Attached files
file | filename |
---|---|
8-K - FORM 8-K - LUBRIZOL CORP | l41757e8vk.htm |
Exhibit 99.1
The Lubrizol Corporation
29400 Lakeland Boulevard, Wickliffe, Ohio 44092-2298
29400 Lakeland Boulevard, Wickliffe, Ohio 44092-2298
News Release
FOR RELEASE: Immediately
FROM:
|
Financial/Investor Contact | Media Contact | ||
Mark Sutherland | Julie Young | |||
440/347-1206 | 440/347-4432 | |||
Web Site: www.lubrizol.com |
Lubrizol Announces Fourth Quarter 2010 Earnings
of $2.35 per Share and Provides 2011 Earnings Guidance
of $2.35 per Share and Provides 2011 Earnings Guidance
| Fourth quarter revenues of $1.32 billion increased 11 percent from prior year | ||
| Adjusted earnings increased 26 percent to $2.45 per share, excluding restructuring and impairment charges of $.10 per share | ||
| Tax benefits totaling $19 million favorably impacted earnings by $.28 per share | ||
| Share repurchases in the quarter totaled $174 million | ||
| Earnings guidance for 2011 EPS provided at $11.05 to $11.55 |
CLEVELAND, February 2, 2011 The Lubrizol Corporation (NYSE: LZ) announced that consolidated
earnings for the fourth quarter ended December 31, 2010, were $157 million, or $2.35 per diluted
share, including after-tax restructuring and impairment charges of $7.1 million, or $.10 per
diluted share, primarily due to pension settlements related to the closure of the companys
Canadian additives facility. Earnings for the fourth quarter of 2009 were $134 million, or $1.92
per diluted share, which included after-tax restructuring and impairment charges of $1.8 million,
or $.03 per diluted share, primarily related to closure of the companys Canadian additives
facility and expenses associated with the companys cost reduction actions initiated in the first
quarter of 2009.
Fourth Quarter Consolidated Results
Consolidated revenues for the fourth quarter increased 11 percent to $1.32 billion compared with
$1.19 billion in the fourth quarter of 2009. The year-over-year increase in revenues largely
was due to a 9 percent improvement in the combination of price and product mix and 4 percent higher
volume that more than offset a 2 percent impact from unfavorable currency.
Excluding the restructuring and impairment charges in both periods, adjusted earnings were $164
million, or $2.45 per diluted share, for the fourth quarter of 2010 compared with $136 million, or
$1.95 per diluted share, for the fourth quarter of 2009.
1
Adjusted earnings per share for the fourth quarter of 2010 increased compared with the prior-year
fourth quarter largely due to improvement in the combination of price and product mix, higher
volume, a lower effective tax rate and fewer shares outstanding. These positive factors impacting
earnings more than offset the effect of higher raw material and manufacturing costs and increased
research and testing expenses.
During the fourth quarter of 2010, the company recorded a tax benefit of approximately $19 million
associated with the settlement of audits and the expiration of statutes of limitations. This
benefit contributed to a reduction in the companys quarterly effective tax rate to 19.3 percent
and favorably impacted earnings in the quarter by approximately $.28 per diluted share.
Commenting on the results, CEO James Hambrick stated, We had a good finish to another excellent
year for revenues and earnings. Volumes for the quarter came in very close to plan, ahead of last
year and in line with our historical quarterly volume trends. And in looking at our full-year
performance, I am particularly pleased by the growth in volume, revenue and operating income that
both segments demonstrated versus the year-earlier period.
Consolidated 2010 Results
For the full year of 2010, consolidated revenues increased 18 percent to $5.42 billion compared
with $4.59 billion for the full year of 2009. Consolidated earnings were $732.2 million, or $10.64
per diluted share, including after-tax restructuring and impairment charges of $7.7 million, or
$.11 per diluted share. Earnings for the full year of 2009 were $500.8 million, or $7.26 per
diluted share, including after-tax restructuring and impairment charges of $19.8 million, or $.29
per diluted share. Excluding the restructuring and impairment charges from both periods, 2010
adjusted earnings of $10.75 per diluted share compared with adjusted earnings of $7.55 per diluted
share for 2009.
The company recorded foreign tax credit benefits of $.56 per diluted share in the third quarter of
2010, in addition to the tax benefits associated with the settlement of audits and the expiration
of statutes of limitations of $.28 per diluted share in the fourth quarter of 2010. When excluding
these significant tax benefits, 2010 pro forma adjusted earnings of $9.91 per diluted share
compared with adjusted earnings of $7.55 per diluted share for 2009.
Cash flow from operations for 2010 was $689 million, down from $951 million in the year-earlier
period. The decrease primarily was attributable to the change in inventory quantities between the
two periods together with higher cost inventory in 2010 and higher receivables from increased
revenues and the recognition of the income tax receivable associated with the foreign tax credits,
partially offset by the improvement in earnings and the higher accounts payable. Capital
expenditures for 2010 were approximately $176 million, which compared with $140 million in the
prior-year period. The companys cash balance at December 31, 2010, was $896 million compared with
a cash balance of $991 million at December 31, 2009.
Share Repurchases During the Fourth Quarter of 2010
The company continued its share repurchase activity during the fourth quarter of 2010 by purchasing
1.63 million shares for $174 million. During 2010, the company spent $500 million
to repurchase 5.31 million shares, or 7.8 percent of the shares outstanding at December 31, 2009,
at an average price of approximately $94 per share.
2
Approximately 3.44 million shares remain under the existing share repurchase authorization. Through
this program, Lubrizol expects to make purchases from time to time either in the open market or
through private transactions. Although the repurchase program does not include a specific
timetable or price targets and may be suspended or terminated at any time, the company expects the
current program will be completed by year-end 2011.
Personal Care Assets Acquired from Nalco
On January 26, 2011, Lubrizol announced the acquisition of Nalco Performance Products Group, a
supplier of value-added specialty polymers and formulation additives marketed to the global
personal care and household care industries. This acquisition, structured as an asset sale, expands
the strategic portfolio of the Noveon® Consumer Specialties product line within the
Advanced Materials segment. For the 12 months ended December 2010, the Nalco personal care
business generated sales of approximately $45 million. The deal closed on January 21, 2011, and
will be accretive to earnings within the first year.
Earnings Outlook
The company issued full-year earnings guidance for 2011 in the range of $11.05 to $11.55 per
diluted share. For 2010, the company reported earnings of $10.64 per diluted share, including $.11
per share of restructuring and impairment charges and $.84 per share in favorable, significant
income tax benefits. The companys projected range of earnings for 2011 represents an increase of
12 percent to 17 percent compared with 2010 pro forma adjusted earnings of $9.91 per share, which
excludes the restructuring and impairment charges and the significant tax benefits recognized in
2010.
Key assumptions for this guidance include:
| Consolidated volume growth of approximately 4 to 5 percent; | ||
| Consolidated gross margins of approximately 33 percent; | ||
| STAR expenses of approximately 12 percent of revenues; | ||
| Corporate overhead expense of approximately $90 million; | ||
| Depreciation and amortization of approximately $180 million; | ||
| Net interest expense of approximately $96 million; | ||
| An effective tax rate of 32.0 percent for the year; | ||
| The euro to average $1.31 for the year; | ||
| Working capital use of cash of approximately $90 million; | ||
| Capital expenditures for the year in the range of $300 million to $320 million, primarily driven by continued spending on the new Additives facility in China; | ||
| Dividends of approximately $113 million during the year; | ||
| Pension contribution and expense of $65 million and $50 million, respectively; and | ||
| Repurchases of approximately 3.44 million shares during the year, which will complete the existing repurchase authorization. |
Regarding the new earnings guidance, Hambrick noted, Our earnings target for 2011 places us on the
proper trajectory to achieve our longer-term goal of $13.50 per share by 2013. We expect
continuing, gradual economic recovery in 2011, so we are projecting a more moderate volume growth
rate this year compared with 2010, which benefited from a strong rebound in
3
several product lines. With steady recovery, we expect commodity prices to rise and that will put
pressure on raw materials. We have been seeing some of this, and we have already undertaken
pricing action in both segments to address these cost increases. We will be diligent with our
pricing throughout the year to ensure full recovery.
Importantly, this year we will continue to invest in the people, technology and infrastructure
necessary to build a stronger foundation for the near and long term. And in doing so, we aim to
make our customers more successful by delivering the technology and material solutions they value,
particularly in the emerging markets. In this commitment, shareholders will also be rewarded, both
through the growth of our high-quality businesses and through the prudent deployment of our strong
balance sheet.
Conference Call on the Web
A live audio webcast of the fourth quarter earnings conference call with investors will be held on
February 2 at 11:00 a.m. Eastern Time on the Investors page of www.lubrizol.com and will be
available for replay for 30 days. Following the call, a transcript will be posted on the Investors
page of the Web site in the Financial Reports section.
About The Lubrizol Corporation
The Lubrizol Corporation (NYSE: LZ) is an innovative specialty chemical company that produces and
supplies technologies to customers in the global transportation, industrial and consumer markets.
These technologies include lubricant additives for engine oils, other transportation-related fluids
and industrial lubricants, as well as fuel additives for gasoline and diesel fuel. In addition,
Lubrizol makes ingredients and additives for personal care products and pharmaceuticals; specialty
materials, including plastics technology and performance coatings in the form of specialty resins
and additives. Lubrizols industry-leading technologies in additives, ingredients and compounds
enhance the quality, performance and value of customers products, while reducing their
environmental impact.
With headquarters in Wickliffe, Ohio, The Lubrizol Corporation owns and operates manufacturing
facilities in 17 countries, as well as sales and technical offices around the world. Founded in
1928, Lubrizol has approximately 6,900 employees worldwide. Revenues for 2010 were $5.4 billion.
For more information, visit www.lubrizol.com.
###
This release contains forward-looking statements within the meaning of the federal securities laws.
As a general matter, forward-looking statements relate to anticipated trends and expectations
rather than historical matters. Forward-looking statements are subject to uncertainties and
factors relating to the companys operations and business environment that are difficult to predict
and may be beyond the control of the company. Such uncertainties and factors may cause actual
results to differ materially from those expressed or implied by forward-looking statements. Uncertainties and risk factors that could affect the future performance of the
company and cause results to differ from the forward-looking statements in this release include,
but are not limited to, the companys ability to manage margins in an environment of volatile raw
material costs; conditions affecting the companys customers, suppliers and the industries that it
serves; competitors responses to the companys products; changes in
4
accounting, tax or regulatory practices or requirements; and other factors that are set forth in
managements discussion and analysis of the companys most recently filed reports with the
Securities and Exchange Commission. The forward-looking statements contained herein represent the
companys judgment as of the date of this release and it cautions readers not to place undue
reliance on such statements. The company assumes no obligations to update the statements contained
in this release.
more
5
THE LUBRIZOL CORPORATION
CONSOLIDATED STATEMENTS OF INCOME
(In Millions Except Per Share Data)
(In Millions Except Per Share Data)
Three Months Ended | Years Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
Revenues |
$ | 1,317.3 | $ | 1,188.3 | $ | 5,417.8 | $ | 4,586.3 | ||||||||
Cost of sales |
905.1 | 801.3 | 3,626.8 | 3,071.0 | ||||||||||||
Gross profit |
412.2 | 387.0 | 1,791.0 | 1,515.3 | ||||||||||||
Selling and administrative expenses |
113.2 | 111.9 | 452.1 | 435.2 | ||||||||||||
Research, testing and development expenses |
65.5 | 59.1 | 225.8 | 212.1 | ||||||||||||
Amortization of intangible assets |
6.2 | 6.4 | 24.9 | 25.2 | ||||||||||||
Restructuring and impairment charges |
10.7 | 3.1 | 11.7 | 30.4 | ||||||||||||
Other income net |
(6.3 | ) | (8.7 | ) | (21.8 | ) | (16.4 | ) | ||||||||
Interest expense net |
23.6 | 25.4 | 94.0 | 103.0 | ||||||||||||
Income before income taxes |
199.3 | 189.8 | 1,004.3 | 725.8 | ||||||||||||
Provision for income taxes |
38.5 | 51.4 | 255.6 | 211.6 | ||||||||||||
Net income |
160.8 | 138.4 | 748.7 | 514.2 | ||||||||||||
Net income attributable to noncontrolling interests |
4.1 | 4.2 | 16.5 | 13.4 | ||||||||||||
Net income attributable to The Lubrizol Corporation |
$ | 156.7 | $ | 134.2 | $ | 732.2 | $ | 500.8 | ||||||||
Earnings per share attributable to
The Lubrizol Corporation: |
||||||||||||||||
Basic |
$ | 2.41 | $ | 1.95 | $ | 10.88 | $ | 7.36 | ||||||||
Diluted |
$ | 2.35 | $ | 1.92 | $ | 10.64 | $ | 7.26 | ||||||||
Weighted-average common shares outstanding: |
||||||||||||||||
Basic |
65.1 | 68.6 | 67.3 | 68.1 | ||||||||||||
Diluted |
66.8 | 69.9 | 68.8 | 69.0 | ||||||||||||
THE LUBRIZOL CORPORATION
CONSOLIDATED BALANCE SHEETS
(In Millions of Dollars)
(In Millions of Dollars)
December 31, | ||||||||
2010 | 2009 | |||||||
Assets |
||||||||
Cash and cash equivalents |
$ | 896.2 | $ | 991.0 | ||||
Receivables |
723.5 | 615.1 | ||||||
Inventories |
821.8 | 630.5 | ||||||
Other current assets |
108.6 | 110.0 | ||||||
Total current assets |
2,550.1 | 2,346.6 | ||||||
Property and equipment net |
1,183.5 | 1,187.6 | ||||||
Goodwill and intangible assets net |
1,065.0 | 1,121.4 | ||||||
Other assets |
168.4 | 114.4 | ||||||
Total |
$ | 4,967.0 | $ | 4,770.0 | ||||
Liabilities and Equity |
||||||||
Current portion of long-term debt |
$ | 0.4 | $ | 0.3 | ||||
Accounts payable |
369.2 | 299.5 | ||||||
Accrued expenses and other current liabilities |
351.3 | 337.4 | ||||||
Total current liabilities |
720.9 | 637.2 | ||||||
Long-term debt |
1,351.6 | 1,390.3 | ||||||
Other noncurrent liabilities |
613.8 | 612.7 | ||||||
Total liabilities |
2,686.3 | 2,640.2 | ||||||
Redeemable stock-based awards |
9.6 | | ||||||
Total equity |
2,271.1 | 2,129.8 | ||||||
Total |
$ | 4,967.0 | $ | 4,770.0 | ||||
THE LUBRIZOL CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In Millions of Dollars)
(In Millions of Dollars)
Years Ended | ||||||||
December 31, | ||||||||
2010 | 2009 | |||||||
Cash provided by (used for): |
||||||||
Operating activities: |
||||||||
Net income |
$ | 748.7 | $ | 514.2 | ||||
Adjustments to reconcile net income to cash
provided by operating activities: |
||||||||
Depreciation and amortization |
169.0 | 170.3 | ||||||
Deferred income taxes |
18.3 | 15.7 | ||||||
Stock-based compensation |
19.3 | 21.4 | ||||||
Restructuring and impairment charges |
3.9 | 13.1 | ||||||
Net change in working capital |
(217.2 | ) | 210.4 | |||||
Payment for land-use rights |
(29.2 | ) | | |||||
Other items net |
(23.9 | ) | 6.0 | |||||
Total operating activities |
688.9 | 951.1 | ||||||
Investing activities: |
||||||||
Capital expenditures |
(175.9 | ) | (139.9 | ) | ||||
Other items net |
(1.8 | ) | 10.9 | |||||
Total investing activities |
(177.7 | ) | (129.0 | ) | ||||
Financing activities: |
||||||||
Changes in short-term debt net |
| (4.8 | ) | |||||
Repayments of long-term debt |
(46.0 | ) | (640.9 | ) | ||||
Proceeds from the issuance of long-term debt |
| 693.6 | ||||||
Proceeds from government grant |
20.0 | | ||||||
Payment of Treasury rate lock upon settlement |
| (16.7 | ) | |||||
Payment of debt issuance costs |
(2.9 | ) | (7.2 | ) | ||||
Dividends paid |
(93.5 | ) | (84.0 | ) | ||||
Dividends to noncontrolling interests |
(10.6 | ) | (6.6 | ) | ||||
Common shares purchased |
(500.3 | ) | | |||||
Proceeds from the exercise of stock options |
19.7 | 32.9 | ||||||
Tax benefit from the exercise of stock options and awards |
15.2 | 11.0 | ||||||
Total financing activities |
(598.4 | ) | (22.7 | ) | ||||
Effect of exchange rate changes on cash |
(7.6 | ) | 5.4 | |||||
Net (decrease) increase in cash and cash equivalents |
(94.8 | ) | 804.8 | |||||
Cash and cash equivalents at the beginning of period |
991.0 | 186.2 | ||||||
Cash and cash equivalents at the end of period |
$ | 896.2 | $ | 991.0 | ||||
THE LUBRIZOL CORPORATION
SEGMENT INFORMATION
(In Millions of Dollars)
(In Millions of Dollars)
Three Months Ended | Years Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
Revenues from external customers: |
||||||||||||||||
Lubrizol Additives |
$ | 938.3 | $ | 838.8 | $ | 3,884.3 | $ | 3,283.9 | ||||||||
Lubrizol Advanced Materials |
379.0 | 349.5 | 1,533.5 | 1,302.4 | ||||||||||||
Total revenues |
$ | 1,317.3 | $ | 1,188.3 | $ | 5,417.8 | $ | 4,586.3 | ||||||||
Segment operating income: |
||||||||||||||||
Lubrizol Additives |
$ | 205.4 | $ | 191.4 | $ | 971.2 | $ | 787.8 | ||||||||
Lubrizol Advanced Materials |
45.3 | 46.1 | 227.5 | 168.7 | ||||||||||||
Total segment operating income |
250.7 | 237.5 | 1,198.7 | 956.5 | ||||||||||||
Corporate expenses |
(18.4 | ) | (19.1 | ) | (94.9 | ) | (95.6 | ) | ||||||||
Corporate other income (expense) net |
1.3 | (0.1 | ) | 6.2 | (1.7 | ) | ||||||||||
Restructuring and impairment charges |
(10.7 | ) | (3.1 | ) | (11.7 | ) | (30.4 | ) | ||||||||
Interest expense net |
(23.6 | ) | (25.4 | ) | (94.0 | ) | (103.0 | ) | ||||||||
Income before income taxes |
$ | 199.3 | $ | 189.8 | $ | 1,004.3 | $ | 725.8 | ||||||||
THE LUBRIZOL CORPORATION
Supplemental Financial Information
For the Three Months and Years Ended December 31, 2010 and 2009
Reconciliation of Earnings to Earnings As Adjusted
(In Millions of Dollars, Except Per Share Data)
For the Three Months and Years Ended December 31, 2010 and 2009
Reconciliation of Earnings to Earnings As Adjusted
(In Millions of Dollars, Except Per Share Data)
Earnings as adjusted (Non-GAAP) is a measure of income that differs from earnings measured in
accordance with generally accepted accounting principles (GAAP). Earnings as adjusted may not be
comparable with similarly titled measures used by other companies and should not be considered in
isolation or as a substitute for measures of income in accordance with GAAP, as non-GAAP measures
have limitations in that they do not reflect all of the amounts associated with our results of
operations. We believe that earnings as adjusted for the exclusion of restructuring and impairment
charges assists the investor in evaluating the results of our core operating activities and
provides greater comparability with historical results where such charges may be materially
different. We use earnings as adjusted to measure and evaluate performance and to determine, in
part, incentive compensation. We believe that the presentation of both GAAP and non-GAAP measures
may assist investors in comparing our performance with that of peer companies presenting similar
non-GAAP measures.
Three Months Ended | Three Months Ended | |||||||||||||||||||||||
December 31, 2010 | December 31, 2009 | |||||||||||||||||||||||
Income | Net Income | Income | Net Income | |||||||||||||||||||||
Before | Attributable | Diluted | Before | Attributable | Diluted | |||||||||||||||||||
Tax | to Lubrizol | EPS | Tax | to Lubrizol | EPS | |||||||||||||||||||
Earnings |
$ | 199.3 | $ | 156.7 | $ | 2.35 | $ | 189.8 | $ | 134.2 | $ | 1.92 | ||||||||||||
Adjustments: |
||||||||||||||||||||||||
Restructuring and impairment charges |
10.7 | 7.1 | 0.10 | 3.1 | 1.8 | 0.03 | ||||||||||||||||||
Earnings as adjusted (Non-GAAP) |
$ | 210.0 | $ | 163.8 | $ | 2.45 | $ | 192.9 | $ | 136.0 | $ | 1.95 | ||||||||||||
Year Ended | Year Ended | |||||||||||||||||||||||
December 31, 2010 | December 31, 2009 | |||||||||||||||||||||||
Income | Net Income | Income | Net Income | |||||||||||||||||||||
Before | Attributable | Diluted | Before | Attributable | Diluted | |||||||||||||||||||
Tax | to Lubrizol | EPS | Tax | to Lubrizol | EPS | |||||||||||||||||||
Earnings |
$ | 1,004.3 | $ | 732.2 | $ | 10.64 | $ | 725.8 | $ | 500.8 | $ | 7.26 | ||||||||||||
Adjustments: |
||||||||||||||||||||||||
Restructuring and impairment charges |
11.7 | 7.7 | 0.11 | 30.4 | 19.8 | 0.29 | ||||||||||||||||||
Earnings as adjusted (Non-GAAP) |
$ | 1,016.0 | $ | 739.9 | $ | 10.75 | $ | 756.2 | $ | 520.6 | $ | 7.55 | ||||||||||||
THE LUBRIZOL CORPORATION
Supplemental Financial Information
For the Three Months and Year Ended December 31, 2010
Reconciliation of Earnings to Earnings As Adjusted and
Pro forma Earnings As Adjusted
(In Millions of Dollars, Except Per Share Data)
For the Three Months and Year Ended December 31, 2010
Reconciliation of Earnings to Earnings As Adjusted and
Pro forma Earnings As Adjusted
(In Millions of Dollars, Except Per Share Data)
Earnings as adjusted (Non-GAAP) is a measure of income that differs from earnings measured in
accordance with generally accepted accounting principles (GAAP). Earnings as adjusted may not be
comparable with similarly titled measures used by other companies and should not be considered in
isolation or as a substitute for measures of income in accordance with GAAP, as non-GAAP measures
have limitations in that they do not reflect all of the amounts associated with our results of
operations. We believe that earnings as adjusted for the exclusion of restructuring and impairment
charges assists the investor in evaluating the results of our core operating activities and
provides greater comparability with historical results where such charges and benefits may be
materially different. We use earnings as adjusted to measure and evaluate performance and to
determine, in part, incentive compensation. Earnings as adjusted is further adjusted for the
recognition of foreign tax credit benefits in the third quarter and significant tax benefits in the
fourth quarter related to the settlement of tax audits and expiration of statutes of limitations to
derive pro forma earnings as adjusted. We believe that pro forma earnings as adjusted for the
exclusion of significant tax benefits that occur infrequently assists the investor in evaluating
our results and provides greater comparability with historical results where such tax benefits may
be materially different or not exist at all. We believe that the presentation of both GAAP and
non-GAAP measures may assist investors in comparing our performance with that of peer companies
presenting similar non-GAAP measures.
Three Months Ended | ||||||||||||
December 31, 2010 | ||||||||||||
Income | Net Income | |||||||||||
Before | Attributable | Diluted | ||||||||||
Tax | to Lubrizol | EPS | ||||||||||
| | | | | |||||||||||
Earnings |
$ | 199.3 | $ | 156.7 | $ | 2.35 | ||||||
Adjustments: |
||||||||||||
Restructuring and impairment charges |
10.7 | 7.1 | 0.10 | |||||||||
Earnings as adjusted (Non-GAAP) |
210.0 | 163.8 | 2.45 | |||||||||
Pro forma adjustments: |
||||||||||||
Tax benefits in the fourth quarter related to the settlement of tax audits
and expiration of statutes of limitations |
| (19.1 | ) | (0.28 | ) | |||||||
Pro forma Earnings as adjusted (Non-GAAP) |
$ | 210.0 | $ | 144.7 | $ | 2.17 | ||||||
Year Ended | ||||||||||||
December 31, 2010 | ||||||||||||
Income | Net Income | |||||||||||
Before | Attributable | Diluted | ||||||||||
Tax | to Lubrizol | EPS | ||||||||||
| | | | | |||||||||||
Earnings |
$ | 1,004.3 | $ | 732.2 | $ | 10.64 | ||||||
Adjustments: |
||||||||||||
Restructuring and impairment charges |
11.7 | 7.7 | 0.11 | |||||||||
Earnings as adjusted (Non-GAAP) |
1,016.0 | 739.9 | 10.75 | |||||||||
Pro forma adjustments: |
||||||||||||
Foreign tax credit benefits |
| (38.6 | ) | (0.56 | ) | |||||||
Tax benefits in the fourth quarter related to the settlement of tax audits
and expiration of statutes of limitations |
| (19.1 | ) | (0.28 | ) | |||||||
Pro forma Earnings as adjusted (Non-GAAP) |
$ | 1,016.0 | $ | 682.2 | $ | 9.91 | ||||||
THE LUBRIZOL CORPORATION
Supplemental Financial Information
For the Three Months and Years Ended December 31, 2010 and 2009
For the Three Months and Years Ended December 31, 2010 and 2009
Reconciliation of Net Income Attributable to The Lubrizol Corporation
to Earnings Before Interest and Taxes (EBIT), and Before Restructuring
and Impairment Charges (Adjusted EBIT)
(In Millions of Dollars)
to Earnings Before Interest and Taxes (EBIT), and Before Restructuring
and Impairment Charges (Adjusted EBIT)
(In Millions of Dollars)
Earnings before interest and taxes (EBIT) (Non-GAAP) and earnings before interest, taxes and
restructuring and impairment charges (Adjusted EBIT) (Non-GAAP) are measures of income that differ
from net income attributable to The Lubrizol Corporation measured in accordance with generally
accepted accounting principles (GAAP). EBIT and Adjusted EBIT may not be comparable with similarly
titled measures used by other companies and should not be considered in isolation or as a
substitute for measures of income in accordance with GAAP. EBIT is defined as net income
attributable to The Lubrizol Corporation per our consolidated results, adjusted for interest
expense net and the provision for income taxes. EBIT is further adjusted for restructuring and
impairment charges to derive Adjusted EBIT. We believe that net income attributable to The
Lubrizol Corporation, EBIT and Adjusted EBIT assist the investor in understanding the results of
operations of The Lubrizol Corporation and may assist investors in comparing our performance with
that of peer companies presenting similar non-GAAP measures. In addition, we evaluate results
using net income attributable to The Lubrizol Corporation, EBIT and Adjusted EBIT.
Three Months Ended | Years Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
Net income attributable to The Lubrizol Corporation |
$ | 156.7 | $ | 134.2 | $ | 732.2 | $ | 500.8 | ||||||||
Add back: |
||||||||||||||||
Interest expense net |
23.6 | 25.4 | 94.0 | 103.0 | ||||||||||||
Provision for income taxes |
38.5 | 51.4 | 255.6 | 211.6 | ||||||||||||
Earnings before interest and taxes (EBIT) |
218.8 | 211.0 | 1,081.8 | 815.4 | ||||||||||||
Restructuring and impairment charges |
10.7 | 3.1 | 11.7 | 30.4 | ||||||||||||
Earnings before interest, taxes and restructuring
and impairment charges (Adjusted EBIT) |
$ | 229.5 | $ | 214.1 | $ | 1,093.5 | $ | 845.8 | ||||||||