Delaware | 01-13697 | 52-1604305 | ||
(State or Other Jurisdiction of Incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
160 South Industrial Blvd., Calhoun, Georgia | 30701 | |||
(Address of Principal Executive Offices) | (Zip Code) |
Mohawk Industries, Inc. | ||||||||
Date: | October 31, 2013 | By: | /s/ James F. Brunk | |||||
James F. Brunk | ||||||||
V.P. & Corporate Controller |
Exhibit | ||
99.1 | Press release dated October 31, 2013 |
• | Net sales up 33% over PY |
• | Adjusted EPS increased 94% |
MOHAWK INDUSTRIES, INC. AND SUBSIDIARIES | ||||||||||||||
Consolidated Statement of Operations | Three Months Ended | Nine Months Ended | ||||||||||||
(Amounts in thousands, except per share data) | September 28, 2013 | September 29, 2012 | September 28, 2013 | September 29, 2012 | ||||||||||
Net sales | $ | 1,961,536 | 1,473,493 | 5,424,650 | 4,352,321 | |||||||||
Cost of sales | 1,444,646 | 1,100,656 | 4,016,638 | 3,231,594 | ||||||||||
Gross profit | 516,890 | 372,837 | 1,408,012 | 1,120,727 | ||||||||||
Selling, general and administrative expenses | 340,987 | 268,883 | 1,012,069 | 837,079 | ||||||||||
Operating income | 175,903 | 103,954 | 395,943 | 283,648 | ||||||||||
Interest expense | 25,630 | 17,969 | 70,098 | 59,311 | ||||||||||
Other expense (income), net | 1,168 | 322 | 6,458 | (1,063 | ) | |||||||||
Earnings from continuing operations before income taxes | 149,105 | 85,663 | 319,387 | 225,400 | ||||||||||
Income tax expense | 28,993 | 15,359 | 62,965 | 40,896 | ||||||||||
Earnings from continuing operations | 120,112 | 70,304 | 256,422 | 184,504 | ||||||||||
Loss from discontinued operations, net of income tax benefit of $297 and $782, respectively | (553 | ) | — | (1,914 | ) | — | ||||||||
Net earnings including noncontrolling interest | 119,559 | 70,304 | 254,508 | 184,504 | ||||||||||
Net earnings attributable to noncontrolling interest | 491 | — | 373 | 635 | ||||||||||
Net earnings attributable to Mohawk Industries, Inc. | $ | 119,068 | 70,304 | 254,135 | 183,869 | |||||||||
Basic earnings per share attributable to Mohawk Industries, Inc. | ||||||||||||||
Income from continuing operations | $ | 1.65 | 1.02 | 3.59 | 2.67 | |||||||||
Loss from discontinued operations, net of income taxes | (0.01 | ) | — | (0.03 | ) | — | ||||||||
Basic earnings per share attributable to Mohawk Industries, Inc. | $ | 1.64 | 1.02 | 3.56 | 2.67 | |||||||||
Weighted-average common shares outstanding - basic | 72,575 | 69,010 | 71,467 | 68,952 | ||||||||||
Diluted earnings per share attributable to Mohawk Industries, Inc. | ||||||||||||||
Income from continuing operations | $ | 1.64 | 1.01 | 3.56 | 2.66 | |||||||||
Loss from discontinued operations, net of income taxes | (0.01 | ) | — | (0.03 | ) | — | ||||||||
Diluted earnings per share attributable to Mohawk Industries, Inc. | $ | 1.63 | 1.01 | 3.53 | 2.66 | |||||||||
Weighted-average common shares outstanding - diluted | 73,087 | 69,337 | 71,975 | 69,247 | ||||||||||
Other Financial Information | ||||||||||||||
(Amounts in thousands) | ||||||||||||||
Depreciation and amortization | $ | 81,550 | 71,298 | 222,542 | 216,415 | |||||||||
Capital expenditures | $ | 109,426 | 47,311 | 255,523 | 134,998 | |||||||||
Consolidated Balance Sheet Data | ||||||||||||||
(Amounts in thousands) | ||||||||||||||
September 28, 2013 | September 29, 2012 | |||||||||||||
ASSETS | ||||||||||||||
Current assets: | ||||||||||||||
Cash and cash equivalents | $ | 63,580 | 380,842 | |||||||||||
Receivables, net | 1,154,368 | 817,214 | ||||||||||||
Inventories | 1,612,696 | 1,139,403 | ||||||||||||
Prepaid expenses and other current assets | 221,767 | 146,275 |
Deferred income taxes | 136,052 | 112,995 | ||||||||||||
Total current assets | 3,188,463 | 2,596,729 | ||||||||||||
Property, plant and equipment, net | 2,683,984 | 1,657,226 | ||||||||||||
Goodwill | 1,713,883 | 1,371,494 | ||||||||||||
Intangible assets, net | 811,116 | 554,257 | ||||||||||||
Deferred income taxes and other non-current assets | 166,711 | 122,906 | ||||||||||||
Total assets | $ | 8,564,157 | 6,302,612 | |||||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||||||||
Current liabilities: | ||||||||||||||
Current portion of long-term debt | $ | 89,031 | 57,673 | |||||||||||
Accounts payable and accrued expenses | 1,296,192 | 761,186 | ||||||||||||
Total current liabilities | 1,385,223 | 818,859 | ||||||||||||
Long-term debt, less current portion | 2,257,391 | 1,467,269 | ||||||||||||
Deferred income taxes and other long-term liabilities | 587,910 | 421,549 | ||||||||||||
Total liabilities | 4,230,524 | 2,707,677 | ||||||||||||
Total stockholders' equity | 4,333,633 | 3,594,935 | ||||||||||||
Total liabilities and stockholders' equity | $ | 8,564,157 | 6,302,612 | |||||||||||
Segment Information | Three Months Ended | As of and for the Nine Months Ended | ||||||||||||
(Amounts in thousands) | September 28, 2013 | September 29, 2012 | September 28, 2013 | September 29, 2012 | ||||||||||
Net sales: | ||||||||||||||
Carpet | $ | 772,751 | 751,787 | 2,238,953 | 2,186,160 | |||||||||
Ceramic | 767,005 | 417,533 | 1,939,054 | 1,214,746 | ||||||||||
Laminate and Wood | 450,723 | 328,582 | 1,326,178 | 1,020,380 | ||||||||||
Intersegment sales | (28,943 | ) | (24,409 | ) | (79,535 | ) | (68,965 | ) | ||||||
Consolidated net sales | $ | 1,961,536 | 1,473,493 | 5,424,650 | 4,352,321 | |||||||||
Operating income (loss): | ||||||||||||||
Carpet | $ | 68,836 | 43,810 | 148,936 | 106,228 | |||||||||
Ceramic | 75,908 | 37,452 | 152,188 | 99,912 | ||||||||||
Laminate and Wood | 39,020 | 28,892 | 119,075 | 96,613 | ||||||||||
Corporate and eliminations | (7,861 | ) | (6,200 | ) | (24,256 | ) | (19,105 | ) | ||||||
Consolidated operating income | $ | 175,903 | 103,954 | 395,943 | 283,648 | |||||||||
Assets: | ||||||||||||||
Carpet | $ | 1,830,869 | 1,760,828 | |||||||||||
Ceramic | 3,820,002 | 1,783,147 | ||||||||||||
Laminate and Wood | 2,721,707 | 2,586,084 | ||||||||||||
Corporate and eliminations | 191,579 | 172,553 | ||||||||||||
Consolidated assets | $ | 8,564,157 | 6,302,612 | |||||||||||
Reconciliation of Net Earnings Attributable to Mohawk Industries, Inc. to Adjusted Net Earnings Attributable to Mohawk Industries, Inc. and Adjusted Diluted Earnings Per Share Attributable to Mohawk Industries, Inc. | ||||||||||||||||||
(Amounts in thousands, except per share data) | ||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||
September 28, 2013 | September 29, 2012 | September 28, 2013 | September 29, 2012 | |||||||||||||||
Net earnings attributable to Mohawk Industries, Inc. | $ | 119,068 | 70,304 | 254,135 | 183,869 | |||||||||||||
Adjusting items: | ||||||||||||||||||
Restructuring, acquisition and integration-related costs | 24,431 | 4,229 | 75,608 | 12,455 | ||||||||||||||
Acquisition purchase accounting (inventory step-up) | 12,297 | — | 31,041 | — | ||||||||||||||
Discontinued operations | 851 | — | 2,696 | — | ||||||||||||||
Deferred loan cost | 490 | — | 490 | — | ||||||||||||||
Interest on 3.85% senior notes | — | — | 3,559 | — | ||||||||||||||
Income taxes | (9,772 | ) | (2,691 | ) | (25,220 | ) | (4,892 | ) | ||||||||||
Adjusted net earnings attributable to Mohawk Industries, Inc. | $ | 147,365 | 71,842 | 342,309 | 191,432 | |||||||||||||
Adjusted diluted earnings per share attributable to Mohawk Industries, Inc. | $ | 2.02 | 1.04 | 4.76 | 2.76 | |||||||||||||
Weighted-average common shares outstanding - diluted | 73,087 | 69,337 | 71,975 | 69,247 | ||||||||||||||
Reconciliation of Total Debt to Net Debt | ||||||||||||||||||
(Amounts in thousands) | ||||||||||||||||||
September 28, 2013 | ||||||||||||||||||
Current portion of long-term debt | $ | 89,031 | ||||||||||||||||
Long-term debt, less current portion | 2,257,391 | |||||||||||||||||
Less: Cash and cash equivalents | 63,580 | |||||||||||||||||
Net Debt | $ | 2,282,842 | ||||||||||||||||
Reconciliation of Operating Income to Proforma Adjusted EBITDA | ||||||||||||||||||
(Amounts in thousands) | ||||||||||||||||||
Three Months Ended | Trailing Twelve Months Ended | |||||||||||||||||
December 31, 2012 | March 30, 2013 | June 29, 2013 | September 28, 2013 | September 28, 2013 | ||||||||||||||
Operating income | $ | 95,860 | 86,842 | 133,198 | 175,903 | 491,803 | ||||||||||||
Other (expense) income | (1,366 | ) | (6,387 | ) | 1,097 | (1,168 | ) | (7,824 | ) | |||||||||
Net (earnings) loss attributable to noncontrolling interest | — | (72 | ) | 190 | (491 | ) | (373 | ) | ||||||||||
Depreciation and amortization | 63,878 | 60,349 | 80,643 | 81,550 | 286,420 | |||||||||||||
EBITDA | 158,372 | 140,732 | 215,128 | 255,794 | 770,026 | |||||||||||||
Restructuring, acquisition and integration-related costs | 6,109 | 9,856 | 41,321 | 24,431 | 81,717 | |||||||||||||
Acquisition purchase accounting (inventory step-up) | — | — | 18,744 | 12,297 | 31,041 | |||||||||||||
Acquisitions EBITDA | 55,046 | 40,542 | — | — | 95,588 | |||||||||||||
Proforma Adjusted EBITDA | $ | 219,527 | 191,130 | 275,193 | 292,522 | 978,372 | ||||||||||||
Net Debt to Proforma Adjusted EBITDA | 2.3 | |||||||||||||||||
Reconciliation of Net Sales to Net Sales on a Constant Exchange Rate | ||||||||||||||||||
(Amounts in thousands) | ||||||||||||||||||
Three Months Ended | ||||||||||||||||||
September 28, 2013 | September 29, 2012 | |||||||||||||||||
Net sales | $ | 1,961,536 | 1,473,493 | |||||||||||||||
Adjustment to net sales on a constant exchange rate | (13,621 | ) | — | |||||||||||||||
Net sales on a constant exchange rate | $ | 1,947,915 | 1,473,493 | |||||||||||||||
Reconciliation of Segment Net Sales to Segment Net Sales on a Constant Exchange Rate | ||||||||||||||||||
(Amounts in thousands) | ||||||||||||||||||
Three Months Ended | ||||||||||||||||||
Ceramic | September 28, 2013 | September 29, 2012 | ||||||||||||||||
Net sales | $ | 767,005 | 417,533 | |||||||||||||||
Adjustment to segment net sales on a constant exchange rate | 91 | — | ||||||||||||||||
Segment net sales on a constant exchange rate | $ | 767,096 | 417,533 | |||||||||||||||
Reconciliation of Segment Net Sales to Segment Net Sales on a Constant Exchange Rate | ||||||||||||||||||
(Amounts in thousands) | ||||||||||||||||||
Three Months Ended | ||||||||||||||||||
Wood and Laminate | September 28, 2013 | September 29, 2012 | ||||||||||||||||
Net sales | $ | 450,723 | 328,582 | |||||||||||||||
Adjustment to segment net sales on a constant exchange rate | (13,712 | ) | — | |||||||||||||||
Segment net sales on a constant exchange rate | $ | 437,011 | 328,582 | |||||||||||||||
Reconciliation of Gross Profit to Adjusted Gross Profit | ||||||||||||||||||
(Amounts in thousands) | ||||||||||||||||||
Three Months Ended | ||||||||||||||||||
September 28, 2013 | September 29, 2012 | |||||||||||||||||
Gross profit | $ | 516,890 | 372,837 | |||||||||||||||
Adjustments to gross profit: | ||||||||||||||||||
Restructuring, acquisition and integration-related costs | 14,699 | 2,984 | ||||||||||||||||
Acquisition purchase accounting (inventory step-up) | 12,297 | — | ||||||||||||||||
Adjusted gross profit | $ | 543,886 | 375,821 | |||||||||||||||
Adjusted gross profit as a percent of net sales | 27.7 | % | 25.5 | % | ||||||||||||||
Reconciliation of Selling, General and Administrative Expenses to Adjusted Selling, General and Administrative Expenses | ||||||||||||||||||
(Amounts in thousands) | ||||||||||||||||||
Three Months Ended | ||||||||||||||||||
September 28, 2013 | September 29, 2012 | |||||||||||||||||
Selling, general and administrative expenses | $ | 340,987 | 268,883 | |||||||||||||||
Adjustments to selling, general and administrative expenses: | ||||||||||||||||||
Restructuring, acquisition and integration-related costs | (9,712 | ) | (1,245 | ) | ||||||||||||||
Adjusted selling, general and administrative expenses | $ | 331,275 | 267,638 | |||||||||||||||
Adjusted selling, general and administrative expenses as a percent of net sales | 16.9 | % | 18.2 | % | ||||||||||||||
Reconciliation of Operating Income to Adjusted Operating Income | ||||||||||||||||||
(Amounts in thousands) | ||||||||||||||||||
Three Months Ended | ||||||||||||||||||
September 28, 2013 | September 29, 2012 | |||||||||||||||||
Operating income | $ | 175,903 | 103,954 | |||||||||||||||
Adjustments to operating income: | ||||||||||||||||||
Restructuring, acquisition and integration-related costs | 24,411 | 4,229 | ||||||||||||||||
Acquisition purchase accounting (inventory step-up) | 12,297 | — | ||||||||||||||||
Adjusted operating income | $ | 212,611 | 108,183 | |||||||||||||||
Adjusted operating margin as a percent of net sales | 10.8 | % | 7.3 | % | ||||||||||||||
Reconciliation of Segment Operating Income to Adjusted Segment Operating Income | ||||||||||||||||||
(Amounts in thousands) | ||||||||||||||||||
Three Months Ended | ||||||||||||||||||
Carpet | September 28, 2013 | September 29, 2012 | ||||||||||||||||
Operating income | $ | 68,836 | 43,810 | |||||||||||||||
Adjustment to segment operating income: | ||||||||||||||||||
Restructuring, acquisition and integration-related costs | 1,570 | 3,122 | ||||||||||||||||
Adjusted segment operating income | $ | 70,406 | 46,932 | |||||||||||||||
Adjusted operating margin as a percent of net sales | 9.1 | % | 6.2 | % | ||||||||||||||
Three Months Ended | ||||||||||||||||||
Ceramic | September 28, 2013 | September 29, 2012 | ||||||||||||||||
Operating income | $ | 75,908 | 37,452 | |||||||||||||||
Adjustments to segment operating income: | ||||||||||||||||||
Restructuring, acquisition and integration-related costs | 3,070 | — | ||||||||||||||||
Acquisition purchase accounting (inventory step-up) | 12,297 | — | ||||||||||||||||
Adjusted segment operating income | $ | 91,275 | 37,452 | |||||||||||||||
Adjusted operating margin as a percent of net sales | 11.9 | % | 9.0 | % |
Three Months Ended | ||||||||||||||||||
Laminate and Wood | September 28, 2013 | September 29, 2012 | ||||||||||||||||
Operating income | $ | 39,020 | 28,892 | |||||||||||||||
Adjustment to segment operating income: | ||||||||||||||||||
Restructuring, acquisition and integration-related costs | 19,246 | 1,107 | ||||||||||||||||
Adjusted segment operating income | $ | 58,266 | 29,999 | |||||||||||||||
Adjusted operating margin as a percent of net sales | 12.9 | % | 9.1 | % | ||||||||||||||
Reconciliation of Earnings from Continuing Operations Before Income Taxes to Adjusted Earnings from Continuing Operations Before Income Taxes | ||||||||||||||||||
(Amounts in thousands) | ||||||||||||||||||
Three Months Ended | ||||||||||||||||||
September 28, 2013 | September 29, 2012 | |||||||||||||||||
Earnings from continuing operations before income taxes | $ | 149,105 | 85,663 | |||||||||||||||
Adjustments to earnings from continuing operations before income taxes: | ||||||||||||||||||
Restructuring, acquisition and integration-related costs | 24,431 | 4,229 | ||||||||||||||||
Acquisition purchase accounting (inventory step-up) | 12,297 | — | ||||||||||||||||
Deferred loan cost | 490 | — | ||||||||||||||||
Adjusted earnings from continuing operations before income taxes | $ | 186,323 | 89,892 | |||||||||||||||
Reconciliation of Income Tax Expense to Adjusted Income Tax Expense | ||||||||||||||||||
(Amounts in thousands) | ||||||||||||||||||
Three Months Ended | ||||||||||||||||||
September 28, 2013 | September 29, 2012 | |||||||||||||||||
Income tax expense | $ | 28,993 | 15,359 | |||||||||||||||
Income tax effect of adjusting items | 9,475 | 2,691 | ||||||||||||||||
Adjusted income tax expense | $ | 38,468 | 18,050 | |||||||||||||||
Adjusted income tax rate | 21 | % | 20 | % | ||||||||||||||
The Company believes it is useful for itself and investors to review, as applicable, both GAAP and the above non-GAAP measures in order to assess the performance of the Company's business for the planning and forecasting in subsequent periods. In particular, the Company believes excluding the impact of restructuring, acquisition and integration-related costs is useful because it allows investors to evaluate our performance for different periods on a more comparable basis. |