Attached files

file filename
8-K - PRAXAIR, INC. 8-K - PRAXAIR INCa6585680.htm

Exhibit 99.1

Praxair Reports Fourth-Quarter and Full-Year 2010 Results

  • Fourth-quarter sales of $2.6 billion, 9% above prior-year quarter; adjusted diluted EPS of $1.25, up 15%*
  • Full-year sales of $10.1 billion, up 13% from 2009; adjusted diluted EPS of $4.74, up 19%*
  • Return on capital for the year of 14.4%*
  • Return on equity for the year of 26.4%*
  • Full year 2011 diluted EPS guidance of $5.25 to $5.40

DANBURY, Conn.--(BUSINESS WIRE)--January 26, 2011--Praxair, Inc. (NYSE: PX) reported fourth-quarter net income and diluted earnings per share of $133 million and 43 cents, respectively. These results were reduced by $255 million, or 82 cents of diluted earnings per share, related primarily to the previously announced Spanish income tax settlement. Excluding this impact, adjusted net income and diluted earnings per share were $388 million and $1.25, 14% and 15% above the prior-year quarter, respectively.*

Sales in the fourth quarter were $2,623 million, up 9% from $2,407 million in the previous year’s quarter, due to 8% volume growth. Sales increased across all geographic regions due primarily to electronics, manufacturing, energy and metals markets. Sales rose 3% sequentially from the third quarter due to higher volumes and positive currency effects. Reported operating profit in the fourth quarter was $505 million. Adjusted operating profit of $563 million was 10% above the prior-year quarter due to higher volumes and cost reduction.*

For the full year of 2010, reported net income was $1,195 million. Reported diluted earnings per share was $3.84. Adjusted net income was $1,476 million, up 18% from adjusted 2009 net income. Adjusted diluted earnings per share was $4.74, 19% above the adjusted diluted earnings per share of the prior year.*

Full-year sales were $10,116 million, up 13% due primarily to higher volumes. Reported operating profit was $2,082 million. Adjusted operating profit of $2,167 million was 15% above 2009, largely due to volumes and continued leverage from productivity and cost reduction programs.*

For the full year, cash flow from operations was $1,905 million, including the Spanish income tax settlement payment of $481 million. Capital expenditures were $1,388 million. Acquisition expenditures were $148 million, related primarily to the acquisition of an ownership interest in industrial gas businesses in the Middle East. The company paid $551 million of dividends and repurchased $404 million of stock, net of issuances.

Commenting on the financial results and business outlook, Chairman and Chief Executive Officer Steve Angel said, “Our global business turned in a strong performance in 2010. We achieved record operating profit by leveraging the strong recovery in volumes and new plant start-ups along with ongoing productivity and cost reduction. We continued to invest in capital projects for future growth and established a presence in two growing geographies, Russia and the Middle East.


“As we look forward, we expect our project backlog to grow as a result of the significant number of opportunities we are seeing in energy and emerging markets. We continue to augment our base business growth with application technologies that improve our customers’ processes. We will maintain our intense focus on productivity, project execution and capital discipline. We expect to continue to generate strong cash flow which will fund new projects around the world and return cash to our shareholders in the form of dividends and share repurchases.”

For the first quarter of 2011, Praxair expects diluted earnings per share in the range of $1.23 to $1.28.

For the full year of 2011, Praxair expects sales in the area of $11 billion. The company expects diluted earnings per share to be in the range of $5.25 to $5.40. Full-year capital expenditures are expected to be in the range of $1.5 to $1.8 billion, and the effective tax rate is forecasted to remain at about 28%.

Following is additional detail on fourth-quarter 2010 results by segment.

In North America, fourth-quarter sales were $1,310 million up 11% from the prior-year quarter. Volumes were 9% above the prior year largely attributable to higher sales to electronics, chemicals, energy and manufacturing markets. Operating profit of $311 million grew 19% from the prior year due to higher volumes and strong operating leverage and productivity.

In Europe, fourth-quarter sales were $339 million. Excluding negative currency effects, sales were 6% above the prior year due primarily to higher volumes. Operating profit was $68 million in the quarter, compared to $76 million in the prior-year due to currency effects partially offset by higher volumes.

In South America, fourth-quarter sales were $516 million. Sales were 12% above the prior-year quarter primarily due to higher volumes and higher price. Operating profit was $114 million as compared to $111 million in the prior-year period.

Sales in Asia were $308 million in the quarter up 12% from the prior-year quarter driven by strong growth in China, India, and Korea. Sales growth came from metals, manufacturing, electronics and chemical customers. Operating profit was $50 million, 19% above the prior-year quarter, primarily due to higher volumes.

Praxair Surface Technologies had fourth-quarter sales of $150 million compared to $141 million in the prior-year quarter. Sales growth came from higher jet engine and industrial coatings volumes. Operating profit was $20 million in the quarter versus $22 million in the prior-year period due to a pension settlement charge and restructuring costs.

Praxair is the largest industrial gases company in North and South America, and one of the largest worldwide. The company produces, sells and distributes atmospheric and process gases, and high-performance surface coatings. Praxair products, services and technologies bring productivity and environmental benefits to a wide variety of industries, including aerospace, chemicals, food and beverage, electronics, energy, healthcare, manufacturing, metals and others. More information on Praxair is available on the Internet at www.praxair.com.


*See the attachments for calculations of non-GAAP measures. Fourth-quarter and full-year 2010 results are adjusted to exclude the previously announced Spanish tax settlement and other charges. Full-year 2009 results are adjusted to exclude the impact of the Brazil tax amnesty program and other charges.

# # #

Attachments: Non-GAAP Reconciliations, Statements of Income, Balance Sheets, Statements of Cash Flows, Segment Information, Quarterly Financial Summary, and Appendix: Non-GAAP Measures.

A teleconference on Praxair’s fourth-quarter results is being held this morning, January 26, at 11:00 am Eastern Time. The number is (617) 614-2706 -- Passcode: 82620372. The call also is available as a web cast at www.praxair.com/investors. Materials to be used in the teleconference are also available.

This document contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. These statements are based on management’s reasonable expectations and assumptions as of the date the statements are made but involve risks and uncertainties. These risks and uncertainties include, without limitation: the performance of stock markets generally; developments in worldwide and national economies and other international events and circumstances; changes in foreign currencies and in interest rates; the cost and availability of electric power, natural gas and other raw materials; the ability to achieve price increases to offset cost increases; catastrophic events including natural disasters, epidemics and acts of war and terrorism; the ability to attract, hire, and retain qualified personnel; the impact of changes in financial accounting standards; the impact of changes in pension plan liabilities; the impact of tax, environmental, healthcare and other legislation and government regulation in jurisdictions in which the company operates; the cost and outcomes of investigations, litigation and regulatory proceedings; continued timely development and market acceptance of new products and applications; the impact of competitive products and pricing; future financial and operating performance of major customers and industries served; and the effectiveness and speed of integrating new acquisitions into the business. These risks and uncertainties may cause actual future results or circumstances to differ materially from the projections or estimates contained in the forward-looking statements. The company assumes no obligation to update or provide revisions to any forward-looking statement in response to changing circumstances. The above listed risks and uncertainties are further described in Item 1A (Risk Factors) in the company’s Form 10-K and 10-Q reports filed with the SEC which should be reviewed carefully. Please consider the company’s forward-looking statements in light of those risks.


 
 
PRAXAIR, INC. AND SUBSIDIARIES
 

Non-GAAP Reconciliations

 

The following are reconciliations of 2010 fourth quarter and the 2010 and 2009 year-to-date reported GAAP amounts to Adjusted Non-GAAP amounts. The Non-GAAP adjustments eliminate the impacts of items which are not indicative of ongoing business trends. The non-GAAP measures are presented so that investors can evaluate and analyze historical and future business trends on a consistent basis, and are in line with how management evaluates performance and trends.

2010 Reconciliations

       
(Millions of dollars)

Operating

Profit

 

Income

Taxes

 

Net

Income

 

Diluted

EPS

2010 Fourth Quarter:
As Reported - GAAP $ 505 $ 346 $ 133 $ 0.43
Non-GAAP Adjustments:
  Spanish income tax settlement (a) - (250 ) 250 0.80
Business divestiture (b) 58 18 40 0.13
Repatriation tax benefit (c)   -     35       (35 )     (0.11 )
Total Non-GAAP Adjustments   58     (197 )     255       0.82  
Adjusted Non-GAAP* $ 563   $ 149     $ 388     $ 1.25  
 
2010 Year-to-Date:
As Reported - GAAP $ 2,082 $ 768 $ 1,195 $ 3.84
Non-GAAP Adjustments:
Spanish income tax settlement (a) - (250 ) 250 0.80
Business divestiture (b) 58 18 40 0.13
Repatriation tax benefit (c) - 35 (35 ) (0.11 )
Venezuela currency devaluation (d)   27     1       26       0.08  
Total Non-GAAP Adjustments   85     (196 )     281       0.90  
Adjusted Non-GAAP* $ 2,167   $ 572     $ 1,476     $ 4.74  
 

(a) 

The Spanish tax settlement is primarily the result of a decision to settle various income tax disputes with the Spanish Government.

(b) 

The business divestiture charge relates to the company's decision to sell the U.S. homecare portion of its North American healthcare business, representing an adjustment to fair value.

(c) 

The repatriation tax benefit relates to the repatriation of highly-taxed foreign earnings.

(d) 

The Venezuela currency devaluation occurred in the first quarter of 2010.
 

2009 Year-to-Date Reconciliation

(Millions of dollars)

Operating

Profit

 

Income

Taxes

 

Net

Income

 

Diluted

EPS

 
As Reported - GAAP $ 1,575 $ 169 $ 1,254 $ 4.01
Non-GAAP Adjustment:
Brazil tax amnesty program and other charges (e)   306     313       (7 )     (0.02 )
Adjusted Non-GAAP* $ 1,881   $ 482     $ 1,247     $ 3.99  
 

(e) 

Brazil tax amnesty program and other charges - refer to the Company's December 31, 2009 SEC filing on form 10-K.
 
* See Appendix for Non-GAAP calculations.

 
 
PRAXAIR, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(Millions of dollars, except per share data)
(UNAUDITED)  
           
Quarter Ended Year to Date
December 31, December 31,
2010 (b) 2009 2010 (b) 2009 (b)
 
SALES (a) $ 2,623 $ 2,407 $ 10,116 $ 8,956
Cost of sales 1,492 1,370 5,754 5,032
Selling, general and administrative 301 274 1,196 1,088
Depreciation and amortization 240 223 925 846
Research and development 23 18 79 74
Brazil tax amnesty program and other charges (b) 58 - 85 306
Other income (expense) - net   (4 )   (10 )   5     (35 )
OPERATING PROFIT 505 512 2,082 1,575
Interest expense - net   28     33     118     133  
INCOME BEFORE INCOME TAXES AND EQUITY INVESTMENTS 477 479 1,964 1,442
Income taxes (b)   346     133     768     169  
INCOME BEFORE EQUITY INVESTMENTS 131 346 1,196 1,273
Income from equity investments   11     6     38     24  
NET INCOME (INCLUDING NONCONTROLLING INTERESTS) 142 352 1,234 1,297
Less: noncontrolling interests   (9 )   (12 )   (39 )   (43 )
NET INCOME - PRAXAIR, INC. (b) $ 133   $ 340   $ 1,195   $ 1,254  
 
PER SHARE DATA - PRAXAIR, INC. SHAREHOLDERS
 
Basic earnings per share $ 0.43 $ 1.11 $ 3.90 $ 4.08
 
Diluted earnings per share (b) $ 0.43 $ 1.09 $ 3.84 $ 4.01
 
Cash dividends $ 0.45 $ 0.40 $ 1.80 $ 1.60
 
WEIGHTED AVERAGE SHARES OUTSTANDING
Basic shares outstanding (000's) 306,133 307,569 306,720 307,676
Diluted shares outstanding (000's) 310,733 312,624 311,395 312,382
 
(a) Sales for the 2010 quarter and year-to-date periods increased $23 million and $118 million, respectively, due to higher cost pass-through, with minimal impact on operating profit compared to 2009. Sales for the quarter and year-to-date periods decreased $6 million and increased $222 million, respectively, due to currency effects versus 2009.
 
(b) The 2010 quarter and the 2010 and 2009 year-to-date amounts include items which the Company believes are not indicative of on-going business trends. For a summary of these items, see the Non-GAAP reconciliation on page 5, as well as the appendix for non-GAAP measures which exclude the impact of these items.

 
 
PRAXAIR, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(Millions of dollars)
(UNAUDITED)
         
December 31, December 31,
2010 2009
ASSETS
Cash and cash equivalents $ 39 $ 45
Accounts receivable - net 1,664 1,579
Inventories 399 377
Prepaid and other current assets   276   222
TOTAL CURRENT ASSETS 2,378 2,223
 
Property, plant and equipment - net 9,532 8,990
Goodwill 2,066 2,070
Other intangibles - net 132 142
Other long-term assets   1,166   892
TOTAL ASSETS $ 15,274 $ 14,317
 
LIABILITIES AND EQUITY
Accounts payable $ 830 $ 730
Short-term debt 370 227
Current portion of long-term debt 32 71
Other current liabilities   878   785
TOTAL CURRENT LIABILITIES 2,110 1,813
 
Long-term debt 5,155 4,757
Other long-term liabilities   1,864   2,099
TOTAL LIABILITIES 9,129 8,669
 
EQUITY
Praxair, Inc. shareholders' equity 5,792 5,315
Noncontrolling interests   353   333
TOTAL EQUITY   6,145   5,648
TOTAL LIABILITIES AND EQUITY $ 15,274 $ 14,317

 
 
PRAXAIR, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Millions of dollars)
(UNAUDITED)
             
Quarter Ended Year to Date
December 31, December 31,
2010 2009 2010 2009
OPERATIONS
Net income - Praxair, Inc. (a) $ 133 $ 340 $ 1,195 $ 1,254
Noncontrolling interests   9     12     39     43  
Net income (including noncontrolling interests) 142 352 1,234 1,297
 

Adjustments to reconcile net income to net cash provided by operating activities:

Brazil tax amnesty program and other charges, net of payments - pre-tax 57 (36 ) 80 234
Deferred income taxes 22 30 133 (221 )
Depreciation and amortization 240 223 925 846
Accounts receivable 25 49 (114 ) 39
Inventory 1 21 (26 ) 58
Payables and accruals 102 18 163 (178 )
Spanish tax settlement (a) (231 ) - (231 ) -
Pension contributions (7 ) (5 ) (124 ) (128 )
Other   (61 )   57     (135 )   221  
Net cash provided by operating activities   290     709     1,905     2,168  
 
INVESTING
Capital expenditures (451 ) (355 ) (1,388 ) (1,352 )
Acquisitions, net of cash acquired (14 ) (3 ) (148 ) (131 )
Divestitures and asset sales   8     11     52     31  

Net cash used for investing activities

  (457 )   (347 )   (1,484 )   (1,452 )
 
FINANCING
Debt increase (decrease) - net 509 (197 ) 490 (62 )
Issuances of common stock 49 27 183 95
Purchases of common stock (314 ) (91 ) (587 ) (236 )
Cash dividends - Praxair, Inc. shareholders (137 ) (123 ) (551 ) (491 )
Excess tax benefit on stock option exercises 13 9 51 23
Noncontrolling interest transactions and other   12     (8 )   (5 )   (40 )

Net cash provided by (used for) financing activities

132 (383 ) (419 ) (711 )
 

Effect of exchange rate changes on cash and cash equivalents

  3     1     (8 )   8  
 
Change in cash and cash equivalents (32 ) (20 ) (6 ) 13
Cash and cash equivalents, beginning-of-period   71     65     45     32  
 
Cash and cash equivalents, end-of-period $ 39   $ 45   $ 39   $ 45  
 
 

(a) 

The total payments related to the Spanish income tax settlement in the fourth quarter 2010 were $481 million and are shown in
 the condensed consolidated statement of cash flows as follows:

 
Net income - Praxair, Inc. $ (250 )
Spanish income tax settlement - payment of previously recorded expense   (231 )
Net operating cash flow impact $ (481 )

 
 
PRAXAIR, INC. AND SUBSIDIARIES
SEGMENT INFORMATION
(Millions of dollars)
(UNAUDITED)
             
Quarter Ended Year to Date
December 31, December 31,
2010 2009 2010 2009
SALES
North America (a) $ 1,310 $ 1,180 $ 5,111 $ 4,626
Europe (b) 339 351 1,334 1,283
South America (c) 516 461 1,970 1,645
Asia (d) 308 274 1,133 885
Surface Technologies (e)   150     141   568     517  
Total sales $ 2,623   $ 2,407 $ 10,116   $ 8,956  
 
OPERATING PROFIT
North America (a) $ 311 $ 261 $ 1,196 $ 1,044
Europe (b) 68 76 267 268
South America (c) 114 111 454 350
Asia (d) 50 42 166 138
Surface Technologies (e)   20     22   84     81  
Segment operating profit 563 512 2,167 1,881
Brazil tax amnesty program and other charges   (58 )   -   (85 )   (306 )
Total operating profit $ 505   $ 512 $ 2,082   $ 1,575  
 
(a) North American 2010 sales for the quarter and year-to-date periods increased $10 million and $44 million, respectively, due to higher cost pass-through, with minimal impact on operating profit compared to 2009. Sales for the quarter and year-to-date periods increased $16 million and $108 million, respectively, due to currency effects versus 2009.
 
(b) European 2010 sales for the quarter and year-to-date periods increased $4 million and $11 million, respectively, due to higher cost pass-through, with minimal impact on operating profit compared to 2009. Sales decreased $31 million for the quarter and decreased $59 million for the year-to-date period due to currency effects versus 2009.
 
(c) South American 2010 sales for the quarter and year-to-date periods increased $2 million and $8 million, respectively, due to higher cost pass-through, with minimal impact on operating profit compared to 2009. Sales for the quarter and year-to-date periods increased $4 million and $144 million, respectively, due to currency effects versus 2009.
 
(d) Asian 2010 sales for the quarter and year-to-date periods increased $6 million and $55 million, respectively, due to higher cost pass-through, with minimal impact on operating profit compared to 2009. Sales for the quarter and year-to-date periods increased $9 million and $34 million, respectively, due to currency effects versus 2009.
 
(e) Surface Technologies 2010 sales increased $1 million for the quarter and remained flat for the year-to-date period due to higher cost pass-through, with minimal impact on operating profit compared to 2009. Sales decreased $4 million for the quarter and decreased $5 million for the year-to-date period due to currency effects versus 2009.

 
 
PRAXAIR, INC. AND SUBSIDIARIES
QUARTERLY FINANCIAL SUMMARY
(Millions of dollars, except per share data)
(UNAUDITED)
                       
2010 2009
Q4 (b) Q3 Q2 Q1 (b) Q4 Q3 (b) Q2 Q1
FROM THE INCOME STATEMENT
Sales $ 2,623 $ 2,538 $ 2,527 $ 2,428 $ 2,407 $ 2,288 $ 2,138 $ 2,123
Cost of sales 1,492 1,444 1,437 1,381 1,370 1,277 1,190 1,195
Selling, general and administrative 301 299 302 294 274 284 265 265
Depreciation and amortization 240 227 230 228 223 217 207 199
Research and development 23 19 19 18 18 20 18 18
Brazil tax amnesty program and other charges 58 - - 27 - 306 - -
Other income (expenses) – net (4) 2 8 (1) (10) (10) (11) (4)
Operating profit 505 551 547 479 512 174 447 442
Interest expense - net 28 29 29 32 33 32 33 35
Income taxes 346 146 145 131 133 (187) 109 114
Income from equity investments 11 12 8 7 6 7 6 5
Net income (including noncontrolling interests) 142 388 381 323 352 336 311 298
Less: noncontrolling interests (9) (11) (10) (9) (12) (11) (12) (8)
Net income - Praxair, Inc. $ 133 $ 377 $ 371 $ 314 $ 340 $ 325 $ 299 $ 290
 
PER SHARE DATA - PRAXAIR, INC. SHAREHOLDERS
Diluted earnings per share $ 0.43 $ 1.21 $ 1.19 $ 1.01 $ 1.09 $ 1.04 $ 0.96 $ 0.93
Cash dividends per share $ 0.45 $ 0.45 $ 0.45 $ 0.45 $ 0.40 $ 0.40 $ 0.40 $ 0.40
Diluted weighted average shares outstanding (000's) 310,733 311,608 311,109 311,159 312,624 312,182 312,429 311,311
 
FROM THE BALANCE SHEET
Total debt $ 5,557 $ 5,077 $ 5,026 $ 5,404 $ 5,055 $ 5,235 $ 5,107 $ 5,045
Total capital (a) 11,702 11,407 10,793 11,134 10,703 10,642 10,053 9,420
Debt-to-capital ratio (a) 47.5% 44.5% 46.6% 48.5% 47.2% 49.2% 50.8% 53.6%
 
FROM THE STATEMENT OF CASH FLOWS
Cash flow from operations $ 290 $ 596 $ 536 $ 483 $ 709 $ 547 $ 563 $ 349
Capital expenditures 451 324 325 288 355 334 370 293
Acquisitions 14 114 16 4 3 117 9 2
Cash dividends 137 139 137 138 123 122 123 123
 
OTHER INFORMATION
Number of employees 26,261 26,025 25,877 26,010 26,164 26,432 26,139 26,533
After-tax return on capital (ROC) (a) 14.4% 14.7% 14.7% 13.6% 14.1% 13.6% 13.8% 13.8%
Return on Praxair, Inc. shareholders' equity (ROE) (a) 26.4% 26.4% 27.4% 25.4% 26.2% 26.2% 27.5% 28.7%
 
SEGMENT DATA
SALES
North America $ 1,310 $ 1,282 $ 1,281 $ 1,238 $ 1,180 $ 1,162 $ 1,120 $ 1,164
Europe 339 322 335 338 351 323 306 303
South America 516 506 490 458 461 436 395 353
Asia 308 287 280 258 274 232 199 180
Surface Technologies 150 141 141 136 141 135 118 123
Total sales $ 2,623 $ 2,538 $ 2,527 $ 2,428 $ 2,407 $ 2,288 $ 2,138 $ 2,123
OPERATING PROFIT
North America $ 311 $ 314 $ 294 $ 277 $ 261 $ 263 $ 264 $ 256
Europe 68 59 73 67 76 68 61 63
South America 114 117 114 109 111 94 70 75
Asia 50 38 44 34 42 37 33 26
Surface Technologies 20 23 22 19 22 18 19 22
Segment operating profit 563 551 547 506 512 480 447 442
Brazil tax amnesty program and other charges (58) - - (27) - (306) - -
Total operating profit $ 505 $ 551 $ 547 $ 479 $ 512 $ 174 $ 447 $ 442
 
(a) Non-GAAP measure, see Appendix.
 
(b) The fourth quarter 2010 includes: (i) a net tax charge of $250 million, or $0.80 per diluted share, related to a Spanish income tax settlement; (ii) a pre-tax charge of $58 million ($40 million after-tax, or $0.13 per diluted share) related to a business divestiture; and (iii) a net repatriation tax benefit of $35 million, or $0.11 per diluted share. The first quarter 2010 includes a charge of $27 million ($26 million after-tax, or $0.08 per diluted share), related to the Venezuela currency devaluation. The third quarter 2009 includes a charge of $306 million ($7 million after-tax benefit, or $0.02 per diluted share) related to a federal tax amnesty program in Brazil and other charges. Also, see the Non-GAAP reconciliation on page 5 and the appendix for non-GAAP measures which exclude the impact of these items.

     

 

PRAXAIR, INC. AND SUBSIDIARIES
APPENDIX
NON-GAAP MEASURES
(Millions of dollars, except per share data)
(UNAUDITED)
                     

The following non-GAAP measures are intended to supplement investors’ understanding of the company’s financial information by providing measures which investors, financial analysts and management use to help evaluate the company’s financing leverage, return on net assets employed and operating performance. Items which the company does not believe to be indicative of on-going business trends are excluded from these calculations so that investors can better evaluate and analyze historical and future business trends on a consistent basis. Definitions of these non-GAAP measures may not be comparable to similar definitions used by other companies and are not a substitute for similar GAAP measures. Adjusted amounts exclude the impact of the 2010 fourth quarter Spanish income tax settlement, business divestiture and repatriation tax benefit and the first quarter Venezuela currency devaluation and the 2009 third quarter Brazil tax amnesty program and other charges which helps investors understand underlying performance on a comparable basis.

 
2010   2009  
Year Q4 Q3 Q2 Q1 Year Q4 Q3 Q2 Q1
 

Debt to Capital Ratio - The debt-to-capital ratio is a measure used by investors, financial analysts and management to provide a measure of financial leverage and insights into how the company is financing its operations.

 
Total debt $ 5,557   $ 5,557   $ 5,077     $ 5,026     $ 5,404   $ 5,055   $ 5,055     $ 5,235     $ 5,107     $ 5,045  
Equity:
Praxair, Inc. shareholders' equity 5,792 5,792 5,991 5,452 5,398 5,315 5,315 5,085 4,638 4,073
Noncontrolling interests   353     353     339       315       332     333     333       322       308       302  
Total equity   6,145     6,145     6,330       5,767       5,730     5,648     5,648       5,407       4,946       4,375  
Total Capital $ 11,702   $ 11,702   $ 11,407     $ 10,793     $ 11,134   $ 10,703   $ 10,703     $ 10,642     $ 10,053     $ 9,420  
 
 
Debt to capital ratio   47.5 %   47.5 %   44.5 %     46.6 %     48.5 %   47.2 %   47.2 %     49.2 %     50.8 %     53.6 %
 

After-tax return on Capital (ROC) - After-tax return on capital is a measure used by investors, financial analysts and management to evaluate the return on net assets employed in the business. ROC measures the after-tax operating profit that the company was able to generate with the investments made by all parties in the business (debt, noncontrolling interests and Praxair, Inc. shareholders’ equity).

 
Adjusted operating profit (a) $ 2,167 $ 563 $ 551 $ 547 $ 506 $ 1,881 $ 512 $ 480 $ 447 $ 442
Less: adjusted income taxes (a) (572 ) (149 ) (146 ) (145 ) (132 ) (482 ) (133 ) (126 ) (109 ) (114 )
Less: tax benefit on interest expense (33 ) (8 ) (8 ) (8 ) (9 ) (37 ) (9 ) (9 ) (9 ) (10 )
Add: income from equity investments   38     11     12       8       7     24     6       7       6       5  
 
Net operating profit after-tax (NOPAT) $ 1,600 $ 417 $ 409 $ 402 $ 372 $ 1,386 $ 376 $ 352 $ 335 $ 323
 
Beginning capital $ 11,407 $ 10,793 $ 11,134 $ 10,703 $ 10,642 $ 10,053 $ 9,420 $ 9,336
Ending capital $ 11,702 $ 11,407 $ 10,793 $ 11,134 $ 10,703 $ 10,642 $ 10,053 $ 9,420
Average capital $ 11,555 $ 11,100 $ 10,964 $ 10,919 $ 10,673 $ 10,348 $ 9,737 $ 9,378
Average capital - 5 quarter average $ 11,148 $ 10,031
 
ROC % 14.4 % 3.6 % 3.7 % 3.7 % 3.4 % 13.8 % 3.5 % 3.4 % 3.4 % 3.4 %
 
ROC % (annualized)   14.4 %   14.4 %   14.7 %     14.7 %     13.6 %   13.8 %   14.1 %     13.6 %     13.8 %     13.8 %
 

Return on Praxair, Inc. Shareholder's equity (ROE) - Return on Praxair, Inc. shareholders' equity is a measure used by investors, financial analysts and management to evaluate operating performance from a Praxair shareholder perspective. ROE measures the net income attributable to Praxair, Inc. that the company was able to generate with the money shareholders have invested.

 
Adjusted net income - Praxair, Inc. (a) $ 1,476 $ 388 $ 377 $ 371 $ 340 $ 1,247 $ 340 $ 318 $ 299 $ 290
 
Beginning Praxair, Inc. shareholders' equity $ 5,991 $ 5,452 $ 5,398 $ 5,315 $ 5,085 $ 4,638 $ 4,073 $ 4,009
Ending Praxair, Inc. shareholders' equity $ 5,792 $ 5,991 $ 5,452 $ 5,398 $ 5,315 $ 5,085 $ 4,638 $ 4,073
Average Praxair, Inc. shareholders' equity $ 5,892 $ 5,722 $ 5,425 $ 5,357 $ 5,200 $ 4,862 $ 4,356 $ 4,041
Average Praxair shareholders' equity - 5 quarter average $ 5,590 $ 4,624
 
ROE % 26.4 % 6.6 % 6.6 % 6.8 % 6.3 % 27.0 % 6.5 % 6.5 % 6.9 % 7.2 %
 
ROE % (annualized)   26.4 %   26.4 %   26.4 %     27.4 %     25.4 %   27.0 %   26.2 %     26.2 %     27.5 %     28.7 %

   
 
(a)

Adjusted Operating Profit and Operating Profit Margin, Income Taxes, Effective Tax Rate, Net income - Praxair, Inc., and Diluted EPS

                       
Year

Fourth
Quarter

First
Quarter

Year

Third
Quarter

2010 2010 2010 2009 2009

Adjusted Operating Profit and Operating Profit Margin

   
Reported operating profit $ 2,082 $ 505 $ 479 $ 1,575 $ 174
Add: Business divestiture 58 58 - - -
Add: Venezuela currency devaluation 27 - 27 - -
Add: Brazil tax amnesty program and other charges   -     -     -     306     306  
Total adjustments   85     58     27     306     306  
Adjusted operating profit $ 2,167   $ 563   $ 506   $ 1,881   $ 480  
Reported 2009 fourth quarter operating profit $ 512
Percentage change from 2009 fourth quarter 10 %
Percentage change from 2009 year 15 %
 
Reported sales $ 10,116 $ 2,623 $ 2,428 $ 8,956 $ 2,288
Adjusted operating profit margin 21.4 % 21.5 % 20.8 % 21.0 % 21.0 %
 

Adjusted Income Taxes

Reported income taxes $ 768 $ 346 $ 131 $ 169 $ (187 )
Less: Spanish income tax settlement (250 ) (250 ) - - -
Add: Business divestiture 18 18 - - -
Add: Repatriation tax benefit 35 35 - - -
Add: Venezuela currency devaluation 1 - 1 - -
Add: Brazil tax amnesty program and other charges   -     -     -     313     313  
Total adjustments   (196 )   (197 )   1     313     313  
Adjusted income taxes $ 572   $ 149   $ 132   $ 482   $ 126  
 

Adjusted Effective Tax Rate

Reported income before income taxes and equity investments $ 1,964 $ 477 $ 447 $ 1,442 $ 142
Add: Business divestiture 58 58 - - -
Add: Venezuela currency devaluation 27 - 27 - -
Add: Brazil tax amnesty program and other charges   -     -     -     306     306  
Total adjustments   85     58     27     306     306  
Adjusted income before income taxes and equity investments $ 2,049   $ 535   $ 474   $ 1,748   $ 448  
 
Adjusted income taxes (above) $ 572 $ 149 $ 132 $ 482 $ 126
Adjusted effective tax rate 28 % 28 % 28 % 28 % 28 %
 

Adjusted Net Income - Praxair, Inc.

Reported net income - Praxair, Inc. $ 1,195 $ 133 $ 314 $ 1,254 $ 325
Add: Spanish income tax settlement 250 250 - - -
Add: Business divestiture 40 40 - - -
Less: Repatriation tax benefit (35 ) (35 ) - - -
Add: Venezuela currency devaluation 26 - 26 - -
Less: Brazil tax amnesty program and other charges   -     -     -     (7 )   (7 )
Total adjustments   281     255     26     (7 )   (7 )
Adjusted net income - Praxair, Inc. $ 1,476   $ 388   $ 340   $ 1,247   $ 318  
Reported 2009 fourth quarter net income - Praxair, Inc. $ 340
Percentage change from 2009 first quarter 14 %
Percentage change from 2009 year 18 %
 

Adjusted Diluted EPS

Diluted weighted average shares 311,395 310,733 311,159 312,382 312,182
 
Reported diluted EPS $ 3.84 $ 0.43 $ 1.01 $ 4.01 $ 1.04
Add: Spanish income tax settlement 0.80 0.80 - - -
Add: Business divestiture 0.13 0.13 - - -
Less: Repatriation tax benefit (0.11 ) (0.11 ) - - -
Add: Venezuela currency devaluation 0.08 - 0.08 - -
Less: Brazil tax amnesty program and other charges   -     -     -     (0.02 )   (0.02 )
Total adjustments   0.90     0.82     0.08     (0.02 )   (0.02 )
Adjusted diluted EPS $ 4.74   $ 1.25   $ 1.09   $ 3.99   $ 1.02  
Reported 2009 fourth quarter diluted EPS $ 1.09
Percentage change from 2009 fourth quarter 15 %
Percentage change from 2009 year 19 %
        Adjusted First Quarter and Full Year 2011 Diluted EPS Guidance                 First Quarter 2011           Full Year 2011
Low End   High End Low End   High End
2011 diluted EPS guidance $ 1.23 $ 1.28 $ 5.25 $ 5.40
 
2010 Adjusted diluted EPS $ 1.09 $ 1.09 $ 4.74 $ 4.74
 
Percentage change from 2010 13 % 18 % 11 % 14 %
 
Refer to the non-GAAP reconciliation on page 5 for an explanation of the adjustments.

CONTACT:
Praxair, Inc.
Media:
Susan Szita Gore, 203-837-2311
susan_szita-gore@praxair.com
or
Investors:
Kelcey Hoyt, 203-837-2118
kelcey_hoyt@praxair.com