Attached files

file filename
8-K - FORM 8-K - MASCO CORP /DE/d484399d8k.htm

Exhibit 99

 

LOGO

MASCO DELIVERS STRONG GROWTH IN FOURTH QUARTER 2012

Key Highlights

 

   

Sales increased 9 percent to $1.9 billion

 

   

North American sales increased 12 percent

 

   

Installation segment returned to profitability

 

   

All segments contributed to an adjusted operating margin expansion of 340 basis points

Taylor, Mich., (February 11, 2013) — Masco Corporation (NYSE: MAS) increased profit in the fourth quarter of 2012 with strong sales and operating margin growth in North America, including continued improvement in Installation Services. All five operating segments delivered positive sales growth and improved operating profit for the first time since the housing downturn.

2012 Fourth Quarter Commentary

 

   

Net sales from continuing operations increased 9 percent to $1.9 billion, compared with $1.7 billion for fourth quarter 2011. North American sales increased 12 percent and international sales decreased 1 percent. In local currencies, international sales increased 2 percent compared with fourth quarter 2011.

 

   

Compared to fourth quarter 2011, results for key financial measures, as adjusted for certain items (see Exhibit A) and with a normalized tax rate of 36 percent, were as follows:

 

   

Gross profit margins were 25.0 percent compared to 21.9 percent

 

   

Operating profit margins were 5.0 percent compared to 1.6 percent

 

   

Income (loss) from continuing operations was $0.04 per common share compared to $(0.09) per common share

 

   

Loss from continuing operations, as reported, was $(0.23) per common share compared to $(1.42) per common share in the fourth quarter of 2011

 

   

We ended the fourth quarter with approximately $1.4 billion of cash

2012 Fourth Quarter Operating Segment Results

 

   

Plumbing Products’ net sales increased 10 percent, fueled by strong performance in North America and internationally

 

   

Decorative Architectural Products’ net sales increased 11 percent, driven by growth in core products and new programs

 

   

North American Cabinetry’s sales increased 13 percent and operating margins improved

 

   

Installation and Other Services achieved profitability for the first time since the fourth quarter of 2008

 

   

Other Specialty Products’ net sales increased 6 percent and segment margins expanded, reflecting share gains and profit improvement initiatives

 

1


“Our solid fourth quarter results reflect the successful execution of our strategic initiatives, including leveraging our brands, reducing our costs, improving our Installation and Cabinet segments and strengthening our balance sheet,” said Masco’s President and CEO, Tim Wadhams. “Our sales and margin growth represent strong performance across all of our operating segments, including a return to profitability in our Installation segment. We believe this momentum will continue into 2013.”

2012 Full-Year Commentary

 

   

Net sales increased 4 percent to $7.7 billion, compared to 2011. Excluding currency, net sales increased 5 percent

 

   

Compared to full-year 2011, results for key financial measures, as adjusted for certain items (see Exhibit B) and with a normalized tax rate of 36 percent, were as follows:

 

   

Gross profit margins were 26.0 percent compared to 25.1 percent

 

   

Operating profit margins were 6.1 percent compared to 4.4 percent

 

   

Income from continuing operations was $0.32 per common share compared to $0.02 per common share

 

   

Loss from continuing operations, as reported, was $(0.22) per common share compared to $(1.34) per common share in 2011

Subsequent Event

In early February we determined that our Danish ready-to-assemble cabinet business is not core to our long-term growth strategy and, accordingly, we have commenced a plan of disposition for this business. This business unit had sales of approximately $250 million in 2012.

Outlook 2013

“We expect new home construction to show strong growth in 2013, and anticipate repair and remodel to grow modestly, with big ticket items continuing to lag. Our focus this year is to successfully execute new product programs, improve profitability in Cabinets and Installation Services, and expand our brand leadership positions. We believe the actions we have taken over the past several years, including investing in our brands, reducing our cost structure and paying down debt, have strengthened our business. We believe these actions have positively positioned us to take advantage of the upturn in the housing cycle,” said Mr. Wadhams.

About Masco

Headquartered in Taylor, Michigan, Masco Corporation is one of the world’s leading manufacturers of home improvement and building products, as well as a leading provider of services that include the installation of insulation and other building products.

The 2012 fourth quarter supplemental material, including a presentation in PDF format, is available on the Company’s website at www.masco.com.

Conference Call Details

A conference call regarding items contained in this release is scheduled for Tuesday, February 12, 2013 at 8:00 a.m. ET. Participants in the call are asked to register five to ten minutes prior to the scheduled start time by dialing (877) 550-4056 and from outside the U.S. at (706) 679-3614. Please use the conference identification number 87003575. The conference call will be webcast simultaneously and in its entirety through the Company’s website. Shareholders, media representatives and others interested in Masco may participate in the webcast by registering through the Investor Relations section on the Company’s website.

 

2


A replay of the call will be available on Masco’s website or by phone by dialing (855) 859-2056 and from outside the U.S. at (404) 537-3406. Please use the conference identification number 87003575. The telephone replay will be available approximately two hours after the end of the call and continue through February 26, 2013.

Safe Harbor Statement

Statements contained in this press release that reflect our views about our future performance constitute “forward-looking statements” under the Private Securities Litigation Reform Act of 1995. Forward-looking statements can be identified by words such as “believe,” “anticipate,” “appear,” “may,” “will,” “should,” “intend,” “plan,” “estimate,” “expect,” “assume,” “seek,” “forecast,” and similar references to future periods. These views involve risks and uncertainties that are difficult to predict and, accordingly, our actual results may differ materially from the results discussed in our forward-looking statements. We caution you against relying on any of these forward-looking statements. Our future performance may be affected by our reliance on new home construction and home improvement, our reliance on key customers, the cost and availability of raw materials, shifts in consumer preferences and purchasing practices, our ability to improve our underperforming businesses, and our ability to maintain our competitive position in our industries. These and other factors are discussed in detail in Item 1A, “Risk Factors” in our most recent Annual Report on Form 10-K, as well as in our Quarterly Reports on Form 10-Q and in other filings we make with the Securities and Exchange Commission. Our forward-looking statements in this press release speak only as of the date of this press release. Factors or events that could cause our actual results to differ may emerge from time to time, and it is not possible for us to predict all of them. Unless required by law, we undertake no obligation to update publicly any forward-looking statements as a result of new information, future events or otherwise.

The Company believes that the non-GAAP performance measures and ratios that are contained herein, used in managing the business, may provide users of this financial information with additional meaningful comparisons between current results and results in prior periods. Non-GAAP performance measures and ratios should be viewed in addition to, and not as an alternative for, the Company’s reported results under accounting principles generally accepted in the United States. Additional information about the Company is contained in the Company’s filings with the Securities and Exchange Commission and is available on Masco’s website at www.masco.com.

Investor / Media Contact

Maria Duey

Vice President - Investor Relations &

Corporate Communications

313.792.5500

maria_duey@mascohq.com

# # #

 

3


MASCO CORPORATION

Condensed Consolidated Statements of Operations - Unaudited

For the Three Months and Twelve Months Ended December 31, 2012 and 2011

(dollars in millions)

 

     Three Months Ended
December 31,
    Twelve Months Ended
December 31,
 
     2012     2011     2012     2011  

Net sales

   $ 1,890      $ 1,738      $ 7,745      $ 7,467   

Cost of sales

     1,444        1,406        5,794        5,683   
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     446        332        1,951        1,784   

Selling, general and administrative expenses

     380        366        1,561        1,576   

Charge for litigation settlements, net

     3        3        77        9   

Impairment charges for goodwill and other intangible assets

     42        494        42        494   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating profit (loss)

     21        (531     271        (295

Other income (expense), net

     (62     (66     (251     (250

Gains from financial investments, net

     4        4        22        73   
  

 

 

   

 

 

   

 

 

   

 

 

 

(Loss) income from continuing operations before income taxes

     (37     (593     42        (472

Income tax expense (benefit)

     35        (104     83        (49
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss from continuing operations

     (72     (489     (41     (423

Loss from discontinued operations, net

     (8     (79     (38     (110
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss

     (80     (568     (79     (533

Less: Net income attributable to non-controlling interest

     7        5        35        42   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss attributable to Masco Corporation

   $ (87   $ (573   $ (114   $ (575
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss per common share attributable to Masco Corporation (diluted):

        

Loss from continuing operations

   $ (0.23   $ (1.42   $ (0.22   $ (1.34

Loss from discontinued operations

     (0.02     (0.23     (0.11     (0.32
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss

   $ (0.25   $ (1.65   $ (0.33   $ (1.66
  

 

 

   

 

 

   

 

 

   

 

 

 

Average diluted common shares outstanding

     349        348        349        348   
  

 

 

   

 

 

   

 

 

   

 

 

 

Amounts attributable to Masco Corporation:

        

Loss from continuing operations

   $ (79   $ (494   $ (76   $ (465

Loss from discontinued operations

     (8     (79     (38     (110
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss attributable to Masco Corporation

   $ (87   $ (573   $ (114   $ (575
  

 

 

   

 

 

   

 

 

   

 

 

 

 

4


MASCO CORPORATION     
Exhibit A: Reconciliations - Unaudited   
For the Three Months Ended December 31, 2012 and 2011    (dollars in millions, except EPS)

 

     2012     2011  

Gross Profit and Operating Profit Reconciliations

    

Net sales

   $ 1,890      $ 1,738   
  

 

 

   

 

 

 

Gross profit, as reported

   $ 446      $ 332   

Rationalization charges

     27        48   
  

 

 

   

 

 

 

Gross profit, as adjusted

   $ 473      $ 380   
  

 

 

   

 

 

 

Gross margin, as reported

     23.6     19.1

Gross margin, as adjusted

     25.0     21.9

Operating profit (loss), as reported

   $ 21      $ (531

Impairment of goodwill and other intangible assets

     42        494   

Rationalization charges

     31        61   

Charge for litigation settlements, net

     3        3   

Gain from sales of fixed assets, net

     (3     —     
  

 

 

   

 

 

 

Operating profit, as adjusted

   $ 94      $ 27   
  

 

 

   

 

 

 

Operating margin, as reported

     1.1     -30.6

Operating margin, as adjusted

     5.0     1.6

Earnings Per Common Share Reconciliation

    

Loss from continuing operations, before income taxes, as reported

   $ (37   $ (593

Impairment of goodwill and other intangible assets

     42        494   

Rationalization charges

     31        61   

Charge for litigation settlements, net

     3        3   

Gain from sale of fixed assets, net

     (3     —     

Gain from financial investments, net

     (4     (4
  

 

 

   

 

 

 

Income (loss) from continuing operations, before income taxes, as adjusted

     32        (39

Tax at 36% rate

     (12     14   

Less: Net income attributable to non-controlling interest

     7        5   
  

 

 

   

 

 

 

Net income (loss), as adjusted

   $ 13      $ (30
  

 

 

   

 

 

 

Income (loss) per common share, as adjusted

   $ 0.04      $ (0.09
  

 

 

   

 

 

 

Shares outstanding

     349        348   
  

 

 

   

 

 

 

 

5


MASCO CORPORATION

Exhibit B: Reconciliations - Unaudited

For the Twelve Months Ended December 31, 2012 and 2011

 

     2012     2011  

Gross Profit and Operating Profit Reconciliations

    

Net sales

   $ 7,745      $ 7,467   
  

 

 

   

 

 

 

Gross profit, as reported

   $ 1,951      $ 1,784   

Rationalization charges

     52        91   

Other Specialty Products - Warranty

     12        —     
  

 

 

   

 

 

 

Gross profit, as adjusted

   $ 2,015      $ 1,875   
  

 

 

   

 

 

 

Gross margin, as reported

     25.2     23.9

Gross margin, as adjusted

     26.0     25.1

Operating profit (loss), as reported

   $ 271      $ (295

Rationalization charges

     78        121   

Charge for litigation settlements, net

     77        9   

Impairment of goodwill and other intangible assets

     42        494   

Other Specialty Products - Warranty

     12        —     

Gain from sales of fixed assets, net

     (8     —     
  

 

 

   

 

 

 

Operating profit, as adjusted

   $ 472      $ 329   
  

 

 

   

 

 

 

Operating margin, as reported

     3.5     -4.0

Operating margin, as adjusted

     6.1     4.4

Earnings Per Common Share Reconciliation

    

Income (loss) from continuing operations, before income taxes, as reported

   $ 42      $ (472

Rationalization charges

     78        121   

Charge for litigation settlements, net

     77        9   

Impairment of goodwill and other intangible assets

     42        494   

Other Specialty Products - Warranty

     12        —     

Interest carry costs

     7        —     

Gain from sales of fixed assets, net

     (8     —     

Gain from financial investments, net

     (22     (73
  

 

 

   

 

 

 

Income from continuing operations,before income taxes, as adjusted

     228        79   

Tax at 36% rate

     (82     (28

Less: Net income attributable to non-controlling interest

     35        42   
  

 

 

   

 

 

 

Net income, as adjusted

   $ 111      $ 9   
  

 

 

   

 

 

 

Income per common share, as adjusted

   $ 0.32      $ 0.02   
  

 

 

   

 

 

 

Shares outstanding

     349        348   
  

 

 

   

 

 

 

 

6


MASCO CORPORATION

Condensed Consolidated Balance Sheets and

Other Financial Data - Unaudited

(dollars in millions)

 

     December 31,
2012
     December 31,
2011
 

Balance Sheet

     

Assets

     

Current Assets:

     

Cash and Cash Investments

   $ 1,351       $ 1,656   

Receivables

     965         914   

Inventories

     792         769   

Prepaid Expenses and Other

     109         70   

Assets Held for Sale

     —           20   
  

 

 

    

 

 

 

Total Current Assets

     3,217         3,429   

Property and Equipment, Net

     1,429         1,567   

Goodwill

     1,894         1,891   

Other Intangible Assets, Net

     151         196   

Other Assets

     184         209   

Assets Held for Sale

     —           5   
  

 

 

    

 

 

 

Total Assets

   $ 6,875       $ 7,297   
  

 

 

    

 

 

 

Liabilities

     

Current Liabilities:

     

Notes Payable

   $ 206       $ 803   

Accounts Payable

     819         770   

Accrued Liabilities

     837         782   

Liabilities Held for Sale

     —           8   
  

 

 

    

 

 

 

Total Current Liabilities

     1,862         2,363   

Long-Term Debt

     3,422         3,222   

Deferred Income Taxes and Other

     1,057         970   
  

 

 

    

 

 

 

Total Liabilities

     6,341         6,555   

Shareholders’ Equity

     534         742   
  

 

 

    

 

 

 

Total Liabilities and Shareholders’ Equity

   $ 6,875       $ 7,297   
  

 

 

    

 

 

 

 

     Year To Date  
     December 31,
2012
    December 31,
2011
 

Other Financial Data

    

Working Capital Days

    

Receivable Days

     47        47   

Inventory Days

     52        52   

Payable Days

     66        63   

Working Capital

   $ 938      $ 913   

Working Capital as a % of Sales (LTM)

     12.1     12.2

Dividend Payments

   $ 107      $ 107   

Cash Paid for Share Repurchases

   $ 8      $ 30   

CAPEX

   $ 119      $ 151   

Average diluted common shares outstanding

     349        348   

 

7


MASCO CORPORATION

Quarterly Segment Data - Unaudited

For the Three Months and Twelve Months Ended December 31, 2012 and 2011

(dollars in millions)

 

     Q4
2012
    Q4
2011
    Change     YTD
2012
    YTD
2011
    Change  

Cabinets and Related Products

            

Net sales

   $ 289      $ 287        1   $ 1,189      $ 1,231        -3
  

 

 

   

 

 

     

 

 

   

 

 

   

Operating loss, as reported

   $ (50   $ (95     $ (120   $ (206  

Operating margin, as reported

     -17.3     -33.1       -10.1     -16.7  

Rationalization charges

     10        6          21        20     

Accelerated depreciation related to plant closures

     14        7          16        27     

Impairment of goodwill and other intangible assets

     —          44          —          44     
  

 

 

   

 

 

     

 

 

   

 

 

   

Operating loss, as adjusted

     (26     (38       (83     (115  

Operating margin, as adjusted

     -9.0     -13.2       -7.0     -9.3  

Depreciation and amortization

     14        8          52        51     
  

 

 

   

 

 

     

 

 

   

 

 

   

EBITDA, as adjusted

   $ (12   $ (30     $ (31   $ (64  
  

 

 

   

 

 

     

 

 

   

 

 

   

Plumbing Products

            

Net sales

   $ 739      $ 674        10   $ 2,955      $ 2,913        1
  

 

 

   

 

 

     

 

 

   

 

 

   

Operating profit, as reported

   $ 65      $ 52        $ 307      $ 322     

Operating margin, as reported

     8.8     7.7       10.4     11.1  

Rationalization charges

     5        2          13        11     

Accelerated depreciation related to plant closures

     2        1          12        4     

Impairment of goodwill and other intangible assets

     —          1          —          1     
  

 

 

   

 

 

     

 

 

   

 

 

   

Operating profit, as adjusted

     72        56          332        338     

Operating margin, as adjusted

     9.7     8.3       11.2     11.6  

Depreciation and amortization

     13        18          57        64     
  

 

 

   

 

 

     

 

 

   

 

 

   

EBITDA, as adjusted

   $ 85      $ 74        $ 389      $ 402     
  

 

 

   

 

 

     

 

 

   

 

 

   

Installation and Other Services

            

Net sales

   $ 323      $ 285        13   $ 1,209      $ 1,077        12
  

 

 

   

 

 

     

 

 

   

 

 

   

Operating profit (loss), as reported

   $ 6      $ (8     $ (19   $ (79  

Operating margin, as reported

     1.9     -2.8       -1.6     -7.3  

Rationalization charges

     —          2          1        8     

Accelerated depreciation related to plant closures

     —          —            —          —       

Impairment of goodwill and other intangible assets

     —          —            —          —       
  

 

 

   

 

 

     

 

 

   

 

 

   

Operating profit (loss), as adjusted

     6        (6       (18     (71  

Operating margin, as adjusted

     1.9     -2.1       -1.5     -6.6  

Depreciation and amortization

     8        8          30        32     
  

 

 

   

 

 

     

 

 

   

 

 

   

EBITDA, as adjusted

   $ 14      $ 2        $ 12      $ (39  
  

 

 

   

 

 

     

 

 

   

 

 

   

 

8


MASCO CORPORATION

Quarterly Segment Data - Unaudited

For the Three Months and Twelve Months Ended December 31, 2012 and 2011

(dollars in millions)

 

     Q4
2012
   

Q4

2011

    Change     YTD
2012
    YTD
2011
    Change  

Decorative Architectural Products

            

Net sales

   $ 386      $ 348        11   $ 1,818      $ 1,670        9
  

 

 

   

 

 

     

 

 

   

 

 

   

Operating profit (loss), as reported

   $ 65      $ (51     $ 329      $ 196     

Operating margin, as reported

     16.8     -14.7       18.1     11.7  

Rationalization charges

     —          11          —          12     

Accelerated depreciation related to plant closures

     —          —            —          —       

Impairment of goodwill and other intangible assets

     —          75          —          75     
  

 

 

   

 

 

     

 

 

   

 

 

   

Operating profit, as adjusted

     65        35          329        283     

Operating margin, as adjusted

     16.8     10.1       18.1     16.9  

Depreciation and amortization

     3        3          15        15     
  

 

 

   

 

 

     

 

 

   

 

 

   

EBITDA, as adjusted

   $ 68      $ 38        $ 344      $ 298     
  

 

 

   

 

 

     

 

 

   

 

 

   

Other Specialty Products

            

Net sales

   $ 153      $ 144        6   $ 574      $ 576        0
  

 

 

   

 

 

     

 

 

   

 

 

   

Operating loss, as reported

   $ (35   $ (403     $ (31   $ (401  

Operating margin, as reported

     -22.9     -279.9       -5.4     -69.6  

Rationalization charges

     —          6          1        6     

Accelerated depreciation related to plant closures

     —          23          —          25     

Impairment of goodwill and other intangible assets

     42        374          42        374     

Warranty

     —          —            12        —       
  

 

 

   

 

 

     

 

 

   

 

 

   

Operating p.rofit, as adjusted

     7        —            24        4     

Operating margin, as adjusted

     4.6     0.0       4.2     0.7  

Depreciation and amortization

     5        6          21        23     
  

 

 

   

 

 

     

 

 

   

 

 

   

EBITDA, as adjusted

   $ 12      $ 6        $ 45      $ 27     
  

 

 

   

 

 

     

 

 

   

 

 

   

Total

            

Net sales

   $ 1,890      $ 1,738        9   $ 7,745      $ 7,467        4
  

 

 

   

 

 

     

 

 

   

 

 

   

Operating income (loss), as reported—segment

   $ 51      $ (505     $ 466      $ (168  

General corporate expense (GCE)

     (30     (23       (126     (118  

Gain from sales of fixed assets, net

     3        —            8        —       

Charge for litigation settlements, net

     (3     (3       (77     (9  
  

 

 

   

 

 

     

 

 

   

 

 

   

Operating income (loss), as reported

     21        (531       271        (295  

Operating margin, as reported

     1.1     -30.6       3.5     -4.0  

Rationalization charges - segment

     15        27          36        57     

Accelerated depreciation - segment

     16        31          28        56     

Rationalization charges - GCE

     —          3          14        5     

Accelerated depreciation - GCE

     —          —            —          3     

Gain from sales of fixed assets

     (3     —            (8     —       

Charge for litigation settlements, net

     3        3          77        9     

Impairment of goodwill and other intangible assets

     42        494          42        494     

Other Specialty Products - Warranty

     —          —            12        —       
  

 

 

   

 

 

     

 

 

   

 

 

   

Operating income, as adjusted

     94        27          472        329     

Operating margin, as adjusted

     5.0     1.6       6.1     4.4  

Depreciation and amortization - segment

     43        43          175        185     

Depreciation and amortization - non-operating

     1        1          11        19     
  

 

 

   

 

 

     

 

 

   

 

 

   

EBITDA, as adjusted

   $ 138      $ 71        $ 658      $ 533     
  

 

 

   

 

 

     

 

 

   

 

 

   

 

9


MASCO CORPORATION

North American and International Data - Unaudited

For the Three Months and Twelve Months Ended December 31, 2012 and 2011

(dollars in millions)

 

     Q4
2012
    Q4
2011
    Change     YTD
2012
    YTD
2011
    Change  

North American

            

Net sales

   $ 1,475      $ 1,320        12   $ 6,046      $ 5,669        7
  

 

 

   

 

 

     

 

 

   

 

 

   

Operating profit (loss), as reported

   $ 35      $ (459     $ 360      $ (259  

Operating margin, as reported

     2.4     -34.8       6.0     -4.6  

Rationalization charges

     10        20          25        49     

Accelerated depreciation related to plant closures

     14        24          25        49     

Impairment of goodwill and other intangible assets

     42        450          42        450     

Other Specialty Products - Warranty

     —          —            12        —       
  

 

 

   

 

 

     

 

 

   

 

 

   

Operating profit, as adjusted

     101        35          464        289     

Operating margin, as adjusted

     6.8     2.7       7.7     5.1  

Depreciation and amortization

     33        35          129        139     
  

 

 

   

 

 

     

 

 

   

 

 

   

EBITDA, as adjusted

   $ 134      $ 70        $ 593      $ 428     
  

 

 

   

 

 

     

 

 

   

 

 

   

International

            

Net sales

   $ 415      $ 418        -1   $ 1,699      $ 1,798        -6
  

 

 

   

 

 

     

 

 

   

 

 

   

Operating profit (loss), as reported

   $ 16      $ (46       106        91     

Operating margin, as reported

     3.9     -11.0       6.2     5.1  

Rationalization charges

     5        7          11        8     

Accelerated depreciation related to plant closures

     2        7          3        7     

Impairment of goodwill and other intangible assets

     —          44          —          44     
  

 

 

   

 

 

     

 

 

   

 

 

   

Operating profit, as adjusted

     23        12          120        150     

Operating margin, as adjusted

     5.5     2.9       7.1     8.3  

Depreciation and amortization

     10        8          46        46     
  

 

 

   

 

 

     

 

 

   

 

 

   

EBITDA, as adjusted

   $ 33      $ 20        $ 166      $ 196     
  

 

 

   

 

 

     

 

 

   

 

 

   

Total

            

Net sales

   $ 1,890      $ 1,738        9   $ 7,745      $ 7,467        4
  

 

 

   

 

 

     

 

 

   

 

 

   

Operating income (loss), as reported - segment

   $ 51      $ (505     $ 466      $ (168  

General corporate expense (GCE)

     (30     (23       (126     (118  

Gain from sales of fixed assets, net

     3        —            8        —       

Charge for litigation settlements, net

     (3     (3       (77     (9  
  

 

 

   

 

 

     

 

 

   

 

 

   

Operating income (loss), as reported

     21        (531       271        (295  

Operating margin, as reported

     1.1     -30.6       3.5     -4.0  

Rationalization charges - segment

     15        27          36        57     

Accelerated depreciation - segment

     16        31          28        56     

Rationalization charges - GCE

     —          3          14        5     

Accelerated depreciation - GCE

     —          —            —          3     

Gain from sales of fixed assets, net

     (3     —            (8     —       

Charge for litigation settlements, net

     3        3          77        9     

Impairment of goodwill and other intangible assets

     42        494          42        494     

Other Specialty Products - Warranty

     —          —            12        —       
  

 

 

   

 

 

     

 

 

   

 

 

   

Operating income, as adjusted

     94        27          472        329     

Operating margin, as adjusted

     5.0     1.6       6.1     4.4  

Depreciation and amortization - segment

     43        43          175        185     

Depreciation and amortization - non-operating

     1        1          11        19     
  

 

 

   

 

 

     

 

 

   

 

 

   

EBITDA, as adjusted

   $ 138      $ 71        $ 658      $ 533     
  

 

 

   

 

 

     

 

 

   

 

 

   

 

10