Document


UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 
 
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): August 4, 2016
MOHAWK INDUSTRIES, INC.
(Exact name of registrant as specified in its charter)
 

 
 
 
 
 
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)
Registrant’s telephone number, including area code (706) 629-7721
 
(Former Name or Former Address, if Changed Since Last Report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
¨   Written communication pursuant to Rule 425 under 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 CFR 240.14d-2(b))
¨   Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act CFR 240.17R 240.13e-4(c))





Item 2.02 Results of Operations and Financial Condition.
The following information, including the Exhibit attached hereto, is being furnished pursuant to this Item 2.02 and shall not be deemed “filed” for purpose of Section 18 of the Securities Exchange Act of 1934, as amended, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, except as shall be expressly set forth by specific reference in such filing.
On August 4, 2016, Mohawk Industries, Inc., issued a press release announcing its second quarter financial results. A copy of the press release is attached hereto and hereby incorporated by reference as Exhibit 99.1.
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits
99.1 Press release dated August 4, 2016.











SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
 

 
 
 
 
 
 
 
 
 
 
 
 
 
Mohawk Industries, Inc.
Date:
 
August 4, 2016
 
By:
 
/s/ James F. Brunk
 
 
 
 
 
 
James F. Brunk
 
 
 
 
 
 
V.P. & Corporate Controller









INDEX TO EXHIBITS
 

 
 
 
 
Exhibit
 
 
 
 
 
 
99.1
 
Press release dated
August 4, 2016




Exhibit


Exhibit 99.1
NEWS RELEASE

                        
For Release:        Immediately
            
Contact:         Frank H. Boykin, Chief Financial Officer (706) 624-2695




MOHAWK INDUSTRIES REPORTS RECORD SECOND QUARTER

Calhoun, Georgia, August 4, 2016 - Mohawk Industries, Inc. (NYSE:MHK) today announced 2016 second quarter record net earnings of $255 million and diluted earnings per share (EPS) of $3.42, a 35% increase versus prior year. Excluding restructuring, acquisition and other charges, net earnings were $259 million and EPS was $3.47, a 29% increase over last year’s second quarter adjusted EPS. Net sales for the second quarter of 2016 were $2.3 billion, up 13.2% versus the prior year’s second quarter or approximately 12.1% increase on a constant days and currency exchange rate basis. For the second quarter of 2015, net sales were $2.0 billion, net earnings were $186 million and EPS was $2.53; excluding restructuring, acquisition and other charges, net earnings were $199 million and EPS was $2.69.
For the six months ending July 2, 2016, net earnings and EPS were $427 million and $5.73, respectively. Net earnings excluding restructuring, acquisition and other charges were $436 million and EPS was $5.85, an increase of 33% over the six-month period adjusted EPS result in 2015. For the six month period, net sales were $4.5 billion, an increase of 14% versus prior year as reported or 15% on a constant currency basis. For the six-month period ending July 4, 2015, net sales were $3.9 billion, net earnings were $209 million and EPS was $2.83; excluding restructuring, acquisition and other charges, net earnings and EPS were $324 million and $4.39.
Commenting on Mohawk Industries’ second quarter performance, Jeffrey S. Lorberbaum, Chairman and CEO, stated, “We delivered our highest sales for any quarter in the company’s history, and our earnings per share set an all-time record for the company, marking the ninth consecutive quarter that





Mohawk has delivered a year over year record quarterly adjusted EPS. Our operating margin rose to a second quarter record of 15.2%, an increase of 270 basis points, or 15.4% on an adjusted basis, an increase of 160 basis points, as a result of productivity, sales volume, acquisitions and lower inputs, partially offset by investments in SG&A and unfavorable price-mix.
“Our innovations in products and processes, investments in efficiencies and integration of our acquisitions enhanced our performance during the quarter and provide a foundation for long-term growth. Our recent acquisitions are progressing as we broaden their strategies, leverage their distribution and provide additional resources. Across the enterprise, we are investing in marketing to support our product introductions and expand our distribution and sales.
“To optimize growth, we have initiated many capital projects that will enhance our performance this year and beyond by expanding our capacity and improving our efficiencies. We are in the final stages of the start-up of our new U.S. ceramic, LVT and outdoor rug operations as well as our European LVT plant. We have begun additional expansion projects to support growth across our product categories: LVT and premium laminate in the U.S. and Europe; ceramic tile in Mexico, Europe and Russia; and Continuum polyester carpet, engineered wood and utility mats in the U.S. This year, we anticipate our capital expenditures will exceed $600 million and will lead to higher future sales and profits.
“For the quarter, our Global Ceramic Segment sales were up 5% as reported; on a constant days and currency basis legacy sales were up 4%. Operating income for the segment rose approximately 16% to an operating margin of 17%, which benefited from higher volume, productivity and mix. Our North American ceramic business continued to grow as we increased sales personnel and distribution points. Our new Tennessee ceramic plant is ahead of schedule with the last line becoming operational in the third quarter. We are manufacturing higher value products at the facility, including 48-inch wood planks and color body porcelain tiles. We are focusing each of our North American plants on specific products to optimize productivity and increase their efficiency and quality. All of our Mexican ceramic capacity is being utilized, and we will double the capacity of our Salamanca plant by fall of next year. Our European





ceramic sales continue to improve with expanded margins and improved mix. We have initiated the final phase of our Italian asset modernization, which will be completed during the first half of next year. We are enhancing our Bulgarian product offering, improving efficiencies and supplying product to Western European and U.S. markets. Despite the decline of the Russian economy and ceramic industry, our sales rose on a local currency basis with improvements in volume, price and mix.
“During the quarter, our Flooring North America Segment’s sales were up 7% as reported; the legacy sales were up 1% on a constant days basis. Operating income grew 25% to a margin of 12% as reported and grew 16% excluding restructuring charges to a margin of 13%, versus prior year. The segment’s profitability improved, as we increased investments in sales personnel, retail merchandising and samples. Residential carpet margins expanded as a result of our differentiated products, process innovations and investments that lowered our cost structure. We continue to strengthen our manufacturing performance with many process advances, higher yields and material enhancements. Commercial carpet sales increased as we strengthened our product offering and expanded our sales in all channels. New innovations in laminate are differentiating our products and expanding our market share. Our European operations are providing product to support our laminate growth until our new U.S. capacity is operational in the second half of next year. By the end of this year, we will install more engineered wood production to satisfy greater demand and produce higher value products. Our vinyl business continues to expand as we increase the product assortment and distribution of our LVT and sheet vinyl. By the end of next year, we will double our U.S. LVT capacity and enhance our capabilities in this fast growing category.
“For the quarter, our Flooring Rest of the World segment’s sales were up 51% as reported; on a constant days and currency basis legacy sales were up 5%. Operating income grew 91% as reported to a margin of 20% and grew 67% on a constant currency basis, excluding restructuring and integration charges, to a margin of 21%. Our flooring business continued to improve significantly, led by growth in premium laminate and LVT. Our laminate mix benefited from higher sales of our innovative new collections featuring more realistic visuals and water resistance. We are adding laminate capacity in





Europe to support the next generation of this unique technology. We are expanding sheet vinyl sales in commercial channels to improve our mix. LVT sales and margins increased as our mix and efficiencies improved. To satisfy our anticipated LVT growth, a new production line should be operational by the end of next year. During the period, our panel sales and margins expanded, and the integration of Xtratherm has enhanced our results.
“We are optimistic about our future performance as a result of our ongoing investments in people, products and assets. Our current booking trends have improved, and we anticipate that third quarter sales growth will be higher on a local basis. We expect continued margin expansion in all of our segments due to process improvements, operational innovations and greater efficiencies. Across the business, we are introducing differentiated new products and leveraging customer relationships to increase our market position. We are making significant investments to expand our capacity and grow sales in all of our products and geographies. Our LVT sales growth is accelerating, and our new plants are making gains in capacity, productivity and efficiency. Taking these factors into account, our third quarter EPS guidance is $3.40 to $3.49, excluding any restructuring charges.
“From 2013 through 2016, we will have invested about $2 billion in new assets to drive Mohawk’s profitability. We have substantially integrated our recent acquisitions, and with our strong organization and balance sheet we can exploit additional opportunities. In every region, our differentiated product collections, operational excellence and extensive customer relationships give us advantages so we can deliver strong results.”

ABOUT MOHAWK INDUSTRIES
Mohawk Industries is the leading global flooring manufacturer that creates products to enhance residential and commercial spaces around the world. Mohawk’s vertically integrated manufacturing and distribution processes provide competitive advantages in the production of carpet, rugs, ceramic tile, laminate, wood, stone and vinyl flooring. Our industry-leading innovation has yielded products and technologies that differentiate our brands in the marketplace and satisfy all remodeling and new construction requirements.





Our brands are among the most recognized in the industry and include American Olean, Bigelow, Daltile, Durkan, IVC, Karastan, Lees, Marazzi, Mohawk, Pergo, Unilin and Quick-Step. During the past decade, Mohawk has transformed its business from an American carpet manufacturer into the world’s largest flooring company with operations in Australia, Brazil, Canada, Europe, India, Malaysia, Mexico, New Zealand, Russia and the United States.
Certain of the statements in the immediately preceding paragraphs, particularly anticipating future performance, business prospects, growth and operating strategies and similar matters and those that include the words “could,” “should,” “believes,” “anticipates,” “expects,” and “estimates,” or similar expressions constitute “forward-looking statements.” For those statements, Mohawk claims the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. There can be no assurance that the forward-looking statements will be accurate because they are based on many assumptions, which involve risks and uncertainties. The following important factors could cause future results to differ: changes in economic or industry conditions; competition; inflation and deflation in raw material prices and other input costs; inflation and deflation in consumer markets; energy costs and supply; timing and level of capital expenditures; timing and implementation of price increases for the Company’s products; impairment charges; integration of acquisitions; international operations; introduction of new products; rationalization of operations; tax, product and other claims; litigation; and other risks identified in Mohawk’s SEC reports and public announcements.

Conference call Friday, August 5, 2016, at 11:00 AM Eastern Time
The telephone number is 1-800-603-9255 for US/Canada and 1-706-634-2294 for International/Local. Conference ID # 47343802. A replay will be available until Friday, September 2, 2016, by dialing 855-859-2056 for US/local calls and 404-537-3406 for International/Local calls and entering Conference ID # 47343802.





MOHAWK INDUSTRIES, INC. AND SUBSIDIARIES
 
 
 
 
 
 
 
 
(Unaudited)
 
 
 
 
 
 
 
 
Consolidated Statement of Operations
 
Three Months Ended
 
Six Months Ended
(Amounts in thousands, except per share data)
 
July 2, 2016
 
July 4, 2015
 
July 2, 2016
 
July 4, 2015
 
 
 
 
 
 
 
 
 
Net sales
 
$
2,310,336

 
2,041,733

 
4,482,382

 
3,922,910

Cost of sales
 
1,554,748

 
1,426,604

 
3,087,115

 
2,795,838

    Gross profit
 
755,588

 
615,129

 
1,395,267

 
1,127,072

Selling, general and administrative expenses
 
404,896

 
359,313

 
798,903

 
827,482

Operating income
 
350,692

 
255,816

 
596,364

 
299,590

Interest expense
 
10,351

 
16,838

 
22,652

 
33,287

Other expense (income), net
 
(5,807
)
 
2,928

 
(2,378
)
 
1,845

    Earnings before income taxes
 
346,148

 
236,050

 
576,090

 
264,458

Income tax expense
 
90,034

 
49,276

 
147,859

 
55,180

        Net earnings including noncontrolling interest
 
256,114

 
186,774

 
428,231

 
209,278

Net earnings attributable to noncontrolling interest
 
926

 
282

 
1,495

 
440

Net earnings attributable to Mohawk Industries, Inc.
 
$
255,188

 
186,492

 
426,736

 
208,838

 
 
 
 
 
 
 
 
 
Basic earnings per share attributable to Mohawk Industries, Inc.
 
 
 
 
 
 
Basic earnings per share attributable to Mohawk Industries, Inc.
 
$
3.44

 
2.54

 
5.76

 
2.85

Weighted-average common shares outstanding - basic
 
74,123

 
73,264

 
74,049

 
73,123

 
 
 
 
 
 
 
 
 
Diluted earnings per share attributable to Mohawk Industries, Inc.
 
 
 
 
 
 
Diluted earnings per share attributable to Mohawk Industries, Inc.
 
$
3.42

 
2.53

 
5.73

 
2.83

Weighted-average common shares outstanding - diluted
 
74,574

 
73,756

 
74,526

 
73,644


Other Financial Information
 
 
 
 
 
 
 
 
(Amounts in thousands)
 
 
 
 
 
 
 
 
Net cash provided by operating activities
 
$
411,620

 
317,165

 
549,380

 
267,519

Depreciation and amortization
 
$
101,215

 
88,011

 
201,408

 
173,667

Capital expenditures
 
$
136,081

 
122,628

 
276,914

 
228,422







Consolidated Balance Sheet Data
 
 
 
 
(Amounts in thousands)
 
 
 
 
 
 
July 2, 2016
 
July 4, 2015
ASSETS
 
 
 
 
Current assets:
 
 
 
 
    Cash and cash equivalents
 
$
112,049

 
171,087

    Receivables, net
 
1,448,898

 
1,387,687

    Inventories
 
1,660,131

 
1,592,403

    Prepaid expenses and other current assets
 
298,125

 
303,871

        Total current assets
 
3,519,203

 
3,455,048

Property, plant and equipment, net
 
3,243,838

 
3,014,751

Goodwill
 
2,322,735

 
2,294,214

Intangible assets, net
 
930,323

 
931,296

Deferred income taxes and other non-current assets
 
296,732

 
461,774

    Total assets
 
$
10,312,831

 
10,157,083

LIABILITIES AND STOCKHOLDERS' EQUITY
 
 
 
 
Current liabilities:
 
 
 
 
Current portion of long-term debt and commercial paper
 
$
1,795,584

 
1,698,044

Accounts payable and accrued expenses
 
1,334,150

 
1,282,831

        Total current liabilities
 
3,129,734

 
2,980,875

Long-term debt, less current portion
 
1,160,700

 
1,769,241

Deferred income taxes and other long-term liabilities
 
613,131

 
770,782

        Total liabilities
 
4,903,565

 
5,520,898

Redeemable noncontrolling interest
 
23,683

 
21,304

Total stockholders' equity
 
5,385,583

 
4,614,881

    Total liabilities and stockholders' equity
 
$
10,312,831

 
10,157,083


Segment Information
 
Three Months Ended
 
As of or for the Six Months Ended
(Amounts in thousands)
 
July 2, 2016
 
July 4, 2015
 
July 2, 2016
 
July 4, 2015
 
 
 
 
 
 
 
 
 
Net sales:
 
 
 
 
 
 
 
 
    Global Ceramic
 
$
829,794

 
789,802

 
1,603,520

 
1,509,630

    Flooring NA
 
980,693

 
920,337

 
1,887,057

 
1,767,248

    Flooring ROW
 
499,849

 
331,622

 
991,805

 
646,364

    Intersegment sales
 

 
(28
)
 

 
(332
)
        Consolidated net sales
 
$
2,310,336

 
2,041,733

 
4,482,382

 
3,922,910

 
 
 
 
 
 
 
 
 
Operating income (loss):
 
 
 
 
 
 
 
 
    Global Ceramic
 
$
140,606

 
121,189

 
240,383

 
206,516

    Flooring NA
 
118,946

 
95,143

 
194,297

 
19,951

    Flooring ROW
 
101,062

 
53,052

 
180,599

 
97,693

    Corporate and eliminations
 
(9,922
)
 
(13,568
)
 
(18,915
)
 
(24,570
)
        Consolidated operating income
 
$
350,692

 
255,816

 
596,364

 
299,590

 
 
 
 
 
 
 
 
 
Assets:
 
 
 
 
 
 
 
 
    Global Ceramic
 
 
 
 
 
$
4,054,351

 
3,950,088

    Flooring NA
 
 
 
 
 
3,316,048

 
3,182,465

    Flooring ROW
 
 
 
 
 
2,835,497

 
2,710,895

    Corporate and eliminations
 
 
 
 
 
106,935

 
313,635

        Consolidated assets
 
 
 
 
 
$
10,312,831

 
10,157,083







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
 
Six Months Ended
 
July 2, 2016
 
July 4, 2015
 
July 2, 2016
 
July 4, 2015
Net earnings attributable to Mohawk Industries, Inc.
$
255,188

 
186,492

 
426,736

 
208,838

Adjusting items:
 
 
 
 
 
 
 
Restructuring, acquisition and integration-related and other costs
6,020

 
18,485

 
13,738

 
31,014

Acquisitions purchase accounting (inventory step-up)

 
6,156

 

 
6,156

Legal settlement and reserves

 
2,000

 

 
127,000

Deferred loan costs

 

 

 
651

Income taxes
(2,342
)
 
(14,490
)
 
(4,620
)
 
(50,043
)
 Adjusted net earnings attributable to Mohawk Industries, Inc.
$
258,866

 
198,643

 
435,854

 
323,616

 
 
 
 
 
 
 
 
Adjusted diluted earnings per share attributable to Mohawk Industries, Inc.
$
3.47

 
2.69

 
5.85

 
4.39

Weighted-average common shares outstanding - diluted
74,574

 
73,756

 
74,526

 
73,644



Reconciliation of Total Debt to Net Debt
 
(Amounts in thousands)
 
 
July 2, 2016
Current portion of long-term debt and commercial paper
$
1,795,584

Long-term debt, less current portion
1,160,700

Less: Cash and cash equivalents
112,049

  Net Debt
$
2,844,235




Reconciliation of Operating Income to Pro forma Adjusted EBITDA
 
 
 
 
 
 
(Amounts in thousands)
 
 
 
 
 
 
 
 
Trailing Twelve
 
 
Three Months Ended
 
Months Ended
 
 
October 3, 2015
 
December 31, 2015
 
April 2, 2016
 
July 2, 2016
 
July 2, 2016
Operating income
$
288,734

 
249,242

 
245,672

 
350,692

 
1,134,340

Other (expense) income
(4,249
)
 
(11,525
)
 
(3,429
)
 
5,807

 
(13,396
)
Net (earnings) loss attributable to non-controlling interest
(798
)
 
(446
)
 
(569
)
 
(926
)
 
(2,739
)
Depreciation and amortization
94,955

 
94,025

 
100,194

 
101,215

 
390,389

  EBITDA
378,642

 
331,296

 
341,868

 
456,788

 
1,508,594

Restructuring, acquisition and integration-related and other costs
11,690

 
30,820

 
7,718

 
6,020

 
56,248

Acquisitions purchase accounting (inventory step-up)
7,160

 
21

 

 

 
7,181

Legal settlement and reserves

 
(2,520
)
 

 

 
(2,520
)
Release of indemnification asset

 
11,180

 

 

 
11,180

Acquisitions EBITDA
3,639

 
7,337

 

 

 
10,976

Pro forma Adjusted EBITDA
$
401,131


378,134

 
349,586

 
462,808

 
1,591,659

 
 
 
 
 
 
 
 
 
 
 
Net Debt to Pro forma Adjusted EBITDA
 
 
 
 
 
 
 
 
1.8








Reconciliation of Net Sales to Net Sales on a Constant Exchange Rate and Constant Shipping Days Excluding Acquisition Volume
(Amounts in thousands)
 
 
 
 
 
 
 
 
Three Months Ended
 
Six Months Ended
 
July 2, 2016
 
July 4, 2015
 
July 2, 2016
 
July 4, 2015
Net sales
$
2,310,336

 
2,041,733

 
4,482,382

 
3,922,910

Adjustment to net sales on constant shipping days
(37,849
)
 

 

 

Adjustment to net sales on a constant exchange rate
16,048

 

 
41,928

 

Net sales on a constant exchange rate and constant shipping days
2,288,535

 
2,041,733

 
4,524,310

 
3,922,910

Less: impact of acquisition volume
(242,439
)
 
(55,672
)
 
(485,332
)
 
(55,672
)
Net sales on a constant exchange rate and constant shipping days excluding acquisition volume
$
2,046,096

 
1,986,061

 
4,038,978

 
3,867,238



Reconciliation of Segment Net Sales to Segment Net Sales on a Constant Exchange Rate and Constant Shipping Days Excluding Acquisition Volume
(Amounts in thousands)
 
 
 
 
 
 
Three Months Ended
Global Ceramic
 
July 2, 2016
 
July 4, 2015
Net sales
 
$
829,794

 
789,802

Adjustment to net sales on constant shipping days
 
(12,940
)
 

Adjustment to segment net sales on a constant exchange rate
 
15,730

 

Segment net sales on a constant exchange rate and constant shipping days
 
832,584

 
789,802

Less: impact of acquisition volume
 
(26,634
)
 
(17,675
)
Segment net sales on a constant exchange rate and constant shipping days excluding acquisition volume
 
$
805,950

 
772,127



Reconciliation of Segment Net Sales to Segment Net Sales on Constant Shipping Days Excluding Acquisition Volume
(Amounts in thousands)
 
 
 
 
 
 
Three Months Ended
Flooring NA
 
July 2, 2016
 
July 4, 2015
Net sales
 
$
980,693

 
920,337

Adjustment to net sales on constant shipping days
 
(14,639
)
 

Segment net sales on constant shipping days
 
966,054

 
920,337

Less: impact of acquisition volume
 
(45,100
)
 
(10,036
)
Segment net sales on constant shipping days excluding acquisition volume
 
$
920,954

 
910,301



Reconciliation of Segment Net Sales to Segment Net Sales on a Constant Exchange Rate and Constant Shipping Days Excluding Acquisition Volume
(Amounts in thousands)
 
 
 
 
 
 
Three Months Ended
Flooring ROW
 
July 2, 2016
 
July 4, 2015
Net sales
 
$
499,849

 
331,622

Adjustment to net sales on constant shipping days
 
(10,269
)
 

Adjustment to segment net sales on a constant exchange rate
 
317

 

Segment net sales on a constant exchange rate and constant shipping days
 
489,897

 
331,622

Less: impact of acquisition volume
 
(170,705
)
 
(27,961
)
Segment net sales on a constant exchange rate and constant shipping days excluding acquisition volume
 
$
319,192

 
303,661








Reconciliation of Gross Profit to Adjusted Gross Profit
 
 
 
(Amounts in thousands)
 
 
 
 
Three Months Ended
 
July 2, 2016
 
July 4, 2015
Gross Profit
$
755,588

 
615,129

Adjustments to gross profit:
 
 
 
Restructuring, acquisition and integration-related and other costs
2,778

 
12,341

Acquisitions purchase accounting (inventory step-up)

 
6,156

  Adjusted gross profit
$
758,366

 
633,626



Reconciliation of Selling, General and Administrative Expenses to Adjusted Selling, General and Administrative Expenses
(Amounts in thousands)
 
 
 
 
Three Months Ended
 
July 2, 2016
 
July 4, 2015
Selling, general and administrative expenses
$
404,896

 
359,313

Adjustments to selling, general and administrative expenses:
 
 
 
Restructuring, acquisition and integration-related and other costs
(3,241
)
 
(6,144
)
Legal settlement and reserves

 
(2,000
)
Adjusted selling, general and administrative expenses
$
401,655

 
351,169



Reconciliation of Operating Income to Adjusted Operating Income on a Constant Exchange Rate
(Amounts in thousands)
 
 
 
 
Three Months Ended
 
July 2, 2016
 
July 4, 2015
Operating income
$
350,692

 
255,816

Adjustments to operating income:
 
 
 
Restructuring, acquisition and integration-related and other costs
6,020

 
18,485

Legal settlement and reserves

 
2,000

Acquisitions purchase accounting (inventory step-up)

 
6,156

  Adjusted operating income
356,712

 
282,457

Adjustment to operating income on a constant exchange rate
4,372

 

  Adjusted operating income on a constant exchange rate
$
361,084

 
282,457



Reconciliation of Segment Operating Income to Adjusted Segment Operating Income on a Constant Exchange Rate
(Amounts in thousands)
 
 
 
 
Three Months Ended
Global Ceramic
July 2, 2016
 
July 4, 2015
Operating income
$
140,606

 
121,189

Adjustments to segment operating income:
 
 
 
Restructuring, acquisition and integration-related and other costs
381

 
77

Acquisitions purchase accounting (inventory step-up)

 
1,932

  Adjusted segment operating income
140,987

 
123,198

Adjustment to operating income on a constant exchange rate
2,420

 

  Adjusted segment operating income on a constant exchange rate
$
143,407

 
123,198







Reconciliation of Segment Operating Income to Adjusted Segment Operating Income
(Amounts in thousands)
 
 
 
 
Three Months Ended
Flooring NA
July 2, 2016
 
July 4, 2015
Operating income
$
118,946

 
95,143

Adjustments to segment operating income:
 
 
 
Legal settlement and reserves

 
2,000

Restructuring, acquisition and integration-related and other costs
6,146

 
9,465

Acquisitions purchase accounting (inventory step-up)

 
1,167

  Adjusted segment operating income
$
125,092

 
107,775



Reconciliation of Segment Operating Income to Adjusted Segment Operating Income on a Constant Exchange Rate
(Amounts in thousands)
 
 
 
 
Three Months Ended
Flooring ROW
July 2, 2016
 
July 4, 2015
Operating income
$
101,062

 
53,052

Adjustments to segment operating income:
 
 
 
Restructuring, acquisition and integration-related and other costs
(507
)
 
5,109

Acquisitions purchase accounting (inventory step-up)

 
3,057

  Adjusted segment operating income
100,555

 
61,218

Adjustment to operating income on a constant exchange rate
1,951

 

  Adjusted segment operating income on a constant exchange rate
$
102,506

 
61,218



Reconciliation of Earnings Including Noncontrolling Interests Before Income Taxes to Adjusted Earnings Including Noncontrolling Interests Before Income Taxes
(Amounts in thousands)
 
 
 
 
Three Months Ended
 
July 2, 2016
 
July 4, 2015
Earnings before income taxes
$
346,148

 
236,050

Noncontrolling interests
(926
)
 
(282
)
Adjustments to earning including noncontrolling interests before income taxes:
 
 
 
Restructuring, acquisition and integration-related & other costs
6,020

 
18,485

Acquisitions purchase accounting (inventory step-up)

 
6,156

Legal settlement and reserves

 
2,000

Adjusted earnings including noncontrolling interests before income taxes
$
351,242

 
262,409



Reconciliation of Income Tax Expense to Adjusted Income Tax Expense
 
 
 
(Amounts in thousands)
 
 
 
 
Three Months Ended
 
July 2, 2016
 
July 4, 2015
Income tax expense
$
90,034

 
49,276

Income tax effect of adjusting items
2,342

 
14,490

  Adjusted income tax expense
$
92,376

 
63,766

 
 
 
 
Adjusted income tax rate
26.4
%
 
24.3
%







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 planning and forecasting in subsequent periods. In particular, the Company believes excluding the impact of restructuring, acquisition, integration-related and other costs, legal settlement and reserves and acquisitions purchase accounting (inventory step-up) is useful because it allows investors to evaluate our performance for different periods on a more comparable basis.