QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Delaware | 38-1794485 | |
(State or Other Jurisdiction of Incorporation) |
(IRS Employer Identification No.) |
|
21001 Van Born Road, Taylor, Michigan | 48180 | |
(Address of Principal Executive Offices) | (Zip Code) |
Large accelerated filer þ | Accelerated filer o | Non-accelerated filer o | Smaller reporting company o | |||
(Do not check if a smaller reporting company) |
Class | Shares Outstanding at April 25, 2011 | ||||
Common stock, par value $1.00 per share | 358,100,000 | ||||
Page No. | ||||||||
PART I. FINANCIAL INFORMATION |
||||||||
Item 1. Financial Statements: |
||||||||
1 | ||||||||
2 | ||||||||
3 | ||||||||
4 | ||||||||
5-16 | ||||||||
17-22 | ||||||||
23 | ||||||||
24-26 | ||||||||
EX-4 | ||||||||
EX-12 | ||||||||
EX-31.A | ||||||||
EX-31.B | ||||||||
EX-32 | ||||||||
EX-99 | ||||||||
EX-101 INSTANCE DOCUMENT | ||||||||
EX-101 SCHEMA DOCUMENT | ||||||||
EX-101 CALCULATION LINKBASE DOCUMENT | ||||||||
EX-101 LABELS LINKBASE DOCUMENT | ||||||||
EX-101 PRESENTATION LINKBASE DOCUMENT | ||||||||
EX-101 DEFINITION LINKBASE DOCUMENT |
March 31, | December 31, | |||||||
2011 | 2010 | |||||||
ASSETS |
||||||||
Current assets: |
||||||||
Cash and cash investments |
$ | 1,505 | $ | 1,715 | ||||
Receivables |
1,113 | 888 | ||||||
Prepaid expenses and other |
138 | 129 | ||||||
Inventories: |
||||||||
Finished goods |
463 | 393 | ||||||
Raw material |
265 | 246 | ||||||
Work in process |
111 | 93 | ||||||
839 | 732 | |||||||
Total current assets |
3,595 | 3,464 | ||||||
Property and equipment, net |
1,719 | 1,737 | ||||||
Goodwill |
2,395 | 2,383 | ||||||
Other intangible assets, net |
268 | 269 | ||||||
Other assets |
269 | 287 | ||||||
Total assets |
$ | 8,246 | $ | 8,140 | ||||
LIABILITIES |
||||||||
Current liabilities: |
||||||||
Notes payable |
$ | 66 | $ | 66 | ||||
Accounts payable |
787 | 602 | ||||||
Accrued liabilities |
773 | 819 | ||||||
Total current liabilities |
1,626 | 1,487 | ||||||
Long-term debt |
4,030 | 4,032 | ||||||
Deferred income taxes and other |
1,040 | 1,039 | ||||||
Total liabilities |
6,696 | 6,558 | ||||||
Commitments and contingencies |
||||||||
EQUITY |
||||||||
Masco Corporations shareholders equity: |
||||||||
Common shares, par value $1 per share
Authorized shares: 1,400,000,000; issued and outstanding: 2011 347,500,000; 2010 348,600,000 |
348 | 349 | ||||||
Preferred shares authorized: 1,000,000; issued
and outstanding: 2011 None; 2010 None |
| | ||||||
Paid-in capital |
21 | 42 | ||||||
Retained earnings |
647 | 720 | ||||||
Accumulated other comprehensive income |
310 | 273 | ||||||
Total Masco Corporations shareholders
equity |
1,326 | 1,384 | ||||||
Noncontrolling interest |
224 | 198 | ||||||
Total equity |
1,550 | 1,582 | ||||||
Total liabilities and equity |
$ | 8,246 | $ | 8,140 | ||||
1
Three Months Ended March 31, | ||||||||
2011 | 2010 | |||||||
Net sales |
$ | 1,772 | $ | 1,852 | ||||
Cost of sales |
1,347 | 1,360 | ||||||
Gross profit |
425 | 492 | ||||||
Selling, general and administrative expenses |
404 | 414 | ||||||
Operating profit |
21 | 78 | ||||||
Other income (expense), net: |
||||||||
Interest expense |
(63 | ) | (58 | ) | ||||
Other, net |
21 | 2 | ||||||
(42 | ) | (56 | ) | |||||
(Loss) income before income taxes |
(21 | ) | 22 | |||||
Income taxes |
13 | 18 | ||||||
Net (loss) income |
(34 | ) | 4 | |||||
Less: Net income attributable to
noncontrolling
interest |
(12 | ) | (11 | ) | ||||
Net loss attributable to Masco Corporation |
$ | (46 | ) | $ | (7 | ) | ||
Loss per common share attributable to Masco
Corporation: |
||||||||
Basic: |
||||||||
Net loss |
$ | (.13 | ) | $ | (.02 | ) | ||
Diluted: |
||||||||
Net loss |
$ | (.13 | ) | $ | (.02 | ) | ||
Amounts attributable to Masco Corporation: |
||||||||
Net loss |
$ | (46 | ) | $ | (7 | ) | ||
2
Three Months Ended | ||||||||
March 30, | ||||||||
2011 | 2010 | |||||||
CASH FLOWS FROM (FOR) OPERATING ACTIVITIES: |
||||||||
Cash provided by operations |
$ | 41 | $ | 92 | ||||
(Increase) in receivables |
(220 | ) | (180 | ) | ||||
(Increase) in inventories |
(93 | ) | (72 | ) | ||||
Increase in accounts payable and accrued
liabilities, net |
112 | 40 | ||||||
Net cash for operating activities |
(160 | ) | (120 | ) | ||||
CASH FLOWS FROM (FOR) FINANCING ACTIVITIES: |
||||||||
Increase in debt |
| 2 | ||||||
Payment of debt |
| (1 | ) | |||||
Credit Agreement costs |
(1 | ) | | |||||
Issuance of Notes, net of issuance costs |
| 494 | ||||||
Retirement of Notes |
| (300 | ) | |||||
Purchase of Company common stock |
(30 | ) | (45 | ) | ||||
Cash dividends paid |
(27 | ) | (27 | ) | ||||
Net cash (for) from financing activities |
(58 | ) | 123 | |||||
CASH FLOWS FROM (FOR) INVESTING ACTIVITIES: |
||||||||
Capital expenditures |
(29 | ) | (26 | ) | ||||
Proceeds from disposition of: |
||||||||
Marketable securities |
14 | | ||||||
Other financial investments |
5 | 1 | ||||||
Property and equipment |
2 | 3 | ||||||
Purchases of other financial investments |
(6 | ) | | |||||
Other, net |
| (6 | ) | |||||
Net cash for investing activities |
(14 | ) | (28 | ) | ||||
Effect of exchange rate changes on cash and cash
investments |
22 | (10 | ) | |||||
CASH AND CASH INVESTMENTS: |
||||||||
Decrease for the period |
(210 | ) | (35 | ) | ||||
At January 1 |
1,715 | 1,413 | ||||||
At March 31 |
$ | 1,505 | $ | 1,378 | ||||
3
Accumulated | ||||||||||||||||||||||||
Common | Other | |||||||||||||||||||||||
Shares | Paid-In | Retained | Comprehensive | Noncontrolling | ||||||||||||||||||||
Total | ($1 par value) | Capital | Earnings | Income | Interest | |||||||||||||||||||
Balance, January 1, 2010 |
$ | 2,817 | $ | 350 | $ | 42 | $ | 1,871 | $ | 366 | $ | 188 | ||||||||||||
Net (loss) income |
4 | (7 | ) | 11 | ||||||||||||||||||||
Cumulative translation adjustments |
(56 | ) | (42 | ) | (14 | ) | ||||||||||||||||||
Unrealized gain on marketable securities,
net of income tax of $ |
(1 | ) | (1 | ) | ||||||||||||||||||||
Unrecognized prior service cost and net
loss, net of income tax of $1 |
2 | 2 | ||||||||||||||||||||||
Total comprehensive loss |
(51 | ) | ||||||||||||||||||||||
Shares issued |
(1 | ) | 1 | (2 | ) | |||||||||||||||||||
Shares retired: |
||||||||||||||||||||||||
Repurchased |
(45 | ) | (3 | ) | (42 | ) | ||||||||||||||||||
Surrendered (non-cash) |
(5 | ) | (5 | ) | ||||||||||||||||||||
Cash dividends declared |
(27 | ) | (27 | ) | ||||||||||||||||||||
Stock-based compensation |
15 | 15 | ||||||||||||||||||||||
Balance, March 31, 2010 |
$ | 2,703 | $ | 348 | $ | 8 | $ | 1,837 | $ | 325 | $ | 185 | ||||||||||||
Balance, January 1, 2011 |
1,582 | 349 | 42 | 720 | 273 | 198 | ||||||||||||||||||
Net (loss) income |
(34 | ) | (46 | ) | 12 | |||||||||||||||||||
Cumulative translation adjustments |
61 | 47 | 14 | |||||||||||||||||||||
Unrealized gain on marketable securities,
net of income tax of $ |
(13 | ) | (13 | ) | ||||||||||||||||||||
Unrecognized prior service cost and net
loss, net of income tax of $ |
3 | 3 | ||||||||||||||||||||||
Total comprehensive income |
17 | |||||||||||||||||||||||
Shares issued |
| 2 | (2 | ) | ||||||||||||||||||||
Shares retired: |
||||||||||||||||||||||||
Repurchased |
(30 | ) | (2 | ) | (28 | ) | ||||||||||||||||||
Surrendered (non-cash) |
(7 | ) | (1 | ) | (6 | ) | ||||||||||||||||||
Cash dividends declared |
(27 | ) | (27 | ) | ||||||||||||||||||||
Stock-based compensation |
15 | 15 | ||||||||||||||||||||||
Balance, March 31, 2011 |
$ | 1,550 | $ | 348 | $ | 21 | $ | 647 | $ | 310 | $ | 224 | ||||||||||||
4
A. | In the opinion of the Company, the accompanying unaudited condensed consolidated financial statements contain all adjustments, of a normal recurring nature, necessary to present fairly its financial position as at March 31, 2011 and the results of operations for the three months ended March 31, 2011 and 2010 and cash flows for the three months ended March 31, 2011 and 2010. The condensed consolidated balance sheet at December 31, 2010 was derived from audited financial statements. |
Recently Issued Accounting Pronouncements | ||
Effective January 1, 2011, the Company adopted new accounting guidance which addresses how to determine whether a sales arrangement involves multiple deliverables or contains more than one unit of accounting, and how the sales arrangement consideration should be allocated among the separate units of accounting. The Company evaluated this new guidance and the adoption did not have an impact on the Companys financial position or its results of operations. |
5
B. | The changes in the carrying amount of goodwill for the three months ended March 31, 2011, by segment, were as follows, in millions: |
Gross Goodwill | Accumulated | Net Goodwill | ||||||||||
At | Impairment | At | ||||||||||
Mar. 31, 2011 | Losses | Mar. 31, 2011 | ||||||||||
Cabinets and Related
Products |
$ | 590 | $ | (364 | ) | $ | 226 | |||||
Plumbing Products |
545 | (340 | ) | 205 | ||||||||
Installation and Other
Services |
1,819 | (762 | ) | 1,057 | ||||||||
Decorative Architectural
Products |
294 | | 294 | |||||||||
Other Specialty Products |
980 | (367 | ) | 613 | ||||||||
Total |
$ | 4,228 | $ | (1,833 | ) | $ | 2,395 | |||||
Gross Goodwill | Accumulated | Net Goodwill | ||||||||||||||||||
At | Impairment | At | At | |||||||||||||||||
Dec. 31, 2010 | Losses | Dec. 31, 2010 | Other(A) | Mar. 31, 2011 | ||||||||||||||||
Cabinets and Related
Products |
$ | 587 | $ | (364 | ) | $ | 223 | $ | 3 | $ | 226 | |||||||||
Plumbing Products |
536 | (340 | ) | 196 | 9 | 205 | ||||||||||||||
Installation and Other
Services |
1,819 | (762 | ) | 1,057 | | 1,057 | ||||||||||||||
Decorative Architectural
Products |
294 | | 294 | | 294 | |||||||||||||||
Other Specialty Products |
980 | (367 | ) | 613 | | 613 | ||||||||||||||
Total |
$ | 4,216 | $ | (1,833 | ) | $ | 2,383 | $ | 12 | $ | 2,395 | |||||||||
(A) | Other principally includes the effect of foreign currency translation. |
6
C. | Depreciation and amortization expense was $75 million and $60 million, respectively, for the three months ended March 31, 2011 and 2010. |
D. | The Company has maintained investments in available-for-sale securities and a number of private equity funds, principally as part of its tax planning strategies, as any gains enhance the utilization of any current and future tax capital losses. Financial investments included in other assets were as follows, in millions: |
March 31, | December 31, | |||||||
2011 | 2010 | |||||||
Auction rate securities |
$ | 22 | $ | 22 | ||||
Marketable securities |
5 | | ||||||
TriMas Corporation common stock |
27 | 40 | ||||||
Total recurring investments |
54 | 62 | ||||||
Private equity funds |
105 | 106 | ||||||
Other investments |
11 | 13 | ||||||
Total non-recurring investments |
116 | 119 | ||||||
Total |
$ | 170 | $ | 181 | ||||
The Companys investments in available-for-sale securities at March 31, 2011 and December 31, 2010 were as follows, in millions: |
Pre-tax | ||||||||||||||||
Unrealized | Unrealized | Recorded | ||||||||||||||
Cost Basis | Gains | Losses | Basis | |||||||||||||
March 31, 2011 |
$ | 26 | $ | 28 | $ | | $ | 54 | ||||||||
December 31, 2010 |
$ | 22 | $ | 40 | $ | | $ | 62 |
Recurring Fair Value Measurements. Financial assets and (liabilities) measured at fair value on a recurring basis at each reporting period and the amounts for each level within the fair value hierarchy were as follows, in millions: |
Fair Value Measurements Using | ||||||||||||||||
Significant | ||||||||||||||||
Quoted | Other | Significant | ||||||||||||||
Market | Observable | Unobservable | ||||||||||||||
Mar. 31, | Prices | Inputs | Inputs | |||||||||||||
2011 | (Level 1) | (Level 2) | (Level 3) | |||||||||||||
Auction rate securities |
$ | 22 | $ | | $ | | $ | 22 | ||||||||
Marketable securities |
5 | 5 | | | ||||||||||||
TriMas Corporation |
27 | 27 | | | ||||||||||||
Total |
$ | 54 | $ | 32 | $ | | $ | 22 | ||||||||
Fair Value Measurements Using | ||||||||||||||||
Significant | ||||||||||||||||
Quoted | Other | Significant | ||||||||||||||
Market | Observable | Unobservable | ||||||||||||||
Dec. 31, | Prices | Inputs | Inputs | |||||||||||||
2010 | (Level 1) | (Level 2) | (Level 3) | |||||||||||||
Auction rate securities |
$ | 22 | $ | | $ | | $ | 22 | ||||||||
TriMas Corporation |
40 | 40 | | | ||||||||||||
Total |
$ | 62 | $ | 40 | $ | | $ | 22 | ||||||||
7
The fair value of the auction rate securities held by the Company have been estimated, on a recurring basis, using a discounted cash flow model (Level 3 input). The significant inputs in the discounted cash flow model used to value the auction rate securities include: expected maturity of auction rate securities, discount rate used to determine the present value of expected cash flows and the assumptions for credit defaults, since the auction rate securities are backed by credit default swap agreements. |
The following table summarizes the changes in Level 3 financial assets measured at fair value on a recurring basis for the three months ended March 31, 2011 and the year ended December 31, 2010, in millions: |
Auction Rate | ||||
Securities | ||||
Fair value January 1, 2011 |
$ | 22 | ||
Total losses included in earnings |
| |||
Unrealized (losses) |
| |||
Purchases |
| |||
Settlements |
| |||
Transfer from Level 3 to Level 2 |
| |||
Fair value at March 31, 2011 |
$ | 22 | ||
During 2010, the Company converted all of its holdings in Asahi Tec preferred stock into common stock, which was sold in its entirety in 2010 in open market transactions. |
Asahi Tec | Auction Rate | |||||||||||
Preferred Stock | Securities | Total | ||||||||||
Fair value January 1, 2010 |
$ | 71 | $ | 22 | $ | 93 | ||||||
Total losses included in
earnings |
(28 | ) | | (28 | ) | |||||||
Unrealized losses |
(23 | ) | | (23 | ) | |||||||
Purchases, issuances,
settlements |
| | | |||||||||
Transfers from Level 3 to
Level 2 |
(20 | ) | | (20 | ) | |||||||
Fair value at December 31, 2010 |
$ | | $ | 22 | $ | 22 | ||||||
Non-Recurring Fair Value Measurements. For the three months ended March 31, 2011 and 2010, the Company did not measure any financial investments on a non-recurring basis, as there was no other-than-temporary decline in the estimated value of private equity funds. Financial investments measured at fair value on a non-recurring basis during 2010 and the amounts for each level within the fair value hierarchy were as follows, in millions: |
Fair Value Measurements Using | ||||||||||||||||||||
Significant | ||||||||||||||||||||
Quoted | Other | Significant | ||||||||||||||||||
Market | Observable | Unobservable | Total | |||||||||||||||||
Dec. 31, | Prices | Inputs | Inputs | Gains | ||||||||||||||||
2010 | (Level 1) | (Level 2) | (Level 3) | (Losses) | ||||||||||||||||
Private equity funds |
$ | 2 | $ | | $ | | $ | 2 | $ | (4 | ) | |||||||||
Other private
investments |
| | | | (2 | ) | ||||||||||||||
$ | 2 | $ | | $ | | $ | 2 | $ | (6 | ) | ||||||||||
8
The Company did not have any transfers between Level 1 and Level 2 financial assets in the first quarter of 2011 or in the full-year 2010. |
Income from financial investments, net, was $17 million for the three months ended March 31, 2011, related to the sale of TriMas common stock ($14 million) and a distribution from private equity funds ($3 million). |
The fair value of the Companys short-term and long-term fixed-rate debt instruments is based principally upon quoted market prices for the same or similar issues or the current rates available to the Company for debt with similar terms and remaining maturities. The aggregate estimated market value of short-term and long-term debt at March 31, 2011 was approximately $4.2 billion, compared with the aggregate carrying value of $4.1 billion. The aggregate estimated market value of short-term and long-term debt at December 31, 2010 was approximately $4.2 billion, compared with the aggregate carrying value of $4.1 billion. |
E. | During 2011 and 2010, the Company entered into foreign currency exchange contracts to hedge currency fluctuations related to intercompany loans denominated in non-functional currencies. At March 31, 2011, the Company had recorded losses of $8 million on the foreign currency exchange contracts, which is partially offset by gains related to the translation of loans and accounts denominated in non-functional currencies. Gains (losses) related to these contracts are recorded in the Companys consolidated statements of income in other income (expense), net. For the three months ended March 31, 2011 and 2010, the Company had recorded (losses) gains net of $(4) million and $4 million, respectively, related to these foreign currency exchange contracts. |
During 2011 and 2010, the Company, including certain European operations, also entered into foreign currency forward contracts to manage a portion of its exposure to currency fluctuations in the European euro and the U.S. dollar. Based upon period-end market prices, the Company had recorded liabilities of $1 million and $3 million to reflect contract prices at March 31, 2011 and December 31, 2010, respectively. Gains (losses) related to these contracts are recorded in the Companys consolidated statements of income in other income (expense), net. For the three months ended March 31, 2011 and 2010, the Company had recorded gains (losses) net of $2 million and $(1) million, respectively, related to these foreign currency exchange contracts. |
In the event that the counterparties fail to meet the terms of the foreign currency forward contracts, the Companys exposure is limited to the aggregate foreign currency rate differential with such institutions. |
During 2011 and 2010, the Company entered into several contracts to manage its exposure to increases in the price of copper and zinc. Based upon period-end market prices, the Company had recorded assets of $7 million to reflect contract prices at both March 31, 2011 and December 31, 2010, respectively. Gains (losses) related to these contracts are recorded in the Companys consolidated statements of income in cost of goods sold. For the three months ended March 31, 2011, there were no gains or losses related to these contracts. |
The fair value of these derivative contracts is estimated on a recurring basis, quarterly, using Level 2 inputs (significant other observable inputs). |
9
F. | Changes in the Companys warranty liability were as follows, in millions: |
Three Months Ended | Twelve Months Ended | |||||||
March 31, 2011 | December 31, 2010 | |||||||
Balance at January 1 |
$ | 107 | $ | 109 | ||||
Accruals for warranties
issued during the period |
7 | 42 | ||||||
Accruals related to
pre-existing warranties |
3 | (4 | ) | |||||
Settlements made (in cash or
kind) during the period |
(10 | ) | (37 | ) | ||||
Other, net |
| (3 | ) | |||||
Balance at end of period |
$ | 107 | $ | 107 | ||||
G. | Based on the limitations of the debt to total capitalization covenant, at March 31, 2011, the Company had additional borrowing capacity, subject to availability, of up to $984 million. Additionally, at March 31, 2011, the Company could absorb a reduction to shareholders equity of approximately $530 million, and remain in compliance with the debt to total capitalization covenant. |
In order to borrow under the Credit Agreement, there must not be any default in the Companys covenants in the credit agreement (i.e., in addition to the two financial covenants, principally limitations on subsidiary debt, negative pledge restrictions, legal compliance requirements and maintenance of properties and insurance) and the Companys representations and warranties in the credit agreement must be true in all material respects on the date of borrowing (i.e., principally no material adverse change or litigation likely to result in a material adverse change, since December 31, 2009, in each case, no material ERISA or environmental non-compliance and no material tax deficiency). The Company was in compliance with all covenants and no borrowings have been made at March 31, 2011. |
H. | The Companys 2005 Long Term Stock Incentive Plan (the 2005 Plan) provides for the issuance of stock-based incentives in various forms to employees and non-employee Directors of the Company. At March 31, 2011, outstanding stock-based incentives were in the form of long-term stock awards, stock options, phantom stock awards and stock appreciation rights. Pre-tax compensation expense and the related income tax benefit, for these stock-based incentives, were as follows, in millions: |
Three Months Ended | ||||||||
March 31, | ||||||||
2011 | 2010 | |||||||
Long-term stock awards |
$ | 10 | $ | 10 | ||||
Stock options |
5 | 5 | ||||||
Phantom stock awards
and stock
appreciation rights |
3 | 3 | ||||||
Total |
$ | 18 | $ | 18 | ||||
Income tax benefit |
$ | 7 | $ | 7 | ||||
10
Long-Term Stock Awards |
Long-term stock awards are granted to key employees and non-employee Directors of the Company and do not cause net share dilution inasmuch as the Company continues the practice of repurchasing and retiring an equal number of shares on the open market. |
The Companys long-term stock award activity was as follows, shares in millions: |
Three Months Ended | ||||||||
March 31, | ||||||||
2011 | 2010 | |||||||
Unvested stock award shares at January 1 |
10 | 9 | ||||||
Weighted average grant date fair value |
$ | 19 | $ | 21 | ||||
Stock award shares granted |
2 | 3 | ||||||
Weighted average grant date fair value |
$ | 13 | $ | 14 | ||||
Stock award shares vested |
1 | 1 | ||||||
Weighted average grant date fair value |
$ | 19 | $ | 23 | ||||
Stock award shares forfeited |
| | ||||||
Weighted average grant date fair value |
$ | 18 | $ | 19 | ||||
Unvested stock award shares at March 31 |
11 | 11 | ||||||
Weighted average grant date fair value |
$ | 17 | $ | 19 |
At March 31, 2011 and 2010, there was $145 million and $158 million, respectively, of total unrecognized compensation expense related to unvested stock awards; such awards had a weighted average remaining vesting period of five years and six years, respectively. |
The total market value (at the vesting date) of stock award shares which vested during the three months ended March 31, 2011 and 2010 was $23 million and $17 million, respectively. |
Stock Options |
Stock options are granted to key employees of the Company. The exercise price equals the market price of the Companys common stock at the grant date. These options generally become exercisable (vest ratably) over five years beginning on the first anniversary from the date of grant and expire no later than 10 years after the grant date. |
The Company granted 2,372,500 of stock option shares in the three months ended March 31, 2011 with a grant date exercise price approximating $13 per share. In the first three months of 2011, 209,750 stock option shares were forfeited (including options that expired unexercised). |
11
The Companys stock option activity was as follows, shares in millions: |
Three Months Ended | ||||||||
March 31, | ||||||||
2011 | 2010 | |||||||
Option shares outstanding, January 1 |
37 | 36 | ||||||
Weighted average exercise price |
$ | 21 | $ | 23 | ||||
Option shares granted, including restoration
options |
2 | 5 | ||||||
Weighted average exercise price |
$ | 13 | $ | 14 | ||||
Option shares exercised |
| | ||||||
Aggregate intrinsic value on date of
exercise (A) |
$ | 1 | million | $ | | million | ||
Weighted average exercise price |
$ | 8 | $ | 8 | ||||
Option shares forfeited |
| 2 | ||||||
Weighted average exercise price |
$ | 23 | $ | 24 | ||||
Option shares outstanding, March 31 |
39 | 39 | ||||||
Weighted average exercise price |
$ | 21 | $ | 21 | ||||
Weighted average remaining option term
(in years) |
6 | 6 | ||||||
Option shares vested and expected to vest,
March 31 |
39 | 38 | ||||||
Weighted average exercise price |
$ | 21 | $ | 21 | ||||
Aggregate intrinsic value (A) |
$ | 33 | million | $ | 48 | million | ||
Weighted average remaining option term
(in years) |
6 | 6 | ||||||
Option
shares exercisable (vested), March 31 |
24 | 20 | ||||||
Weighted average exercise price |
$ | 24 | $ | 25 | ||||
Aggregate intrinsic value (A) |
$ | 11 | million | $ | 8 | million | ||
Weighted average remaining option term
(in years) |
4 | 5 |
(A) | Aggregate intrinsic value is calculated using the Companys stock price at each respective date, less the exercise price (grant date price) multiplied by the number of shares. |
At March 31, 2011 and 2010, there was $51 million and $63 million, respectively, of unrecognized compensation expense (using the Black-Scholes option pricing model) related to unvested stock options; such options had a weighted average vesting period of three years in both 2011 and 2010. |
12
The weighted average grant date fair value of option shares granted and the assumptions used to estimate those values using a Black-Scholes option pricing model, were as follows: |
Three Months Ended | ||||||||
March 31, | ||||||||
2011 | 2010 | |||||||
Weighted average grant date fair value |
$ | 5.10 | $ | 5.30 | ||||
Risk-free interest rate |
2.72 | % | 2.77 | % | ||||
Dividend yield |
2.34 | % | 2.17 | % | ||||
Volatility factor |
49.00 | % | 46.00 | % | ||||
Expected option life |
6 | years | 6 | years |
I. | The Company sponsors qualified defined-benefit or defined-contribution retirement plans for most of its employees. In addition to the Companys qualified defined-benefit pension plans, the Company has unfunded non-qualified defined-benefit pension plans covering certain employees, which provide for benefits in addition to those provided by the qualified pension plans. Substantially all salaried employees participate in non-contributory defined-contribution retirement plans, to which payments are determined annually by the Organization and Compensation Committee of the Board of Directors. |
During the three months ended March 31, 2011, the Company adjusted certain employee expense related accruals which resulted in a $5 million reduction to expenses related to the fourth quarter of 2010. The effect was not material to the previously issued financial statements. |
Effective January 1, 2010, the Company froze all future benefit accruals under substantially all of the Companys domestic qualified and non-qualified defined-benefit pension plans. Future benefit accruals related to the Companys foreign non-qualified plans were frozen several years ago. |
Net periodic pension cost for the Companys defined-benefit pension plans was as follows, in millions: |
Three Months ended March 31, | ||||||||||||||||
2011 | 2010 | |||||||||||||||
Qualified | Non-Qualified | Qualified | Non-Qualified | |||||||||||||
Service cost |
$ | 1 | $ | | $ | 1 | $ | | ||||||||
Interest cost |
11 | 2 | 11 | 2 | ||||||||||||
Expected return on plan assets |
(8 | ) | | (8 | ) | | ||||||||||
Amortization of prior service cost |
| | | | ||||||||||||
Recognized curtailment loss |
| | | | ||||||||||||
Amortization of net loss |
2 | | 2 | | ||||||||||||
Net periodic pension cost |
$ | 6 | $ | 2 | $ | 6 | $ | 2 | ||||||||
13
At December 31, 2010, the Company reported a net liability of $522 million, of which $163 million was related to our non-qualified, supplemental retirement plans, which are not subject to the funding requirements of the Pension Protection Act. In accordance with the Pension Protection Act of 2006, the Adjusted Funding Target Attainment Percentage (AFTAP) for the various defined-benefit pension plans ranges from 62 percent to 86 percent. At December 31, 2010, the Company had one plan that offered accelerated benefits (i.e., lump sum distributions) and the AFTAP for that plan is less than 80 percent; therefore, the plan is prohibited from allowing participants to receive any lump sum distribution in excess of 50 percent of the benefit value. In addition, plan amendments increasing benefits or liabilities for that plan are also prohibited. |
J. | Information about the Company by segment and geographic area was as follows, in millions: |
Three Months Ended March 31, | ||||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Net Sales (A) | Operating Profit (Loss) | |||||||||||||||
The Companys operations by
segment were: |
||||||||||||||||
Cabinets and Related Products |
$ | 307 | $ | 403 | $ | (50 | ) | $ | (15 | ) | ||||||
Plumbing Products |
710 | 663 | 84 | 84 | ||||||||||||
Installation and Other
Services |
254 | 273 | (40 | ) | (42 | ) | ||||||||||
Decorative Architectural
Products |
375 | 389 | 69 | 87 | ||||||||||||
Other Specialty Products |
126 | 124 | (10 | ) | (6 | ) | ||||||||||
Total |
$ | 1,772 | $ | 1,852 | $ | 53 | $ | 108 | ||||||||
The Companys operations by
geographic area were: |
||||||||||||||||
North America |
$ | 1,333 | $ | 1,430 | $ | 11 | $ | 64 | ||||||||
International, principally Europe |
439 | 422 | 42 | 44 | ||||||||||||
Total |
$ | 1,772 | $ | 1,852 | 53 | 108 | ||||||||||
General corporate expense, net |
(32 | ) | (30 | ) | ||||||||||||
Operating profit |
21 | 78 | ||||||||||||||
Other income (expense), net |
(42 | ) | (56 | ) | ||||||||||||
(Loss) income before income taxes |
$ | (21 | ) | $ | 22 | |||||||||||
(A) | Inter-segment sales were not material. |
K. | Other, net, which is included in other income (expense), net, was as follows, in millions: |
Three Months Ended | ||||||||
March 31, | ||||||||
2011 | 2010 | |||||||
Income from cash and cash investments |
$ | 2 | $ | 1 | ||||
Income from financial investments, net (Note D) |
17 | | ||||||
Other items, net |
2 | 1 | ||||||
Total other, net |
$ | 21 | $ | 2 | ||||
Other items, net, included $2 million and $(1) million of currency gains (losses) for the three months ended March 31, 2011 and 2010, respectively. |
14
L. | Reconciliations of the numerators and denominators used in the computations of basic and diluted earnings per common share were as follows, in millions: |
Three Months Ended | ||||||||
March 31, | ||||||||
2011 | 2010 | |||||||
Numerator (basic and diluted): |
||||||||
Net loss |
$ | (46 | ) | $ | (7 | ) | ||
Dividends on restricted stock awards |
(1 | ) | (1 | ) | ||||
Net loss attributable to common shareholders |
$ | (47 | ) | $ | (8 | ) | ||
Net loss available to common shareholders |
$ | (47 | ) | $ | (8 | ) | ||
Denominator: |
||||||||
Basic common shares (based upon weighted
average) |
349 | 350 | ||||||
Add: |
||||||||
Contingent common shares |
| | ||||||
Stock option dilution |
| | ||||||
Diluted common shares |
349 | 350 | ||||||
For the three months ended March 31, 2011 and 2010, the Company allocated dividends to the unvested restricted stock awards (participating securities). |
At March 31, 2011 and 2010, the Company did not include any common shares related to the Zero Coupon Convertible Senior Notes (Notes) in the calculation of diluted earnings per common share, as the price of the Companys common stock at March 31, 2011 and 2010 did not exceed the equivalent accreted value of the Notes. |
Additionally, 39 million common shares for both the three months ended March 31, 2011 and 2010, respectively, related to stock options were excluded from the computation of diluted earnings per common share due to their antidilutive effect. |
In the first three months of 2011, the Company granted two million shares of long-term stock awards; to offset the dilutive impact of these awards, the Company also repurchased and retired approximately two million shares of Company common stock, for cash aggregating $30 million. At March 31, 2011, the Company had 25 million shares of its common stock remaining under the July 2007 Board of Directors repurchase authorization. |
On the basis of amounts paid (declared), cash dividends per common share were $.075 ($.075) and $.075 ($.075), respectively, for the three months ended March 31, 2011 and 2010. |
15
M. | The Company is subject to lawsuits and pending or asserted claims with respect to matters generally arising in the ordinary course of business. |
As previously disclosed, a lawsuit was brought against the Company and a number of its insulation installation companies alleging that certain of their practices violated provisions of the federal antitrust laws. The case was filed in October 2004 in the United States District Court for the Northern District of Georgia by Columbus Drywall & Insulation, Inc., Leo Jones Insulation, Inc., Southland Insulators, Inc., Southland Insulators of Maryland, Inc. d/b/a Devere Insulation, Southland Insulators of Delaware LLC d/b/a Delmarva Insulation, and Whitson Insulation Company of Grand Rapids, Inc. against the Company, its subsidiaries Masco Contractors Services Group Corp., Masco Contractor Services Central, Inc. (MCS Central) and Masco Contractor Services East, Inc., and several insulation manufacturers (the Columbus Drywall case). In February 2009, the court certified a class of 377 insulation contractors. Another suit was filed in March 2003 in the United States District Court for the Northern District of Georgia by Wilson Insulation Company, Wilson Insulation of Augusta, Inc. and The Wilson Insulation Group, Inc. against the Company, Masco Contractor Services, Inc., and MCS Central that alleged anticompetitive conduct. This case has been removed from the courts active docket. In March 2007, Albert Von Der Werth and Valerie Good filed suit in the United States District Court for the Northern District of California against the Company, its subsidiary Masco Contractor Services, and several insulation manufacturers seeking class action status and alleging anticompetitive conduct. This case was subsequently transferred to the United States District Court for the Northern District of Georgia and has been administratively stayed by the court. An additional suit, which was filed in September 2005 and alleged anticompetitive conduct, was dismissed with prejudice in December 2006. |
The Company is vigorously defending the Columbus Drywall case. Based upon the advice of its outside counsel, the Company believes that the conduct of the Company and its insulation installation companies, which is the subject of the above-described lawsuits, has not violated any antitrust laws. The Company is unable at this time to reliably estimate any potential liability which might occur from an adverse judgment. There cannot be any assurance that the Company will ultimately prevail in these lawsuits, or, if unsuccessful, that the ultimate liability would not be material and would not have a material adverse effect on its businesses or the methods used by its insulation installation companies in doing business. |
N. | In the first quarter of 2011, the Company incurred income tax expense of $13 million on a pre-tax loss of $(21) million, primarily due to an increase in the valuation allowance related to net operating losses and losses in certain jurisdictions providing no tax benefit. |
As a result of tax audit closings, settlements and expiration of applicable statutes of limitations in various jurisdictions within the next 12 months, the Company anticipates that it is reasonably possible that the liability for uncertain tax positions could be reduced by approximately $7 million. |
16
Three Months Ended | Percent (Decrease) | |||||||||||
March 31, | Increase | |||||||||||
2011 | 2010 | 2011 vs. 2010 | ||||||||||
Net Sales: |
||||||||||||
Cabinets and Related Products |
$ | 307 | $ | 403 | (24%) | |||||||
Plumbing Products |
710 | 663 | 7% | |||||||||
Installation and Other Services |
254 | 273 | (7%) | |||||||||
Decorative Architectural Products |
375 | 389 | (4%) | |||||||||
Other Specialty Products |
126 | 124 | 2% | |||||||||
Total |
$ | 1,772 | $ | 1,852 | (4%) | |||||||
North America |
$ | 1,333 | $ | 1,430 | (7%) | |||||||
International, principally Europe |
439 | 422 | 4% | |||||||||
Total |
$ | 1,772 | $ | 1,852 | (4%) | |||||||
Three Months Ended | ||||||||||||
March 31, | ||||||||||||
2011 | 2010 | |||||||||||
Operating Profit (Loss) Margins: (A) |
||||||||||||
Cabinets and Related Products |
(16.3 | %) | (3.7 | %) | ||||||||
Plumbing Products |
11.8 | % | 12.7 | % | ||||||||
Installation and Other Services |
(15.7 | %) | (15.4 | %) | ||||||||
Decorative Architectural Products |
18.4 | % | 22.4 | % | ||||||||
Other Specialty Products |
(7.9 | %) | (4.8 | %) | ||||||||
North America |
0.8 | % | 4.5 | % | ||||||||
International, principally Europe |
9.6 | % | 10.4 | % | ||||||||
Total |
3.0 | % | 5.8 | % | ||||||||
Operating profit margins, as reported |
1.2 | % | 4.2 | % |
(A) | Before general corporate expense, net; see Note J to the condensed consolidated financial statements. |
17
Three Months Ended | ||||||||
March 31, | ||||||||
2011 | 2010 | |||||||
Net sales, as reported |
$ | 1,772 | $ | 1,852 | ||||
Acquisitions (none) |
| | ||||||
Net sales, excluding acquisitions |
1,772 | 1,852 | ||||||
Currency translation |
| | ||||||
Net sales, excluding acquisitions and the effect
of currency translation |
$ | 1,772 | $ | 1,852 | ||||
18
19
20
21
22
Item 4. | CONTROLS AND PROCEDURES |
a. | Evaluation of Disclosure Controls and Procedures. |
The Company, with the participation of the Chief Executive Officer and Chief Financial Officer, conducted an evaluation of its disclosure controls and procedures as required by Exchange Act Rules 13a-15(b) and 15d-15(b) as of March 31, 2011. Based on this evaluation, the Companys management, including the Chief Executive Officer and Chief Financial Officer, concluded that the Companys disclosure controls and procedures were effective. |
b. | Changes in Internal Control over Financial Reporting. (Subject to SEC Review) |
During the first quarter of 2011, we continued a phased deployment of a new Enterprise Resource Planning (ERP) system at several branches of Masco Contractor Services, one of the Companys larger business units. As a result, financial and operating transactions in those branches now utilize the automated functionality relative to revenue recognition and inventory management. This new system represents a process improvement initiative and is not in response to any identified deficiency or weakness in the Companys internal control over financial reporting. The system implementation is designed, in part, to enhance the overall system of internal control over financial reporting through further automation of various business processes. |
There were no other changes in our internal control over financial reporting that occurred during the first quarter of 2011 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting. |
23
Total Number of | Maximum Number of | |||||||||||||||
Shares Purchased | Shares That May | |||||||||||||||
Total Number | Average Price | as Part of | Yet Be Purchased | |||||||||||||
of Shares | Paid Per | Publicly Announced | Under the Plans | |||||||||||||
Period | Purchased | Common Share | Plans or Programs(a) | or Programs | ||||||||||||
1/1/11
1/31/11 |
| $ | | 27 | ||||||||||||
2/1/11
2/28/11 |
| $ | | 27 | ||||||||||||
3/1/11
3/31/11 |
2 | $ 13.56 | 2 | 25 | ||||||||||||
Total for
the quarter |
2 | $ 13.56 | 2 | 25 |
(a) | In July 2007, our Board of Directors authorized the purchase of up to 50 million shares of our common stock in open-market transactions or otherwise. |
24
4
|
| Amendment No. 1 dated as of February 11, 2011 to Credit Agreement dated June 21, 2010 by and among Masco Corporation and Masco Europe S.à.r.l. as borrowers, the financial institutions party thereto, and JPMorgan Chase Bank, N.A. as administrative agent for the lenders | ||
12
|
| Computation of Ratio of Earnings to Combined Fixed Charges and Preferred Stock Dividends | ||
31a
|
| Certification by Chief Executive Officer Required by Rule 13a-14(a) or 15d-14(a) of the Securities Exchange Act of 1934 | ||
31b
|
| Certification by Chief Financial Officer Required by Rule 13a-14(a) or 15d-14(a) of the Securities Exchange Act of 1934 | ||
32
|
| Certification Required by Rule 13a-14(b) or 15d-14(b) of the Securities Exchange Act of 1934 and Section 1350 of Chapter 63 of Title 18 of the United States Code | ||
99
|
| List of subsidiaries as of March 31, 2011 | ||
101
|
| Interactive Data File |
25
MASCO CORPORATION | ||||||
By: Name: |
/s/ John G. Sznewajs
|
|||||
Title: | Vice President, Treasurer and | |||||
Chief Financial Officer | ||||||
April 28, 2011 |
26
Exhibit | ||
Exhibit 4
|
Amendment No. 1 dated as of February 11, 2011 to Credit Agreement dated June 21, 2010 by and among Masco Corporation and Masco Europe S.à.r.l. as borrowers, the financial institutions party thereto, and JPMorgan Chase Bank, N.A. as administrative agent for the lenders | |
Exhibit 12
|
Computation of Ratio of Earnings to Combined Fixed Charges and Preferred Stock Dividends | |
Exhibit 31a
|
Certification by Chief Executive Officer Required by Rule 13a-14(a) or 15d-14(a) of the Securities Exchange Act of 1934 | |
Exhibit 31b
|
Certification by Chief Financial Officer Required by Rule 13a-14(a) or 15d-14(a) of the Securities Exchange Act of 1934 | |
Exhibit 32
|
Certification Required by Rule 13a-14(b) or 15d-14(b) of the Securities Exchange Act of 1934 and Section 1350 of Chapter 63 of Title 18 of the United States Code | |
Exhibit 99
|
List of subsidiaries as of March 31, 2011 | |
Exhibit 101
|
Interactive Data File |
(u) | up to $186,000,000 in the aggregate of Specified Add-Backs attributable to the period from January 1, 2009 through and including March 31, 2010, | ||
plus | (v) | up to $21,700,000 in the aggregate of Specified Add-Backs attributable to the period from April 1, 2010 through and including September 30, 2010, | |
plus | (w) | up to $593,000,000 of non-cash charges constituting the after-tax amount of impairment of goodwill for the fiscal quarter ending December 31, 2010, | |
plus | (x) | up to $371,000,000 of Specified Income Tax Expense Add-Backs for the fiscal quarter ended December 31, 2010, and | |
plus | (y) | up to $350,000,000 in the aggregate of Specified Add-Backs and Specified Income Tax Expense Add-Backs from and after January 1, 2011, |
(z) | from and after January 1, 2011, the amount of any and all reversals of any valuation allowance adjustment added to Consolidated Adjusted Net Worth as Specified Income Tax Expense Add-Backs pursuant to clauses (x) or (y) above to the extent that such a reversal is applied to reduce the Companys income tax expense; provided that the aggregate amount of all such subtractions during the term of this Agreement shall not exceed the actual aggregate amount added to Consolidated Adjusted Net Worth on account of Specified Income Tax Expense Add-Backs pursuant to clauses (x) and (y) above. |
2
3
4
MASCO CORPORATION, as a Borrower |
||||
By | /s/ John G. Sznewajs | |||
Name: | John G. Sznewajs | |||
Title: | Vice President, Treasurer Chief Financial Officer | |||
MASCO EUROPE S.À.R.L.., as a Borrower |
||||
By | /s/ John G. Sznewajs | |||
Name: | John G. Sznewajs | |||
Title: | Manager | |||
By | /s/ Jerry W. Mollien | |||
Name: | Jerry W. Mollien | |||
Title: | Manager | |||
JPMORGAN CHASE BANK, N.A., individually as a Lender, as the Swingline Lender, as the Principal Issuing Bank and as Administrative Agent |
||||
By | /s/ Krys Szremski | |||
Name: | Krys Szremski | |||
Title: | Vice President | |||
Citibank, N.A., as a Lender |
||||
By | /s/ Mark Floyd | |||
Name: | Mark Floyd | |||
Title: | Vice President | |||
ROYAL BANK OF CANADA, as a Lender |
||||
By | /s/ Meredith Majesty | |||
Name: | Meredith Majesty | |||
Title: | Authorized Signatory | |||
Wells Fargo Bank, N.A., as a Lender |
||||
By | /s/ Joseph C. Giampetroni | |||
Name: | Joseph C. Giampetroni | |||
Title: | Managing Director | |||
DEUTSCHE BANK AG NEW YORK BRANCH, as a Lender |
||||
By | /s/ Frederick W. Laird | |||
Name: | Frederick W. Laird | |||
Title: | Managing Director | |||
By | /s/ Edward D. Herko | |||
Name: | Edward D. Herko | |||
Title: | Director | |||
Sumitomo Mitsui Banking Corporation, as a Lender |
||||
By | /s/ William M. Ginn | |||
Name: | William M. Ginn | |||
Title: | Executive Officer | |||
PNC BANK, NATIONAL ASSOCIATION, as a Lender |
||||
By | /s/ Richard C. Hampson | |||
Name: | Richard C. Hampson | |||
Title: | Senior Vice President | |||
Bank of America N.A., as a Lender |
||||
By | /s/ Michael J. Balok | |||
Name: | Michael J. Balok | |||
Title: | Managing Director | |||
COMERICA BANK, as a Lender |
||||
By | /s/ Jessica M. Migliore | |||
Name: | Jessica M. Migliore | |||
Title: | Vice President | |||
Commerzbank AG, New York and Grand Cayman Branches, as a Lender |
||||
By | /s/ Patrick Hartweger | |||
Name: | Patrick Hartweger | |||
Title: | Managing Director | |||
By | /s/ Peter Wesemeier | |||
Name: | Peter Wesemeier | |||
Title: | Vice President | |||
Fifth Third Bank, an Ohio banking corporation, as a Lender |
||||
By | /s/ Brian Jelinski | |||
Name: | Brian Jelinski | |||
Title: | Assistant Vice President | |||
U.S. Bank, NA, as a Lender |
||||
By | /s/ Jeffrey S. Johnson | |||
Name: | Jeffrey S. Johnson | |||
Title: | Vice President | |||
THE NORTHERN TRUST COMPANY, as a Lender |
||||
By | /s/ Anne Nickel | |||
Name: | Anne Nickel | |||
Title: | Officer | |||
Dexia Banque Internationale à Luxembourg, as a Lender |
||||
By | /s/ André Poorters | |||
Name: | André Poorters | |||
Title: | Managing Director | |||
By | /s/ Tom Lessel | |||
Name: | Tom Lessel | |||
Title: | Deputy Director | |||
NORDEA BANK FINLAN PLC, NEW YORK & CAYMAN ISLANDS BRANCHES, as a Lender |
||||
By | /s/ Henrik M. Steffensen | |||
Name: | Henrik M. Steffensen | |||
Title: | Executive Vice President | |||
By | /s/ Leena Parker | |||
Name: | Leena Parker | |||
Title: | First Vice President | |||
THE BANK OF NEW YORK MELLON, as a Lender |
||||
By | /s/ John T. Smathers | |||
Name: | John T. Smathers | |||
Title: | First Vice President | |||
The Bank of Tokyo-Mitsubishi UFJ, Ltd., as a Lender |
||||
By | /s/ Victor Pierzchalski | |||
Name: | Victor Pierzchalski | |||
Title: | Authorized Signatory | |||
HSBC Bank USA, NA, as a Lender |
||||
By | /s/ Gregory R. Duval | |||
Name: | Gregory R. Duval | |||
Title: | Vice President | |||
(Dollars in Millions) | ||||||||||||||||||||||||
Three | ||||||||||||||||||||||||
Months | ||||||||||||||||||||||||
Ended | ||||||||||||||||||||||||
Mar. 31, | Year Ended December 31, | |||||||||||||||||||||||
2011 | 2010 | 2009 | 2008 | 2007 | 2006 | |||||||||||||||||||
Earnings Before Income Taxes,
Preferred Stock Dividends
and Fixed Charges: |
||||||||||||||||||||||||
(Loss) income from continuing
operations before income taxes |
$ | (21 | ) | $ | (777 | ) | $ | (151 | ) | $ | (193 | ) | $ | 876 | $ | 891 | ||||||||
Deduct equity in undistributed loss
(earnings) of fifty-percent-or-
less-owned companies |
| | | (1 | ) | (2 | ) | (1 | ) | |||||||||||||||
Add interest on indebtedness, net |
64 | 249 | 224 | 228 | 258 | 241 | ||||||||||||||||||
Add amortization of debt expense |
2 | 7 | 5 | 4 | 5 | 4 | ||||||||||||||||||
Add estimated interest factor for
rentals |
8 | 36 | 44 | 51 | 55 | 52 | ||||||||||||||||||
Earnings before income taxes,
noncontrolling interest, net,
fixed charges and preferred
stock dividends |
$ | 53 | $ | (485 | ) | $ | 122 | $ | 89 | $ | 1,192 | $ | 1,187 | |||||||||||
Fixed Charges: |
||||||||||||||||||||||||
Interest on indebtedness |
$ | 62 | $ | 246 | $ | 221 | $ | 228 | $ | 259 | $ | 241 | ||||||||||||
Amortization of debt expense |
2 | 7 | 5 | 4 | 5 | 4 | ||||||||||||||||||
Estimated interest factor for
rentals |
8 | 36 | 44 | 51 | 55 | 52 | ||||||||||||||||||
Total fixed charges |
$ | 72 | $ | 289 | $ | 270 | $ | 283 | $ | 319 | $ | 297 | ||||||||||||
Preferred stock dividends(a) |
$ | | $ | | $ | | $ | | $ | | $ | | ||||||||||||
Combined fixed charges and
preferred stock dividends |
$ | 72 | $ | 289 | $ | 270 | $ | 283 | $ | 319 | $ | 297 | ||||||||||||
Ratio of earnings to fixed charges |
.7 | (1.7 | ) | 0.5 | 0.3 | 3.7 | 4.0 | |||||||||||||||||
Ratio of earnings to combined fixed
charges and preferred stock
dividends |
.7 | (1.7 | ) | 0.5 | 0.3 | 3.7 | 4.0 | |||||||||||||||||
Ratio of earnings to combined fixed
charges and preferred stock dividends
excluding certain items (b) |
.7 | 0.9 | 1.5 | 2.2 | 4.2 | 5.4 | ||||||||||||||||||
(a) | Represents amount of income before provision for income taxes required to meet the preferred stock dividend requirements of the Company. | |
(b) | Excludes the 2010 non-cash, pre-tax impairment charge for financial investments of $34 million; the 2009 non-cash, pre-tax charge for goodwill impairment of $262 million; non-cash, pre-tax impairment charge for financial investments of $10 million and litigation expense of $7 million; 2008 non-cash, pre-tax impairment charge for goodwill and other intangible assets of $467 million, financial investments of $58 million and litigation expense of $9 million; 2007 non-cash, pre-tax impairment charges for goodwill and other intangible assets of $119 million and the non-cash, pre-tax charge for financial investments of $22 million; and the 2006 non-cash, pre-tax impairment charges for goodwill and financial investments of $317 million and $101 million, respectively, and the pre-tax income related to the Behr litigation settlement of $1 million. |
27
1. | I have reviewed this quarterly report on Form 10-Q of Masco Corporation (the Registrant); |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
4. | The registrants other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
a) | designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; | ||
b) | designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; | ||
c) | evaluated the effectiveness of the registrants disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures as of the end of the period covered by this report based on such evaluation; and | ||
d) | disclosed in this report any change in the registrants internal control over financial reporting that occurred during the registrants most recent fiscal quarter (the registrants fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrants internal control over financial reporting; and |
5. | The registrants other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrants auditors and the audit committee of the registrants board of directors (or persons performing the equivalent functions): |
a) | all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrants ability to record, process, summarize and report financial information; and | ||
b) | any fraud, whether or not material, that involves management or other employees who have a significant role in the registrants internal control over financial reporting. |
Date: April 28, 2011 | By: | /s/ Timothy Wadhams | ||
Timothy Wadhams | ||||
President and Chief Executive Officer |
1. | I have reviewed this quarterly report on Form 10-Q of Masco Corporation (the Registrant); |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
4. | The registrants other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
a) | designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; | ||
b) | designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; | ||
c) | evaluated the effectiveness of the registrants disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures as of the end of the period covered by this report based on such evaluation; and | ||
d) | disclosed in this report any change in the registrants internal control over financial reporting that occurred during the registrants most recent fiscal quarter (the registrants fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrants internal control over financial reporting; and |
5. | The registrants other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrants auditors and the audit committee of the registrants board of directors (or persons performing the equivalent functions): |
a) | all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrants ability to record, process, summarize and report financial information; and | ||
b) | any fraud, whether or not material, that involves management or other employees who have a significant role in the registrants internal control over financial reporting. |
Date: April 28, 2011 | By: | /s/ John G. Sznewajs | ||
John G. Sznewajs | ||||
Vice President, Treasurer and Chief Financial Officer |
1. | The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and | ||
2. | The information contained in the Report fairly presents, in all material respects, the consolidated financial condition and results of operations of Masco Corporation. |
Date: April 28, 2011
|
/s/ Timothy Wadhams | |||
Name: | Timothy Wadhams | |||
Title: | President and Chief Executive Officer | |||
Date: April 28, 2011
|
/s/ John G. Sznewajs | |||
Name: | John G. Sznewajs | |||
Title: | Vice President, Treasurer and Chief Financial Officer |
JURISDICTION OF | ||
NAME | FORMATION | |
Alsons Corporation |
Michigan | |
Arrow Fastener Co., LLC |
Delaware | |
Behr Asia S. á r.l. |
Luxembourg | |
Behr (Beijing) Paint Company Limited |
China | |
Behr Holdings Corporation |
Delaware | |
Behr Process Corporation |
California | |
Behr Paint Corp. |
California | |
BEHR PAINTS IT!, INC. |
California | |
Behr Process Canada Ltd. |
Canada | |
BPC Realty LLC |
Delaware | |
Masterchem Industries LLC |
Missouri | |
ColorAxis, Inc. |
California | |
Behr Process Paints (India) Private Limited |
India | |
Brass-Craft Manufacturing Company |
Michigan | |
Masco Canada Limited |
Canada | |
Tempered Products Inc. |
Taiwan | |
Brasstech, Inc. |
California | |
Brasstech de Mexico, S.A. DE C.V |
Mexico | |
Cobra Products, Inc. |
Delaware | |
Delta Faucet Company Brasil Metais Sanitários Ltda. |
Brazil | |
d-Scan, Inc. |
Delaware | |
EnergySense, Inc. |
Delaware | |
Epic Fine Arts Company |
Delaware | |
Landex, Inc. |
Michigan | |
DM Land, LLC |
Michigan | |
Landex of Wisconsin, Inc. |
Wisconsin | |
Liberty Hardware Mfg. Corp. |
Florida | |
Masco Asia (Shenzhen) Co, Ltd |
China | |
Masco Administrative Services, Inc. |
Delaware | |
Airex II, LLC |
Michigan | |
Masco Asia Pacific Pte Ltd |
Singapore | |
Masco Bath Corporation |
Tennessee | |
Tombigbee Transport Corporation |
Tennessee | |
Masco Building Products Corp. |
Delaware | |
Weiser Thailand1 |
Thailand | |
Masco Cabinetry LLC |
Delaware | |
Benchmark Kitchen & Bath Design Studios Inc. |
California | |
Masco Cabinetry Middlefield LLC |
Ohio | |
Masco Cabinetry Canada Ltd. |
Ontario |
1 | Masco Corporation effective ownership is 48.99% of which Masco Building Products Corp. owns 48.99% | |
* | Directly owned subsidiaries are located at the left margin, each subsidiary tier thereafter is indicated by single, double, triple, etc., indentation and are listed under the names of their respective parent entities. Certain of these entities may also use trade names or other assumed names in the conduct of their business. |
- 1 -
JURISDICTION OF | ||
NAME | FORMATION | |
Masco Cabinetry Transport Co. |
Delaware | |
Masco Capital Corporation |
Delaware | |
Masco Chile Limitada |
Chile | |
Masco Conference Training Center: Metamora, Inc. |
Michigan | |
Masco Corporation of Indiana |
Indiana | |
Delta Faucet (China) Co. Ltd. |
China | |
Delta Faucet Company of Tennessee |
Delaware | |
Masco Europe, Inc. |
Delaware | |
Masco Europe SCS |
Luxembourg | |
Masco Europe S. á r.l. |
Luxembourg | |
Masco Belgium BVBA |
Belgium | |
Masco Corporation Limited |
United Kingdom | |
Bristan Group Limited |
United Kingdom | |
Cambrian Windows Limited |
United Kingdom | |
Duraflex Limited |
United Kingdom | |
Liberty Hardware Mfg U.K. Limited |
United Kingdom | |
UK Windows Group Ltd. |
United Kingdom | |
Moore Group Limited |
United Kingdom | |
Moores Furniture Group Limited |
United Kingdom | |
Premier Trade Frames Ltd. |
United Kingdom | |
Watkins Distribution UK Limited |
United Kingdom | |
Masco Denmark ApS |
Denmark | |
Tvilum ApS |
Denmark | |
Tvilum-Scanbirk GmbH |
Germany | |
Masco Europe Financial SCS |
Luxembourg | |
Masco Europe Financial S. á r.l. |
Luxembourg | |
Masco Germany Holding GmbH |
Germany | |
Hüppe GmbH |
Germany | |
Hüppe Gesellschaft mbH |
Austria | |
Hüppe Belgium S.A. |
Belgium | |
Hüppe s.r.o. |
Czech Republic | |
Hüppe S. á r.l. |
France | |
Hüppe Kft. |
Hungary | |
Hüppe Duscha GmbH |
Germany | |
Hüppe B.V. |
Netherlands | |
Hüppe Spólka z.o.o. |
Poland | |
Hüppe S.L. |
Spain | |
Hüppe Insaat Sanayi ve Ticaret A.S. |
Turkey | |
Hüppe GmbH |
Switzerland | |
Hüppe UK Limited |
United Kingdom | |
Masco GmbH |
Germany | |
Masco Beteiligungsgesellschaft mbH |
Germany | |
Hansgrohe AG 2 |
Germany | |
Hansgrohe Deutschland Vertriebs GmbH |
Germany | |
Hansgrohe International GmbH |
Germany |
2 | Masco Corporation effective ownership is 68.35% of which Masco Beteiligungsgesellschaft mbH owns 68.35%. | |
* | Directly owned subsidiaries are located at the left margin, each subsidiary tier thereafter is indicated by single, double, triple, etc., indentation and are listed under the names of their respective parent entities. Certain of these entities may also use trade names or other assumed names in the conduct of their business. |
- 2 -
JURISDICTION OF | ||
NAME | FORMATION | |
Hansgrohe S.A. |
Argentina | |
Hansgrohe Pty Ltd |
Australia | |
Hansgrohe Handelsges.mbH |
Austria | |
Hansgrohe N.V. |
Belgium | |
Hansgrohe Brasil Metals Santitários Ltda. |
Brazil | |
Hansgrohe Sanitary Products (Shanghai)
Co. Ltd. |
China | |
Hansgrohe d.o.o. |
Croatia | |
Hansgrohe Middle East and Africa Ltd. |
Cyprus | |
Hansgrohe CS, s.r.o. |
Czech Republic | |
Hansgrohe A/S |
Denmark | |
Hansgrohe Wasselonne, S.A. |
France | |
Hansgrohe S. á r.l. |
France | |
Hansgrohe, Inc. |
Georgia | |
Hansgrohe Kft. |
Hungary | |
Hansgrohe India Private Ltd. |
India | |
Hansgrohe s.r.l. |
Italy | |
Hansgrohe Japan K.K |
Japan | |
Hansgrohe S. de R. L. de C. V. |
Mexico | |
Hansgrohe B.V. |
Netherlands | |
Cleopatra Holding B.V. |
Netherlands | |
Hansgrohe Sp. z.o.o. |
Poland | |
Hansgrohe SA (Pty) Ltd. |
Republic of South Africa | |
Hansgrohe ooo |
Russia | |
Hansgrohe d.o.o. |
Serbia | |
Hans Grohe Pte. Ltd. |
Singapore | |
Hansgrohe S.A.U. |
Spain | |
Hansgrohe A.B. |
Sweden | |
Hansgrohe AG |
Switzerland | |
Hans Grohe Ltd. |
United Kingdom | |
Pontos GmbH |
Germany | |
Masco Ireland Ltd. |
Ireland | |
Watkins Europe BVBA |
Belgium | |
Peerless Sales Corporation |
Delaware | |
Masco Europe SCS |
Luxembourg | |
Masco Home Products S. á r.l. |
Luxembourg | |
Masco Home Products Private Limited |
India | |
Masco Home Services, Inc. |
Delaware | |
Masco Product Design, Inc. |
Delaware | |
Masco Retail Sales Support, Inc. |
Delaware | |
Liberty Hardware Retail & Design Services LLC |
Delaware | |
Masco HD Support Services, LLC |
Delaware | |
Masco WM Support Services, LLC |
Delaware | |
Masco Services Group Corp. |
Delaware | |
Masco Contractor Services, LLC |
Delaware | |
American National Services, Inc. |
California | |
Coast Insulation Contractors, Inc. |
California | |
InsulPro Projects, Inc. |
Washington |
* | Directly owned subsidiaries are located at the left margin, each subsidiary tier thereafter is indicated by single, double, triple, etc., indentation and are listed under the names of their respective parent entities. Certain of these entities may also use trade names or other assumed names in the conduct of their business. |
- 3 -
JURISDICTION OF | ||
NAME | FORMATION | |
Sacramento Insulation Contractors |
California | |
Superior Contracting Corporation |
Delaware | |
Builder Services Group, Inc. |
Florida | |
Cabinet Supply, Inc. |
Delaware | |
InsulPro Industries Inc. |
Canada | |
Western Insulation Holdings, LLC |
California | |
Western Insulation, L.P. |
California | |
Williams Consolidated Delaware LLC |
Delaware | |
Williams Consolidated I, Ltd. |
Texas | |
Masco Contractor Services of California, Inc. |
California | |
Masco Framing Corp. |
Delaware | |
Door Sales & Installations, LLC |
Arizona | |
Erickson Acquisition 3, LLC |
Delaware | |
Erickson Building Components, a California Limited
Partnership |
California | |
Erickson Construction, LP |
California | |
Erickson Roseville, LLC |
California | |
Erickson Building Components, LLC |
Arizona | |
Erickson Construction, LLC |
Nevada | |
Erickson Construction, LLC |
Arizona | |
Erickson Chandler, LLC |
Arizona | |
Precision Framing Systems, Inc. |
Delaware | |
Service Partners, LLC |
Virginia | |
Blow in Blanket, LLC |
Virginia | |
Cell-Pak, LLC |
Alabama | |
Denver Southwest, LLC |
North Carolina | |
Houston Enterprises, LLC |
Virginia | |
Industrial Products Co., LLC |
Virginia | |
Insul-Mart, LLC |
Virginia | |
Insulation Sales of Michigan, LLC |
Virginia | |
Johnson Products, LLC |
Virginia | |
Lilienthal Insulation Company, LLC |
Virginia | |
Moore Products, LLC |
Virginia | |
Renfrow Insulation, LLC |
Virginia | |
Renfrow Supply, LLC |
Virginia | |
Service Partners Gutter Supply, LLC |
Virginia | |
Service Partners Northwest, LLC |
Virginia | |
Thermoguard Insulation Company, LLC |
Virginia | |
Service Partners Supply, LLC |
California | |
Service Partners of Florida, LLC |
Virginia | |
Service Partners of Georgia, LLC |
Virginia | |
Service Partners of the Carolinas, LLC |
Virginia | |
Vest Insulation, LLC |
Virginia | |
Masco Services, Inc. |
Delaware | |
Masco Support Services, Inc. |
Delaware | |
Mascomex S.A. de C.V. |
Mexico | |
Masterchem Brands, Inc. |
Missouri |
* | Directly owned subsidiaries are located at the left margin, each subsidiary tier thereafter is indicated by single, double, triple, etc., indentation and are listed under the names of their respective parent entities. Certain of these entities may also use trade names or other assumed names in the conduct of their business. |
- 4 -
JURISDICTION OF | ||
NAME | FORMATION | |
MC Air, LLC |
Michigan | |
Milgard Manufacturing Incorporated |
Washington | |
Mirolin Industries Corp. |
Ontario | |
Morgantown Plastics Company |
Delaware | |
My Service Center, Inc. |
Delaware | |
NCFII Holdings Inc. |
Delaware | |
North Carolina STM, Inc. |
Delaware | |
RDJ Limited |
Bahamas | |
Arrow Fastener (U.K.) Limited |
United Kingdom | |
Jardel Distributors, Inc. |
Canada | |
Retro Energy Solutions, Inc. |
Delaware | |
Vapor Tech. (China) Co. Ltd. 3 |
Brit. Virgin Islands | |
Vapor Tech (China) WOFE |
China | |
Vapor Technologies, Inc. |
Delaware | |
Watkins Manufacturing Corporation |
California | |
Hot Spring Spas New Zealand Limited4 |
New Zealand | |
Tapicerias Pacifico, SA de CV |
Mexico |
3 | Masco Corporation ownership is 66% and Jing Mei Industrial Holdings Limited ownership is 34%. | |
4 | Masco Corporation effective ownership is 51.00% of which Watkins Manufacturing Corporation owns 50.00%. | |
* | Directly owned subsidiaries are located at the left margin, each subsidiary tier thereafter is indicated by single, double, triple, etc., indentation and are listed under the names of their respective parent entities. Certain of these entities may also use trade names or other assumed names in the conduct of their business. |
- 5 -
!<2GP1AN;@WBV2"HUH,NR0F-QLUPXIC6*-F-'-GF#9$%&2:
M-D048%*&]]5IEH1#V_2_BE%[VDK RF1<;VJ<
M'"]1>]*IZ6.CE;.<9QP,Q3*8LTA/(2O"2WPJ'>EM@1DJ/MDD$`>^V3L$N]!L
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MJB[0'JJ'ARZ8MS!DVC[=B_L6;Y4YK3"6["G)!:F^
MQC+?;LF\D^.RA$9&(Z.1>;FNRN^"T;S*:SW-D&X R_;=B`)TFYR15!NB*`&'`\N&<=$^Y&5EPPY)QB])0Y1LJ-T@.YJNZ
MHH+,.\\ZD+!#\AAY/G54%4:.`"IWQOO)L5.5(6E80.,,-\!YE+>3]*:9?1=)
MHVRQ1+ZU2^GOXWYR*]8M+()LJ.)%/P0<`Q7`YM_.*.-TE]2^*+$'FQ>N!&BY
M05[)P:SRP12W-?$ TG/NBT$&*-:-ZDMYN
M36(D<15IJKHPQ<'FQ,:QYO]T;5X&,6\3M.BB6/NM)??9K@JN4D21JE&Z3,*2
M,?SK7H^9P"."P.*,
M0*]./XRU3S6]!("J=CVF:1RPCO"4E?T(-!#3/`\#:@Z@E06Z-``K:N`^@*;F
M`UL$S!#P-E@CPG800<\'V(9&V`=:]85%3IV1:X_@X1!4,?5``5C$!OA\I@Q`
M-?O)R@$M7)^I4>SP[L'@0-PY8`O(!+(J5[\<"L!B?CBF/L'=$;H>]*8;V:!&
M"5N67)/K5`PJNL]'X#T08"D\YT,%LV,)U9Q0BH`$1;R'<$`#3K`)E9(%AU,3
M!A;TH4!6-T0#/&(M$(5^3$#'23-`L.
^S.L1F
MG2"(B9!!8J;-*7["NP_#'^=_^\DH8G:LARWQP7:ZW*>)[D5?^FP1M]J3>>.#
M%Z?I3VXPLK`!?ZG[GQUVE*RA4R;/*3V(>BEZV)F3USSPT3-3`E]:Q*X^BF,Q
M>2/'N(
,N_8*<-;2&O+]E6-%GX&?+7BY&;
7TA2[^/[GA_3W88\7W\W9!,G#<(5[,K.&(?1I#+7/
M[UT@ZCQK:(%@`H+\2CPS\EPZ/K(%PO=`V0MGCU^`.V?P%9L!.?BSL><6CUU1
M_,P.5X[[.'^]>HB^7?)T1FBM?^"I[(V31[@O`AU/+P0>)N*HC"F^P!IR#
M.3\
I6BJ^2^R:B?>K^DZ/@@:TSK
MS:/N5`$Z&H,L!^X.;6VYS.[.=C*64VBP^6+0VDSURT#,;>?S?#P*9B98(;6D
MD55-[FV0*[<$Z1HQ5'^2$*B`;S0TK^ID@:(;$,M$;F[Q\D!*B#[G8X&&9<0C
MLWXEGG'ELIG+YN.\IS@KS(=K@E*,TF]%ZF-62KHD4Z5=_O0UYH`2<(S66$39L1Y>_KB$J=0!D%K
MT<\9RZI]IQUZ.[J"J[SE?R9XO_/?X$@PBJ'$X3#LT/X19(S[FI5#G!.?B_/C
M98P*K1X#._2:QX(3X35'INB*H%R[6&&`2LFK,M!X7DRP\1KA``BXX(#+6+>U
M1S=65Q'FDTHAX_DRW%5AJ@V_-@DF)G/
M#9*'L``T$GO_]LX36CQEE2I@Y&/ML[4$R0##\^;N)!,,T]
2KL='O_B('&E%Z]8AYY749Q)\U:9,KYB@FR?SKW^#=&(
MOFG+YU\SO+Y9M1N';?^I'\U3VVO,H"(!F1+.`@)0\7%,",+.RQVQ<6@[?%.-
M_<0=P?UOG&R&I.)KO8RITG_WG_[1/+A[#9HSQ4_>ULV_35V]MS=K\!8=0R2G
MQOQ\-`9DY:ZT[`JY^>C*-L&NT!/[B^C60$VZ8>5:/X]2!2F324W3057V+8L3
MX"'(!?>B![@$==BB1L/-\P6OD`AP4Q7*FPZ&?AUVZ460+B2\K"]>VQY$WF-[
MY46VSZ:J]^73RC<(YJPAA!2>,R>>P%?R:0.9(_7_R>&7!J[A%QA&Q,AS:&`K
MKQ-,VZT36.\*_+O?HZY>[B7=GM:[VZNW"I3