Attached files

file filename
8-K - 8-K - MOHAWK INDUSTRIES INCa3q20138-kearningscoverpage.htm


Exhibit 99.1

NEWS RELEASE          ______________________________________________________________________________________________________                                
For Release:        Immediately            
Contact:         Frank H. Boykin, Chief Financial Officer (706) 624-2695
    

MOHAWK INDUSTRIES, INC. ANNOUNCES THIRD QUARTER EARNINGS

Net sales up 33% over PY
Adjusted EPS increased 94%

(Calhoun, Ga.) - October 31, 2013 - Mohawk Industries, Inc. (NYSE:MHK) today announced 2013 third quarter net earnings of $119 million and diluted earnings per share (EPS) of $1.63. Excluding unusual charges, net earnings were $147 million and EPS was $2.02, a 94% increase over last year’s third quarter adjusted EPS. Net sales for the third quarter of 2013 were approximately $2.0 billion, an increase of 33% versus the prior year’s third quarter. For the third quarter of 2012, net sales were approximately $1.5 billion, net earnings were $70 million and EPS was $1.01; excluding unusual charges, net earnings were $72 million and EPS was $1.04.
For the nine months ending September 28, 2013, net sales were approximately $5.4 billion, an increase of approximately 25% versus the prior year. Net earnings and EPS for the nine-month period were $254 million and $3.53, respectively. Net earnings excluding unusual charges were $342 million and EPS was $4.76, an increase of 72% over the nine-month adjusted EPS results in 2012. For the nine months ending September 29, 2012, net sales were approximately $4.4 billion, net earnings were $184 million and EPS was $2.66. Excluding unusual charges, net earnings and EPS were $191 million and $2.76, respectively.
Commenting on Mohawk Industries’ third quarter performance, Jeffrey S. Lorberbaum, Chairman and CEO, stated, “This quarter we are reporting the highest adjusted EPS in Company history. During the period, higher U.S. volumes, efficiency improvements and the performance of our Pergo, Marazzi and Spano acquisitions supported our strong growth. Our legacy net sales increased approximately 5% as reported, with the balance of our revenue growth derived from our recent acquisitions. Our adjusted operating income improved 350 basis points over the prior year to approximately 11% of sales as a result of enhanced product mix from innovative new collections, improved manufacturing and distribution efficiencies and the implementation of new systems and processes. Ongoing cost containment measures improved our adjusted SG&A by 130 basis points even with significant investments in samples and marketing for new product launches.”
Carpet segment net sales for the quarter were $773 million, up 3% over last year, rising with stronger demand from residential new construction and remodeling. The segment’s operating margin, excluding unusual charges, for the quarter was 9% of sales, an increase of 290 basis points and the strongest in more than six years due to improved product mix, realignment of assets, productivity, cost controls and volume leverage. Residential mix continued to improve with the expansion of the company’s industry-leading position in premium soft carpets and the introduction of the Soft Appeal™ luxury polyester collection. Price increases previously executed offset raw material inflation.
Ceramic segment net sales were $767 million, up 84% over last year, with strong results from both the legacy Dal-Tile business and the Marazzi acquisition. Operating margins, excluding unusual charges, were approximately 12% of sales, an increase of 290 basis points over the prior year as a result of higher

1



volumes, efficiency gains and improved product mix. North American sales rose in the low teens with strong performances in the specialty retail, home center, builder and commercial channels and Mexican sales that outpaced the market. A 2-4% North American price increase was implemented in August to offset higher energy and transportation costs. The Company’s Russian ceramic sales outperformed the overall market and gained share due to the success of new product introductions as well as strength in the new construction and franchised retail channels. The Company’s European ceramic sales increased in Eastern Europe, the Middle East and the Far East offsetting soft conditions in Western Europe.    
Laminate and Wood segment net sales were $451 million, up 37% over last year, with most of that increase from the acquisitions of Pergo and Spano and growth in North America across all product categories and customer channels. Operating income, excluding unusual charges, was approximately 13% of sales, an improvement of 380 basis points over the prior year due primarily to increased North American volume, overall improved productivity and decreased amortization expense. In North America, the integration of Unilin and Pergo is yielding improved productivity and efficiencies and new capacity is being added to satisfy increased demand for single planks. In Europe, the Pergo manufacturing assets have been closed and production was moved to the Company's more efficient Belgium operations to improve the product offering and manufacturing costs. In both Russia and Australia, price increases of 4 to 8% were implemented on laminate and wood to offset currency changes. The new insulation board plant in France has begun production and is expanding our reach into new territories in France and Germany.
“Mohawk today is in the strongest position in our company’s history,” said Lorberbaum. "We have substantially grown our profits and expect continued improvement next year. With our Pergo, Marazzi and Spano acquisitions, we are quickly moving to drive synergies, lower costs and increase top line growth. We have already executed many initiatives to improve the performance of these acquisitions, including implementing new strategies and organizational structures, upgrading marketing tactics and product lines, and reducing costs through best practices and closing high cost assets. In our legacy businesses, we have significant opportunities to deliver improved results as the U.S. business strengthens and we expand our investments in our people, products and capacities. With these factors, our guidance for fourth quarter earnings is $1.66 to $1.75 per share, excluding any restructuring or acquisition costs."
Mohawk Industries is the leading global flooring manufacturer that creates products to enhance residential and commercial spaces around the world. Mohawk’s vertically integrated manufacturing and distribution processes provide competitive advantages in the production of carpet, rugs, ceramic tile, laminate, wood, stone and vinyl flooring. Our industry-leading innovation has yielded products and technologies that differentiate our brands in the marketplace and satisfy all remodeling and new construction requirements. Our brands are among the most recognized in the industry and include American Olean, Bigelow, Daltile, Durkan, Karastan, Lees, Marazzi, Kerama Marazzi, Mohawk, Pergo, Unilin and Quick-Step. During the past decade, Mohawk has transformed its business from an American carpet manufacturer into the world’s largest flooring company with operations in Australia, Brazil, Canada, China, Europe, India, Malaysia, Mexico, Russia and the United States.

Certain of the statements in the immediately preceding paragraphs, particularly anticipating future performance, business prospects, growth and operating strategies and similar matters and those that include the words “could,” “should,” “believes,” “anticipates,” “expects,” and “estimates,” or similar expressions constitute “forward-looking statements.” For those statements, Mohawk claims the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. There can be no assurance that the forward-looking statements will be accurate because they are based on many assumptions, which involve risks and uncertainties. The following important factors could cause future results to differ: changes in economic or industry conditions; competition; inflation in raw material prices and other input

2



costs; energy costs and supply; timing and level of capital expenditures; timing and implementation of price increases for the Company’s products; impairment charges; integration of acquisitions; international operations; introduction of new products; rationalization of operations; tax, product and other claims; litigation; and other risks identified in Mohawk’s SEC reports and public announcements.


Conference call Friday, November 1, 2013 at 11:00 AM Eastern Time
The telephone number is 1-800-603-9255 for US/Canada and 1-706-634-2294 for International/Local.
Conference ID # 74423838. A replay will be available until Friday November 22, 2013 by dialing 855-859-2056
    for US/local calls and 404-537-3406 for International/Local calls and entering Conference ID # 74423838.


3


MOHAWK INDUSTRIES, INC. AND SUBSIDIARIES
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consolidated Statement of Operations
 
Three Months Ended
 
Nine Months Ended
(Amounts in thousands, except per share data)
 
September 28, 2013
 
September 29, 2012
 
September 28, 2013
 
September 29, 2012
 
 
 
 
 
 
 
 
 
Net sales
 
$
1,961,536

 
1,473,493

 
5,424,650

 
4,352,321

Cost of sales
 
1,444,646

 
1,100,656

 
4,016,638

 
3,231,594

    Gross profit
 
516,890

 
372,837

 
1,408,012

 
1,120,727

Selling, general and administrative expenses
 
340,987

 
268,883

 
1,012,069

 
837,079

Operating income
 
175,903

 
103,954

 
395,943

 
283,648

Interest expense
 
25,630

 
17,969

 
70,098

 
59,311

Other expense (income), net
 
1,168

 
322

 
6,458

 
(1,063
)
    Earnings from continuing operations before income taxes
 
149,105

 
85,663

 
319,387

 
225,400

Income tax expense
 
28,993

 
15,359

 
62,965

 
40,896

    Earnings from continuing operations
 
120,112

 
70,304

 
256,422

 
184,504

Loss from discontinued operations, net of income tax benefit of $297 and $782, respectively
 
(553
)
 

 
(1,914
)
 

    Net earnings including noncontrolling interest
 
119,559

 
70,304

 
254,508

 
184,504

Net earnings attributable to noncontrolling interest
 
491

 

 
373

 
635

    Net earnings attributable to Mohawk Industries, Inc.
 
$
119,068

 
70,304

 
254,135

 
183,869

 
 
 
 
 
 
 
 
 
Basic earnings per share attributable to Mohawk Industries, Inc.
 
 
 
 
 
 
 
 
Income from continuing operations
 
$
1.65

 
1.02

 
3.59

 
2.67

Loss from discontinued operations, net of income taxes
 
(0.01
)
 

 
(0.03
)
 

Basic earnings per share attributable to Mohawk Industries, Inc.
 
$
1.64

 
1.02

 
3.56

 
2.67

Weighted-average common shares outstanding - basic
 
72,575

 
69,010

 
71,467

 
68,952

 
 
 
 
 
 
 
 
 
Diluted earnings per share attributable to Mohawk Industries, Inc.
 
 
 
 
 
 
 
 
Income from continuing operations
 
$
1.64

 
1.01

 
3.56

 
2.66

Loss from discontinued operations, net of income taxes
 
(0.01
)
 

 
(0.03
)
 

Diluted earnings per share attributable to Mohawk Industries, Inc.
 
$
1.63

 
1.01

 
3.53

 
2.66

Weighted-average common shares outstanding - diluted
 
73,087

 
69,337

 
71,975

 
69,247

 
 
 
 
 
 
 
 
 
Other Financial Information
 
 
 
 
 
 
 
 
(Amounts in thousands)
 
 
 
 
 
 
 
 
Depreciation and amortization
 
$
81,550

 
71,298

 
222,542

 
216,415

Capital expenditures
 
$
109,426

 
47,311

 
255,523

 
134,998

 
 
 
 
 
 
 
 
 
Consolidated Balance Sheet Data
 
 
 
 
 
 
 
 
(Amounts in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
September 28, 2013
 
September 29, 2012
ASSETS
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
    Cash and cash equivalents
 
 
 
 
 
$
63,580

 
380,842

    Receivables, net
 
 
 
 
 
1,154,368

 
817,214

    Inventories
 
 
 
 
 
1,612,696

 
1,139,403

    Prepaid expenses and other current assets
 
 
 
 
 
221,767

 
146,275


4


    Deferred income taxes
 
 
 
 
 
136,052

 
112,995

        Total current assets
 
 
 
 
 
3,188,463

 
2,596,729

Property, plant and equipment, net
 
 
 
 
 
2,683,984

 
1,657,226

Goodwill
 
 
 
 
 
1,713,883

 
1,371,494

Intangible assets, net
 
 
 
 
 
811,116

 
554,257

Deferred income taxes and other non-current assets
 
 
 
 
 
166,711

 
122,906

Total assets
 
 
 
 
 
$
8,564,157

 
6,302,612

LIABILITIES AND STOCKHOLDERS' EQUITY
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
Current portion of long-term debt
 
 
 
 
 
$
89,031

 
57,673

Accounts payable and accrued expenses
 
 
 
 
 
1,296,192

 
761,186

        Total current liabilities
 
 
 
 
 
1,385,223

 
818,859

Long-term debt, less current portion
 
 
 
 
 
2,257,391

 
1,467,269

Deferred income taxes and other long-term liabilities
 
 
 
 
 
587,910

 
421,549

        Total liabilities
 
 
 
 
 
4,230,524

 
2,707,677

Total stockholders' equity
 
 
 
 
 
4,333,633

 
3,594,935

Total liabilities and stockholders' equity
 
 
 
 
 
$
8,564,157

 
6,302,612

 
 
 
 
 
 
 
 
 
Segment Information
 
Three Months Ended
 
As of and for the Nine Months Ended
(Amounts in thousands)
 
September 28, 2013
 
September 29, 2012
 
September 28, 2013
 
September 29, 2012
 
 
 
 
 
 
 
 
 
Net sales:
 
 
 
 
 
 
 
 
    Carpet
 
$
772,751

 
751,787

 
2,238,953

 
2,186,160

    Ceramic
 
767,005

 
417,533

 
1,939,054

 
1,214,746

    Laminate and Wood
 
450,723

 
328,582

 
1,326,178

 
1,020,380

    Intersegment sales
 
(28,943
)
 
(24,409
)
 
(79,535
)
 
(68,965
)
        Consolidated net sales
 
$
1,961,536

 
1,473,493

 
5,424,650

 
4,352,321

 
 
 
 
 
 
 
 
 
Operating income (loss):
 
 
 
 
 
 
 
 
    Carpet
 
$
68,836

 
43,810

 
148,936

 
106,228

    Ceramic
 
75,908

 
37,452

 
152,188

 
99,912

    Laminate and Wood
 
39,020

 
28,892

 
119,075

 
96,613

    Corporate and eliminations
 
(7,861
)
 
(6,200
)
 
(24,256
)
 
(19,105
)
        Consolidated operating income
 
$
175,903

 
103,954

 
395,943

 
283,648

 
 
 
 
 
 
 
 
 
Assets:
 
 
 
 
 
 
 
 
    Carpet
 
 
 
 
 
$
1,830,869

 
1,760,828

    Ceramic
 
 
 
 
 
3,820,002

 
1,783,147

    Laminate and Wood
 
 
 
 
 
2,721,707

 
2,586,084

    Corporate and eliminations
 
 
 
 
 
191,579

 
172,553

        Consolidated assets
 
 
 
 
 
$
8,564,157

 
6,302,612

 
 
 
 
 
 
 
 
 



5


Reconciliation of Net Earnings Attributable to Mohawk Industries, Inc. to Adjusted Net Earnings Attributable to Mohawk Industries, Inc. and Adjusted Diluted Earnings Per Share Attributable to Mohawk Industries, Inc.
(Amounts in thousands, except per share data)
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
Nine Months Ended
 
 
 
 
 
September 28,
2013
 
September 29,
2012
 
September 28,
2013
 
September 29,
2012
Net earnings attributable to Mohawk Industries, Inc.
 
$
119,068

 
70,304

 
254,135

 
183,869

Adjusting items:
 
 
 
 
 
 
 
 
Restructuring, acquisition and integration-related costs
 
24,431

 
4,229

 
75,608

 
12,455

Acquisition purchase accounting (inventory step-up)
 
12,297

 

 
31,041

 

Discontinued operations
 
851

 

 
2,696

 

Deferred loan cost
 
490

 

 
490

 

Interest on 3.85% senior notes
 

 

 
3,559

 

Income taxes
 
(9,772
)
 
(2,691
)
 
(25,220
)
 
(4,892
)
   Adjusted net earnings attributable to Mohawk Industries, Inc.
 
$
147,365

 
71,842

 
342,309

 
191,432

 
 
 
 
 
 
 
 
 
 
 
 
Adjusted diluted earnings per share attributable to Mohawk Industries, Inc.
 
$
2.02

 
1.04

 
4.76

 
2.76

Weighted-average common shares outstanding - diluted
 
73,087

 
69,337

 
71,975

 
69,247

 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of Total Debt to Net Debt
 
 
 
 
 
 
 
 
(Amounts in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
September 28, 2013
 
 
 
 
 
 
 
 
Current portion of long-term debt
 
$
89,031

 
 
 
 
 
 
 
 
Long-term debt, less current portion
 
2,257,391

 
 
 
 
 
 
 
 
Less: Cash and cash equivalents
 
63,580

 
 
 
 
 
 
 
 
    Net Debt
 
$
2,282,842

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of Operating Income to Proforma Adjusted EBITDA
(Amounts in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
Trailing Twelve Months Ended
 
 
 
December 31,
2012
 
March 30,
2013
 
June 29,
2013
 
September 28,
2013
 
September 28,
2013
Operating income
 
$
95,860

 
86,842

 
133,198

 
175,903

 
491,803

Other (expense) income
 
(1,366
)
 
(6,387
)
 
1,097

 
(1,168
)
 
(7,824
)
Net (earnings) loss attributable to noncontrolling interest
 

 
(72
)
 
190

 
(491
)
 
(373
)
Depreciation and amortization
 
63,878

 
60,349

 
80,643

 
81,550

 
286,420

    EBITDA
 
158,372

 
140,732

 
215,128

 
255,794

 
770,026

Restructuring, acquisition and integration-related costs
 
6,109

 
9,856

 
41,321

 
24,431

 
81,717

Acquisition purchase accounting (inventory step-up)
 

 

 
18,744

 
12,297

 
31,041

Acquisitions EBITDA
 
55,046

 
40,542

 

 

 
95,588

    Proforma Adjusted EBITDA
 
$
219,527

 
191,130

 
275,193

 
292,522

 
978,372

 
 
 
 
 
 
 
 
 
 
 
 
Net Debt to Proforma Adjusted EBITDA
 
 
 
 
 
 
 
 
 
2.3

 
 
 
 
 
 
 
 
 
 
 
 

6


 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of Net Sales to Net Sales on a Constant Exchange Rate
 
 
(Amounts in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 
 
 
 
 
 
September 28,
2013
 
September 29,
2012
 
 
 
 
 
 
Net sales
 
$
1,961,536

 
1,473,493

 
 
 
 
 
 
Adjustment to net sales on a constant exchange rate
 
(13,621
)
 

 
 
 
 
 
 
    Net sales on a constant exchange rate
 
$
1,947,915

 
1,473,493

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of Segment Net Sales to Segment Net Sales on a Constant Exchange Rate
 
 
 
 
(Amounts in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 
 
 
 
 
Ceramic
 
September 28,
2013
 
September 29,
2012
 
 
 
 
 
 
Net sales
 
$
767,005

 
417,533

 
 
 
 
 
 
Adjustment to segment net sales on a constant exchange rate
 
91

 

 
 
 
 
 
 
    Segment net sales on a constant exchange rate
 
$
767,096

 
417,533

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of Segment Net Sales to Segment Net Sales on a Constant Exchange Rate
 
 
 
 
 
 
(Amounts in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 
 
 
 
 
Wood and Laminate
 
September 28,
2013
 
September 29,
2012
 
 
 
 
 
 
Net sales
 
$
450,723

 
328,582

 
 
 
 
 
 
Adjustment to segment net sales on a constant exchange rate
 
(13,712
)
 

 
 
 
 
 
 
    Segment net sales on a constant exchange rate
 
$
437,011

 
328,582

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of Gross Profit to Adjusted Gross Profit
 
 
 
 
 
 
(Amounts in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 
 
 
 
 
 
 
 
September 28,
2013
 
September 29,
2012
 
 
 
 
 
 
Gross profit
 
$
516,890

 
372,837

 
 
 
 
 
 
Adjustments to gross profit:
 
 
 
 
 
 
 
 
 
 
Restructuring, acquisition and integration-related costs
 
14,699

 
2,984

 
 
 
 
 
 
Acquisition purchase accounting (inventory step-up)
 
12,297

 

 
 
 
 
 
 
    Adjusted gross profit
 
$
543,886

 
375,821

 
 
 
 
 
 
Adjusted gross profit as a percent of net sales
 
27.7
%
 
25.5
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

7


 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of Selling, General and Administrative Expenses to Adjusted Selling, General and Administrative Expenses
(Amounts in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 
 
 
 
 
 
 
 
September 28,
2013
 
September 29,
2012
 
 
 
 
 
 
Selling, general and administrative expenses
 
$
340,987

 
268,883

 
 
 
 
 
 
Adjustments to selling, general and administrative expenses:
 
 
 
 
 
 
 
 
 
 
Restructuring, acquisition and integration-related costs
 
(9,712
)
 
(1,245
)
 
 
 
 
 
 
    Adjusted selling, general and administrative expenses
 
$
331,275

 
267,638

 
 
 
 
 
 
Adjusted selling, general and administrative expenses as a percent of net sales
 
16.9
%
 
18.2
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of Operating Income to Adjusted Operating Income
 
 
 
 
 
 
(Amounts in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 
 
 
 
 
 
September 28,
2013
 
September 29,
2012
 
 
 
 
 
 
Operating income
 
$
175,903

 
103,954

 
 
 
 
 
 
Adjustments to operating income:
 
 
 
 
 
 
 
 
 
 
Restructuring, acquisition and integration-related costs
 
24,411

 
4,229

 
 
 
 
 
 
Acquisition purchase accounting (inventory step-up)
 
12,297

 

 
 
 
 
 
 
    Adjusted operating income
 
$
212,611

 
108,183

 
 
 
 
 
 
Adjusted operating margin as a percent of net sales
 
10.8
%
 
7.3
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of Segment Operating Income to Adjusted Segment Operating Income
 
 
 
 
(Amounts in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 
 
 
Carpet
 
September 28,
2013
 
September 29,
2012
 
 
 
 
 
 
Operating income
 
$
68,836

 
43,810

 
 
 
 
 
 
Adjustment to segment operating income:
 
 
 
 
 
 
 
 
 
 
Restructuring, acquisition and integration-related costs
 
1,570

 
3,122

 
 
 
 
 
 
    Adjusted segment operating income
 
$
70,406

 
46,932

 
 
 
 
 
 
Adjusted operating margin as a percent of net sales
 
9.1
%
 
6.2
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 
 
 
Ceramic
 
September 28,
2013
 
September 29,
2012
 
 
 
 
 
 
Operating income
 
$
75,908

 
37,452

 
 
 
 
 
 
Adjustments to segment operating income:
 
 
 
 
 
 
 
 
 
 
Restructuring, acquisition and integration-related costs
 
3,070

 

 
 
 
 
 
 
Acquisition purchase accounting (inventory step-up)
 
12,297

 

 
 
 
 
 
 
    Adjusted segment operating income
 
$
91,275

 
37,452

 
 
 
 
 
 
Adjusted operating margin as a percent of net sales
 
11.9
%
 
9.0
%
 
 
 
 
 
 

8


 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 
 
 
Laminate and Wood
 
September 28,
2013
 
September 29,
2012
 
 
 
 
 
 
Operating income
 
$
39,020

 
28,892

 
 
 
 
 
 
Adjustment to segment operating income:
 
 
 
 
 
 
 
 
 
 
Restructuring, acquisition and integration-related costs
 
19,246

 
1,107

 
 
 
 
 
 
    Adjusted segment operating income
 
$
58,266

 
29,999

 
 
 
 
 
 
Adjusted operating margin as a percent of net sales
 
12.9
%
 
9.1
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of Earnings from Continuing Operations Before Income Taxes to Adjusted Earnings from Continuing Operations Before Income Taxes
(Amounts in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 
 
 
 
 
 
 
 
September 28,
2013
 
September 29,
2012
 
 
 
 
 
 
Earnings from continuing operations before income taxes
 
$
149,105

 
85,663

 
 
 
 
 
 
Adjustments to earnings from continuing operations before income taxes:
 
 
 
 
 
 
 
 
 
 
Restructuring, acquisition and integration-related costs
 
24,431

 
4,229

 
 
 
 
 
 
Acquisition purchase accounting (inventory step-up)
 
12,297

 

 
 
 
 
 
 
Deferred loan cost
 
490

 

 
 
 
 
 
 
    Adjusted earnings from continuing operations before income taxes
 
$
186,323

 
89,892

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of Income Tax Expense to Adjusted Income Tax Expense
 
 
 
 
 
 
(Amounts in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 
 
 
 
 
 
 
 
September 28,
2013
 
September 29,
2012
 
 
 
 
 
 
Income tax expense
 
$
28,993

 
15,359

 
 
 
 
 
 
Income tax effect of adjusting items
 
9,475

 
2,691

 
 
 
 
 
 
    Adjusted income tax expense
 
$
38,468

 
18,050

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Adjusted income tax rate
 
21
%
 
20
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
The Company believes it is useful for itself and investors to review, as applicable, both GAAP and the above non-GAAP measures in order to assess the performance of the Company's business for the planning and forecasting in subsequent periods.  In particular, the Company believes excluding the impact of restructuring, acquisition and integration-related costs is useful because it allows investors to evaluate our performance for different periods on a more comparable basis.



 
 
 
 
 
 


9