EX-99.1 2 a2q20148-kexhibit991.htm EARNINGS RELEASE 2Q2014 8-K Exhibit 99.1

Exhibit 99.1

NEWS RELEASE          ______________________________________________________________________________________________________                                
For Release:        Immediately            
Contact:         Frank H. Boykin, Chief Financial Officer (706) 624-2695
    
    
MOHAWK INDUSTRIES, INC. ANNOUNCES SECOND QUARTER EARNINGS

Record Adjusted EPS; 20% Increase Over PY
Adjusted Operating Income Up 160 bps

Calhoun, Georgia, July 31, 2014 - Mohawk Industries, Inc. (NYSE:MHK) today announced 2014 second quarter net earnings of $153 million and diluted earnings per share (EPS) of $2.08. Excluding unusual charges, net earnings were $162 million and EPS was $2.21, a 20% increase over last year’s second quarter adjusted EPS and the highest quarterly adjusted EPS in the company’s history. Net sales for the second quarter of 2014 were $2.05 billion, an increase of approximately 4% versus the prior year’s second quarter or 3% on a constant exchange basis. For the second quarter of 2013, net sales were $1.98 billion, net earnings were $85 million and EPS was $1.16; excluding unusual charges, net earnings were $134 million and EPS was $1.84.

For the six months ending June 28, 2014, net sales were $3.9 billion, an increase of 12% versus the prior year. Net earnings and EPS for the six-month period were $234 million and $3.19, respectively. Net earnings excluding unusual charges were $252 million and adjusted EPS was $3.44, an increase of 26% over the six-month adjusted EPS results in 2013. For the six months ending June 29, 2013, net sales were $3.5 billion, net earnings were $135 million and EPS was $1.89. Excluding unusual charges, net earnings and EPS were $195 million and $2.73, respectively.

Commenting on Mohawk Industries’ second quarter performance, Jeffrey S. Lorberbaum, Chairman and CEO, stated, “Our adjusted operating income increased 160 basis points as productivity initiatives, cost reductions, price increases and manufacturing consolidation drove higher earnings across the business. Top line growth was less than we anticipated due to slower improvement in U.S. housing and remodeling; however, profits were in line with expectations as a result of successful product introductions, productivity improvements and better cost controls. We reduced SG&A compared to last year across the enterprise, even as we reinvested into the business to promote new product collections and enhance our sales strategies. We are continuing to invest in our acquisitions to improve profitability, increase mix and streamline the business; and we anticipate that these actions will result in even higher earnings as the European and Russian economies improve.”

Carpet segment net sales for the quarter were $780 million, up 1% over last year. Adjusted operating income for the segment rose 15% as a result of increased productivity, improved quality and cost reductions in operations and administration. Mohawk’s patented Continuum technology is stimulating growth in our new polyester collections, and our state-of-the-art yarn project to support it is 75% complete. We are also expanding the distribution of our premium Karastan carpets by providing a broader offering and increasing the number of retailers selling our high-end brand. Commercial orders are growing now that we have substantially completed the product transition to our own fibers, and we have

1


reorganized our commercial sales organization into smaller regions segmented by customer type with a complete portfolio for each channel. The carpet price increase announced in April was fully implemented at the end of the quarter to cover raw material inflation.

Ceramic segment net sales were $797 million, up 5% over last year as reported and with a constant exchange rate. The segment’s adjusted operating income rose 21% due to productivity, volume, pricing and mix. In the U.S., the business benefited from innovative new collections that are leading the market shift to larger sizes, planks and rectangles. The new ceramic production line in Dallas has begun operation, and the additional capacity will satisfy the increasing demand for ceramic wood planks and larger sizes. Sales in Mexico are growing significantly with expanded distribution of new products from our Salamanca plant that provide market-leading style and value with superior availability. In Russia, sales and profitability increased on a local basis, but the decline of the ruble reduced our sales and income when translated to U.S. dollars. In the region, specialized products tailored for the new construction and DIY channels drove growth, offsetting slower retail sales. In Europe, sales and margins continue to progress due to increased sales outside of Southern Europe, as well as growth in Spain and improved mix from larger sizes with unique styling.

Laminate and Wood segment sales were $501 million, up 6% over last year, or 3% on a constant exchange rate. Adjusted operating income for the segment increased 21% from acquisition synergies, productivity improvements and cost reductions. In the U.S., greater participation in new construction increased sales of wood flooring. The second wood flooring price increase this year was implemented in July to cover higher wood and transportation costs. In Europe, stronger sales in the Nordic countries and the U.K. outpaced the softer Western European markets, with growth in the wood and luxury vinyl tile categories offsetting slower laminate sales. At the recently acquired plant in the Czech Republic, new equipment has been installed to produce higher value wood flooring under the Pergo and Quick-Step brands for the European and Russian markets. The segment’s insulation business continued to expand, supported by additional production in our new French facility. The integration of the Unilin and Spano businesses progressed with a single sales force providing a comprehensive product offering for all customers.

During the period, we once again demonstrated our ability to deliver earnings growth through sales improvement, productivity initiatives and leveraging acquisitions. In each of our segments, we are optimizing the efficiency of our operations, the advantages of our leading market positions, the breadth of our distribution and the strength of our brands to grow our business. We anticipate that our sales will strengthen as we move through the second half of the year supported by continued U.S. job creation and improved economic growth. In the third quarter, we anticipate further improvement in the U.S. market with limited growth in Europe and Russia. With these factors, our guidance for third quarter earnings is $2.38 to $2.47 per share and, for the full year, $8.09 to $8.25 per share, excluding any restructuring charges. We remain committed to enhancing Mohawk’s results, and we are optimistic about the improvement of the floor covering industry and our participation in it.

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

2


Durkan, Karastan, Lees, Marazzi, Kerama Marazzi, Mohawk, Pergo, Unilin and Quick-Step. During the past decade, Mohawk has transformed its business from an American carpet manufacturer into the world’s largest flooring company with operations in Australia, Brazil, Canada, China, Europe, India, Malaysia, Mexico, Russia and the United States.

Certain of the statements in the immediately preceding paragraphs, particularly anticipating future performance, business prospects, growth and operating strategies and similar matters and those that include the words “could,” “should,” “believes,” “anticipates,” “expects,” and “estimates,” or similar expressions constitute “forward-looking statements.” For those statements, Mohawk claims the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. There can be no assurance that the forward-looking statements will be accurate because they are based on many assumptions, which involve risks and uncertainties. The following important factors could cause future results to differ: changes in economic or industry conditions; competition; inflation in raw material prices and other input costs; energy costs and supply; timing and level of capital expenditures; timing and implementation of price increases for the Company’s products; impairment charges; integration of acquisitions; international operations; introduction of new products; rationalization of operations; tax, product and other claims; litigation; and other risks identified in Mohawk’s SEC reports and public announcements.


Conference call Friday, August 1, 2014 at 11:00 AM Eastern Time
The telephone number is 1-800-603-9255 for US/Canada and 1-706-634-2294 for International/Local.
Conference ID # 65483474. A replay will be available until Friday August 15, 2014 by dialing 855-859-2056
for US/local calls and 404-537-3406 for International/Local calls and entering Conference ID # 65483474.

    

3


MOHAWK INDUSTRIES, INC. AND SUBSIDIARIES
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consolidated Statement of Operations
 
Three Months Ended
 
Six Months Ended
(Amounts in thousands, except per share data)
 
June 28, 2014
 
June 29, 2013
 
June 28, 2014
 
June 29, 2013
 
 
 
 
 
 
 
 
 
Net sales
 
$
2,048,247


1,976,299


$
3,861,342


3,463,114

Cost of sales
 
1,473,435

 
1,462,243

 
2,805,175

 
2,571,992

    Gross profit
 
574,812

 
514,056

 
1,056,167

 
891,122

Selling, general and administrative expenses
 
352,564

 
380,858

 
703,184

 
671,082

Operating income
 
222,248

 
133,198

 
352,983

 
220,040

Interest expense
 
20,702

 
25,312

 
42,798

 
44,468

Other (income) expense, net
 
(1,555
)
 
(1,097
)
 
3,335

 
5,290

    Earnings from continuing operations before income taxes
 
203,101

 
108,983

 
306,850

 
170,282

Income tax expense
 
50,240

 
23,240

 
72,936

 
33,972

    Earnings from continuing operations
 
152,861

 
85,743

 
233,914

 
136,310

Loss from discontinued operations, net of income tax benefit of $485
 

 
(1,361
)
 

 
(1,361
)
    Net earnings including noncontrolling interest
 
152,861

 
84,382

 
233,914

 
134,949

Net earnings (loss) attributable to noncontrolling interest
 
111

 
(190
)
 
83

 
(118
)
    Net earnings attributable to Mohawk Industries, Inc.
 
$
152,750

 
84,572

 
$
233,831

 
135,067

 
 
 
 
 
 
 
 
 
Basic earnings per share attributable to Mohawk Industries, Inc.
 
 
 
 
 
 
 
 
Income from continuing operations
 
$
2.10

 
1.19

 
$
3.21

 
1.92

Loss from discontinued operations, net of income taxes
 

 
(0.02
)
 

 
(0.02
)
Basic earnings per share attributable to Mohawk Industries, Inc.
 
$
2.10

 
1.17

 
$
3.21

 
1.90

Weighted-average common shares outstanding - basic
 
72,832

 
72,406

 
72,788

 
70,907

 
 
 
 
 
 
 
 
 
Diluted earnings per share attributable to Mohawk Industries, Inc.
 
 
 
 
 
 
 
 
Income from continuing operations
 
$
2.08

 
1.18

 
$
3.19

 
1.91

Loss from discontinued operations, net of income taxes
 

 
(0.02
)
 

 
(0.02
)
Diluted earnings per share attributable to Mohawk Industries, Inc.
 
$
2.08

 
1.16

 
$
3.19

 
1.89

Weighted-average common shares outstanding - diluted
 
73,297

 
72,867

 
$
73,302

 
71,405

 
 
 
 
 
 
 
 
 
Other Financial Information
 
 
 
 
 
 
 
 
(Amounts in thousands)
 
 
 
 
 
 
 
 
Depreciation and amortization
 
$
83,754

 
80,643

 
$
164,738

 
140,992

Capital expenditures
 
$
127,616

 
82,815

 
$
249,697

 
146,097

 
 
 
 
 
 
 
 
 
Consolidated Balance Sheet Data
 
 
 
 
 
 
 
 
(Amounts in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
June 28, 2014
 
June 29, 2013
ASSETS
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
    Cash and cash equivalents
 
 
 
 
 
$
70,044

 
168,745

    Receivables, net
 
 
 
 
 
1,261,808

 
1,145,550

    Inventories
 
 
 
 
 
1,644,768

 
1,591,552


4


    Prepaid expenses and other current assets
 
 
 
 
 
267,210

 
229,859

    Deferred income taxes
 
 
 
 
 
135,259

 
134,489

        Total current assets
 
 
 
 
 
3,379,089

 
3,270,195

Property, plant and equipment, net
 
 
 
 
 
2,830,202

 
2,594,256

Goodwill
 
 
 
 
 
1,730,713

 
1,690,622

Intangible assets, net
 
 
 
 
 
792,260

 
800,529

Deferred income taxes and other non-current assets
 
 
 
 
 
149,417

 
153,362

Total assets
 
 
 
 
 
$
8,881,681

 
8,508,964

LIABILITIES AND STOCKHOLDERS' EQUITY
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
Current portion of long-term debt and commercial paper
 
 
 
 
 
$
619,229

 
83,171

Accounts payable and accrued expenses
 
 
 
 
 
1,253,291

 
1,261,791

        Total current liabilities
 
 
 
 
 
1,872,520

 
1,344,962

Long-term debt, less current portion
 
 
 
 
 
1,807,609

 
2,450,584

Deferred income taxes and other long-term liabilities
 
 
 
 
 
528,252

 
609,125

        Total liabilities
 
 
 
 
 
4,208,381

 
4,404,671

Total stockholders' equity
 
 
 
 
 
4,673,300

 
4,104,293

Total liabilities and stockholders' equity
 
 
 
 
 
$
8,881,681

 
8,508,964

 
 
 
 
 
 
 
 
 
Segment Information
 
Three Months Ended
 
As of and for the Six Months Ended
(Amounts in thousands)
 
June 28, 2014
 
June 29, 2013
 
June 28, 2014
 
June 29, 2013
 
 
 
 
 
 
 
 
 
Net sales:
 
 
 
 
 
 
 
 
    Carpet
 
$
780,308

 
770,868

 
$
1,455,234

 
1,466,202

    Ceramic
 
796,724


760,168


1,491,818


1,172,049

    Laminate and Wood
 
501,257


470,980


969,265


875,455

    Intersegment sales
 
(30,042
)
 
(25,717
)
 
(54,975
)
 
(50,592
)
        Consolidated net sales
 
$
2,048,247

 
1,976,299

 
$
3,861,342

 
3,463,114

 
 
 
 
 
 
 
 
 
Operating income (loss):
 
 
 
 
 
 
 
 
    Carpet
 
$
62,826

 
54,862

 
$
97,097

 
80,100

    Ceramic
 
106,407

 
46,304

 
167,066

 
76,280

    Laminate and Wood
 
60,843

 
41,362

 
104,962

 
80,055

    Corporate and eliminations
 
(7,828
)
 
(9,330
)
 
(16,142
)
 
(16,395
)
        Consolidated operating income
 
$
222,248

 
133,198

 
$
352,983

 
220,040

 
 
 
 
 
 
 
 
 
Assets:
 
 
 
 
 
 
 
 
    Carpet
 
 
 
 
 
$
1,960,106

 
1,803,212

    Ceramic
 
 
 
 
 
3,900,387

 
3,832,888

    Laminate and Wood
 
 
 
 
 
2,818,129

 
2,691,553

    Corporate and eliminations
 
 
 
 
 
203,059

 
181,311

        Consolidated assets
 
 
 
 
 
$
8,881,681

 
8,508,964

 
 
 
 
 
 
 
 
 



5


Reconciliation of Net Earnings Attributable to Mohawk Industries, Inc. to Adjusted Net Earnings Attributable to Mohawk Industries, Inc. and Adjusted Diluted Earnings Per Share Attributable to Mohawk Industries, Inc.
 
(Amounts in thousands, except per share data)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
Six Months Ended
 
 
 
 
 
 
June 28,
2014
 
June 29,
2013
 
June 28,
2014
 
June 29,
2013
 
Net earnings attributable to Mohawk Industries, Inc.
 
$
152,750

 
84,572

 
233,831

 
135,067

 
Adjusting items:
 
 
 
 
 
 
 
 
 
Restructuring, acquisition and integration-related costs
 
11,169

 
41,321

 
22,894

 
51,177

 
Acquisition purchase accounting (inventory step-up)
 

 
18,744

 

 
18,744

 
Discontinued operations
 

 
1,845

 

 
1,845

 
Interest on 3.85% senior notes
 

 

 

 
3,559

 
Income taxes
 
(2,229
)
 
(12,668
)
 
(4,620
)
 
(15,448
)
 
   Adjusted net earnings attributable to Mohawk Industries, Inc.
 
$
161,690

 
133,814

 
252,105

 
194,944

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Adjusted diluted earnings per share attributable to Mohawk Industries, Inc.
 
$
2.21

 
1.84

 
3.44

 
2.73

 
Weighted-average common shares outstanding - diluted
 
73,297

 
72,867

 
73,302

 
71,405

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of Total Debt to Net Debt
 
 
 
 
 
 
 
 
 
(Amounts in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
June 28, 2014
 
 
 
 
 
 
 
 
 
Current portion of long-term debt and commercial paper
 
$
619,229

 
 
 
 
 
 
 
 
 
Long-term debt, less current portion
 
1,807,609

 
 
 
 
 
 
 
 
 
Less: Cash and cash equivalents
 
70,044

 
 
 
 
 
 
 
 
 
    Net Debt
 
$
2,356,794

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of Operating Income to Adjusted EBITDA
 
(Amounts in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
Trailing Twelve Months Ended
 
 
 
 
September 28,
2013
 
December 31,
2013
 
March 29,
2014
 
June 28,
2014
 
June 28,
2014
 
Operating income
 
$
175,903

 
150,988

 
130,735

 
222,248

 
679,874

 
Other (expense) income
 
(1,168
)
 
(2,656
)
 
(4,890
)
 
1,555

 
(7,159
)
 
Net (earnings) loss attributable to noncontrolling interest
 
(491
)
 
(132
)
 
28

 
(111
)
 
(706
)
 
Depreciation and amortization
 
81,550

 
86,329

 
80,984

 
83,754

 
332,617

 
    EBITDA
 
255,794

 
234,529

 
206,857

 
307,446

 
1,004,626

 
Restructuring, acquisition and integration-related costs
 
24,431

 
37,812

 
11,725

 
11,169

 
85,137

 
Acquisition purchase accounting (inventory step-up)
 
12,297

 

 

 

 
12,297

 
    Adjusted EBITDA
 
$
292,522

 
272,341

 
218,582

 
318,615

 
1,102,060

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net Debt to Adjusted EBITDA
 
 
 
 
 
 
 
 
 
2.1

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of Net Sales to Net Sales on a Constant Exchange Rate
 
 
 
(Amounts in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 
 
 
 
 
 
 
June 28,
2014
 
June 29,
2013
 
 
 
 
 
 
 
Net sales
 
$
2,048,247

 
1,976,299

 
 
 
 
 
 
 
Adjustment to net sales on a constant exchange rate
 
(14,171
)
 

 
 
 
 
 
 
 
    Net sales on a constant exchange rate
 
$
2,034,076

 
1,976,299

 
 
 
 
 
 
 

6


 
 
 
 
 
 
Reconciliation of Segment Net Sales to Segment Net Sales on a Constant Exchange Rate
 
 
 
 
 
(Amounts in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 
 
 
 
 
 
Ceramic
 
June 28,
2014
 
June 29,
2013
 
 
 
 
 
 
 
Net sales
 
$
796,724

 
760,168

 
 
 
 
 
 
 
Adjustment to segment net sales on a constant exchange rate
 
2,144

 

 
 
 
 
 
 
 
    Segment net sales on a constant exchange rate
 
$
798,868

 
760,168

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of Segment Net Sales to Segment Net Sales on a Constant Exchange Rate
 
 
 
 
 
 
 
(Amounts in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 
 
 
 
Laminate and Wood
 
June 28,
2014
 
June 29,
2013
 
 
 
 
 
 
 
Segment net sales
 
$
501,257

 
470,980

 
 
 
 
 
 
 
Adjustment to segment net sales on a constant exchange rate
 
(16,315
)
 

 
 
 
 
 
 
 
    Segment net sales on a constant exchange rate
 
$
484,942

 
470,980

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of Gross Profit to Adjusted Gross Profit
 
 
 
 
 
 
 
(Amounts in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 
 
 
 
 
 
 
 
 
June 28,
2014
 
June 29,
2013
 
 
 
 
 
 
 
Gross profit
 
$
574,812

 
514,056

 
 
 
 
 
 
 
Adjustments to gross profit:
 
 
 
 
 
 
 
 
 
 
 
Restructuring and integration-related costs
 
6,755

 
14,334

 
 
 
 
 
 
 
Acquisition purchase accounting (inventory step-up)
 

 
18,744

 
 
 
 
 
 
 
    Adjusted gross profit
 
$
581,567

 
547,134

 
 
 
 
 
 
 
Adjusted gross profit as a percent of net sales
 
28.4
%
 
27.7
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of Selling, General and Administrative Expenses to Adjusted Selling, General and Administrative Expenses
 
(Amounts in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 
 
 
 
 
 
 
 
 
June 28,
2014
 
June 29,
2013
 
 
 
 
 
 
 
Selling, general and administrative expenses
 
$
352,564

 
380,858

 
 
 
 
 
 
 
Adjustments to selling, general and administrative expenses:
 
 
 
 
 
 
 
 
 
 
 
Restructuring, acquisition and integration-related costs
 
(4,414
)
 
(26,987
)
 
 
 
 
 
 
 
    Adjusted selling, general and administrative expenses
 
$
348,150

 
353,871

 
 
 
 
 
 
 
Adjusted selling, general and administrative expenses as a percent of net sales
 
17.0
%
 
17.9
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

7


Reconciliation of Operating Income to Adjusted Operating Income
 
 
 
 
 
 
 
(Amounts in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
Six Months Ended
 
 
 
 
 
 
June 28,
2014
 
June 29,
2013
 
June 28,
2014
 
June 29,
2013
 
 
 
Operating income
 
$
222,248

 
133,198

 
352,983

 
220,040

 
 
 
Adjustments to operating income:
 
 
 
 
 
 
 
 
 
 
 
Restructuring, acquisition and integration-related costs
 
11,169

 
41,321

 
22,895

 
51,177

 
 
 
Acquisition purchase accounting (inventory step-up)
 

 
18,744

 

 
18,744

 
 
 
    Adjusted operating income
 
$
233,417

 
193,263

 
375,878

 
289,961

 
 
 
Adjusted operating margin as a percent of net sales
 
11.4
%
 
9.8
%
 
9.7
%
 
8.4
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of Segment Operating Income to Adjusted Segment Operating Income
 
 
 
 
 
(Amounts in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
Six Months Ended
 
 
 
Carpet
 
June 28,
2014
 
June 29,
2013
 
June 28,
2014
 
June 29,
2013
 
 
 
Operating income
 
$
62,826

 
54,862

 
97,097

 
80,100

 
 
 
Adjustment to segment operating income:
 
 
 
 
 
 
 
 
 
 
 
Restructuring, acquisition and integration-related costs
 

 

 

 
6,217

 
 
 
    Adjusted segment operating income
 
$
62,826

 
54,862

 
97,097

 
86,317

 
 
 
Adjusted operating margin as a percent of net sales
 
8.1
%
 
7.1
%
 
6.7
%
 
5.9
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of Segment Operating Income to Adjusted Segment Operating Income
 
 
 
 
 
(Amounts in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
Six Months Ended
 
 
 
Ceramic
 
June 28,
2014
 
June 29,
2013
 
June 28,
2014
 
June 29,
2013
 
 
 
Operating income
 
$
106,407

 
46,304

 
167,066

 
76,280

 
 
 
Adjustments to segment operating income:
 
 
 
 
 
 
 
 
 
 
 
Restructuring, acquisition and integration-related costs
 
196

 
23,361

 
2,177

 
23,823

 
 
 
Acquisition purchase accounting (inventory step-up)
 

 
18,744

 

 
18,744

 
 
 
    Adjusted segment operating income
 
$
106,603

 
88,409

 
169,243

 
118,847

 
 
 
Adjusted operating margin as a percent of net sales
 
13.4
%
 
11.6
%
 
11.3
%
 
10.1
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of Segment Operating Income to Adjusted Segment Operating Income
 
 
 
 
 
(Amounts in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
Six Months Ended
 
 
 
Laminate and Wood
 
June 28,
2014
 
June 29,
2013
 
June 28,
2014
 
June 29,
2013
 
 
 
Operating income
 
$
60,843

 
41,362

 
104,962

 
80,055

 
 
 
Adjustment to segment operating income:
 
 
 
 
 
 
 
 
 
 
 
Restructuring, acquisition and integration-related costs
 
10,773

 
17,960

 
20,348

 
21,137

 
 
 
    Adjusted segment operating income
 
$
71,616

 
59,322

 
125,310

 
101,192

 
 
 
Adjusted operating margin as a percent of net sales
 
14.3
%
 
12.6
%
 
12.9
%
 
11.6
%
 
 
 
 
 
 
 

8


Reconciliation of Earnings from Continuing Operations Before Income Taxes to Adjusted Earnings from Continuing Operations Before Income Taxes
 
(Amounts in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 
 
 
 
 
 
 
 
 
June 28,
2014
 
June 29,
2013
 
 
 
 
 
 
 
Earnings from continuing operations before income taxes
 
$
203,101

 
108,983

 
 
 
 
 
 
 
Adjustments to earnings from continuing operations before income taxes:
 
 
 
 
 
 
 
 
 
 
 
Restructuring, acquisition and integration-related costs
 
11,169

 
41,321

 
 
 
 
 
 
 
Acquisition purchase accounting (inventory step-up)
 

 
18,744

 
 
 
 
 
 
 
    Adjusted earnings from continuing operations before income taxes
 
$
214,270

 
169,048

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of Income Tax Expense to Adjusted Income Tax Expense
 
 
 
 
 
 
 
(Amounts in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 
 
 
 
 
 
 
 
 
June 28,
2014
 
June 29,
2013
 
 
 
 
 
 
 
Income tax expense
 
$
50,240

 
23,240

 
 
 
 
 
 
 
Income tax effect of adjusting items
 
2,229

 
12,183

 
 
 
 
 
 
 
    Adjusted income tax expense
 
$
52,469

 
35,423

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Adjusted income tax rate
 
24
%
 
21
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
The Company believes it is useful for itself and investors to review, as applicable, both GAAP and the above non-GAAP measures in order to assess the performance of the Company's business for the planning and forecasting in subsequent periods.  In particular, the Company believes excluding the impact of restructuring, acquisition and integration-related costs is useful because it allows investors to evaluate our performance for different periods on a more comparable basis.

 
 
 
 
 
 
 


9