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): February 9, 2017
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 February 9, 2017, Mohawk Industries, Inc., issued a press release announcing its fourth 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 February 9, 2017.











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:
 
February 9, 2017
 
By:
 
/s/ James F. Brunk
 
 
 
 
 
 
James F. Brunk
 
 
 
 
 
 
V.P. & Corporate Controller









INDEX TO EXHIBITS
 

 
 
 
 
Exhibit
 
 
 
 
 
 
99.1
 
Press release dated
February 9, 2017




Exhibit


Exhibit 99.1
NEWS RELEASE

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




MOHAWK INDUSTRIES REPORTS RECORD Q4 AND FULL YEAR RESULTS

Calhoun, Georgia, February 9, 2017 - Mohawk Industries, Inc. (NYSE:MHK) today announced 2016 fourth quarter record net earnings of $234 million and diluted earnings per share (EPS) of $3.13, a 22% increase versus prior year. Excluding restructuring, acquisition expenses and other charges, net earnings were $243 million, and EPS was $3.26, a 16% increase over last year’s fourth quarter adjusted EPS. Net sales for the fourth quarter of 2016 were $2.2 billion, up 9% versus the prior year’s fourth quarter as reported and 7% on a legacy basis applying constant days and currency rates. For the fourth quarter of 2015, net sales were $2.0 billion, net earnings were $192 million and EPS was $2.57; excluding restructuring, acquisition and other charges, net earnings were $210 million and EPS was $2.82.
For the twelve months ending December 31, 2016, net earnings and EPS were $930 million and $12.48, respectively. Net earnings excluding restructuring, acquisition expenses and other charges were $940 million, and EPS was $12.61, an increase of 24% over the twelve-month period adjusted EPS result in 2015. For the twelve-month period, net sales were $9.0 billion, an increase of 11% versus prior year as reported and 5.5% on a legacy basis applying constant currency rates. For the twelve-month period ending December 31, 2015, net sales were $8.1 billion, net earnings were $615 million and EPS was $8.31; excluding restructuring, acquisition expenses and other charges, net earnings and EPS were $756 million and $10.20.
Commenting on Mohawk Industries’ fourth quarter and full year performance, Jeffrey S. Lorberbaum, Chairman and CEO, stated, “In the fourth quarter, our sales and earnings per share set records for the period. Our operating margin for the quarter rose to 14.0%, a 150 basis point improvement over the prior year and the highest fourth quarter result in the company’s history.





“For the full year, Mohawk delivered an outstanding performance. Our revenues for the year rose to an all-time high, our EBITDA increased to $1.7 billion and we generated adjusted operating income of $1.3 billion, up 24% over the prior year, the highest in our history. In 2016, our capital investments were our most ever at approximately $670 million. In 2016 alone, process improvements from new methods, product re-engineering and equipment upgrades have increased our productivity by $140 million. To continue our growth, we will make even greater internal investments this year to expand capacity and enter new markets. We are also adding unique capabilities to introduce more differentiated products and anticipate even higher productivity improvements in the coming year.
“For the quarter, our Global Ceramic Segment sales increased 5% as reported and on a constant days and currency basis. Operating income for the segment rose approximately 17% as reported to an operating margin of 14%. Sales in our North American ceramic business improved with new construction, commercial and home center channels outperforming. Our new larger sizes, contemporary shapes and proprietary Reveal Imaging are enhancing our styling and sales growth. Our greenfield ceramic plant in Tennessee became fully operational in the period and should reach planned efficiency levels in the first quarter. We are introducing higher value products at the facility to improve the product mix in the plant. In Mexico, our sales grew significantly but will be constrained until our Salamanca expansion is completed later this year. In the U.S. and Mexico, we have announced price increases on selected products to offset inflation in labor, energy and materials. Our European ceramic sales and margins improved as we enhanced our product offering and style leadership. In Russia, we continue to outperform the market as we bring leading global design to the region. We are installing additional capacity to support the expected expansion of the Russian economy.
“During the quarter, our Flooring North America Segment’s sales increased 10% as reported or 8.5% on a constant day’s basis. Operating income grew 18.5% to a margin of 14.5% as reported, or 15% excluding restructuring, integration and other charges. Residential carpet sales improved despite decreased selling prices from channel mix and growth in polyester. Our price increase of 3 to 5% to cover rising costs is being implemented in the first quarter. We are introducing SmartStrand Silk Reserve, which elevates luxuriously





soft carpet to an unprecedented level, and AirO, a patented recycled polyester technology that produces a unique, more elegant soft flooring product that is installed in half the time. During the period, our commercial business grew faster than residential as a result of our investments in products and sales last year. Our hard surface sales, including LVT, laminate, wood and vinyl, continued their dramatic expansion. Our LVT plant made significant improvements during the period, and we are installing another production line that will double our U.S. capacity by the end of this year. We are introducing SolidTech, a new rigid product, to complement our existing flexible LVT collections. Our premium laminate products with realistic visuals and proprietary water resistance continue to outperform the market. We are introducing more refined visuals and longer planks that replicate solid wood from our new engineered wood plant.
“For the quarter, our Flooring Rest of the World Segment’s sales increased 14%, and operating income grew 41% as reported. Legacy sales rose 7% on a constant currency basis, and adjusted operating income increased 20% to a 17% margin. Our sales growth in the period was led by LVT, laminate and insulation products. Both our sheet vinyl and wood sales were hampered by prior manufacturing disruptions, which we have overcome. Our segment margins increased due to improved mix, the success of our new introductions and price increases, which offset cost inflation and currency changes. To maximize LVT production, we have implemented numerous operational improvements that increased our throughput and reduced our manufacturing costs. We continue to invest in sales and marketing to expand the distribution of our LVT products in anticipation of our capacity increasing this year. In laminate, we continue to grow our sales and margins through design and performance innovation. Sales of our insulation products increased significantly as we realigned the management and sales strategies of our acquired and legacy businesses. We are initiating the sale of carpet tile products in Europe to establish distribution that will support a new carpet tile plant that we are building in Belgium this year. We have approved a new sheet vinyl plant in Russia adjacent to our ceramic facility that will be operational next year.





“In January, we entered into an agreement to acquire a ceramic company in Italy located near our existing facilities. We anticipate product, sales and manufacturing synergies that will enhance our cost position and strengthen our combined brands and distribution.
“Today, Mohawk is in the best position in the company’s history. In 2016, we delivered record results as our investment strategy to enhance our product innovation, brands and service continued to benefit our customers and provide the returns we expected. In 2017, we anticipate sales to grow similarly to last year on a local basis with operating margins improving slightly, excluding acquisitions and intellectual property. This year we will absorb about $45 million in start-up manufacturing and related marketing expenses in addition to other cost inflation. Across the enterprise, we are investing to increase our sales growth by expanding our capacity, broadening our product portfolio and entering new markets. Even with the considerable investments we have made since 2013, our financial leverage is historically low at 1.4x EBITDA. We believe there are potential acquisitions in our current markets and product categories as well as opportunities in new geographies and complementary products. Our organization and balance sheet can support significant additional investments to increase our business and enhance shareholder value. Taking all of this into account, our EPS guidance for the first quarter of 2017 is $2.64 to $2.73, which represents an 11% to 15% increase over first quarter 2016.

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, Daltile, Durkan, IVC, Karastan, Marazzi, Mohawk, Mohawk Group, Pergo, Quick-Step and Unilin. 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, February 10, 2017, 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 # 50983195. A replay will be available until Friday, March 10, 2017, by dialing 855-859-2056 for US/local calls and 404-537-3406 for International/Local calls and entering Conference ID # 50983195.





MOHAWK INDUSTRIES, INC. AND SUBSIDIARIES
 
 
 
 
 
 
 
 
(Unaudited)
 
 
 
 
 
 
 
 
Consolidated Statement of Operations
 
Three Months Ended
 
Twelve Months Ended
(Amounts in thousands, except per share data)
 
December 31, 2016
 
December 31, 2015
 
December 31, 2016
 
December 31, 2015
 
 
 
 
 
 
 
 
 
Net sales
 
$
2,182,566

 
1,997,997

 
8,959,087

 
8,071,563

Cost of sales
 
1,491,567

 
1,375,787

 
6,146,262

 
5,660,877

    Gross profit
 
690,999

 
622,210

 
2,812,825

 
2,410,686

Selling, general and administrative expenses
 
385,727

 
372,968

 
1,532,882

 
1,573,120

Operating income
 
305,272

 
249,242

 
1,279,943

 
837,566

Interest expense
 
8,485

 
18,480

 
40,547

 
71,086

Other expense (income), net
 
(3,190
)
 
11,525

 
(1,729
)
 
17,619

    Earnings before income taxes
 
299,977

 
219,237

 
1,241,125

 
748,861

Income tax expense
 
65,469

 
27,232

 
307,559

 
131,875

        Net earnings including noncontrolling interest
 
234,508

 
192,005

 
933,566

 
616,986

Net earnings attributable to noncontrolling interest
 
760

 
446

 
3,204

 
1,684

Net earnings attributable to Mohawk Industries, Inc.
 
$
233,748

 
191,559

 
930,362

 
615,302

 
 
 
 
 
 
 
 
 
Basic earnings per share attributable to Mohawk Industries, Inc.
 
 
 
 
 
 
Basic earnings per share attributable to Mohawk Industries, Inc.
 
$
3.15

 
2.59

 
12.55

 
8.37

Weighted-average common shares outstanding - basic
 
74,164

 
73,924

 
74,104

 
73,516

 
 
 
 
 
 
 
 
 
Diluted earnings per share attributable to Mohawk Industries, Inc.
 
 
 
 
 
 
Diluted earnings per share attributable to Mohawk Industries, Inc.
 
$
3.13

 
2.57

 
12.48

 
8.31

Weighted-average common shares outstanding - diluted
 
74,638

 
74,475

 
74,568

 
74,043


Other Financial Information
 
 
 
 
 
 
 
 
(Amounts in thousands)
 
 
 
 
 
 
 
 
Depreciation and amortization
 
$
104,379

 
94,025

 
409,467

 
362,647

Capital expenditures
 
$
211,365

 
151,587

 
672,125

 
503,657







Consolidated Balance Sheet Data
 
 
 
 
(Amounts in thousands)
 
 
 
 
 
 
December 31, 2016
 
December 31, 2015
ASSETS
 
 
 
 
Current assets:
 
 
 
 
    Cash and cash equivalents
 
$
121,665

 
81,692

    Receivables, net
 
1,376,151

 
1,257,505

    Inventories
 
1,675,751

 
1,607,256

    Prepaid expenses and other current assets
 
297,945

 
303,519

        Total current assets
 
3,471,512

 
3,249,972

Property, plant and equipment, net
 
3,370,348

 
3,147,118

Goodwill
 
2,274,426

 
2,293,365

Intangible assets, net
 
834,606

 
936,541

Deferred income taxes and other non-current assets
 
279,704

 
307,404

    Total assets
 
$
10,230,596

 
9,934,400

LIABILITIES AND STOCKHOLDERS' EQUITY
 
 
 
 
Current liabilities:
 
 
 
 
Current portion of long-term debt and commercial paper
 
$
1,382,738

 
2,003,003

Accounts payable and accrued expenses
 
1,335,582

 
1,256,025

        Total current liabilities
 
2,718,320

 
3,259,028

Long-term debt, less current portion
 
1,128,747

 
1,188,964

Deferred income taxes and other long-term liabilities
 
576,346

 
603,593

        Total liabilities
 
4,423,413

 
5,051,585

Redeemable noncontrolling interest
 
23,696

 
21,952

Total stockholders' equity
 
5,783,487

 
4,860,863

    Total liabilities and stockholders' equity
 
$
10,230,596

 
9,934,400


Segment Information
 
Three Months Ended
 
As of or for the Twelve Months Ended
(Amounts in thousands)
 
December 31, 2016
 
December 31, 2015
 
December 31, 2016
 
December 31, 2015
 
 
 
 
 
 
 
 
 
Net sales:
 
 
 
 
 
 
 
 
    Global Ceramic
 
$
749,146

 
711,691

 
3,174,706

 
3,012,859

    Flooring NA
 
970,136

 
879,765

 
3,865,746

 
3,602,112

    Flooring ROW
 
463,284

 
406,508

 
1,918,635

 
1,456,898

    Intersegment sales
 

 
33

 

 
(306
)
        Consolidated net sales
 
$
2,182,566

 
1,997,997

 
8,959,087

 
8,071,563

 
 
 
 
 
 
 
 
 
Operating income (loss):
 
 
 
 
 
 
 
 
    Global Ceramic
 
$
102,080

 
87,583

 
478,448

 
414,154

    Flooring NA
 
140,311

 
118,410

 
505,115

 
264,271

    Flooring ROW
 
70,735

 
50,206

 
333,091

 
203,370

    Corporate and eliminations
 
(7,854
)
 
(6,957
)
 
(36,711
)
 
(44,229
)
        Consolidated operating income
 
$
305,272

 
249,242

 
1,279,943

 
837,566

 
 
 
 
 
 
 
 
 
Assets:
 
 
 
 
 
 
 
 
    Global Ceramic
 
 
 
 
 
$
4,024,859

 
3,846,133

    Flooring NA
 
 
 
 
 
3,410,856

 
3,164,525

    Flooring ROW
 
 
 
 
 
2,689,592

 
2,805,246

    Corporate and eliminations
 
 
 
 
 
105,289

 
118,496

        Consolidated assets
 
 
 
 
 
$
10,230,596

 
9,934,400







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
 
Twelve Months Ended
 
December 31, 2016
 
December 31, 2015
 
December 31, 2016
 
December 31, 2015
Net earnings attributable to Mohawk Industries, Inc.
$
233,748

 
191,559

 
930,362

 
615,302

Adjusting items:
 
 
 
 
 
 
 
Restructuring, acquisition and integration-related and other costs
16,214

 
30,820

 
60,523

 
74,604

Acquisitions purchase accounting (inventory step-up)

 
21

 

 
13,337

Legal settlement and reserves

 
(2,520
)
 
(90,000
)
 
124,480

Release of indemnification asset
3,004

 
11,180

 
5,371

 
11,180

Tradename impairment

 

 
47,905

 

Deferred loan costs

 

 

 
651

Income taxes - reversal of uncertain tax position
(3,004
)
 
(11,180
)
 
(5,371
)
 
(11,180
)
Income taxes
(6,678
)
 
(9,889
)
 
(8,443
)
 
(72,872
)
 Adjusted net earnings attributable to Mohawk Industries, Inc.
$
243,284

 
209,991

 
940,347

 
755,502

 
 
 
 
 
 
 
 
Adjusted diluted earnings per share attributable to Mohawk Industries, Inc.
$
3.26

 
2.82

 
12.61

 
10.20

Weighted-average common shares outstanding - diluted
74,638

 
74,475

 
74,568

 
74,043


Reconciliation of Total Debt to Net Debt
 
(Amounts in thousands)
 
 
December 31, 2016
Current portion of long-term debt and commercial paper
$
1,382,738

Long-term debt, less current portion
1,128,747

Less: Cash and cash equivalents
121,665

  Net Debt
$
2,389,820


Reconciliation of Operating Income to Adjusted EBITDA
 
 
 
 
 
 
(Amounts in thousands)
 
 
 
 
 
 
 
 
Trailing Twelve
 
 
Three Months Ended
 
Months Ended
 
 
April 2, 2016
 
July 2, 2016
 
October 1, 2016
 
December 31, 2016
 
December 31, 2016
Operating income
$
245,672

 
350,692

 
378,307

 
305,272

 
1,279,943

Other (expense) income
(3,429
)
 
5,807

 
(3,839
)
 
3,190

 
1,729

Net (earnings) loss attributable to non-controlling interest
(569
)
 
(926
)
 
(949
)
 
(760
)
 
(3,204
)
Depreciation and amortization
100,194

 
101,215

 
103,680

 
104,379

 
409,468

  EBITDA
341,868

 
456,788

 
477,199

 
412,081

 
1,687,936

Restructuring, acquisition and integration-related and other costs
7,718

 
6,020

 
30,572

 
16,214

 
60,524

Acquisitions purchase accounting (inventory step-up)

 

 

 

 

Legal settlement and reserves

 

 
(90,000
)
 

 
(90,000
)
Release of indemnification asset

 

 
2,368

 
3,004

 
5,372

Tradename impairment

 

 
47,905

 

 
47,905

Adjusted EBITDA
$
349,586


462,808

 
468,044

 
431,299

 
1,711,737

 
 
 
 
 
 
 
 
 
 
 
Net Debt to Adjusted EBITDA
 
 
 
 
 
 
 
 
1.4








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
 
Twelve Months Ended
 
December 31, 2016
 
December 31, 2015
 
December 31, 2016
 
December 31, 2015
Net sales
$
2,182,566

 
1,997,997

 
8,959,087

 
8,071,563

Adjustment to net sales on constant shipping days
(23,872
)
 

 

 

Adjustment to net sales on a constant exchange rate
16,731

 

 
68,962

 

Net sales on a constant exchange rate and constant shipping days
2,175,425

 
1,997,997

 
9,028,049

 
8,071,563

Less: impact of acquisition volume
(38,436
)
 

 
(509,172
)
 

Net sales on a constant exchange rate and constant shipping days excluding acquisition volume
$
2,136,989

 
1,997,997

 
8,518,877

 
8,071,563


Reconciliation of Segment Net Sales to Segment Net Sales on a Constant Exchange Rate and Constant Shipping Days
(Amounts in thousands)
 
 
 
 
 
 
Three Months Ended
Global Ceramic
 
December 31, 2016
 
December 31, 2015
Net sales
 
$
749,146

 
711,691

Adjustment to net sales on constant shipping days
 
(8,224
)
 

Adjustment to segment net sales on a constant exchange rate
 
5,134

 

Segment net sales on a constant exchange rate and constant shipping days
 
$
746,056

 
711,691


Reconciliation of Segment Net Sales to Segment Net Sales on Constant Shipping Days
(Amounts in thousands)
 
 
 
 
 
 
Three Months Ended
Flooring NA
 
December 31, 2016
 
December 31, 2015
Net sales
 
$
970,136

 
879,765

Adjustment to net sales on constant shipping days
 
(15,647
)
 

Segment net sales on constant shipping days
 
$
954,489

 
879,765


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
 
December 31, 2016
 
December 31, 2015
Net sales
 
$
463,284

 
406,508

Adjustment to segment net sales on a constant exchange rate
 
11,597

 

Segment net sales on a constant exchange rate and constant shipping days
 
474,881

 
406,508

Less: impact of acquisition volume
 
(38,436
)
 

Segment net sales on a constant exchange rate and constant shipping days excluding acquisition volume
 
$
436,445

 
406,508








Reconciliation of Gross Profit to Adjusted Gross Profit Excluding Acquisition Impact
 
 
 
(Amounts in thousands)
 
 
 
 
Three Months Ended
 
December 31, 2016
 
December 31, 2015
Gross Profit
$
690,999

 
622,210

Adjustments to gross profit:
 
 
 
Restructuring, acquisition and integration-related and other costs
12,218

 
15,945

Acquisitions purchase accounting (inventory step-up)

 
21

  Adjusted gross profit
$
703,217

 
638,176

Less: impact of acquisition
(7,650
)
 

Adjusted gross profit excluding acquisition impact
$
695,567

 
638,176


Reconciliation of Selling, General and Administrative Expenses to Adjusted Selling, General and Administrative Expenses
(Amounts in thousands)
 
 
 
 
Three Months Ended
 
December 31, 2016
 
December 31, 2015
Selling, general and administrative expenses
$
385,727

 
372,968

Adjustments to selling, general and administrative expenses:
 
 
 
Restructuring, acquisition and integration-related and other costs
(3,996
)
 
(14,875
)
Legal settlement and reserves

 
2,520

Adjusted selling, general and administrative expenses
$
381,731

 
360,613


Reconciliation of Operating Income to Adjusted Operating Income on a Constant Exchange Rate
 
 
 
 
(Amounts in thousands)
 
 
 
 
 
 
 
 
Three Months Ended
 
Twelve Months Ended
 
December 31, 2016
 
December 31, 2015
 
December 31, 2016
 
December 31, 2015
Operating income
$
305,272

 
249,242

 
1,279,943

 
837,566

Adjustments to operating income:
 
 
 
 
 
 
 
Restructuring, acquisition and integration-related and other costs
16,214

 
30,820

 
59,847

 
74,604

Legal settlement and reserves

 
(2,520
)
 
(90,000
)
 
124,480

Tradename impairment

 

 
47,905

 

Acquisitions purchase accounting (inventory step-up)

 
21

 

 
13,337

  Adjusted operating income
321,486

 
277,563

 
1,297,695

 
1,049,987

Adjustment to operating income on a constant exchange rate
5,080

 

 
19,248

 

  Adjusted operating income on a constant exchange rate
$
326,566

 
277,563

 
1,316,943

 
1,049,987


Reconciliation of Segment Operating Income to Adjusted Segment Operating Income
(Amounts in thousands)
 
 
 
 
Three Months Ended
Global Ceramic
December 31, 2016
 
December 31, 2015
Operating income
$
102,080

 
87,583

Adjustments to segment operating income:
 
 
 
Restructuring, acquisition and integration-related and other costs
1,303

 
4,872

  Adjusted segment operating income
$
103,383

 
92,455







Reconciliation of Segment Operating Income to Adjusted Segment Operating Income
(Amounts in thousands)
 
 
 
 
Three Months Ended
Flooring NA
December 31, 2016
 
December 31, 2015
Operating income
$
140,311

 
118,410

Adjustments to segment operating income:
 
 
 
Legal settlement and reserves

 
(2,520
)
Restructuring, acquisition and integration-related and other costs
5,826

 
8,852

  Adjusted segment operating income
$
146,137

 
124,742


Reconciliation of Segment Operating Income to Adjusted Segment Operating Income
(Amounts in thousands)
 
 
 
 
Three Months Ended
Flooring ROW
December 31, 2016
 
December 31, 2015
Operating income
$
70,735

 
50,206

Adjustments to segment operating income:
 
 
 
Restructuring, acquisition and integration-related and other costs
8,903

 
16,254

Acquisitions purchase accounting (inventory step-up)

 
21

 Adjusted segment operating income
$
79,638

 
66,481


Free Cash Flow
(Amounts in thousands)
 
 
 
 
Twelve Months Ended
 
December 31, 2016
 
December 31, 2015
Net cash provided by (used in) operating activities
$
1,327,553

 
911,873

Less: Capital expenditures
672,125

 
503,657

 Free cash flow
$
655,428

 
408,216


Reconciliation of Earnings Including Noncontrolling Interests Before Income Taxes to Adjusted Earnings Including Noncontrolling Interests Before Income Taxes
(Amounts in thousands)
 
 
 
 
Three Months Ended
 
December 31, 2016
 
December 31, 2015
Earnings before income taxes
$
299,977

 
219,237

Noncontrolling interests
(760
)
 
(446
)
Adjustments to earnings including noncontrolling interests before income taxes:
 
 
 
Restructuring, acquisition and integration-related & other costs
16,214

 
30,820

Acquisitions purchase accounting (inventory step-up)

 
21

Legal settlement and reserves

 
(2,520
)
Release of indemnification asset
3,004

 
11,180

Adjusted earnings including noncontrolling interests before income taxes
$
318,435

 
258,292








Reconciliation of Income Tax Expense to Adjusted Income Tax Expense
 
 
 
(Amounts in thousands)
 
 
 
 
Three Months Ended
 
December 31, 2016
 
December 31, 2015
Income tax expense
$
65,469

 
27,232

Income taxes - reversal of uncertain tax position
3,004

 
11,180

Income tax effect of adjusting items
6,678

 
9,889

  Adjusted income tax expense
$
75,151

 
48,301

 
 
 
 
Adjusted income tax rate
23.6
%
 
18.7
%



The Company supplements its consolidated financial statements, which are prepared and presented in accordance with US GAAP, with certain non-GAAP financial measures. As required by the Securities and Exchange Commission rules, the tables above present a reconciliation of the Company’s non-GAAP financial measures to the most directly comparable US GAAP measure. Each of the non-GAAP measures set forth above should be considered in addition to the comparable US GAAP measure, and may not be comparable to similarly titled measures reported by other companies.  The Company believes these non-GAAP measures, when reconciled to the corresponding US GAAP measure, help its investors as follows: Non-GAAP revenue measures that assist in identifying underlying growth trends and in comparisons of revenue with prior and future periods and non-GAAP profitability measures that assist in understanding the long-term profitability trends of the Company's business and in comparisons of its profits with prior and future periods.
The Company excludes certain items from its non-GAAP revenue measures because these items can vary dramatically between periods and they can obscure underlying business trends. Items excluded from the Company’s non-GAAP revenue measures include: foreign currency transactions and translation, more or fewer shipping days in a period, and the impact of acquisitions.
The Company excludes certain items from its non-GAAP profitability measures because these items may not be indicative of, or are unrelated to, the company’s core operating performance. Items excluded from the Company’s non-GAAP profitability measures include:restructuring, acquisition and integration-related and other costs, legal settlements and reserves, tradename impairments, acquisition purchase accounting (inventory step-up), release of indemnification assets and the reversal of uncertain tax positions.