)
$
55
$
82
$
(26
)
$
84
Key Financial Data As Reported Unaudited
Q2 2009 and 2008
(In Millions, Except Earnings Per Share and Working Capital Days)
Sales & Earnings
6/30/2009
6/30/2008
Change
$
2,036
$
2,643
-23
%
$
112
$
215
N/A
5.5
%
8.1
%
(260
)bps
$
(49
)
$
(56
)
-13
%
$
1
$
75
N/A
$
1
$
10
N/A
$
(8
)
$
(12
)
-33
%
$
55
$
82
N/A
$
0.15
$
0.20
N/A
Operating Expenses
6/30/2009
6/30/2008
Change
$
1,490
$
1,943
-23
%
26.8
%
26.5
%
30
bps
$
434
$
485
-11
%
21.3
%
18.4
%
(290
)bps
$
27
$
35
-23
%
1.3
%
1.3
%
bps
Business Segments
6/30/2009
6/30/2008
Change
$
419
$
608
-31
%
$
(12
)
$
37
N/A
-2.9
%
6.1
%
(900
)bps
$
654
$
857
-24
%
$
70
$
107
N/A
10.7
%
12.5
%
(180
)bps
$
312
$
508
-39
%
$
(34
)
$
4
N/A
-10.9
%
0.8
%
(1,170
)bps
$
505
$
476
6
%
$
116
$
89
N/A
23.0
%
18.7
%
430
bps
$
146
$
194
-25
%
$
7
$
13
N/A
4.8
%
6.7
%
(190
)bps
$
2,036
$
2,643
-23
%
$
147
$
250
N/A
7.2
%
9.5
%
(230
)bps
-7
%
-13
%
Key Financial Data As Reported Unaudited
Q2 2009 and 2008
(In Millions, Except Earnings Per Share and Working Capital Days
Business Regions
6/30/2009
6/30/2008
Change
$
1,630
$
2,067
-21
%
$
119
$
200
N/A
7.3
%
9.7
%
(240
)bps
$
406
$
576
-30
%
$
28
$
50
N/A
6.9
%
8.7
%
(180
)bps
Other
6/30/2009
6/30/2008
$
27
$
84
$
$
47
3
$
23
$
49
$
66
$
59
350
354
Key Financial Data As Reported Unaudited
Q2 YTD 2009 and 2008
(In Millions, Except Earnings Per Share and Working Capital Days)
Sales & Earnings
6/30/2009
6/30/2008
Change
$
3,855
$
5,093
-24
%
$
105
$
369
N/A
2.7
%
7.2
%
(450
)
bps
$
(108
)
$
(140
)
-23
%
$
9
$
115
N/A
$
1
$
(6
)
N/A
$
(15
)
$
(24
)
-38
%
$
(26
)
$
84
N/A
$
(0.08
)
$
0.24
N/A
Operating Expenses
6/30/2009
6/30/2008
Change
$
2,893
$
3,763
-23
%
25.0
%
26.1
%
(110
)
bps
$
849
$
961
-12
%
22.0
%
18.9
%
(310
)
bps
$
60
$
78
-23
%
1.6
%
1.5
%
(10
)bps
Business Segments
6/30/2009
6/30/2008
Change
$
814
$
1,204
-32
%
$
(40
)
$
65
N/A
-4.9
%
5.4
%
(1,030
)
bps
$
1,260
$
1,678
-25
%
$
100
$
206
N/A
7.9
%
12.3
%
(440
)
bps
$
629
$
994
-37
%
$
(70
)
$
(2
)
N/A
-11.1
%
-0.2
%
(1,090
)
bps
$
891
$
855
4
%
$
191
$
163
N/A
21.4
%
19.1
%
230
bps
$
261
$
362
-28
%
$
$
21
N/A
0.0
%
5.8
%
(580
)
bps
$
3,855
$
5,093
-24
%
$
181
$
453
N/A
4.7
%
8.9
%
(420
)
bps
-9
%
-11
%
| Business Regions | 6/30/2009 | 6/30/2008 | Change | |||||||||
|
North America
|
||||||||||||
|
Net Sales
|
$ | 3,064 | $ | 3,960 | -23 | % | ||||||
|
Operating Profit
|
$ | 138 | $ | 349 | N/A | |||||||
|
Operating Profit % to Net Sales
|
4.5 | % | 8.8 | % | (430 | ) bps | ||||||
|
International, principally Europe
|
||||||||||||
|
Net Sales
|
$ | 791 | $ | 1,133 | -30 | % | ||||||
|
Operating Profit
|
$ | 43 | $ | 104 | N/A | |||||||
|
Operating Profit % to Net Sales
|
5.4 | % | 9.2 | % | (380 | ) bps | ||||||
| Working Capital | 6/30/2009 | 6/30/2008 | Change | |||||||||
|
Receivable Days
|
52 | 52 | | |||||||||
|
Inventory Days
|
52 | 54 | (2 | ) | ||||||||
|
Payable Days
|
46 | 44 | 2 | |||||||||
|
Working Capital (Receivables+Inventory-Payables)
|
$ | 1,485 | $ | 1,938 | -23 | % | ||||||
|
Working Capital as a % of Sales (As Reported TTM
1
)
|
17.8 | % | 18.1 | % | 30 | bps | ||||||
| Other | 6/30/2009 | 6/30/2008 | ||||||||||
|
Dividend Payments
|
$ | 112 | $ | 168 | ||||||||
|
Cash Paid for Share Repurchases
2
|
$ | 11 | $ | 147 | ||||||||
|
Common Shares Repurchased
2
|
2 | 8 | ||||||||||
|
CAPEX
|
$ | 50 | $ | 92 | ||||||||
|
Depreciation and Amortization
|
$ | 128 | $ | 119 | ||||||||
|
Return on Invested Capital (As Reported TTM)
|
-1.9 | % | 7.2 | % | ||||||||
|
Return on Invested Capital (As Reconciled TTM)
|
2.8 | % | 8.0 | % | ||||||||
|
Average diluted common shares outstanding
|
351 | 355 | ||||||||||
|
Average diluted common shares outstanding (July 1)
|
350 | 352 | ||||||||||
| Debt Ratio | 6/30/2009 | 12/31/2008 | ||||||||||
|
Long-Term Debt
|
$ | 3,610 | $ | 3,915 | ||||||||
|
Notes Payable
|
$ | 370 | $ | 71 | ||||||||
|
Total Debt
|
$ | 3,980 | $ | 3,986 | ||||||||
|
Shareholders Equity
3
|
$ | 3,005 | $ | 2,981 | ||||||||
|
Debt to Capital
|
57 | % | 57 | % | ||||||||
| 1 - | Trailing Twelve Months. | |
| 2 - | Common shares were repurchased to offset the effect of stock award grants in the first quarter of 2009. | |
| 3 - | Shareholders Equity at 12/31/08 includes $135 million related to the noncontrolling interest reclassification. |
| Page | ||||
|
|
||||
| 1 |
Condensed Consolidated Statements of Operations 2009 & 2008 by Quarter Unaudited
|
|||
|
|
||||
| 2 |
Notes to Condensed Consolidated Statements of Operations 2009 & 2008 by Quarter Unaudited
|
|||
|
|
||||
| 3 |
2009 Quarterly Segment Data Excluding Costs and Charges for Business Rationalizations and
Other Initiatives Unaudited
|
|||
|
|
||||
| 4 |
2009 Quarterly Segment Data Including Costs and Charges for Business Rationalizations and
Other Initiatives Unaudited
|
|||
|
|
||||
| 5 |
2008 Quarterly Segment Data Excluding Costs and Charges for Business Rationalizations and
Other Initiatives and Impairment Charges for Goodwill and Other Intangible Assets Unaudited
|
|||
|
|
||||
| 6 |
2008 Quarterly Segment Data Including Costs and Charges for Business Rationalizations and
Other Initiatives and Impairment Charges for Goodwill and Other Intangible Assets Unaudited
|
|||
|
|
||||
| 7 |
Other Income (Expense), Net 2009 & 2008 by Quarter Unaudited
|
|||
|
|
||||
| 8 |
Condensed Consolidated Balance Sheets Unaudited
|
|||
|
GAAP Reconciliations:
|
||||
| 9 |
Sales Growth Excluding the Effect of Acquisitions and Currency Translation Unaudited
|
|||
|
|
||||
| 10 |
Operating Profit and Margins Unaudited
|
|||
|
|
||||
| 11 |
Operating (Loss) Profit and Shareholders Equity Unaudited
|
|||
| 2009 | 2008 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Year | Qtr. 4 | Qtr. 3 | Qtr. 2 | Qtr. 1 | Year | Qtr. 4 | Qtr. 3 | Qtr. 2 | Qtr. 1 | ||||||||||||||||||||||||||||||||||||||||||
|
Consolidated Net Sales
|
$ | 2,036 | $ | 1,819 | $ | 9,600 | $ | 1,979 | $ | 2,528 | $ | 2,643 | $ | 2,450 | |||||||||||||||||||||||||||||||||||||
|
Cost of Sales
|
1,490 | 1,403 | 7,224 | 1,581 | 1,880 | 1,943 | 1,820 | ||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
|
Gross Profit
|
546 | 416 | 2,376 | 398 | 648 | 700 | 630 | ||||||||||||||||||||||||||||||||||||||||||||
|
(Gross Margin as a % of Sales)
|
26.8 | % | 22.9 | % | 24.8 | % | 20.1 | % | 25.6 | % | 26.5 | % | 25.7 | % | |||||||||||||||||||||||||||||||||||||
|
SG&A Expense (before lines 1, 2, 3, 4, 5)
|
407 | 382 | 1,682 | 388 | 417 | 450 | 427 | ||||||||||||||||||||||||||||||||||||||||||||
|
(S,G&A Expense as a % of Sales)
|
20.0 | % | 21.0 | % | 17.5 | % | 19.6 | % | 16.5 | % | 17.0 | % | 17.4 | % | |||||||||||||||||||||||||||||||||||||
|
Operating Profit (before lines 1, 2, 3, 4, 5)
|
139 | 34 | 694 | 10 | 231 | 250 | 203 | ||||||||||||||||||||||||||||||||||||||||||||
|
(Operating Margin as a % of Sales)
|
6.8 | % | 1.9 | % | 7.2 | % | 0.5 | % | 9.1 | % | 9.5 | % | 8.3 | % | |||||||||||||||||||||||||||||||||||||
|
1 General Corporate Expense (GCE), Net
|
27 | 33 | 144 | 34 | 32 | 35 | 43 | ||||||||||||||||||||||||||||||||||||||||||||
|
S,G&A Expense as a % of Sales (including lines 1,2,3,4,5)
|
21.3 | % | 23.3 | % | 19.0 | % | 21.3 | % | 17.8 | % | 18.4 | % | 19.2 | % | |||||||||||||||||||||||||||||||||||||
|
2 Charge for Defined-Benefit Plan Curtailment
|
| 8 | | | | | | ||||||||||||||||||||||||||||||||||||||||||||
|
3 (Income) / Charge for Planned Disposition of Business
|
| | | | (6 | ) | | 6 | |||||||||||||||||||||||||||||||||||||||||||
|
4 Charge for Litigation Settlement
|
| | 9 | | 9 | | | ||||||||||||||||||||||||||||||||||||||||||||
|
5 Impairment Charges for Goodwill and Other Intangible Assets
|
| | 467 | 467 | | | | ||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
|
Operating (Loss) Profit per F/S
|
$ | 112 | $ | (7 | ) | $ | 74 | $ | (491 | ) | $ | 196 | $ | 215 | $ | 154 | |||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
|
Earnings (Loss) Per Common Share Attributable to
Masco Corporation (Diluted):
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
|
Earnings (Loss) from Continuing Operations
|
$ | 0.15 | $ | (0.23 | ) | $ | (1.11 | ) | $ | (1.45 | ) | $ | 0.10 | $ | 0.20 | $ | 0.04 | ||||||||||||||||||||||||||||||||||
|
Earnings (Loss) from Discontinued Operations, Net
|
| | (0.02 | ) | | (0.01 | ) | 0.03 | (0.04 | ) | |||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
|
Net Income (Loss)
|
$ | 0.15 | $ | (0.23 | ) | $ | (1.13 | ) | $ | (1.45 | ) | $ | 0.09 | $ | 0.23 | $ | | ||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
Page 1
|
-
|
Operating results for the first and second quarters of 2009 include costs and charges related to business rationalizations and other initiatives of $24 million pre-tax ($.04 per common share, after tax) and $22 million pre-tax ($.04 per common share, after tax), respectively. | |
|
|
||
|
-
|
Operating results for the second quarter of 2009 include accelerated stock compensation expense of $6 million pre-tax ($.01 per common share, after tax). | |
|
|
||
|
-
|
Operating results for the first quarter of 2009 include a non-cash charge of $8 million pre-tax ($.01 per common share, after tax) related to the curtailment and remeasurement of certain of the Companys defined-benefit pension plans. | |
|
|
||
|
-
|
Income from continuing operations for the first and second quarters of 2009 includes non-cash impairment charges for financial investments of $3 million pre-tax ($.01 per common share, after tax) and $7 million pre-tax ($.01 per common share, after tax), respectively. | |
|
|
||
|
-
|
Operating results for the fourth quarter of 2008 include non-cash impairment charges for goodwill and other intangible assets of $467 million pre-tax ($1.27 per common share, after tax). | |
|
|
||
|
-
|
Operating results for the first, second, third and fourth quarters of 2008 include costs and charges related to business rationalizations and other initiatives of $9 million pre-tax ($.02 per common share, after tax), $15 million pre-tax ($.03 per common share, after tax), $16 million per common share pre-tax ($.03 per common share, after tax) and $43 million pre-tax ($.08 per common share, after tax), respectively. | |
|
|
||
|
-
|
Income from continuing operations for the first, second, third and fourth quarters of 2008 includes non-cash impairment charges for financial investments of $26 million pre-tax ($.05 per common share, after tax), $3 million pre-tax, $1 million pre-tax and $28 million pre-tax ($.05 per common share, after tax), respectively. | |
|
|
||
|
-
|
Income (loss) from discontinued operations for the first and second quarters of 2008 includes non-cash charges for those business units that are expected to be divested at a loss of $43 million pre-tax ($.06 per common share, after tax) and $2 million pre-tax, respectively. | |
|
|
||
|
-
|
Per common share amounts for the four quarters of 2008 do not total to the per common share amounts for the year, primarily due to the timing of common stock transactions. | |
|
|
||
|
-
|
Earnings per common share amounts reflect the adoption of EITF 03-6-1 Determining Whether Instruments Granted in Share-Based Transactions are Participating Securities, which was effective January 1, 2009 and required retrospective application. |
Page 2
| Year | Qtr. 4 | Qtr. 3 | Qtr. 2 | Qtr. 1 | ||||||||||||||||
|
Net Sales:
|
||||||||||||||||||||
|
- Cabinets and Related Products
|
$ | 419 | $ | 395 | ||||||||||||||||
|
- Plumbing Products
|
654 | 606 | ||||||||||||||||||
|
- Installation and Other Services
|
312 | 317 | ||||||||||||||||||
|
- Decorative Architectural Products
|
505 | 386 | ||||||||||||||||||
|
- Other Specialty Products
|
146 | 115 | ||||||||||||||||||
|
|
||||||||||||||||||||
|
-
Total
|
$ | 2,036 | $ | 1,819 | ||||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
- North America
|
$ | 1,630 | $ | 1,434 | ||||||||||||||||
|
- International, principally Europe
|
406 | 385 | ||||||||||||||||||
|
|
||||||||||||||||||||
|
-
Total, as above
|
$ | 2,036 | $ | 1,819 | ||||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Operating (Loss) Profit:
|
||||||||||||||||||||
|
- Cabinets and Related Products
|
$ | (2 | ) | $ | (19 | ) | ||||||||||||||
|
- Plumbing Products
|
74 | 33 | ||||||||||||||||||
|
- Installation and Other Services
|
(27 | ) | (28 | ) | ||||||||||||||||
|
- Decorative Architectural Products
|
116 | 75 | ||||||||||||||||||
|
- Other Specialty Products
|
8 | (5 | ) | |||||||||||||||||
|
|
||||||||||||||||||||
|
-
Total
|
$ | 169 | $ | 56 | ||||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
- North America
|
$ | 141 | $ | 39 | ||||||||||||||||
|
- International, principally Europe
|
28 | 17 | ||||||||||||||||||
|
|
||||||||||||||||||||
|
-
Total, as above
|
$ | 169 | $ | 56 | ||||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
General Corporate Expense (GCE), Net
|
27 | 31 | ||||||||||||||||||
|
|
||||||||||||||||||||
|
Accelerated Stock Compensation Expense
|
6 | | ||||||||||||||||||
|
|
||||||||||||||||||||
|
Loss on Corporate Fixed Assets, Net
|
2 | | ||||||||||||||||||
|
|
||||||||||||||||||||
|
Charge for Defined-Benefit Plan Curtailment
|
| 8 | ||||||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Operating Profit (after GCE and Adjustments)
|
134 | 17 | ||||||||||||||||||
|
|
||||||||||||||||||||
|
Other Income (Expense), Net
|
(49 | ) | (59 | ) | ||||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
(Loss) Income from Continuing Operations before
Income Taxes
|
$ | 85 | $ | (42 | ) | |||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Margins:
|
||||||||||||||||||||
|
- Cabinets and Related Products
|
-0.5 | % | -4.8 | % | ||||||||||||||||
|
- Plumbing Products
|
11.3 | % | 5.4 | % | ||||||||||||||||
|
- Installation and Other Services
|
-8.7 | % | -8.8 | % | ||||||||||||||||
|
- Decorative Architectural Products
|
23.0 | % | 19.4 | % | ||||||||||||||||
|
- Other Specialty Products
|
5.5 | % | -4.3 | % | ||||||||||||||||
|
-
Total
|
8.3 | % | 3.1 | % | ||||||||||||||||
|
|
||||||||||||||||||||
|
- North America
|
8.7 | % | 2.7 | % | ||||||||||||||||
|
- International, principally Europe
|
6.9 | % | 4.4 | % | ||||||||||||||||
|
-
Total, as above
|
8.3 | % | 3.1 | % | ||||||||||||||||
| Notes: | ||
| - | Operating (loss) profit and margins by segment and geographic area are before general corporate expense, charge for defined benefit plan curtailment, accelerated stock compensation expense and the loss on corporate fixed assets, net. | |
| - | Operating (loss) profit margins for the second quarter of 2009 exclude costs and charges of $22 million pre-tax for business rationalizations and other initiatives as follows: Cabinets and Related Products ($10 million), Plumbing Products ($4 million), Installation and Other Services ($7 million) and Other Specialty Products ($1 million). | |
| - | Operating (loss) profit margins for the first quarter of 2009 exclude costs and charges of $24 million pre-tax for business rationalizations and other initiatives as follows: Cabinets and Related Products ($9 million), Plumbing Products ($3 million), Installation and Other Services ($8 million), Other Specialty Products ($2 million) and GCE ($2 million). |
Page 3
| Year | Qtr. 4 | Qtr. 3 | Qtr. 2 | Qtr. 1 | ||||||||||||||||
|
Net Sales:
|
||||||||||||||||||||
|
- Cabinets and Related Products
|
$ | 419 | $ | 395 | ||||||||||||||||
|
- Plumbing Products
|
654 | 606 | ||||||||||||||||||
|
- Installation and Other Services
|
312 | 317 | ||||||||||||||||||
|
- Decorative Architectural Products
|
505 | 386 | ||||||||||||||||||
|
- Other Specialty Products
|
146 | 115 | ||||||||||||||||||
|
|
||||||||||||||||||||
|
-
Total
|
$ | 2,036 | $ | 1,819 | ||||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
- North America
|
$ | 1,630 | $ | 1,434 | ||||||||||||||||
|
- International, principally Europe
|
406 | 385 | ||||||||||||||||||
|
|
||||||||||||||||||||
|
-
Total, as above
|
$ | 2,036 | $ | 1,819 | ||||||||||||||||
|
|
||||||||||||||||||||
|
Operating (Loss) Profit:
|
||||||||||||||||||||
|
- Cabinets and Related Products
|
$ | (12 | ) | $ | (28 | ) | ||||||||||||||
|
- Plumbing Products
|
70 | 30 | ||||||||||||||||||
|
- Installation and Other Services
|
(34 | ) | (36 | ) | ||||||||||||||||
|
- Decorative Architectural Products
|
116 | 75 | ||||||||||||||||||
|
- Other Specialty Products
|
7 | (7 | ) | |||||||||||||||||
|
|
||||||||||||||||||||
|
-
Total
|
$ | 147 | $ | 34 | ||||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
- North America
|
$ | 119 | $ | 19 | ||||||||||||||||
|
- International, principally Europe
|
28 | 15 | ||||||||||||||||||
|
|
||||||||||||||||||||
|
-
Total, as above
|
$ | 147 | $ | 34 | ||||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
General Corporate Expense (GCE), Net
|
27 | 33 | ||||||||||||||||||
|
|
||||||||||||||||||||
|
Accelerated Stock Compensation Expense
|
6 | | ||||||||||||||||||
|
|
||||||||||||||||||||
|
Loss on Corporate Fixed Assets, Net
|
2 | | ||||||||||||||||||
|
|
||||||||||||||||||||
|
Charge for Defined-Benefit Plan Curtailment
|
| 8 | ||||||||||||||||||
|
|
||||||||||||||||||||
|
Operating (Loss) Profit (after GCE and Adjustments)
|
112 | (7 | ) | |||||||||||||||||
|
|
||||||||||||||||||||
|
Other Income (Expense), Net
|
(49 | ) | (59 | ) | ||||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Income (Loss) from Continuing Operations
before Income Taxes
|
$ | 63 | $ | (66 | ) | |||||||||||||||
|
|
||||||||||||||||||||
|
Margins:
|
||||||||||||||||||||
|
- Cabinets and Related Products
|
-2.9 | % | -7.1 | % | ||||||||||||||||
|
- Plumbing Products
|
10.7 | % | 5.0 | % | ||||||||||||||||
|
- Installation and Other Services
|
-10.9 | % | -11.4 | % | ||||||||||||||||
|
- Decorative Architectural Products
|
23.0 | % | 19.4 | % | ||||||||||||||||
|
- Other Specialty Products
|
4.8 | % | -6.1 | % | ||||||||||||||||
|
-
Total
|
7.2 | % | 1.9 | % | ||||||||||||||||
|
|
||||||||||||||||||||
|
- North America
|
7.3 | % | 1.3 | % | ||||||||||||||||
|
- International, principally Europe
|
6.9 | % | 3.9 | % | ||||||||||||||||
|
-
Total, as above
|
7.2 | % | 1.9 | % | ||||||||||||||||
| Notes: | ||
| - | Operating (loss) profit and margins by segment and geographic area are before general corporate expense and charge for defined benefit plan curtailment, accelerated stock compensation expense and the loss on corporate fixed assets, net. | |
| - | Operating (loss) profit margins for the second quarter of 2009 include costs and charges of $22 million pre-tax for business rationalizations and other initiatives as follows: Cabinets and Related Products ($10 million), Plumbing Products ($4 million), Installation and Other Services ($7 million) and Other Specialty Products ($1 million). | |
| - | Operating (loss) profit margins for the first quarter of 2009 include costs and charges of $24 million pre-tax for business rationalizations and other initiatives as follows: Cabinets and Related Products ($9 million), Plumbing Products ($3 million), Installation and Other Services ($8 million), Other Specialty Products ($2 million) and GCE ($2 million). |
Page 4
| Year | Qtr. 4 | Qtr. 3 | Qtr. 2 | Qtr. 1 | ||||||||||||||||
|
Net Sales:
|
||||||||||||||||||||
|
- Cabinets and Related Products
|
$ | 2,276 | $ | 488 | $ | 584 | $ | 608 | $ | 596 | ||||||||||
|
- Plumbing Products
|
3,118 | 635 | 805 | 857 | 821 | |||||||||||||||
|
- Installation and Other Services
|
1,861 | 375 | 492 | 508 | 486 | |||||||||||||||
|
- Decorative Architectural Products
|
1,629 | 328 | 446 | 476 | 379 | |||||||||||||||
|
- Other Specialty Products
|
716 | 153 | 201 | 194 | 168 | |||||||||||||||
|
|
||||||||||||||||||||
|
-
Total
|
$ | 9,600 | $ | 1,979 | $ | 2,528 | $ | 2,643 | $ | 2,450 | ||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
- North America
|
$ | 7,482 | $ | 1,547 | $ | 1,975 | $ | 2,067 | $ | 1,893 | ||||||||||
|
- International, principally Europe
|
2,118 | 432 | 553 | 576 | 557 | |||||||||||||||
|
|
||||||||||||||||||||
|
-
Total, as above
|
$ | 9,600 | $ | 1,979 | $ | 2,528 | $ | 2,643 | $ | 2,450 | ||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Operating Profit:
|
||||||||||||||||||||
|
- Cabinets and Related Products
|
$ | 86 | $ | (12 | ) | $ | 29 | $ | 40 | $ | 29 | |||||||||
|
- Plumbing Products
|
325 | 19 | 95 | 109 | 102 | |||||||||||||||
|
- Installation and Other Services
|
21 | 3 | 11 | 8 | (1 | ) | ||||||||||||||
|
- Decorative Architectural Products
|
301 | 42 | 95 | 90 | 74 | |||||||||||||||
|
- Other Specialty Products
|
37 | (1 | ) | 17 | 13 | 8 | ||||||||||||||
|
|
||||||||||||||||||||
|
-
Total
|
$ | 770 | $ | 51 | $ | 247 | $ | 260 | $ | 212 | ||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
- North America
|
$ | 602 | $ | 38 | $ | 200 | $ | 207 | $ | 157 | ||||||||||
|
- International, principally Europe
|
168 | 13 | 47 | 53 | 55 | |||||||||||||||
|
|
||||||||||||||||||||
|
-
Total, as above
|
$ | 770 | $ | 51 | $ | 247 | $ | 260 | $ | 212 | ||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
General Corporate Expense (GCE), Net
|
137 | 32 | 32 | 30 | 43 | |||||||||||||||
|
|
||||||||||||||||||||
|
(Gain) on Sales of Corporate Fixed Assets, Net
|
| | | | | |||||||||||||||
|
|
||||||||||||||||||||
|
Charge for Litigation Settlement
|
(9 | ) | | (9 | ) | | | |||||||||||||
|
|
||||||||||||||||||||
|
Income / (Charge) for Planned Disposition of Business
|
| | 6 | | (6 | ) | ||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Operating Profit (after GCE and Adjustments)
|
624 | 19 | 212 | 230 | 163 | |||||||||||||||
|
|
||||||||||||||||||||
|
Other Income (Expense), Net
|
(285 | ) | (88 | ) | (57 | ) | (56 | ) | (84 | ) | ||||||||||
|
|
||||||||||||||||||||
|
Income from Continuing Operations before
Income Taxes and Minority Interest
|
$ | 339 | $ | (69 | ) | $ | 155 | $ | 174 | $ | 79 | |||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Margins:
|
||||||||||||||||||||
|
- Cabinets and Related Products
|
3.8 | % | -2.5 | % | 5.0 | % | 6.6 | % | 4.9 | % | ||||||||||
|
- Plumbing Products
|
10.4 | % | 3.0 | % | 11.8 | % | 12.7 | % | 12.4 | % | ||||||||||
|
- Installation and Other Services
|
1.1 | % | 0.8 | % | 2.2 | % | 1.6 | % | -0.2 | % | ||||||||||
|
- Decorative Architectural Products
|
18.5 | % | 12.8 | % | 21.3 | % | 18.9 | % | 19.5 | % | ||||||||||
|
- Other Specialty Products
|
5.2 | % | -0.7 | % | 8.5 | % | 6.7 | % | 4.8 | % | ||||||||||
|
-
Total
|
8.0 | % | 2.6 | % | 9.8 | % | 9.8 | % | 8.7 | % | ||||||||||
|
|
||||||||||||||||||||
|
- North America
|
8.0 | % | 2.5 | % | 10.1 | % | 10.0 | % | 8.3 | % | ||||||||||
|
- International, principally Europe
|
7.9 | % | 3.0 | % | 8.5 | % | 9.2 | % | 9.9 | % | ||||||||||
|
-
Total, as above
|
8.0 | % | 2.6 | % | 9.8 | % | 9.8 | % | 8.7 | % | ||||||||||
| Notes: | ||
| - | Data exclude discontinued operations. | |
| - | Operating profit and margins by segment and geographic area are before general corporate expense, (gain) on sale of corporate fixed assets, charge for litigation settlement and (income) / charge for planned disposition of a business. | |
| - | Operating profit margins for the fourth quarter of 2008 exclude $467 million of impairment charges for goodwill and other intangible assets as follows: Cabinets and Related Products ($59 million), Plumbing Products ($203 million), Installation and Other Services ($52 million), and Other Specialty Products ($153 million). | |
| - | Operating profit margins for the fourth quarter of 2008 exclude costs and charges of $43 million pre-tax for business rationalizations and other initiatives as follows: Cabinets and Related Products ($13 million), Plumbing Products ($16 million), Installation and Other Services ($5 million), and Other Specialty Products ($7 million), and GCE ($2 million). | |
| - | Operating profit margins for the third quarter of 2008 exclude costs and charges of $16 million pre-tax for business rationalizations and other initiatives as follows: Cabinets and Related Products ($6 million), Plumbing Products ($7 million), Installation and Other Services ($1 million), Decorative Architectural Products ($1 million), Other Specialty Products ($1 million). | |
| - | Operating profit margins for the second quarter of 2008 exclude costs and charges of $15 million pre-tax for business rationalizations and other initiatives as follows: Cabinets and Related Products ($3 million), Plumbing Products ($2 million), Installation and Other Services ($4 million), Decorative Architectural Products ($1 million), and GCE ($5 million). | |
| - | Operating profit margins for the first quarter of 2008 exclude costs and charges of $9 million pre-tax for business rationalizations and other initiatives as follows: Cabinets and Related Products ($1 million), Plumbing Products ($3 million), and Installation and Other Services ($5 million). |
Page 5
| Year | Qtr. 4 | Qtr. 3 | Qtr. 2 | Qtr. 1 | ||||||||||||||||
|
Net Sales:
|
||||||||||||||||||||
|
- Cabinets and Related Products
|
$ | 2,276 | $ | 488 | $ | 584 | $ | 608 | $ | 596 | ||||||||||
|
- Plumbing Products
|
3,118 | 635 | 805 | 857 | 821 | |||||||||||||||
|
- Installation and Other Services
|
1,861 | 375 | 492 | 508 | 486 | |||||||||||||||
|
- Decorative Architectural Products
|
1,629 | 328 | 446 | 476 | 379 | |||||||||||||||
|
- Other Specialty Products
|
716 | 153 | 201 | 194 | 168 | |||||||||||||||
|
|
||||||||||||||||||||
|
-
Total
|
$ | 9,600 | $ | 1,979 | $ | 2,528 | $ | 2,643 | $ | 2,450 | ||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
- North America
|
$ | 7,482 | $ | 1,547 | $ | 1,975 | $ | 2,067 | $ | 1,893 | ||||||||||
|
- International, principally Europe
|
2,118 | 432 | 553 | 576 | 557 | |||||||||||||||
|
|
||||||||||||||||||||
|
-
Total, as above
|
$ | 9,600 | $ | 1,979 | $ | 2,528 | $ | 2,643 | $ | 2,450 | ||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Operating Profit:
|
||||||||||||||||||||
|
- Cabinets and Related Products
|
$ | 4 | $ | (84 | ) | $ | 23 | $ | 37 | $ | 28 | |||||||||
|
- Plumbing Products
|
94 | (200 | ) | 88 | 107 | 99 | ||||||||||||||
|
- Installation and Other Services
|
(46 | ) | (54 | ) | 10 | 4 | (6 | ) | ||||||||||||
|
- Decorative Architectural Products
|
299 | 42 | 94 | 89 | 74 | |||||||||||||||
|
- Other Specialty Products
|
(124 | ) | (161 | ) | 16 | 13 | 8 | |||||||||||||
|
|
||||||||||||||||||||
|
-
Total
|
$ | 227 | $ | (457 | ) | $ | 231 | $ | 250 | $ | 203 | |||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
- North America
|
$ | 493 | $ | (49 | ) | $ | 193 | $ | 200 | $ | 149 | |||||||||
|
- International, principally Europe
|
(266 | ) | (408 | ) | 38 | 50 | 54 | |||||||||||||
|
|
||||||||||||||||||||
|
-
Total, as above
|
$ | 227 | $ | (457 | ) | $ | 231 | $ | 250 | $ | 203 | |||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
General Corporate Expense (GCE), Net
|
144 | 34 | 32 | 35 | 43 | |||||||||||||||
|
|
||||||||||||||||||||
|
(Gain) on Sales of Corporate Fixed Assets, Net
|
| | | | | |||||||||||||||
|
|
||||||||||||||||||||
|
Charge for Litigation Settlement
|
(9 | ) | | (9 | ) | | | |||||||||||||
|
|
||||||||||||||||||||
|
Income / (Charge) for Planned Disposition of Business
|
| | 6 | | (6 | ) | ||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Operating Profit (after GCE and Adjustments)
|
74 | (491 | ) | 196 | 215 | 154 | ||||||||||||||
|
|
||||||||||||||||||||
|
Other Income (Expense), Net
|
(285 | ) | (88 | ) | (57 | ) | (56 | ) | (84 | ) | ||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Income from Continuing Operations before
Income Taxes and Minority Interest
|
$ | (211 | ) | $ | (579 | ) | $ | 139 | $ | 159 | $ | 70 | ||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Margins:
|
||||||||||||||||||||
|
- Cabinets and Related Products
|
0.2 | % | -17.2 | % | 3.9 | % | 6.1 | % | 4.7 | % | ||||||||||
|
- Plumbing Products
|
3.0 | % | -31.5 | % | 10.9 | % | 12.5 | % | 12.1 | % | ||||||||||
|
- Installation and Other Services
|
-2.5 | % | -14.4 | % | 2.0 | % | 0.8 | % | -1.2 | % | ||||||||||
|
- Decorative Architectural Products
|
18.4 | % | 12.8 | % | 21.1 | % | 18.7 | % | 19.5 | % | ||||||||||
|
- Other Specialty Products
|
-17.3 | % | -105.2 | % | 8.0 | % | 6.7 | % | 4.8 | % | ||||||||||
|
-
Total
|
2.4 | % | -23.1 | % | 9.1 | % | 9.5 | % | 8.3 | % | ||||||||||
|
|
||||||||||||||||||||
|
- North America
|
6.6 | % | -3.2 | % | 9.8 | % | 9.7 | % | 7.9 | % | ||||||||||
|
- International, principally Europe
|
-12.6 | % | -94.4 | % | 6.9 | % | 8.7 | % | 9.7 | % | ||||||||||
|
-
Total, as above
|
2.4 | % | -23.1 | % | 9.1 | % | 9.5 | % | 8.3 | % | ||||||||||
| Notes: | ||
| - | Data exclude discontinued operations. | |
| - | Operating profit and margins by segment and geographic area are before general corporate expense, (gain) on sale of corporate fixed assets, charge for litigation settlement and (income) / charge for planned disposition of a business. | |
| - | Operating profit margins for the fourth quarter of 2008 include $467 million of impairment charges for goodwill and other intangible assets as follows: Cabinets and Related Products ($59 million), Plumbing Products ($203 million), Installation and Other Services ($52 million), and Other Specialty Products ($153 million). | |
| - | Operating profit margins for the fourth quarter of 2008 include costs and charges of $43 million pre-tax for business rationalizations and other initiatives as follows: Cabinets and Related Products ($13 million), Plumbing Products ($16 million), Installation and Other Services ($5 million), and Other Specialty Products ($7 million), and GCE ($2 million). | |
| - | Operating profit margins for the third quarter of 2008 include costs and charges of $16 million pre-tax for business rationalizations and other initiatives as follows: Cabinets and Related Products ($6 million), Plumbing Products ($7 million), Installation and Other Services ($1 million), Decorative Architectural Products ($1 million), Other Specialty Products ($1 million). | |
| - | Operating profit margins for the second quarter of 2008 include costs and charges of $15 million pre-tax for business rationalizations and other initiatives as follows: Cabinets and Related Products ($3 million), Plumbing Products ($2 million), Installation and Other Services ($4 million), Decorative Architectural Products ($1 million), and GCE ($5 million). | |
| - | Operating profit margins for the first quarter of 2008 include costs and charges of $9 million pre-tax for business rationalizations and other initiatives as follows: Cabinets and Related Products ($1 million), Plumbing Products ($3 million), and Installation and Other Services ($5 million). |
Page 6
| 2009 | 2008 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Year | Qtr. 4 | Qtr. 3 | Qtr. 2 | Qtr. 1 | Year | Qtr. 4 | Qtr. 3 | Qtr. 2 | Qtr. 1 | ||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
|
Interest Expense
|
$ | (57 | ) | $ | (56 | ) | $ | (228 | ) | $ | (56 | ) | $ | (59 | ) | $ | (57 | ) | $ | (56 | ) | ||||||||||||||||||||||||||||||
|
Income from Cash and Cash Investments
|
1 | 3 | 22 | 5 | 6 | 5 | 6 | ||||||||||||||||||||||||||||||||||||||||||||
|
Other Interest Income
|
| | 2 | 1 | 1 | | | ||||||||||||||||||||||||||||||||||||||||||||
|
Realized Gains (Losses) from Financial Investments, Net
|
| | 1 | 1 | | 3 | (3 | ) | |||||||||||||||||||||||||||||||||||||||||||
|
Impairment Charges for Financial Investments
|
(7 | ) | (3 | ) | (58 | ) | (28 | ) | (1 | ) | (3 | ) | (26 | ) | |||||||||||||||||||||||||||||||||||||
|
Other, Net
|
14 | (3 | ) | (24 | ) | (11 | ) | (4 | ) | (4 | ) | (5 | ) | ||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
|
Total Other Income (Expense), Net
|
$ | (49 | ) | $ | (59 | ) | $ | (285 | ) | $ | (88 | ) | $ | (57 | ) | $ | (56 | ) | $ | (84 | ) | ||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
| Notes: | ||
| - | Data excluded discontinued operations. | |
| - | Other, Net, includes currency (losses) gains of ($2) million and $11 million for the first and second quarters of 2009, respectively. | |
| - | Other, Net, includes currency (losses) of ($11) million, ($4) million, ($4) million, and ($12) million for the first, second, third and fourth quarters of 2008, respectively. |
Page 7
| June 30, | December 31, | |||||||
| Assets | 2009 | 2008 | ||||||
|
Current Assets:
|
||||||||
|
Cash and Cash Investments
|
$ | 926 | $ | 1,028 | ||||
|
Receivables
|
1,236 | 999 | ||||||
|
Prepaid Expenses and Other
|
346 | 332 | ||||||
|
Inventories
|
886 | 941 | ||||||
|
|
||||||||
|
Total Current Assets
|
3,394 | 3,300 | ||||||
|
Property and Equipment, Net
|
2,066 | 2,136 | ||||||
|
Goodwill
|
3,378 | 3,371 | ||||||
|
Other Intangible Assets, Net
|
295 | 299 | ||||||
|
Other Assets
|
354 | 377 | ||||||
|
|
||||||||
|
Total Assets
|
$ | 9,487 | $ | 9,483 | ||||
|
|
||||||||
|
|
||||||||
|
Liabilities
|
||||||||
|
Current Liabilities:
|
||||||||
|
Notes Payable
|
$ | 370 | $ | 71 | ||||
|
Accounts Payable
|
637 | 531 | ||||||
|
Accrued Liabilities
|
862 | 945 | ||||||
|
|
||||||||
|
Total Current Liabilities
|
1,869 | 1,547 | ||||||
|
Long-Term Debt
|
3,610 | 3,915 | ||||||
|
Deferred Income Taxes and Other
|
1,003 | 1,040 | ||||||
|
|
||||||||
|
Total Liabilities
|
6,482 | 6,502 | ||||||
|
Shareholders Equity
|
3,005 | 2,981 | ||||||
|
|
||||||||
|
Total Liabilities and Shareholders Equity
|
$ | 9,487 | $ | 9,483 | ||||
|
|
||||||||
Page 8
| Three Months Ended | ||||||||||||
| June 30, | ||||||||||||
| 2009 | 2008 | % ∆ | ||||||||||
|
|
||||||||||||
|
Consolidated Net Sales, As Reported
|
$ | 2,036 | $ | 2,643 | -23.0 | % | ||||||
|
- Acquisitions
|
(4 | ) | | |||||||||
|
- Currency Translation
|
80 | | ||||||||||
|
|
||||||||||||
|
Consolidated Net Sales, Excluding Acquisitions and Currency Translation
|
$ | 2,112 | $ | 2,643 | -20.1 | % | ||||||
|
|
||||||||||||
|
|
||||||||||||
|
North America Net Sales, As Reported
|
$ | 1,630 | $ | 2,067 | -21.1 | % | ||||||
|
- Acquisitions
|
(4 | ) | | |||||||||
|
- Currency Translation
|
8 | | ||||||||||
|
|
||||||||||||
|
North America Net Sales, Excluding Acquisitions and Currency Translation
|
$ | 1,634 | $ | 2,067 | -20.9 | % | ||||||
|
|
||||||||||||
|
|
||||||||||||
|
International Net Sales, As Reported
|
$ | 406 | $ | 576 | -29.5 | % | ||||||
|
- Acquisitions
|
| | ||||||||||
|
- Currency Translation
|
72 | | ||||||||||
|
|
||||||||||||
|
International Net Sales, Excluding Acquisitions and Currency Translation
|
$ | 478 | $ | 576 | -17.0 | % | ||||||
|
|
||||||||||||
| Six Months Ended | ||||||||||||
| June 30, | ||||||||||||
| 2009 | 2008 | % ∆ | ||||||||||
|
|
||||||||||||
|
Consolidated Net Sales, As Reported
|
$ | 3,855 | $ | 5,093 | -24.3 | % | ||||||
|
- Acquisitions
|
(11 | ) | | |||||||||
|
- Currency Translation
|
165 | | ||||||||||
|
|
||||||||||||
|
Consolidated Net Sales, Excluding Acquisitions and Currency Translation
|
$ | 4,009 | $ | 5,093 | -21.3 | % | ||||||
|
|
||||||||||||
|
|
||||||||||||
|
North America Net Sales, As Reported
|
$ | 3,064 | $ | 3,960 | -22.6 | % | ||||||
|
- Acquisitions
|
(11 | ) | | |||||||||
|
- Currency Translation
|
19 | | ||||||||||
|
|
||||||||||||
|
North America Net Sales, Excluding Acquisitions and Currency Translation
|
$ | 3,072 | $ | 3,960 | -22.4 | % | ||||||
|
|
||||||||||||
|
|
||||||||||||
|
International Net Sales, As Reported
|
$ | 791 | $ | 1,133 | -30.2 | % | ||||||
|
- Acquisitions
|
| | ||||||||||
|
- Currency Translation
|
146 | | ||||||||||
|
|
||||||||||||
|
International Net Sales, Excluding Acquisitions and Currency Translation
|
$ | 937 | $ | 1,133 | -17.3 | % | ||||||
|
|
||||||||||||
| Notes: | ||
| - | Data exclude discontinued operations. | |
| - | The Company presents information comparing results from one period to another excluding the results of businesses acquired in order to assess the performance of the underlying businesses and to assess to what extent acquisitions are driving growth. | |
| - | The Company also presents information comparing results of International operations from one period to another using constant exchange rates. To present this information, current period results for foreign entities are converted into U.S. dollars using the prior periods exchange rates, rather than exchange rates for the current period. The Company presents this information in order to assess how the underlying businesses performed local currencies before taking into account currency fluctuations. | |
| - | The currency translation effect on North American net sales includes currency translation related to Canadian business units. | |
Page 9
| Three Months Ended June 30, | ||||||||||||||||
| 2009 | 2008 | |||||||||||||||
| $ | Margin | $ | Margin | |||||||||||||
|
Operating Profit, As Reported
|
$ | 112 | 5.5 | % | $ | 215 | 8.1 | % | ||||||||
|
Impairment Charges for Goodwill and Other
Intangible Assets
|
| | ||||||||||||||
|
Business Rationalizations and Other Initiatives
|
22 | 15 | ||||||||||||||
|
Charge for Planned Disposition of a Business
|
| | ||||||||||||||
|
Charge for Defined-Benefit Plan Curtailment
|
| | ||||||||||||||
|
|
||||||||||||||||
|
Operating Profit, As Reconciled
|
$ | 134 | 6.6 | % | $ | 230 | 8.7 | % | ||||||||
|
|
||||||||||||||||
| Six Months Ended June 30, | ||||||||||||||||
| 2009 | 2008 | |||||||||||||||
| $ | Margin | $ | Margin | |||||||||||||
|
Operating Profit, As Reported
|
$ | 105 | 2.7 | % | $ | 369 | 7.2 | % | ||||||||
|
Impairment Charges for Goodwill and Other
Intangible Assets
|
| | ||||||||||||||
|
Business Rationalizations and Other Initiatives
|
46 | 24 | ||||||||||||||
|
Charge for Planned Disposition of a Business
|
| 6 | ||||||||||||||
|
Charge for Defined-Benefit Plan Curtailment
|
8 | | ||||||||||||||
|
|
||||||||||||||||
|
Operating Profit, As Reconciled
|
$ | 159 | 4.1 | % | $ | 399 | 7.8 | % | ||||||||
|
|
||||||||||||||||
| Notes: | ||
| - | Data exclude discontinued operations. | |
| - | The Company believes that certain non-GAAP performance measures and ratios, used in managing the business, may provide users of this financial information with additional meaningful comparisons between current results and results in prior periods. Non-GAAP performance measures and ratios should be viewed in addition to, and not as an alternative for, the Companys reported results under accounting principles generally accepted in the United States. | |
Page 10
| Twelve | ||||
| Months Ended | ||||
| June 30, | ||||
| 2009 | ||||
|
|
||||
|
Operating (Loss) Profit, As Reported
|
$ | (190 | ) | |
|
Impairment Charges for Goodwill and Other
Intangible Assets, Continuing Operations
|
467 | |||
|
Charge for Litigation Settlement
|
9 | |||
|
Charge for Defined Benefit Plan Curtailment
|
8 | |||
|
|
||||
|
Operating Profit, As Reconciled
|
$ | 294 | ||
|
|
||||
| Twelve Months Ended | ||||||||
| June 30, | ||||||||
| 2009 | 2008 | |||||||
|
|
||||||||
|
Shareholders Equity, As Reported
|
$ | 3,005 | $ | 3,954 | ||||
|
Impairment Charges for Goodwill and Other
Intangible Assets (after tax)
|
445 | 208 | ||||||
|
Charge for Litigation Settlement (after tax)
|
6 | | ||||||
|
Charge for Defined Benefit Plan Curtailment (after tax)
|
5 | | ||||||
|
|
||||||||
|
Shareholders Equity, As Reconciled
|
$ | 3,461 | $ | 4,162 | ||||
|
|
||||||||
| Notes: | ||
| - | Data exclude discontinued operations. | |
| - | The Company believes that certain non-GAAP performance measures and ratios, used in managing the business, may provide users of this financial information with additional meaningful comparisons between current results and results in prior periods. Non-GAAP performance measures and ratios should be viewed in addition to, and not as an alternative for, the Companys reported results under accounting principles generally accepted in the United States. | |
| - | This information is provided as detail for the calculation of return on invested capital (ROIC) which is calculated as after-tax operating profit (last twelve months, as reconciled) divided by the total of average debt (net of average cash) and average shareholders equity. | |
Page 11