Вы находитесь на странице: 1из 6

Q1 2012 Supplemental Information

April 25, 2012

Cautionary Statement
Cautionary Note about Forward-Looking Statements and Non-GAAP financial measures
Please note that in this presentation, we may discuss events or results that have not yet occurred or been realized, commonly referred to as forward-looking statements. The Private Securities Litigation Reform Act of 1995 provides a safe harbor for forward-looking statements made by or on behalf of the Company. Such discussion and statements will often contain words as expect, anticipate, believe, intend, plan and estimate. Such forward-looking statements include statements regarding the Companys earnings per share and adjusted diluted earnings per share, expected or estimated revenue , segment earnings, cash flows from operations, and reorganization and other non-cash charges, the outlook for the Companys markets and the demand for its products, consistent profitable growth, free cash flow, future revenues and gross, operating and EBITDA margin improvement requirement and expansion, organic net sales growth, bank leverage ratio, the success of new product introductions, growth in costs and expenses, the impact of commodities, currencies and transportation costs and the Companys ability to manage its risk in these areas, repurchase of shares of common stock from time to time under the Companys stock repurchase program, our ability to raise new debt, and the impact of acquisitions, divestitures, restructurings, and other unusual items, including the Companys ability to integrate and obtain the anticipated results and synergies from its consummated acquisitions. These projections and statements are based on management's estimates and assumptions with respect to future events and financial performance, and are believed to be reasonable, though are inherently difficult to predict. Actual results could differ materially from those projected as a result of various factors. A discussion of factors that could cause results to vary is included in the Companys periodic and other reports filed with the Securities and Exchange Commission. The Company undertakes no obligation to make any revisions to the statements contained in our remarks or to update them to reflect events or circumstances occurring after the presentation. This presentation also contains non-GAAP financial measures. For purposes of Regulation G, a non-GAAP financial measure is a numerical measure of a company's historical or future financial performance, financial position or cash flows that excludes amounts, or is subject to adjustments that have the effect of excluding amounts, that are included in the most directly comparable measure calculated and presented in accordance with GAAP in the statements of operations, balance sheets, or statements of cash flows of the Company; or includes amounts, or is subject to adjustments that have the effect of including amounts, that are excluded from the most directly comparable measure so calculated and presented. Pursuant to the requirements of Regulation G, the Company has provided reconciliations of the non-GAAP financial measures to the most directly comparable GAAP financial measures. These non-GAAP measures are provided because management of the Company uses these financial measures in monitoring and evaluating the Companys ongoing financial results and trends. Management uses this non-GAAP information as an indicator of business performance, and evaluates overall management with respect to such indicators. Additionally, the Company uses non-GAAP financial measures because the Company's credit agreement provides for certain adjustments in calculations used for determining whether the Company is in compliance with certain credit agreement covenants, including, but not limited to, adjustments relating to non-cash purchase accounting adjustments, non-cash impairment charges of goodwill, intangibles and other assets, certain reorganization and acquisition-related integration costs, transaction and integration costs, noncash Venezuela hyperinflationary and devaluation charges, gains and losses as a result of currency fluctuations, gain on the sale of a domestic business, non-cash stock-based compensation costs, loss on early extinguishment of debt, and other items. These non-GAAP measures should be considered in addition to, not a substitute for, measures of financial performance prepared in accordance with GAAP.

Q1 2012 Financial Review


In Q1 2012 we achieved overall organic sales growth of close to 3%, expanded gross margins by over 50 bps and increased adjusted diluted EPS by 18%
ADJUSTED CONSOLIDATED STATEMENTS OF INCOME (NON-GAAP)*
(In millions, except earnings per share)

Three months ended March 31, 2012 Net sales Cost of sales Gross profit Selling, general and administrative expenses Operating earnings Interest expense, net Income before taxes Income tax provision Net income Earnings per share: BASIC DILUTED Weighted average shares outstanding: BASIC DILUTED $ 0.47 $ 0.47 84.8 85.5 $ 0.40 $ 0.40 88.9 89.5 $ $ 1,495.4 1,075.8 419.6 28.1% 313.4 106.2 7.1% 44.7 61.5 21.5 40.0 2.7% $ $ March 31, 2011 1,483.4 1,074.9 408.5 27.5% 308.4 100.1 6.7% 45.1 55.0 19.6 35.4 2.4% $ $

0.0% Inc/(Dec) $ 12.0 0.9 11.1 5.0 6.1 (0.4) 6.5 1.9 4.6

0.0% Inc/(Dec) % 0.8% 0.1% 2.7% 1.6% 6.1%

11.8%

13.0%

$ 0.07 $ 0.07

17.5% 17.5%

*For a reconciliation to GAAP, please refer to the Companys earnings press release or its Form 8-K filed with the SEC dated April 25, 2012, which can be found on our website under For Investors.

Q1 2012 Financial Review Sales Analysis

($ in millions)

As Reported (GAAP) Q1 2012 670 348 403 92 (17) $ 1,495 $ Q1 2011 678 347 386 89 (16) 1,483 0.8% $ % Change

Adjustments Q1 F/x 5 2 8 0 14 $ (Acquisitions) / Exited Business 13 3 15.9 $

Organic (NON-GAAP)* Q1 2011 678 347 386 89 (16) 1,483 2.9% % Change

2012 688 353 410 92 (17) 1,526 $

OUTDOOR SOLUTIONS CONSUMER SOLUTIONS BRANDED CONSUMABLES PROCESS SOLUTIONS ELIMINATIONS

(1.1%) 0.3% 4.3% 3.1%

1.6% 1.6% 6.2% 3.4%

* Excludes the impact of foreign exchange fluctuations, significant acquisitions and exited businesses from year over year comparison.

Q1 2012 Segment Earnings and Margin


($ in millions)

Segment Earnings (Non-GAAP)* Q1 Q1 % 2012 2011 Change OUTDOOR SOLUTIONS CONSUMER SOLUTIONS BRANDED CONSUMABLES PROCESS SOLUTIONS CORPORATE/UNALLOCATED $ 71.6 43.6 52.1 12.0 (41.8) 137.5 $ 64.7 46.6 47.4 9.8 (34.4) 134.1 10.7% (6.4%) 9.9% 22.4% 2.5%

Segment Earnings Margin (Non-GAAP)* Q1 Q1 2012 2011 Change OUTDOOR SOLUTIONS CONSUMER SOLUTIONS BRANDED CONSUMABLES PROCESS SOLUTIONS CONSOLIDATED TOTAL 10.7% 12.5% 12.9% 13.1% 9.2% 9.5% 13.4% 12.3% 11.0% 9.0% 120 bps (90)bps 60 bps 210 bps 15 bps

*For a reconciliation to GAAP, please refer to the Companys earnings press release or its Form 8-K filed with the SEC dated April 25, 2012, which can be found on our website under For Investors. Please note we use the terms Segment Earnings and As Adjusted EBITDA interchangeably.

March 31, 2012 Balance Sheet Metrics


($ in millions, except number of days)

WORKING CAPITAL METRICS


March 31, 2012 ACCOUNTS RECEIVABLE DSO Days INVENTORY DIO ACCOUNTS PAYABLE DPO Days WORKING CAPITAL Order To Cash Days CASH FLOW USED IN OPERATIONS - Q1 $ $ Days $ $ $ 1,169 $ 64 1,410 $ 108 589 $ 45 1,990 $ 127 (147) $ March 31, 2011 1,137 $ 66 1,494 $ 108 619 $ 45 2,012 $ 129 (167) $ Change $ 32 (84) (30) (22) Change % o 2.8% (5.6%) o (4.8%)

Lower use of cash in operations primarily due to various working capital initiatives Bank leverage ratio of approximately 3.2x

o Additional focus on inventory (1.1%) management planned for 2012


(12.0%)

20

SELECTED CREDIT METRICS


DEBT CASH NET DEBT LEVERAGE RATIO * $ $ 3,444 $ 481 2,963 $ 3.2x 3,195 $ 406 2,789 $ 3.2x
6

249 75 174

* Reflects bank leverage ratio, calculated pursuant to credit agreement requirements (excludes Securitization Facility, $461 million of cash and is subject to applicable adjustments, including the add back of share based compensation expense and other permitted adjustments to segment earnings).

Вам также может понравиться