EX-99 2 a1231198-kex99.htm EXHIBIT 99 Exhibit


Exhibit 99
 mascoa14.jpg
 
MASCO CORPORATION REPORTS FOURTH QUARTER
AND 2019 YEAR-END RESULTS

2019 Fourth Quarter Key Results

Sales for the fourth quarter matched prior year at $1.6 billion; in local currency, sales increased 1 percent
Earnings per share from continuing operations for the quarter decreased 2 percent to $0.56 per share; adjusted earnings per share from continuing operations matched prior year at $0.54 per share
Returned $495 million to shareholders through share repurchases and dividends in the quarter
Anticipate 2020 earnings per share from continuing operations to be in the range of $2.25 - $2.45 per share, and on an adjusted basis to be in the range of $2.35 - $2.55 per share
Windows and Cabinetry businesses accounted for as discontinued operations

LIVONIA, Mich. (February 11, 2020) - Masco Corporation (NYSE: MAS), one of the world’s leading manufacturers of branded home improvement and building products, reported its results for the fourth quarter and full year of 2019.

2019 Fourth Quarter Commentary

On a reported basis, compared to fourth quarter 2018:
Net sales matched prior year at $1.6 billion; in local currency, net sales increased 1 percent
In local currency, North American sales increased 1 percent and international sales decreased 1 percent
Gross margin decreased 20 basis points to 34.5 percent from 34.7 percent
Operating margin decreased 130 basis points to 15.6 percent from 16.9 percent
Net income from continuing operations was $0.56 per share compared to $0.57 per share
Compared to fourth quarter 2018, results for key financial measures, as adjusted for certain items (see Exhibit A) and with a normalized tax rate of 26 percent, were as follows:
Gross margin decreased 40 basis points to 34.6 percent from 35.0 percent
Operating margin decreased 150 basis points to 15.7 percent from 17.2 percent
Net income from continuing operations matched prior year at $0.54 per share
Liquidity at the end of the fourth quarter was $1,697 million (including availability under revolving credit facility)

2019 Fourth Quarter Operating Segment Results

Plumbing Products’ net sales increased 2 percent (3 percent in local currency) driven by 5 percent growth in North America
Decorative Architectural Products’ net sales decreased 3 percent, with growth in paints and other coating products offset by lower sales in lighting

“We finished the year on plan, with solid growth in both North American plumbing and paints and other coating products,” said Keith Allman, Masco’s President and CEO. “We also closed the sale of our Milgard Windows and Doors business, signed an agreement to sell our Masco Cabinetry business, and returned $495 million to shareholders through share repurchases and dividends during the quarter.”

2019 Full Year Key Results

Sales for the year increased 1 percent to $6.7 billion; in local currency, sales increased 2 percent
Operating profit grew 1 percent to $1,088 million; adjusted operating profit decreased 1 percent to $1,110 million
Returned over $1.0 billion to shareholders through share repurchases and dividends
Earnings per share from continuing operations for the year grew 7 percent to $2.20 per share; adjusted earnings per share from continuing operations grew 6 percent to $2.25 per share




1



2019 Full Year Commentary

On a reported basis, compared to full year 2018:
Net sales increased 1 percent to $6.7 billion
In local currency, North American sales increased 2 percent and international sales matched prior year
Gross margin increased 40 basis points to 35.4 percent from 35.0 percent
Operating margin matched prior year at 16.2 percent
Net income from continuing operations increased 7 percent to $2.20 per share compared to $2.05 per share
Compared to full year 2018, results for key financial measures, as adjusted for certain items (see Exhibit A) and with a normalized tax rate of 26 percent, were as follows:
Gross margin decreased 20 basis points to 35.5 percent from 35.7 percent
Operating margin decreased 40 basis points to 16.5 percent from 16.9 percent
Net income from continuing operations increased 6 percent to $2.25 per share compared to $2.13 per share

“2019 was a transformative year for Masco,” said Allman. “We executed on our strategy to become more focused on our higher margin, lower ticket, and less cyclical Plumbing and Decorative Architectural Products segments. We also delivered on our commitments, achieving sales growth of 2 percent in local currencies and adjusted earnings per share growth from continuing operations of 6 percent, despite slower overall end markets and higher input costs for many of our products. Lastly, we continued our balanced capital allocation strategy by repurchasing 20.1 million shares for $896 million, increasing our dividend for the sixth year in a row, and reducing our debt by $201 million.”

“The fundamentals of the repair and remodel industry, which now represents approximately 90% of our business, remain strong,” continued Allman. “We believe our markets and our performance will improve throughout the year as we work through higher input costs in the first half of 2020, and we anticipate our adjusted earnings per share to be in the range of $2.35 to $2.55 per share for 2020.”

About Masco

Headquartered in Livonia, Michigan, Masco Corporation is a global leader in the design, manufacture and distribution of branded home improvement and building products. Our portfolio of industry-leading brands includes Behr® paint; Delta® and Hansgrohe® faucets, bath and shower fixtures; Kichler® decorative and outdoor lighting; and HotSpring® spas. We leverage our powerful brands across product categories, sales channels and geographies to create value for our customers and shareholders. For more information about Masco Corporation, visit www.masco.com.

The 2019 fourth quarter and full year supplemental material, including a presentation in PDF format, is available on the Company’s website at www.masco.com.

Conference Call Details

A conference call regarding items contained in this release is scheduled for Tuesday, February 11, 2020 at 8:00 a.m. ET. Participants in the call are asked to register five to ten minutes prior to the scheduled start time by dialing (855) 226-2726 (855-22MASCO) and from outside the U.S. at (706) 679-3614. Please use the conference identification number 6649309. The conference call will be webcast simultaneously and in its entirety through the Company’s website. Shareholders, media representatives and others interested in Masco may participate in the webcast by registering through the Investor Relations section on the Company’s website.

A replay of the call will be available on Masco’s website or by phone by dialing (855) 859-2056 and from outside the U.S. at (404) 537-3406. Please use the conference identification number 6649309. The telephone replay will be available approximately two hours after the end of the call and continue through March 11, 2020.









2



Safe Harbor Statement

This press release contains statements that reflect our views about our future performance and constitute “forward-looking statements” under the Private Securities Litigation Reform Act of 1995. Forward-looking statements can be identified by words such as “outlook,” “believe,” “anticipate,” “appear,” “may,” “will,” “should,” “intend,” “plan,” “estimate,” “expect,” “assume,” “seek,” “forecast,” and similar references to future periods. Our views about future performance involve risks and uncertainties that are difficult to predict and, accordingly, our actual results may differ materially from the results discussed in our forward-looking statements. We caution you against relying on any of these forward-looking statements.

Our future performance may be affected by the levels of residential repair and remodel activity and new home construction, our ability to maintain our strong brands and reputation and to develop innovative products, our ability to maintain our competitive position in our industries, our reliance on key customers, the cost and availability of materials and the imposition of tariffs, our dependence on third-party suppliers, risks associated with our international operations and global strategies, our ability to achieve the anticipated benefits of our strategic initiatives, including the pending divestiture of our Cabinetry business, our ability to successfully execute our acquisition strategy and integrate businesses that we have and may acquire, our ability to attract, develop and retain talented personnel, risks associated with our reliance on information systems and technology, and our ability to achieve the anticipated benefits from our investments in new technology. These and other factors are discussed in detail in Item 1A "Risk Factors" of this Report. Any forward-looking statement made by us speaks only as of the date on which it was made. Factors or events that could cause our actual results to differ may emerge from time to time, and it is not possible for us to predict all of them. Unless required by law, we undertake no obligation to update publicly any forward-looking statements as a result of new information, future events or otherwise.

Investor Contact

David Chaika
Vice President, Treasurer and Investor Relations    
313.792.5500
david_chaika@mascohq.com
# # #

3

MASCO CORPORATION
Condensed Consolidated Statements of Operations - Unaudited
For the Three Months and Years Ended December 31, 2019 and 2018

(in millions, except per common share data)
 
 
Three Months Ended
December 31,
 
Year Ended
December 31,
 
 
2019
 
2018
 
2019
 
2018
Net sales
 
$
1,639

 
$
1,635

 
$
6,707

 
$
6,654

Cost of sales
 
1,074

 
1,067

 
4,336

 
4,327

Gross profit
 
565

 
568

 
2,371

 
2,327

 
 
 
 
 
 
 
 
 
Selling, general and administrative expenses
 
310

 
291

 
1,274

 
1,250

Impairment charge for other intangible assets
 

 

 
9

 

Operating profit
 
255

 
277

 
1,088

 
1,077

 
 
 
 
 
 
 
 
 
Other income (expense), net:
 
 
 
 
 
 
 
 
Interest expense
 
(40
)
 
(38
)
 
(159
)
 
(156
)
Other, net
 
2

 
(3
)
 
(15
)
 
(14
)
 
 
(38
)
 
(41
)
 
(174
)
 
(170
)
Income from continuing operations before income taxes
 
217


236


914


907

 
 
 
 
 
 
 
 
 
Income tax expense
 
49

 
50

 
230

 
221

Income from continuing operations
 
168

 
186

 
684

 
686

 
 
 
 
 
 
 
 
 
Income from discontinued operations, net
 
295

 
22

 
296

 
98

Net income
 
463

 
208

 
980

 
784

 
 
 
 
 
 
 
 
 
Less: Net income attributable to noncontrolling interest
 
10


14

 
45

 
50

Net income attributable to Masco Corporation
 
$
453

 
$
194

 
$
935

 
$
734

 
 
 
 
 
 
 
 
 
Income per common share attributable to Masco Corporation (diluted):
 
 
 
 

 
 
 
 

Income from continuing operations
 
$
0.56

 
$
0.57

 
$
2.20

 
$
2.05

Income from discontinued operations, net
 
1.03

 
0.07

 
1.02

 
0.32

Net income
 
$
1.59

 
$
0.64

 
$
3.22

 
$
2.37

 
 
 
 
 
 
 
 
 
Average diluted common shares outstanding
 
282


299


288


307

 
 
 
 
 
 
 
 
 
Amounts attributable to Masco Corporation:
 
 
 
 

 
 
 
 

Income from continuing operations
 
$
158


$
172

 
$
639

 
$
636

Income from discontinued operations, net
 
295

 
22

 
296

 
98

Net income
 
$
453

 
$
194

 
$
935

 
$
734

 
Historical information is available on our website.


4

MASCO CORPORATION
Exhibit A: Reconciliations - Unaudited
For the Three Months and Years Ended December 31, 2019 and 2018


(dollars in millions)
 
 
Three Months Ended
December 31,
 
Year Ended
December 31,
 
 
2019
 
2018
 
2019
 
2018
Gross Profit, Selling, General and Administrative Expenses, and Operating Profit Reconciliations
 
 

 
 

 
 

 
 

 
 
 
 
 
 
 
 
 
Net sales
 
$
1,639

 
$
1,635

 
$
6,707

 
$
6,654

 
 
 
 
 
 
 
 
 
Gross profit, as reported
 
$
565

 
$
568

 
$
2,371

 
$
2,327

Rationalization charges
 
2

 
4

 
9

 
9

Kichler inventory step up adjustment
 

 

 

 
40

Gross profit, as adjusted
 
$
567

 
$
572

 
$
2,380

 
$
2,376

 
 
 
 
 
 
 
 
 
Gross margin, as reported
 
34.5
%
 
34.7
%
 
35.4
%
 
35.0
%
Gross margin, as adjusted
 
34.6
%
 
35.0
%
 
35.5
%
 
35.7
%
 
 
 
 
 
 
 
 
 
Selling, general and administrative expenses, as reported
 
$
310

 
$
291

 
$
1,274

 
$
1,250

Rationalization charges
 

 

 
4

 

Selling, general and administrative expenses, as adjusted
 
$
310

 
$
291

 
$
1,270

 
$
1,250

 
 
 
 
 
 
 
 
 
Selling, general and administrative expenses as percent of net sales, as reported
 
18.9
%
 
17.8
%
 
19.0
%
 
18.8
%
Selling, general and administrative expenses as percent of net sales, as adjusted
 
18.9
%
 
17.8
%
 
18.9
%
 
18.8
%
 
 
 
 
 
 
 
 
 
Operating profit, as reported
 
$
255

 
$
277

 
$
1,088

 
$
1,077

Rationalization charges
 
2

 
4

 
13

 
9

Kichler inventory step up adjustment
 

 

 

 
40

Impairment charge for other intangible assets
 

 

 
9

 

Operating profit, as adjusted
 
$
257

 
$
281


$
1,110

 
$
1,126

 
 
 
 
 
 
 
 
 
Operating margin, as reported
 
15.6
%
 
16.9
%
 
16.2
%
 
16.2
%
Operating margin, as adjusted
 
15.7
%
 
17.2
%
 
16.5
%
 
16.9
%

Historical information is available on our website.
















5

MASCO CORPORATION
Exhibit A: Reconciliations - Unaudited
For the Three Months and Years Ended December 31, 2019 and 2018


(in millions, except per common share data)
 
Three Months Ended
December 31,
 
Year Ended
December 31,
 
2019
 
2018
 
2019
 
2018
Income Per Common Share Reconciliation
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income from continuing operations before income taxes, as reported
$
217

 
$
236

 
$
914

 
$
907

Rationalization charges
2

 
4

 
13

 
9

Kichler inventory step up adjustment

 

 

 
40

Impairment charge for other intangible assets

 

 
9

 

(Gains) from private equity funds, net

 
(1
)
 

 
(1
)
(Earnings) from equity investments, net

 
(1
)
 
(1
)
 
(3
)
Income from continuing operations before income taxes, as adjusted
219

 
238

 
935

 
952

Tax at 26% rate
(57
)
 
(62
)
 
(243
)
 
(248
)
Less: Net income attributable to noncontrolling interest
10

 
14

 
45

 
50

Income from continuing operations, as adjusted
$
152

 
$
162

 
$
647

 
$
654

 
 
 
 
 
 
 
 
Income from continuing operations per common share, as adjusted
$
0.54

 
$
0.54

 
$
2.25

 
$
2.13

 
 
 
 
 
 
 
 
Average diluted common shares outstanding
282

 
299

 
288

 
307



Outlook for the Year Ended December 31, 2020
 
 
Year Ended December 31, 2020
 
 
Low End
 
High End
Income Per Common Share Reconciliation
 
 
 
 
 
 
 
 
 
Income from continuing operations per common share
 
$
2.25

 
$
2.45

Rationalization charges
 
0.02

 
0.02

Pension costs associated with expected terminated plans (1)
 
0.06

 
0.06

Allocation to participating securities per share (2)
 
0.02

 
0.02

Income from continuing operations per common share, as adjusted
 
$
2.35

 
$
2.55


(1) Represents costs associated with our qualified domestic defined-benefit pension plans that are expected to be terminated in 2021.
(2) Represents the impact of distributed dividends and undistributed earnings to unvested restricted stock awards in accordance with the two-class method of calculating earnings per share.

Historical information is available on our website.


6

MASCO CORPORATION
Condensed Consolidated Balance Sheets and Other Financial Data - Unaudited
December 31, 2019 and 2018

(dollars in millions)
 
 
December 31, 2019
 
December 31, 2018
Balance Sheet
 
 

 
 

Assets
 
 

 
 

Current Assets:
 
 

 
 

Cash and cash investments
 
$
697

 
$
552

Receivables
 
997

 
990

Inventories
 
754

 
798

Prepaid expenses and other
 
90

 
84

Assets held for sale
 
173

 
342

Total Current Assets
 
2,711

 
2,766

 
 
 
 
 
Property and equipment, net
 
878

 
885

Goodwill
 
509

 
511

Other intangible assets, net
 
259

 
288

Operating lease right-of-use assets
 
176

 

Other assets
 
139

 
90

Assets held for sale
 
355

 
853

Total Assets
 
$
5,027

 
$
5,393

 
 
 
 
 
Liabilities
 
 

 
 

Current Liabilities:
 
 

 
 

Accounts payable
 
$
697

 
$
736

Notes payable
 
2

 
8

Accrued liabilities
 
700

 
645

Liabilities held for sale
 
149

 
295

Total Current Liabilities
 
1,548

 
1,684

 
 
 
 
 
Long-term debt
 
2,771

 
2,971

Other liabilities
 
751

 
549

Liabilities held for sale
 
13

 
120

Total Liabilities
 
5,083

 
5,324

 
 
 
 
 
Equity
 
(56
)
 
69

Total Liabilities and Equity
 
$
5,027

 
$
5,393

 
 
 
As of December 31,
 
 
2019
 
2018
Other Financial Data
 
 

 
 

Working Capital Days
 
 

 
 

Receivable days
 
54

 
54

Inventory days
 
67

 
71

Payable days
 
68

 
69

Working capital
 
$
1,054

 
$
1,052

Working capital as a % of sales (LTM)
 
15.7
%
 
15.8
%
 
Historical information is available on our website.

7

MASCO CORPORATION
Condensed Consolidated Statements of Cash Flows and Other Financial Data - Unaudited
For the Years Ended December 31, 2019 and 2018


(dollars in millions)
 
 
Year Ended
December 31,
 
 
2019
 
2018
Cash Flows From (For) Operating Activities:
 
 

 
 

Cash provided by operating activities
 
$
839

 
$
981

Working capital changes
 
(6
)
 
51

Net cash from operating activities
 
833

 
1,032

 
 
 
 
 
Cash Flows From (For) Financing Activities:
 
 

 
 

Retirement of notes
 
(201
)
 
(114
)
Purchase of Company common stock
 
(896
)
 
(654
)
Cash dividends paid
 
(144
)
 
(134
)
Dividends paid to noncontrolling interest
 
(42
)
 
(89
)
Payment of debt
 
(8
)
 
(1
)
Debt extinguishment costs
 
(2
)
 

Proceeds from the exercise of stock options
 
27

 
14

Employee withholding taxes paid on stock-based compensation
 
(23
)
 
(42
)
Credit Agreement and other financing costs
 
(2
)
 

Net cash for financing activities
 
(1,291
)
 
(1,020
)
 
 
 
 
 
Cash Flows From (For) Investing Activities:
 
 

 
 

Capital expenditures
 
(162
)
 
(219
)
Acquisition of businesses, net of cash acquired
 

 
(549
)
Proceeds from disposition of businesses, net of cash disposed
 
722

 

Other, net
 
22

 
117

Net cash from (for) investing activities
 
582

 
(651
)
 
 
 
 
 
Effect of exchange rate changes on cash and cash investments
 
14

 
4

 
 
 
 
 
Cash and Cash Investments:
 
 

 
 

Increase (decrease) for the year
 
138

 
(635
)
At January 1
 
559

 
1,194

At December 31
 
$
697

 
$
559

 
 
 
As of
 
 
December 31, 2019
 
December 31, 2018
Liquidity
 
 

 
 

Cash and cash investments
 
$
697

 
$
559

Revolver availability
 
1,000

 
750

Total Liquidity
 
$
1,697

 
$
1,309

 
Historical information is available on our website.


8

MASCO CORPORATION
Segment Data - Unaudited
For the Three Months and Years Ended December 31, 2019 and 2018

(dollars in millions)
 
Three Months Ended
December 31,
 
 
 
Year Ended
December 31,
 
 
 
2019
 
2018
 
Change
 
2019
 
2018
 
Change
Plumbing Products
 

 
 

 
 

 
 

 
 

 
 

Net sales
$
1,026

 
$
1,003

 
2
 %
 
$
3,984

 
$
3,998

 
 %
 
 
 
 
 
 
 
 
 
 
 
 
Operating profit, as reported
$
178

 
$
181

 
 

 
$
708

 
$
715

 
 

Operating margin, as reported
17.3
%
 
18.0
%
 
 

 
17.8
%
 
17.9
%
 
 

 
 
 
 
 
 
 
 
 
 
 
 
Rationalization charges
2

 
3

 
 

 
13

 
7

 
 

Accelerated depreciation related to rationalization activity

 
1

 
 
 

 
2

 
 
Operating profit, as adjusted
180

 
185

 
 

 
721

 
724

 
 

Operating margin, as adjusted
17.5
%
 
18.4
%
 
 

 
18.1
%
 
18.1
%
 
 

 
 
 
 
 
 
 
 
 
 
 
 
Depreciation and amortization
21

 
19

 
 

 
80

 
75

 
 

EBITDA, as adjusted
$
201

 
$
204

 
 

 
$
801

 
$
799

 
 

 
 
 
 
 
 
 
 
 
 
 
 
Decorative Architectural Products
 

 
 

 
 

 
 

 
 

 
 

Net sales
$
613

 
$
632

 
(3
)%
 
$
2,723

 
$
2,656

 
3
 %
 
 
 
 
 
 
 
 
 
 
 
 
Operating profit, as reported
$
100

 
$
118

 
 

 
$
480

 
$
456

 
 

Operating margin, as reported
16.3
%
 
18.7
%
 
 

 
17.6
%
 
17.2
%
 
 

 
 
 
 
 
 
 
 
 
 
 
 
Kichler inventory step up adjustment

 

 
 
 

 
40

 
 
Impairment charge for other intangible assets

 

 
 
 
9

 

 
 
Operating profit, as adjusted
100

 
118

 
 
 
489

 
496

 
 
Operating margin, as adjusted
16.3
%
 
18.7
%
 
 
 
18.0
%
 
18.7
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Depreciation and amortization
10

 
10

 
 

 
41

 
35

 
 

EBITDA, as adjusted
$
110

 
$
128

 
 

 
$
530

 
$
531

 
 

 
 
 
 
 
 
 
 
 
 
 
 
Total
 

 
 

 
 

 
 

 
 

 
 

Net sales
$
1,639

 
$
1,635

 
 %
 
$
6,707

 
$
6,654

 
1
 %
 
 
 
 
 
 
 
 
 
 
 
 
Operating profit, as reported - segment
$
278

 
$
299

 
 

 
$
1,188

 
$
1,171

 
 

General corporate expense, net
(23
)
 
(22
)
 
 

 
(100
)
 
(94
)
 
 

Operating profit, as reported
255

 
277

 
 

 
1,088

 
1,077

 
 

Operating margin, as reported
15.6
%
 
16.9
%
 
 

 
16.2
%
 
16.2
%
 
 

 
 
 
 
 
 
 
 
 
 
 
 
Rationalization charges - segment
2

 
3

 
 

 
13

 
7

 
 

Accelerated depreciation related to rationalization activity - segment

 
1

 
 

 

 
2

 
 

Kichler inventory step up adjustment

 

 
 
 

 
40

 
 
Impairment charge for other intangible assets

 

 
 
 
9

 

 
 
Operating profit, as adjusted
257

 
281

 
 

 
1,110

 
1,126

 
 

Operating margin, as adjusted
15.7
%
 
17.2
%
 
 

 
16.5
%
 
16.9
%
 
 

 
 
 
 
 
 
 
 
 
 
 
 
Depreciation and amortization - segment
31

 
29

 
 

 
121

 
110

 
 

Depreciation and amortization - non-operating
2

 
2

 
 

 
9

 
8

 
 

 
 
 
 
 
 
 
 
 
 
 
 
EBITDA, as adjusted
$
290

 
$
312

 
 

 
$
1,240

 
$
1,244

 
 


Historical information is available on our website.

9

MASCO CORPORATION
North American and International Data - Unaudited
For the Three Months and Years Ended December 31, 2019 and 2018

(dollars in millions)
 
Three Months Ended December 31,
 
 
 
Year Ended
December 31,
 
 
 
2019
 
2018
 
Change
 
2019
 
2018
 
Change
North American
 

 
 

 
 

 
 

 
 

 
 

Net sales
$
1,295

 
$
1,279

 
1
 %
 
$
5,328

 
$
5,208

 
2
 %
 
 
 
 
 
 
 
 
 
 
 
 
Operating profit, as reported
$
228

 
$
243

 
 

 
$
987

 
$
954

 
 

Operating margin, as reported
17.6
%
 
19.0
%
 
 

 
18.5
%
 
18.3
%
 
 

 
 
 
 
 
 
 
 
 
 
 
 
Rationalization charges
2

 
3

 
 

 
13

 
7

 
 

Accelerated depreciation related to rationalization activity

 
1

 
 

 

 
2

 
 

Kichler inventory step up adjustment

 

 
 
 

 
40

 
 
Impairment charge for other intangible assets

 

 
 

 
9

 

 
 

Operating profit, as adjusted
230

 
247

 
 

 
1,009


1,003

 
 

Operating margin, as adjusted
17.8
%
 
19.3
%
 
 

 
18.9
%
 
19.3
%
 
 

 
 
 
 
 
 
 
 
 
 
 
 
Depreciation and amortization
20

 
20

 
 

 
81

 
73

 
 

EBITDA, as adjusted
$
250

 
$
267

 
 

 
$
1,090

 
$
1,076

 
 

 
 
 
 
 
 
 
 
 
 
 
 
International
 
 
 

 
 

 
 

 
 

 
 

Net sales
$
344

 
$
356

 
(3
)%
 
$
1,379

 
$
1,446

 
(5
)%
 
 
 
 
 
 
 
 
 
 
 
 
Operating profit, as reported
$
50

 
$
56

 
 

 
$
201

 
$
217

 
 

Operating margin, as reported
14.5
%
 
15.7
%
 
 

 
14.6
%
 
15.0
%
 
 

 
 
 
 
 
 
 
 
 
 
 
 
Depreciation and amortization
11

 
9

 
 

 
40

 
37

 
 

EBITDA
$
61

 
$
65

 
 

 
$
241

 
$
254

 
 

 
 
 
 
 
 
 
 
 
 
 
 
Total
 

 
 

 
 

 
 

 
 

 
 

Net sales
$
1,639

 
$
1,635

 
 %
 
$
6,707

 
$
6,654

 
1
 %
 
 
 
 
 
 
 
 
 
 
 
 
Operating profit, as reported - segment
$
278

 
$
299

 
 

 
$
1,188

 
$
1,171

 
 

General corporate expense, net
(23
)
 
(22
)
 
 

 
(100
)
 
(94
)
 
 

Operating profit, as reported
255

 
277

 
 

 
1,088

 
1,077

 
 

Operating margin, as reported
15.6
%
 
16.9
%
 
 

 
16.2
%
 
16.2
%
 
 

 
 
 
 
 
 
 
 
 
 
 
 
Rationalization charges - segment
2

 
3

 
 

 
13

 
7

 
 

Accelerated depreciation related to rationalization activity - segment

 
1

 
 

 

 
2

 
 

Kichler inventory step up adjustment

 

 
 
 

 
40

 
 
Impairment charge for other intangible assets

 

 
 
 
9

 

 
 
Operating profit, as adjusted
257

 
281

 
 

 
1,110

 
1,126

 
 

Operating margin, as adjusted
15.7
%
 
17.2
%
 
 

 
16.5
%
 
16.9
%
 
 

 
 
 
 
 
 
 
 
 
 
 
 
Depreciation and amortization - segment
31

 
29

 
 

 
121

 
110

 
 

Depreciation and amortization - non-operating
2

 
2

 
 

 
9

 
8

 
 

EBITDA, as adjusted
$
290

 
$
312

 
 

 
$
1,240

 
$
1,244

 
 


Historical information is available on our website.

10