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): October 26, 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))
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ¨
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 October 26, 2017, Mohawk Industries, Inc., issued a press release announcing its third 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 October 26, 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: | | October 26, 2017 | | By: | | /s/ James F. Brunk |
| | | | | | James F. Brunk |
| | | | | | V.P. & Corporate Controller |
INDEX TO EXHIBITS
Exhibit
Exhibit 99.1
For Release: Immediately
Contact: Frank H. Boykin, Chief Financial Officer (706) 624-2695
MOHAWK INDUSTRIES REPORTS RECORD Q3 RESULTS
Calhoun, Georgia, October 26, 2017 - Mohawk Industries, Inc. (NYSE: MHK) today announced 2017 third quarter, net earnings of $270 million and diluted earnings per share (EPS) of $3.61. Adjusted net earnings were $281 million and EPS was $3.75, excluding restructuring, acquisition and other charges, a 7% increase over last year. Net sales for the third quarter of 2017 were $2.4 billion, up 7% in the quarter and 5% on a constant days and currency basis. For the third quarter of 2016, net sales were $2.3 billion, net earnings were $270 million and EPS was $3.62; adjusted net earnings were $261 million and EPS was $3.50, excluding restructuring, acquisition and other charges.
For the nine months ending September 30, 2017, net earnings and EPS were $731 million and $9.77, respectively. Adjusted net earnings and EPS were $763 million and $10.19, excluding restructuring, acquisition and other charges, a 9% increase over last year. For the nine-month period, net sales were $7.1 billion, an increase of 5% and 5.5% on a constant days and currency basis. For the nine-month period ending October 1, 2016, net sales were $6.8 billion, net earnings were $697 million and EPS was $9.34; adjusted net earnings and EPS were $697 million and $9.35, excluding restructuring, acquisition and other charges.
Commenting on Mohawk Industries’ third quarter performance, Jeffrey S. Lorberbaum, Chairman and CEO, stated, “During the period, Mohawk delivered record adjusted earnings and EPS, with sales growing approximately 7%. Our businesses outside the U.S. had stronger revenue growth, as the economies of those countries expanded. In the period, we overcame rising material costs, disruptions from hurricanes and reduced patent revenue. Our price and mix improved as we enhanced our product offering and implemented pricing actions to recover inflation. Our many operational and process improvements resulted in productivity gains of approximately $49 million and we incurred $8 million of start-up costs.
“For the full year, we are investing about $900 million to optimize long-term results by entering new product categories, extending our reach into new geographies and facilitating growth in our existing businesses. These projects include ceramic expansions in Mexico, Russia, Italy and Poland; additional premium laminate, engineered wood, rug and polyester carpet capacity in the U.S.; and increased premium
laminate capacity in Europe and Russia. These investments will satisfy increasing demand for our products as well as introduce state-of-the-art manufacturing technology to further our position as the industry’s innovation leader. During 2018, in the U.S., we will launch production of rigid LVT as well as quartz countertops. In Europe, we will enter the rigid LVT, carpet tile and porcelain countertop businesses, and in Russia we will open a manufacturing plant to participate in the country’s large sheet vinyl market.
“For the quarter, our Flooring Rest of the World Segment’s sales increased 13% as reported and 8% on a constant days and currency basis. The segment had an exceptional quarter with the majority of our manufactured product sales and earnings growing dramatically. Our patent revenue is running at a higher rate than we anticipated due to broader use of our patents and the increase in worldwide sales of LVT. During the period, our price and mix improvements offset inflation and currency changes. Our laminate innovation in proprietary structures and water-proof technologies is increasing the selection of our products by customers who would ordinarily purchase wood flooring. Our present European LVT manufacturing is nearing capacity, and our new plant will begin operating by the end of the year. The new plant will expand our capacity of flexible LVT as well as produce rigid LVT. We are expanding the segment’s commercial sales force to increase the specifications of sheet vinyl, LVT and our upcoming carpet tile collections. Our new commercial carpet tile plant should initiate limited production in the fourth quarter.
“For the quarter, our Global Ceramic Segment sales increased 9% as reported and 7% on a constant days and currency basis. In the quarter, the strongest growth in our ceramic business was in Russia and Mexico as well as our acquisitions in Italy and Poland, which have been integrated with our existing European ceramic business. New capacity came online during the period with new production in Mexico and our modernized commercial tile plant in Italy. We also started up idled assets at our Polish plant, and we are installing additional equipment to broaden our position in the Northern and Central European markets. Our U.S. ceramic business was softer than we anticipated due to the impact of hurricanes in two of the country’s largest ceramic markets. In the third and fourth quarters of this year, we are opening about 15 service centers and stone centers in key U.S. markets. Our North American manufacturing plants are operating at record levels for volume, quality and cost. Our sales and margins in Mexico increased as we broadened our product offering and enlarged our customer base. During the period, our European ceramic business increased dramatically, with growth in our local markets and the addition of our Italian and Polish acquisitions. Our Russian ceramic business is meaningfully outperforming the industry, and we are adding capacity to increase our share as the market expands.
“During the quarter, our Flooring North America Segment’s sales increased 2% as reported. The segment’s price, mix and productivity improved significantly during the period, covering increases in raw materials and other inflation. Our new product introductions improved our average selling prices and margins, and our process innovations and investments in manufacturing technology improved our costs. The hurricanes
in Texas and Florida interrupted normal purchasing patterns and impacted our sales during the period. For the quarter, our soft surfaces sales growth exceeded hard surfaces, which were constrained by production limitations that will be addressed in the fourth quarter. Growth in our residential carpet outpaced our commercial sales. We have recently announced a 5 to 6% price increase on all of our carpet products effective the end of this year to cover our increasing costs. We have enhanced the productivity of our U.S. LVT operations, and we are expanding our product offering in both the residential and commercial categories. We have introduced a proprietary rigid LVT collection designed for exceptional stability and durability as we prepare for our new U.S. LVT production in the second quarter of next year. Our new laminate production will be operational this quarter and will allow us to expand our successful water proof laminate that improves on Mother Nature in both performance and visuals.
“In the fourth quarter, we anticipate that the business will improve as we benefit from innovative new products, increased volume and the performance of our recent acquisitions. We expect higher sales with the relief of some of our capacity constraints, enabling us to expand our market position. During the upcoming period, we will absorb higher start-up costs estimated at $15 million in our results as new operations come online. The disruptions caused by hurricanes in the U.S. should diminish as those markets begin their recovery. Greater productivity, better product mix and price changes should improve our fourth quarter results, overcoming the reductions from our expired patents. Taking all of this into account, our EPS guidance for the fourth quarter is $3.25 to $3.34, excluding any one-time charges.”
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, October 27, 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 # 95629983. A replay will be available until Friday, November 24, 2017, by dialing 1-855-859-2056 for US/local calls and 1-404-537-3406 for International/Local calls and entering Conference ID # 95629983.
|
| | | | | | | | | | | | | |
MOHAWK INDUSTRIES, INC. AND SUBSIDIARIES | | | | | | | | |
(Unaudited) | | | | | | | | |
Consolidated Statement of Operations Data | | Three Months Ended | | Nine Months Ended |
(Amounts in thousands, except per share data) | | September 30, 2017 | | October 1, 2016 | | September 30, 2017 | | October 1, 2016 |
| | | | | | | | |
Net sales | | $ | 2,448,510 |
| | 2,294,139 |
| | 7,122,193 |
| | 6,776,521 |
|
Cost of sales | | 1,665,209 |
| | 1,567,580 |
| | 4,879,403 |
| | 4,654,695 |
|
Gross profit | | 783,301 |
| | 726,559 |
| | 2,242,790 |
| | 2,121,826 |
|
Selling, general and administrative expenses | | 403,203 |
| | 348,252 |
| | 1,232,083 |
| | 1,147,155 |
|
Operating income | | 380,098 |
| | 378,307 |
| | 1,010,707 |
| | 974,671 |
|
Interest expense | | 7,259 |
| | 9,410 |
| | 23,854 |
| | 32,062 |
|
Other expense (income), net | | 1,285 |
| | 3,839 |
| | 1,455 |
| | 1,461 |
|
Earnings before income taxes | | 371,554 |
| | 365,058 |
| | 985,398 |
| | 941,148 |
|
Income tax expense | | 100,532 |
| | 94,231 |
| | 251,572 |
| | 242,090 |
|
Net earnings including noncontrolling interest | | 271,022 |
| | 270,827 |
| | 733,826 |
| | 699,058 |
|
Net income attributable to noncontrolling interest | | 997 |
| | 949 |
| | 2,566 |
| | 2,444 |
|
Net earnings attributable to Mohawk Industries, Inc. | | $ | 270,025 |
| | 269,878 |
| | 731,260 |
| | 696,614 |
|
| | | | | | | | |
Basic earnings per share attributable to Mohawk Industries, Inc. | | | | | | |
Basic earnings per share attributable to Mohawk Industries, Inc. | | $ | 3.63 |
| | 3.64 |
| | 9.84 |
| | 9.40 |
|
Weighted-average common shares outstanding - basic | | 74,338 |
| | 74,154 |
| | 74,330 |
| | 74,084 |
|
| | | | | | | | |
Diluted earnings per share attributable to Mohawk Industries, Inc. | | | | | | |
Diluted earnings per share attributable to Mohawk Industries, Inc. | | $ | 3.61 |
| | 3.62 |
| | 9.77 |
| | 9.34 |
|
Weighted-average common shares outstanding - diluted | | 74,841 |
| | 74,613 |
| | 74,830 |
| | 74,551 |
|
|
| | | | | | | | | | | | | |
Other Financial Information | | | | | | | | |
(Amounts in thousands) | | | | | | | | |
Depreciation and amortization | | $ | 113,515 |
| | 103,680 |
| | 328,300 |
| | 305,088 |
|
Capital expenditures | | $ | 229,207 |
| | 183,846 |
| | 654,630 |
| | 460,760 |
|
|
| | | | | | | |
Consolidated Balance Sheet Data | | | | |
(Amounts in thousands) | | | | |
| | September 30, 2017 | | October 1, 2016 |
ASSETS | | | | |
Current assets: | | | | |
Cash and cash equivalents | | $ | 84,502 |
| | 112,108 |
|
Receivables, net | | 1,656,064 |
| | 1,506,316 |
|
Inventories | | 1,911,029 |
| | 1,673,242 |
|
Prepaid expenses and other current assets | | 345,515 |
| | 284,648 |
|
Total current assets | | 3,997,110 |
| | 3,576,314 |
|
Property, plant and equipment, net | | 4,090,099 |
| | 3,340,893 |
|
Goodwill | | 2,454,360 |
| | 2,331,821 |
|
Intangible assets, net | | 890,298 |
| | 876,715 |
|
Deferred income taxes and other non-current assets | | 390,946 |
| | 294,850 |
|
Total assets | | $ | 11,822,813 |
| | 10,420,593 |
|
LIABILITIES AND STOCKHOLDERS' EQUITY | | | | |
Current liabilities: | | | | |
Current portion of long-term debt and commercial paper | | $ | 1,172,781 |
| | 1,548,251 |
|
Accounts payable and accrued expenses | | 1,524,237 |
| | 1,435,069 |
|
Total current liabilities | | 2,697,018 |
| | 2,983,320 |
|
Long-term debt, less current portion | | 1,544,665 |
| | 1,165,577 |
|
Deferred income taxes and other long-term liabilities | | 755,020 |
| | 574,267 |
|
Total liabilities | | 4,996,703 |
| | 4,723,164 |
|
Redeemable noncontrolling interest | | 28,508 |
| | 24,741 |
|
Total stockholders' equity | | 6,797,602 |
| | 5,672,688 |
|
Total liabilities and stockholders' equity | | $ | 11,822,813 |
| | 10,420,593 |
|
|
| | | | | | | | | | | | | | |
Segment Information | | Three Months Ended | | As of or for the Nine Months Ended |
(Amounts in thousands) | | September 30, 2017 | | October 1, 2016 | | September 30, 2017 | | October 1, 2016 |
| | | | | | | | |
Net sales: | | | | | | | | |
Global Ceramic | | $ | 893,399 |
| | 822,040 |
| | 2,581,038 |
| | 2,425,560 |
|
Flooring NA | | 1,031,773 |
| | 1,008,553 |
| | 3,011,568 |
| | 2,895,610 |
|
Flooring ROW | | 523,338 |
| | 463,546 |
| | 1,529,587 |
| | 1,455,351 |
|
Intersegment sales | | — |
| | — |
| | — |
| | — |
|
Consolidated net sales | | $ | 2,448,510 |
| | 2,294,139 |
| | 7,122,193 |
| | 6,776,521 |
|
| | | | | | | | |
Operating income (loss): | | | | | | | | |
Global Ceramic | | $ | 143,368 |
| | 135,985 |
| | 411,961 |
| | 376,368 |
|
Flooring NA | | 163,494 |
| | 170,507 |
| | 383,118 |
| | 364,804 |
|
Flooring ROW | | 83,042 |
| | 81,757 |
| | 245,189 |
| | 262,356 |
|
Corporate and intersegment eliminations | | (9,806 | ) | | (9,942 | ) | | (29,561 | ) | | (28,857 | ) |
Consolidated operating income | | $ | 380,098 |
| | 378,307 |
| | 1,010,707 |
| | 974,671 |
|
| | | | | | | | |
Assets: | | | | | | | | |
Global Ceramic | | | | | | $ | 4,826,619 |
| | 4,118,510 |
|
Flooring NA | | | | | | 3,699,633 |
| | 3,354,286 |
|
Flooring ROW | | | | | | 3,128,213 |
| | 2,851,227 |
|
Corporate and intersegment eliminations | | | | | | 168,348 |
| | 96,570 |
|
Consolidated assets | | | | | | $ | 11,822,813 |
| | 10,420,593 |
|
|
| | | | | | | | | | | | |
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 30, 2017 | | October 1, 2016 | | September 30, 2017 | | October 1, 2016 |
Net earnings attributable to Mohawk Industries, Inc. | $ | 270,025 |
| | 269,878 |
| | 731,260 |
| | 696,614 |
|
Adjusting items: | | | | | | | |
Restructuring, acquisition and integration-related and other costs | 13,853 |
| | 30,572 |
| | 33,709 |
| | 44,309 |
|
Acquisitions purchase accounting, including inventory step-up | 3,551 |
| | — |
| | 13,314 |
| | — |
|
Legal settlement and reserves | — |
| | (90,000 | ) | | — |
| | (90,000 | ) |
Release of indemnification asset | — |
| | 2,368 |
| | — |
| | 2,368 |
|
Tradename impairment | — |
| | 47,905 |
| | — |
| | 47,905 |
|
Income taxes - reversal of uncertain tax position | — |
| | (2,368 | ) | | — |
| | (2,368 | ) |
Income taxes | (6,545 | ) | | 2,856 |
| | (15,637 | ) | | (1,764 | ) |
Adjusted net earnings attributable to Mohawk Industries, Inc. | $ | 280,884 |
| | 261,211 |
| | 762,646 |
| | 697,064 |
|
| | | | | | | |
Adjusted diluted earnings per share attributable to Mohawk Industries, Inc. | $ | 3.75 |
| | 3.50 |
| | 10.19 |
| | 9.35 |
|
Weighted-average common shares outstanding - diluted | 74,841 |
| | 74,613 |
| | 74,830 |
| | 74,551 |
|
|
| | | |
Reconciliation of Total Debt to Net Debt | |
(Amounts in thousands) | |
| September 30, 2017 |
Current portion of long-term debt and commercial paper | $ | 1,172,781 |
|
Long-term debt, less current portion | 1,544,665 |
|
Less: Cash and cash equivalents | 84,502 |
|
Net Debt | $ | 2,632,944 |
|
|
| | | | | | | | | | | | | | | | |
Reconciliation of Operating Income to Adjusted EBITDA | | | | | | |
(Amounts in thousands) | | | | | | | | | Trailing Twelve |
| | Three Months Ended | | Months Ended |
| | December 31, 2016 | | April 1, 2017 | | July 1, 2017 | | September 30, 2017 | | September 30, 2017 |
Operating income | $ | 305,272 |
| | 274,784 |
| | 355,825 |
| | 380,098 |
| | 1,315,979 |
|
Other (expense) income | 3,190 |
| | 2,832 |
| | (3,002 | ) | | (1,285 | ) | | 1,735 |
|
Net (income) loss attributable to noncontrolling interest | (760 | ) | | (502 | ) | | (1,067 | ) | | (997 | ) | | (3,326 | ) |
Depreciation and amortization | 104,379 |
| | 105,024 |
| | 109,761 |
| | 113,515 |
| | 432,679 |
|
EBITDA | 412,081 |
| | 382,138 |
| | 461,517 |
| | 491,331 |
| | 1,747,067 |
|
Restructuring, acquisition and integration-related and other costs | 16,214 |
| | 3,978 |
| | 15,878 |
| | 13,853 |
| | 49,923 |
|
Acquisitions purchase accounting, including inventory step-up | — |
| | 192 |
| | 9,571 |
| | 3,551 |
| | 13,314 |
|
Release of indemnification asset | 3,004 |
| | — |
| | — |
| | — |
| | 3,004 |
|
Adjusted EBITDA | $ | 431,299 |
|
| 386,308 |
| | 486,966 |
| | 508,735 |
| | 1,813,308 |
|
| | | | | | | | | | |
Net Debt to Adjusted EBITDA | | | | | | | | | 1.5 |
|
|
| | | | | | | | | | | | |
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 | | Nine Months Ended |
| September 30, 2017 | | October 1, 2016 | | September 30, 2017 | | October 1, 2016 |
Net sales | $ | 2,448,510 |
| | 2,294,139 |
| | 7,122,193 |
| | 6,776,521 |
|
Adjustment to net sales on constant shipping days | 1,111 |
| | — |
| | 36,358 |
| | — |
|
Adjustment to net sales on a constant exchange rate | (39,769 | ) | | — |
| | (9,234 | ) | | — |
|
Net sales on a constant exchange rate and constant shipping days | 2,409,852 |
| | 2,294,139 |
| | 7,149,317 |
| | 6,776,521 |
|
Less: impact of acquisition volume | (47,118 | ) | | — |
| | (95,342 | ) | | — |
|
Net sales on a constant exchange rate and constant shipping days excluding acquisition volume | $ | 2,362,734 |
| | 2,294,139 |
| | 7,053,975 |
| | 6,776,521 |
|
|
| | | | | | | |
Reconciliation of Segment Net Sales to Segment Net Sales on a Constant Exchange Rate and Shipping Days Excluding Acquisition Volume |
(Amounts in thousands) | | | | |
| | Three Months Ended |
Global Ceramic | | September 30, 2017 | | October 1, 2016 |
Net sales | | $ | 893,399 |
| | 822,040 |
|
Adjustment to net sales on constant shipping days | | 1,111 |
| | — |
|
Adjustment to segment net sales on a constant exchange rate | | (16,758 | ) | | — |
|
Segment net sales on a constant exchange rate and constant shipping days | | $ | 877,752 |
| | 822,040 |
|
Less: impact of acquisition volume | | (47,118 | ) | | — |
|
Segment net sales on a constant exchange rate and constant shipping days excluding acquisition volume | | $ | 830,634 |
| | 822,040 |
|
|
| | | | | | | |
Reconciliation of Segment Net Sales to Segment Net Sales on a Constant Exchange Rate |
(Amounts in thousands) | | | | |
| | Three Months Ended |
Flooring ROW | | September 30, 2017 | | October 1, 2016 |
Net sales | | $ | 523,338 |
| | 463,546 |
|
Adjustment to segment net sales on a constant exchange rate | | (23,012 | ) | | — |
|
Segment net sales on a constant exchange rate | | $ | 500,326 |
| | 463,546 |
|
|
| | | | | | | |
Reconciliation of Gross Profit to Adjusted Gross Profit | | | | |
(Amounts in thousands) | | | | |
| | Three Months Ended |
| | September 30, 2017 | | October 1, 2016 |
Gross Profit | | $ | 783,301 |
| | 726,559 |
|
Adjustments to gross profit: | | | | |
Restructuring, acquisition and integration-related and other costs | | 8,845 |
| | 17,459 |
|
Acquisitions purchase accounting, including inventory step-up | | 3,551 |
| | — |
|
Adjusted gross profit | | $ | 795,697 |
| | 744,018 |
|
|
| | | | | | | |
Reconciliation of Selling, General and Administrative Expenses to Adjusted Selling, General and Administrative Expenses |
(Amounts in thousands) | | | | |
| | Three Months Ended |
| | September 30, 2017 | | October 1, 2016 |
Selling, general and administrative expenses | | $ | 403,203 |
| | 348,252 |
|
Adjustments to selling, general and administrative expenses: | | | | |
Restructuring, acquisition and integration-related and other costs | | (5,008 | ) | | (13,112 | ) |
Legal settlement and reserves | | — |
| | 90,000 |
|
Tradename impairment | | — |
| | (47,905 | ) |
Adjusted selling, general and administrative expenses | | $ | 398,195 |
| | 377,235 |
|
|
| | | | | | | | |
Reconciliation of Operating Income to Adjusted Operating Income |
(Amounts in thousands) | | | | |
| | Three Months Ended |
| | September 30, 2017 | | October 1, 2016 |
Operating income | | $ | 380,098 |
| | 378,307 |
|
Adjustments to operating income: | | | | |
Restructuring, acquisition and integration-related and other costs | | 13,853 |
| | 30,572 |
|
Legal settlement and reserves | | — |
| | (90,000 | ) |
Tradename impairment | | — |
| | 47,905 |
|
Acquisitions purchase accounting, including inventory step-up | | 3,551 |
| | — |
|
Adjusted operating income | | $ | 397,502 |
| | $ | 366,784 |
|
|
| | | | | | | |
Reconciliation of Segment Operating Income to Adjusted Segment Operating Income |
(Amounts in thousands) | | | | |
| | Three Months Ended |
Global Ceramic | | September 30, 2017 | | October 1, 2016 |
Operating income | | $ | 143,368 |
| | 135,985 |
|
Adjustments to segment operating income: | | | | |
Restructuring, acquisition and integration-related and other costs | | 2,800 |
| | 456 |
|
Acquisitions purchase accounting, including inventory step-up | | 3,551 |
| | — |
|
Adjusted segment operating income | | $ | 149,719 |
| | 136,441 |
|
|
| | | | | | | |
Reconciliation of Segment Operating Income to Adjusted Segment Operating Income |
(Amounts in thousands) | | | | |
| | Three Months Ended |
Flooring NA | | September 30, 2017 | | October 1, 2016 |
Operating income | | $ | 163,494 |
| | 170,507 |
|
Adjustments to segment operating income: | | | | |
Legal settlement and reserves | | — |
| | (90,000 | ) |
Restructuring, acquisition and integration-related and other costs | | 8,682 |
| | 26,193 |
|
Tradename impairment | | — |
| | 47,905 |
|
Adjusted segment operating income | | $ | 172,176 |
| | 154,605 |
|
|
| | | | | | | |
Reconciliation of Segment Operating Income to Adjusted Segment Operating Income |
(Amounts in thousands) | | | | |
| | Three Months Ended |
Flooring ROW | | September 30, 2017 | | October 1, 2016 |
Operating income | | $ | 83,042 |
| | 81,757 |
|
Adjustments to segment operating income: | | | | |
Restructuring, acquisition and integration-related and other costs | | 1,620 |
| | 3,596 |
|
Adjusted segment operating income | | $ | 84,662 |
| | 85,353 |
|
|
| | | | | | | |
Reconciliation of Earnings Including Noncontrolling Interests Before Income Taxes to Adjusted Earnings Including Noncontrolling Interests Before Income Taxes |
(Amounts in thousands) | | | | |
| | Three Months Ended |
| | September 30, 2017 | | October 1, 2016 |
Earnings before income taxes | | $ | 371,554 |
| | 365,058 |
|
Noncontrolling interests | | (997 | ) | | (949 | ) |
Adjustments to earnings including noncontrolling interests before income taxes: | | | | |
Restructuring, acquisition and integration-related & other costs | | 13,853 |
| | 30,572 |
|
Acquisitions purchase accounting, including inventory step-up | | 3,551 |
| | — |
|
Legal settlement and reserves | | — |
| | (90,000 | ) |
Release of indemnification asset | | — |
| | 2,368 |
|
Tradename impairment | | — |
| | 47,905 |
|
Adjusted earnings including noncontrolling interests before income taxes | | $ | 387,961 |
| | 354,954 |
|
|
| | | | | | | |
Reconciliation of Income Tax Expense to Adjusted Income Tax Expense | | | | |
(Amounts in thousands) | | | | |
| | Three Months Ended |
| | September 30, 2017 | | October 1, 2016 |
Income tax expense | | $ | 100,532 |
| | 94,231 |
|
Income taxes - reversal of uncertain tax position | | — |
| | 2,368 |
|
Income tax effect of adjusting items | | 6,545 |
| | (2,856 | ) |
Adjusted income tax expense | | $ | 107,077 |
| | 93,743 |
|
| | | | |
Adjusted income tax rate | | 27.6 | % | | 26.4 | % |
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 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, including inventory step-up, release of indemnification assets and the reversal of uncertain tax positions.