Attached files

file filename
8-K - FORM 8-K - FULLER H B COd285361d8k.htm

Exhibit 99.1

LOGO

Worldwide Headquarters

1200 Willow Lake Boulevard

St. Paul, Minnesota 55110-5101

  

Maximillian Marcy

Investor Relations

651-236-5062

 

NEWS    For Immediate Release    January 18, 2012

H.B. Fuller Reports Fourth Quarter and Fiscal Year 2011 Results

Fourth Quarter Adjusted EPS1 $0.65, Up 48 Percent versus the Previous Year;

Company Sets 2012 EPS guidance at $2.05 to $2.15

ST. PAUL, Minn. – H.B. Fuller Company (NYSE: FUL) today reported financial results for the fourth quarter that ended December 3, 2011.

Note that the 2011 fiscal year had 53 weeks of commercial activity while fiscal years 2010 and 2012 are each the normal 52 weeks in length. The fourth quarter of 2011 had 14 weeks while the fourth quarters of 2010 and 2012 are each the normal 13 weeks in length. Year-over-year comparisons are provided on an as reported basis and also are presented to reflect the estimated result as if both periods contained the same number of weeks of commercial activity.

Fourth Quarter 2011 Highlights Included:

 

   

Net revenue increased 21 percent year-over-year or 13 percent when adjusting for the extra week;

 

   

Gross profit margin improved 50 basis points year-over-year despite ongoing raw material cost inflation and was essentially unchanged from the prior quarter;

 

   

Operating Income2 was up 36 percent from the prior year, and up 27 percent after adjusting for the extra week.

Full-Year 2011 Highlights Included:

 

   

Net revenue increased by nearly 15 percent year-over-year, or nearly 13 percent after adjusting for the extra week;

 

   

Year-over year growth in Selling, General and Administrative (SG&A) expense was less than 7 percent when adjusted for the extra week; SG&A as a percent of net revenue declined 120 basis points in 2011 to 20.4 percent;

 

1


   

Operating Income2 increased nearly 24 percent year-over-year, or 21 percent after adjusting for the extra week;

 

   

Adjusted diluted EPS1 grew 19 percent year-over-year.

Fourth Quarter 2011 Results:

Net income for the fourth quarter of 2011 was $26.4 million, or $0.53 per diluted share, versus $21.9 million, or $0.44 per diluted share, in last year’s fourth quarter. Two previously announced events negatively impacted net income in the quarter. The pre-tax cost directly associated with the EIMEA transformation plan and the pending acquisition of the Industrial Adhesives business from the Forbo Group totaled $7.5 million, or $0.12 per diluted share. After adjusting for these special charges, net income for the fourth quarter of 2011 was $0.651 per diluted share. Therefore, adjusted diluted earnings per share in the fourth quarter of 2011 increased 48 percent compared to the results of the prior year.

Net revenue for the fourth quarter of 2011 was $436.5 million, up 21.2 percent versus the fourth quarter of 2010, or up 13 percent when adjusted for the extra week. Higher average selling prices, favorable foreign currency translation, and higher volume inclusive of an extra week positively impacted net revenue growth by 11.0, 2.6 and 7.6 percentage points, respectively. Organic revenue grew by 18.6 percent year-over-year.

Gross profit margin was up 50 basis points versus the fourth quarter of 2010, and essentially flat versus the previous quarter reflecting the cumulative positive impact of pricing actions, product reformulations and substitutions over the past year. Relative to the prior year, SG&A expense was up 17.6 percent, or 9.2 percent after adjusting for the extra week. SG&A expense was down 60 basis points as a percentage of net revenue compared to the prior year. Operating income2 was up 36 percent compared to the fourth quarter of 2010, or up 27 percent when adjusted for the extra week.

Balance Sheet and Cash Flow:

At the end of the fourth quarter of 2011, the Company had cash totaling $156 million and total debt of $232 million. This compares to third quarter levels of $149 million and $238 million, respectively. Net debt was $76 million at the end of the fourth quarter, down approximately $13 million from the previous quarter. Cash flow from operations was $40 million in the fourth quarter and $102 million for the full year. Capital expenditures for the fourth quarter were $12.4 million and $36 million for the full year.

 

2


Fiscal Year 2011 Results:

Net income for the 2011 fiscal year was $89.1 million, or $1.79 per diluted share, versus $70.9 million, or $1.43 per diluted share, in the 2010 fiscal year. The pre-tax cost associated with the EIMEA transformation plan and the pending acquisition of the Industrial Adhesives business from the Forbo Group totaled $7.5 million, or $0.11 per diluted share. Excluding these charges, net income for the 2011 fiscal year was $94.9 million, or $1.901 per diluted share. Net income for the 2010 fiscal year included exit costs and non-cash impairment charges associated with the exiting of the Company’s polysulfide insulating glass sealant product line in Europe. After adjusting for these charges, net income for the 2010 fiscal year was $79.3 million, or $1.601 per diluted share. On an adjusted basis, diluted earnings per share were up 19 percent from the prior year.

Net revenue for the 2011 fiscal year was $1,557.6 million, up 14.9 percent versus the 2010 fiscal year, or up nearly 13 percent when adjusted for the extra week. Higher average selling prices, favorable foreign currency translation, acquisitions, and higher volume inclusive of an extra week positively impacted net revenue growth by 9.7, 2.7, 0.8 and 1.7 percentage points, respectively. Organic revenue grew by 11.4 percent year-over-year.

Gross profit margin was down 60 basis points versus the gross profit margin in 2010, primarily reflecting the impact of raw material cost escalation of nearly 20 percent in the 2011 fiscal year. Relative to the prior year, SG&A expense was higher by less than 9 percent, or less than 7 percent when adjusting for the extra week, and was down 120 basis points as a percentage of net revenue. Operating income2 was up nearly 24 percent in 2011, or 21 percent when adjusting for the extra week, compared to the 2010 fiscal year.

Fiscal 2012 Outlook:

“We are very pleased with our results for the fourth quarter and the 2011 fiscal year,” said Jim Owens, H. B. Fuller president and chief executive officer. “The business delivered a second consecutive year of strong organic growth, displayed a positive trend in gross margin progression throughout the year in the face of continued raw material cost escalation and we leveraged our investments to drive SG&A as a percent of net revenue down by over 100 basis points. We expect a strong 2012 fiscal year and steady progress towards the long-term financial goals that we laid out in July of 2011. The addition of Forbo’s Industrial Adhesive business will further strengthen our business as it is integrated and we realize the potential of the combined businesses.”

 

3


The following highlights the Company’s expectations for several key metrics in its 2012 financial outlook:

 

   

Net revenue up 4 to 7 percent relative to 2011, or 6 to 9 percent growth when adjusted for the extra week in 2011;

 

   

Earnings per diluted share of between $2.05 and $2.15;

 

   

Key foreign exchange translation rate assumption is one dollar and 38 cents per euro;

 

   

Capital expenditures of approximately $40 million;

 

   

The Company’s effective tax rate, excluding discrete items, is expected to be 31 percent.

This guidance excludes certain non-recurring costs associated with the EIMEA transformation project and non-recurring costs related to the proposed acquisition of the Industrial Adhesive business from the Forbo Group. This guidance will be adjusted to include the impact of the pending acquisition once the transaction closes.

Conference Call:

The Company will host an investor conference call to discuss fourth quarter 2011 results on Thursday, January 19, 2012, at 9:30 a.m. Central time (10:30 a.m. Eastern time). The conference call audio and accompanying presentation slides will be available to all interested parties via a simultaneous webcast at www.hbfuller.com under the Investor Relations section. The event is scheduled to last one hour. For those unable to listen live, an audio replay of the event along with the accompanying presentation will be archived on the Company’s website.

Regulation G:

The information presented in this earnings release regarding operating income, operating margin, adjusted diluted earnings per share, and earnings before interest, taxes, depreciation, and amortization (EBITDA) does not conform to generally accepted accounting principles (GAAP) and should not be construed as an alternative to the reported results determined in accordance with GAAP. Management has included this non-GAAP information to assist in understanding the operating performance of the Company. The non-GAAP information provided may not be consistent with the methodologies used by other companies. All non-GAAP information is reconciled with reported GAAP results in the tables below.

 

4


About H.B. Fuller Company:

For 125 years, H.B. Fuller has been a leading global adhesives provider focusing on perfecting adhesives, sealants and other specialty chemical products to improve products and lives. Recognized for unmatched technical support and innovation, H.B. Fuller brings knowledge and strength to help its customers find precisely the right formulation for the right performance. With fiscal 2011 net revenue of $1.6 billion, H.B. Fuller serves customers in packaging, hygiene, paper converting, general assembly, woodworking, construction, and consumer businesses. For more information, visit HBFuller.com, HBFullerStrength.com, read our blog or follow GlueTalk on Twitter.

Safe Harbor for Forward-Looking Statements:

Certain statements in this document may be considered forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements are subject to various risks and uncertainties, including but not limited to the following: the Company’s ability to effectively integrate and operate acquired businesses; political and economic conditions; product demand; competitive products and pricing; costs of and savings from restructuring initiatives; geographic and product mix; availability and price of raw materials; the Company’s relationships with its major customers and suppliers; changes in tax laws and tariffs; devaluations and other foreign exchange rate fluctuations; the impact of litigation and environmental matters; the effect of new accounting pronouncements and accounting charges and credits; and similar matters. Further information about the various risks and uncertainties can be found in the Company’s SEC 10-Q filings of March 28, 2011, June 24, 2011 and September 23, 2011, and10-K filing for the fiscal year ended November 27, 2010. All forward-looking information represents management’s best judgment as of this date based on information currently available that in the future may prove to have been inaccurate. Additionally, the variety of products sold by the Company and the regions where the Company does business make it difficult to determine with certainty the increases or decreases in net revenue resulting from changes in the volume of products sold, currency impact, changes in product mix, and selling prices. However, management’s best estimates of these changes as well as changes in other factors have been included.

 

5


H.B. FULLER COMPANY AND SUBSIDIARIES

CONSOLIDATED FINANCIAL INFORMATION

In thousands, except per share amounts (unaudited)

 

     14 Weeks Ended     Percent of     13 Weeks Ended     Percent of  
     December 3, 2011     Net Revenue     November 27, 2010     Net Revenue  

Net revenue

   $ 436,526       100.0   $ 360,243       100.0

Cost of sales

     (310,913     (71.2 %)      (258,123     (71.7 %) 
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     125,613       28.8     102,120       28.3

Selling, general and administrative expenses

     (85,243     (19.5 %)      (72,512     (20.1 %) 

Special charges

     (7,499     (1.7 %)      —          0.0

Other income (expense), net

     2,779       0.6     254       0.1

Interest expense

     (2,895     (0.7 %)      (2,754     (0.8 %) 
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes and income from equity method investments

     32,755       7.5     27,108       7.5

Income taxes

     (8,734     (2.0 %)      (8,155     (2.3 %) 

Income from equity method investments

     2,575       0.6     2,617       0.7
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income including non-controlling interests

     26,596       6.1     21,570       6.0

Net (income) loss attributable to non-controlling interests

     (188     (0.1 %)      366       0.1
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to H.B. Fuller

   $ 26,408       6.0   $ 21,936       6.1
  

 

 

   

 

 

   

 

 

   

 

 

 

Basic income per common share attributable to H.B. Fuller

   $ 0.54       $ 0.45    
  

 

 

     

 

 

   

Diluted income per common share attributable to H.B. Fuller

   $ 0.53       $ 0.44    
  

 

 

     

 

 

   

Weighted-average common shares outstanding:

        

Basic

     48,937         48,740    

Diluted

     49,821         49,740    

Dividends declared per common share

   $ 0.075       $ 0.070    

Selected Balance Sheet Information (subject to change prior to filing of the Company’s Annual Report on Form 10-K)

 

     December 3, 2011      November 27, 2010      November 28, 2009  

Cash & cash equivalents

   $ 156,149      $ 133,277      $ 100,154  

Trade accounts receivable, net

     244,275        221,020        203,898  

Inventories

     135,993        121,621        116,907  

Trade payables

     116,354        102,107        109,165  

Total assets

     1,227,709        1,153,457        1,100,445  

Total debt

     232,296        250,721        214,028  

 

6


H.B. FULLER COMPANY AND SUBSIDIARIES

CONSOLIDATED FINANCIAL INFORMATION

In thousands, except per share amounts (unaudited)

 

     53 Weeks Ended     Percent of     52 Weeks Ended     Percent of  
     December 3, 2011     Net Revenue     November 27, 2010     Net Revenue  

Net revenue

   $ 1,557,552       100.0   $ 1,356,161       100.0

Cost of sales

     (1,110,462     (71.3 %)      (958,980     (70.7 %) 
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     447,090       28.7     397,181       29.3

Selling, general and administrative expenses

     (318,046     (20.4 %)      (292,836     (21.6 %) 

Special charges

     (7,499     (0.5 %)      —          0.0

Asset impairment charges

     (332     (0.0 %)      (8,785     (0.6 %) 

Other income (expense), net

     4,590       0.3     2,572       0.2

Interest expense

     (10,811     (0.7 %)      (10,414     (0.8 %) 
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes and income from equity method investments

     114,992       7.4     87,718       6.5

Income taxes

     (34,951     (2.3 %)      (25,307     (1.9 %) 

Income from equity method investments

     9,006       0.6     8,008       0.6
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income including non-controlling interests

     89,047       5.7     70,419       5.2

Net loss attributable to non-controlling interests

     58       0.0     458       0.0
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to H.B. Fuller

   $ 89,105       5.7   $ 70,877       5.2
  

 

 

   

 

 

   

 

 

   

 

 

 

Basic income per common share attributable to H.B. Fuller

   $ 1.82       $ 1.46    
  

 

 

     

 

 

   

Diluted income per common share attributable to H.B. Fuller

   $ 1.79       $ 1.43    
  

 

 

     

 

 

   

Weighted-average common shares outstanding:

        

Basic

     48,991         48,599    

Diluted

     49,866         49,608    

Dividends declared per common share

   $ 0.295       $ 0.278    

 

7


H.B. FULLER COMPANY AND SUBSIDIARIES

REGION FINANCIAL INFORMATION

In thousands (unaudited)

 

     14 Weeks Ended     13 Weeks Ended  
     December 3, 2011     November 27, 2010  

Net Revenue:

    

North America

   $ 169,641     $ 142,471  

EIMEA

     134,116       108,858  

Latin America

     77,978       65,561  

Asia Pacific

     54,791       43,353  
  

 

 

   

 

 

 

Total H.B. Fuller

   $ 436,526     $ 360,243  
  

 

 

   

 

 

 

Operating Income:

    

North America

   $ 21,310     $ 18,512  

EIMEA

     9,600       4,281  

Latin America

     6,682       5,022  

Asia Pacific

     2,778       1,793  
  

 

 

   

 

 

 

Total H.B. Fuller

   $ 40,370     $ 29,608  
  

 

 

   

 

 

 

Depreciation Expense:

    

North America

   $ 3,695     $ 3,498  

EIMEA

     2,564       2,444  

Latin America

     1,090       1,189  

Asia Pacific

     1,081       838  
  

 

 

   

 

 

 

Total H.B. Fuller

   $ 8,430     $ 7,969  
  

 

 

   

 

 

 

Amortization Expense:

    

North America

   $ 2,020     $ 1,998  

EIMEA

     312       235  

Latin America

     6       12  

Asia Pacific

     269       269  
  

 

 

   

 

 

 

Total H.B. Fuller

   $ 2,607     $ 2,514  
  

 

 

   

 

 

 

EBITDA:

    

North America

   $ 27,025     $ 24,008  

EIMEA

     12,476       6,960  

Latin America

     7,778       6,223  

Asia Pacific

     4,128       2,900  
  

 

 

   

 

 

 

Total H.B. Fuller

   $ 51,407     $ 40,091  
  

 

 

   

 

 

 

Operating Margin:

    

North America

     12.6     13.0

EIMEA

     7.2     3.9

Latin America

     8.6     7.7

Asia Pacific

     5.1     4.1
  

 

 

   

 

 

 

Total H.B. Fuller

     9.2     8.2
  

 

 

   

 

 

 

EBITDA Margin:

    

North America

     15.9     16.9

EIMEA

     9.3     6.4

Latin America

     10.0     9.5

Asia Pacific

     7.5     6.7
  

 

 

   

 

 

 

Total H.B. Fuller

     11.8     11.1
  

 

 

   

 

 

 

Net Revenue Growth:

    

North America

     19.1  

EIMEA

     23.2  

Latin America

     18.9  

Asia Pacific

     26.4  
  

 

 

   

Total H.B. Fuller

     21.2  
  

 

 

   

 

8


H.B. FULLER COMPANY AND SUBSIDIARIES

REGION FINANCIAL INFORMATION

In thousands (unaudited)

 

     53 Weeks Ended     52 Weeks Ended  
     December 3, 2011     November 27, 2010  

Net Revenue:

    

North America

   $ 624,427     $ 567,223  

EIMEA

     473,718       404,751  

Latin America

     260,738       229,319  

Asia Pacific

     198,669       154,868  
  

 

 

   

 

 

 

Total H.B. Fuller

   $ 1,557,552     $ 1,356,161  
  

 

 

   

 

 

 

Operating Income:

    

North America

   $ 78,976     $ 73,048  

EIMEA

     26,291       13,962  

Latin America

     15,198       11,339  

Asia Pacific

     8,579       5,996  
  

 

 

   

 

 

 

Total H.B. Fuller

   $ 129,044     $ 104,345  
  

 

 

   

 

 

 

Depreciation Expense:

    

North America

   $ 13,338     $ 13,754  

EIMEA

     9,661       9,499  

Latin America

     4,100       4,288  

Asia Pacific

     3,955       2,820  
  

 

 

   

 

 

 

Total H.B. Fuller

   $ 31,054     $ 30,361  
  

 

 

   

 

 

 

Amortization Expense:

    

North America

   $ 8,046     $ 8,378  

EIMEA

     1,001       1,625  

Latin America

     27       203  

Asia Pacific

     1,088       633  
  

 

 

   

 

 

 

Total H.B. Fuller

   $ 10,162     $ 10,839  
  

 

 

   

 

 

 

EBITDA:

    

North America

   $ 100,360     $ 95,180  

EIMEA

     36,953       25,086  

Latin America

     19,325       15,830  

Asia Pacific

     13,622       9,449  
  

 

 

   

 

 

 

Total H.B. Fuller

   $ 170,260     $ 145,545  
  

 

 

   

 

 

 

Operating Margin:

    

North America

     12.6     12.9

EIMEA

     5.5     3.4

Latin America

     5.8     4.9

Asia Pacific

     4.3     3.9
  

 

 

   

 

 

 

Total H.B. Fuller

     8.3     7.7
  

 

 

   

 

 

 

EBITDA Margin:

    

North America

     16.1     16.8

EIMEA

     7.8     6.2

Latin America

     7.4     6.9

Asia Pacific

     6.9     6.1
  

 

 

   

 

 

 

Total H.B. Fuller

     10.9     10.7
  

 

 

   

 

 

 

Net Revenue Growth:

    

North America

     10.1  

EIMEA

     17.0  

Latin America

     13.7  

Asia Pacific

     28.3  
  

 

 

   

Total H.B. Fuller

     14.9  
  

 

 

   

 

9


H.B. FULLER COMPANY AND SUBSIDIARIES

REGION FINANCIAL INFORMATION

(unaudited)

14 Weeks Ended December 3, 2011

 

     North America     EIMEA     Latin America     Asia Pacific     Total HBF  

Price

     12.9     11.5     9.8     5.7     11.0

Volume

     6.0     5.7     9.1     14.6     7.6
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Organic Growth

     18.9     17.2     18.9     20.3     18.6

F/X

     0.2     6.0     0.0     6.1     2.6
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     19.1     23.2     18.9     26.4     21.2
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

53 Weeks Ended December 3, 2011

 

     North America     EIMEA     Latin America     Asia Pacific     Total HBF  

Price

     9.6     11.1     10.7     4.5     9.7

Volume

     0.1     0.6     3.0     8.0     1.7
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Organic Growth

     9.7     11.7     13.7     12.5     11.4

F/X

     0.4     5.3     0.0     8.6     2.7

Acquisition

     0.0     0.0     0.0     7.2     0.8
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     10.1     17.0     13.7     28.3     14.9
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

10


H.B. FULLER COMPANY AND SUBSIDIARIES

REGULATION G RECONCILIATION

In thousands (unaudited)

 

     14 Weeks Ended     13 Weeks Ended  
     December 3, 2011     November 27, 2010  

Net revenue

   $ 436,526     $ 360,243  

Cost of sales

     (310,913     (258,123
  

 

 

   

 

 

 

Gross profit

     125,613       102,120  

Selling, general and administrative expenses

     (85,243     (72,512
  

 

 

   

 

 

 

Operating Income

     40,370       29,608  

Depreciation expense

     8,430       7,969  

Amortization expense

     2,607       2,514  
  

 

 

   

 

 

 

EBITDA

   $ 51,407     $ 40,091  

EBITDA Margin

     11.8     11.1

 

     53 Weeks Ended     52 Weeks Ended  
     December 3, 2011     November 27, 2010  

Net revenue

   $ 1,557,552     $ 1,356,161  

Cost of sales

     (1,110,462     (958,980
  

 

 

   

 

 

 

Gross profit

     447,090       397,181  

Selling, general and administrative expenses

     (318,046     (292,836
  

 

 

   

 

 

 

Operating Income

     129,044       104,345  

Depreciation expense

     31,054       30,361  

Amortization expense

     10,162       10,839  
  

 

 

   

 

 

 

EBITDA

   $ 170,260     $ 145,545  

EBITDA Margin

     10.9     10.7

 

11


H.B. FULLER COMPANY AND SUBSIDIARIES

REGULATION G RECONCILIATION

In thousands, except per share amounts (unaudited)

 

                 Adjusted  
     14 Weeks Ended           14 Weeks Ended  
     December 3, 2011     Adjustments     December 3, 2011  

Net revenue

   $ 436,526     $ —        $ 436,526  

Cost of sales

     (310,913     —          (310,913
  

 

 

   

 

 

   

 

 

 

Gross profit

     125,613       —          125,613  

Selling, general and administrative expenses

     (85,243     —          (85,243

Special charges

     (7,499     (7,499     —     

Other income (expense), net

     2,779       —          2,779  

Interest expense

     (2,895     —          (2,895
  

 

 

   

 

 

   

 

 

 

Income before income taxes and income from equity method investments

     32,755       (7,499     40,254  

Income taxes

     (8,734     1,747       (10,481

Income from equity method investments

     2,575       —          2,575  
  

 

 

   

 

 

   

 

 

 

Net income including non-controlling interests

     26,596       (5,752     32,348  

Net (income) loss attributable to non-controlling interests

     (188     —          (188
  

 

 

   

 

 

   

 

 

 

Net income attributable to H.B. Fuller

   $ 26,408     $ (5,752   $ 32,160  
  

 

 

   

 

 

   

 

 

 

Basic income per common share attributable to H.B. Fuller

   $ 0.54     $ (0.12   $ 0.66  
  

 

 

   

 

 

   

 

 

 

Diluted income per common share attributable to H.B. Fuller

   $ 0.53     $ (0.12   $ 0.65 1
  

 

 

   

 

 

   

 

 

 

Weighted-average common shares outstanding:

      

Basic

     48,937       48,937       48,937  

Diluted

     49,821       49,821       49,821  

 

12


H.B. FULLER COMPANY AND SUBSIDIARIES

REGULATION G RECONCILIATION

In thousands, except per share amounts (unaudited)

 

                 Adjusted  
     53 Weeks Ended           53 Weeks Ended  
     December 3, 2011     Adjustments     December 3, 2011  

Net revenue

   $ 1,557,552     $ —        $ 1,557,552  

Cost of sales

     (1,110,462     —          (1,110,462
  

 

 

   

 

 

   

 

 

 

Gross profit

     447,090       —          447,090  

Selling, general and administrative expenses

     (318,046     —          (318,046

Special charges

     (7,499     (7,499     —     

Asset impairment charges

     (332     —          (332

Other income (expense), net

     4,590       —          4,590  

Interest expense

     (10,811     —          (10,811
  

 

 

   

 

 

   

 

 

 

Income before income taxes and income from equity method investments

     114,992       (7,499     122,491  

Income taxes

     (34,951     1,747       (36,698

Income from equity method investments

     9,006       —          9,006  
  

 

 

   

 

 

   

 

 

 

Net income including non-controlling interests

     89,047       (5,752     94,799  

Net (income) loss attributable to non-controlling interests

     58       —          58  
  

 

 

   

 

 

   

 

 

 

Net income attributable to H.B. Fuller

   $ 89,105     $ (5,752   $ 94,857  
  

 

 

   

 

 

   

 

 

 

Basic income per common share attributable to H.B. Fuller

   $ 1.82     $ (0.12   $ 1.94  
  

 

 

   

 

 

   

 

 

 

Diluted income per common share attributable to H.B. Fuller

   $ 1.79     $ (0.11   $ 1.90 1
  

 

 

   

 

 

   

 

 

 

Weighted-average common shares outstanding:

      

Basic

     48,991       48,991       48,991  

Diluted

     49,866       49,866       49,866  

 

13


H.B. FULLER COMPANY AND SUBSIDIARIES

REGULATION G RECONCILIATION

In thousands, except per share amounts (unaudited)

 

                 Adjusted  
     52 Weeks Ended           52 Weeks Ended  
     November 27, 2010     Adjustments     November 27, 2010  

Net revenue

   $ 1,356,161     $ —        $ 1,356,161   

Cost of sales

     (958,980     (1,831     (957,149 )  
  

 

 

   

 

 

   

 

 

 

Gross profit

     397,181       (1,831     399,012   

Selling, general and administrative expenses

     (292,836     (752     (292,084 )  

Asset impairment charges

     (8,785     (8,785     —     

Other income (expense), net

     2,572       —          2,572   

Interest expense

     (10,414     —          (10,414 )  
  

 

 

   

 

 

   

 

 

 

Income before income taxes and income from equity method investments

     87,718       (11,368     99,086   

Income taxes

     (25,307     2,928       (28,235 )  

Income from equity method investments

     8,008       —          8,008   
  

 

 

   

 

 

   

 

 

 

Net income including non-controlling interests

     70,419       (8,440     78,859   

Net loss attributable to non-controlling interests

     458       —          458   
  

 

 

   

 

 

   

 

 

 

Net income attributable to H.B. Fuller

   $ 70,877     $ (8,440   $ 79,317   
  

 

 

   

 

 

   

 

 

 

Basic income per common share attributable to H.B. Fuller

   $ 1.46     $ (0.17   $ 1.63   
  

 

 

   

 

 

   

 

 

 

Diluted income per common share attributable to H.B. Fuller

   $ 1.43     $ (0.17   $ 1.60  
  

 

 

   

 

 

   

 

 

 

Weighted-average common shares outstanding:

      

Basic

     48,599       48,599       48,599   

Diluted

     49,608       49,608       49,608   

 

14


 

1

Adjusted diluted earnings per share (EPS) is a non-GAAP financial measure. Fourth quarter 2011 excludes costs associated with two previously announced events: the EIMEA transformation initiative and the expenses associated with the pending acquisition of the Industrial Adhesives business from the Forbo Group. Together, these costs amounted to $7.5 million on a pre-tax basis ($0.12 per diluted share in Q4 2011 and $0.11 per diluted for the full year 2011). Second quarter 2010 excludes after-tax exit costs and non-cash impairment charges associated with the exit of the Company’s European polysulfide-based insulating glass product line of $1.7 million ($0.03 per diluted share) and $6.7 million ($0.14 per diluted share) respectively. A full reconciliation is provided in the tables above.

2

Operating income is defined as gross profit less SG&A expense. Items that are reported on the special charges and asset impairment lines of the income statement are excluded from the operating income calculation. In 2011 and 2010, these amounts totaled $7.5 million and $8.8 million, respectively.

3

EBITDA is a non-GAAP financial measure defined on a consolidated basis as gross profit, less SG&A expense, plus depreciation expense, plus amortization expense. On a regional basis it is defined as operating income, plus depreciation expense, plus amortization expense. EBITDA margin is defined as EBITDA divided by net revenue.

4

Operating Margin is a non-GAAP financial measure defined as gross profit, less SG&A expense, divided by net revenue.

 

15