Attached files

file filename
8-K - 8-K - MOHAWK INDUSTRIES INCa4q20138-kearningscoverpage.htm


Exhibit 99.1

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

MOHAWK INDUSTRIES, INC. ANNOUNCES FOURTH QUARTER EARNINGS

Net sales up 34% over PY
Adjusted EPS increased 77%

(Calhoun, Ga.) - February 20, 2014 - Mohawk Industries, Inc. (NYSE:MHK) today announced 2013 fourth quarter net earnings of $95 million and diluted earnings per share (EPS) of $1.29. Excluding unusual charges and discontinued operations, net earnings for the quarter were $131 million and EPS was $1.79, a 77% increase over last year’s fourth quarter adjusted EPS. Net sales for the fourth quarter of 2013 were approximately $1.9 billion, an increase of 34% versus the prior year’s fourth quarter or 33% on a constant exchange basis. For the fourth quarter of 2012, net sales were approximately $1.4 billion, net earnings were $66 million and EPS was $0.95; excluding unusual charges, net earnings were $70 million and EPS was $1.01.
For the twelve months ending December 31, 2013, net sales were approximately $7.3 billion, an increase of approximately 27% versus the prior year or 26% on a constant exchange basis. Net earnings and EPS for the twelve month period were $349 million and $4.82, respectively. Excluding unusual charges and discontinued operations, net earnings were $473 million and EPS was $6.55, an increase of 73% over the twelve month adjusted EPS results in 2012. For the twelve months ending December 31, 2012, net sales were approximately $5.8 billion, net earnings were $250 million and EPS was $3.61. Excluding unusual charges, net earnings and EPS were $262 million and $3.78, respectively.
Commenting on Mohawk Industries’ fourth quarter performance, Jeffrey S. Lorberbaum, Chairman and CEO, stated, “Our fourth quarter results were better than projected primarily as a result of higher top-line growth in our U.S. ceramic business, a strong performance from our Pergo acquisition and lower interest expense due to an upgrade in our credit rating. Our legacy net sales increased approximately 6% as reported, with additional revenue growth from our recent acquisitions. As a result of improved product mix, increased productivity and SG&A management, our adjusted operating income for the quarter rose 260 basis points from last year to approximately 10% of net sales and for the year improved by 250 basis points to 9.4% of net sales. We believe we are well positioned for both revenue and earnings growth in 2014.”        
Carpet segment net sales for the quarter were $747 million, up 3% over last year, primarily due to strong performances of the Company’s ultra-soft residential products and expansion of the polyester product line. Adjusted SG&A decreased both as a percentage of net sales as well as total expenses from cost reductions and improved execution. The segment’s operating margins, excluding unusual charges, for the quarter were approximately 9% of net sales, an increase of 160 basis points from increased volumes, productivity gains, cost reduction and improved product mix. In residential, increased premium carpet sales improved our product mix, and polyester product sales rose substantially as our Continuum introductions gained traction across all channels. In commercial, margins expanded due to new product introductions and the use of performance fibers that enhance our value proposition. Productivity gains are positively impacting our margins, and we lowered costs through reduced

1



changeover costs and waste, enhanced manufacturing alignment, quality improvements and material optimization.
Ceramic segment net sales for the quarter were $738 million, up 84% compared to the prior year, with strong growth from the Dal-Tile business and the Marazzi acquisition. During the period, operating margins, excluding unusual charges, grew 320 basis points to 10% of net sales as a result of higher volumes, efficiency gains and improved product mix. In the U.S., the integration of Dal-Tile and Marazzi has been completed, resulting in new collections with enhanced style and design as well as improved technologies across the business. In Mexico, the Company’s ceramic business is increasing distribution, enhancing product mix and improving margins. In Russia, sales benefited from expanded participation in the new construction and home center channels, supported with unique products and dedicated sales teams. Restructuring the Company’s ceramic business in Europe reduced cost structures, improved the sales organization through a geographic realignment and decreased manufacturing complexities.
Laminate and wood segment net sales for the quarter were $466 million, up 41% over last year, with most of that increase from growth in the U.S. and the acquisitions of Pergo and Spano. Operating margins, excluding unusual charges, were approximately 12% of net sales, up 260 basis points over the prior year due to lower SG&A, higher volume in North America and reduced amortization. The Unilin and Pergo laminate businesses have been fully integrated, reducing SG&A and improving operational efficiencies. The segment’s U.S. wood business grew significantly during the quarter along with new home sales. Legacy European sales were about flat with the prior year on a local basis. Laminate flooring was down slightly in Europe, offset by growth in luxury vinyl tile (LVT). Construction of the Company’s new LVT facility in Europe is underway, with production scheduled to commence by the end of 2014. All of Spano and Unilin’s administrative and sales functions have now been consolidated. A Spano manufacturing facility was closed during the quarter and production was shifted into other operations.
“Through investments in acquisitions and capital expenditures, productivity improvements and product innovation, we have positioned Mohawk for growth and improved profitability in all segments during 2014,” said Lorberbaum. “We have made excellent progress with integrating our acquisitions to maximize their market positions and improve their cost structures. In the U.S., Mohawk is the largest flooring provider with significant shares of the carpet, ceramic, laminate, wood, stone, rug and carpet underlay markets. We are well positioned to improve our results as new construction and remodeling expand in both the residential and commercial categories. In Europe, we continue to lower our cost structure, enhance productivity and improve our product offerings to position the Company for future growth as the industry improves from its cyclical bottom. This year, we anticipate growing both our sales and margins in our legacy businesses and recent acquisitions. We continue to assess additional acquisition opportunities in flooring products around the world to further expand the business. With these factors, our guidance for first quarter earnings is $1.13 to $1.19 per share, excluding any restructuring charges. Our first quarter results are seasonally our lowest and in the past four years represented about 1/7th of our total annual earnings. While the weather in the first half of this quarter has impacted the timing of some of our U.S. orders and shipments, our first quarter results are expected to be in line with normal seasonal patterns. We anticipate orders improving and our backlog declining, limiting the impact on the quarter.”
“We are optimistic about the future of the flooring industry and our participation in it. This year, we anticipate increasing capital investments in our businesses to support additional growth, expand our product offerings and reduce costs. We will continue driving all aspects of our business to improve profits and increase shareholder value.”
Mohawk Industries is the leading global flooring manufacturer that creates products to enhance residential and commercial spaces around the world. Mohawk’s vertically integrated

2



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 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, February 21, 2014 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 # 31815143. A replay will be available until Wednesday, March 5, 2014 by dialing 1-855-859-2056
    for US/local calls and 1-404-537-3406 for International/Local calls and entering Conference ID # 31815143.


3


MOHAWK INDUSTRIES, INC. AND SUBSIDIARIES
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consolidated Statement of Operations
 
Three Months Ended
 
Twelve Months Ended
(Amounts in thousands, except per share data)
 
December 31, 2013
 
December 31, 2012
 
December 31, 2013
 
December 31, 2012
 
 
 
 
 
 
 
 
 
Net sales
 
$
1,924,104

 
1,435,659

 
7,348,754

 
5,787,980

Cost of sales
 
1,411,307

 
1,066,328

 
5,427,945

 
4,297,922

    Gross profit
 
512,797

 
369,331

 
1,920,809

 
1,490,058

Selling, general and administrative expenses
 
361,809

 
273,471

 
1,373,878

 
1,110,550

Operating income
 
150,988

 
95,860

 
546,931

 
379,508

Interest expense
 
22,148

 
15,402

 
92,246

 
74,713

Other expense, net
 
2,656

 
1,366

 
9,114

 
303

    Earnings from continuing operations before income taxes
 
126,184

 
79,092

 
445,571

 
304,492

Income tax expense
 
15,420

 
12,703

 
78,385

 
53,599

    Earnings from continuing operations
 
110,764

 
66,389

 
367,186

 
250,893

Loss from discontinued operations, net of income tax benefit of $268 and $1,050, respectively
 
(15,981
)
 

 
(17,895
)
 

    Net earnings including noncontrolling interest
 
94,783

 
66,389

 
349,291

 
250,893

Net earnings attributable to noncontrolling interest
 
132

 

 
505

 
635

    Net earnings attributable to Mohawk Industries, Inc.
 
$
94,651

 
66,389

 
348,786

 
250,258

 
 
 
 
 
 
 
 
 
Basic earnings per share attributable to Mohawk Industries, Inc.
 
 
 
 
 
 
 
 
Income from continuing operations
 
$
1.52

 
0.96

 
5.11

 
3.63

Loss from discontinued operations, net of income taxes
 
(0.22
)
 

 
(0.25
)
 

Basic earnings per share attributable to Mohawk Industries, Inc.
 
$
1.30

 
0.96

 
4.86

 
3.63

Weighted-average common shares outstanding - basic
 
72,654

 
69,095

 
71,773

 
68,988

 
 
 
 
 
 
 
 
 
Diluted earnings per share attributable to Mohawk Industries, Inc.
 
 
 
 
 
 
 
 
Income from continuing operations
 
$
1.51

 
0.95

 
5.07

 
3.61

Loss from discontinued operations, net of income taxes
 
(0.22
)
 

 
(0.25
)
 

Diluted earnings per share attributable to Mohawk Industries, Inc.
 
$
1.29

 
0.95

 
4.82

 
3.61

Weighted-average common shares outstanding - diluted
 
73,214

 
69,536

 
72,301

 
69,306

 
 
 
 
 
 
 
 
 
Other Financial Information
 
 
 
 
 
 
 
 
(Amounts in thousands)
 
 
 
 
 
 
 
 
Net cash provided by operating activities
 
$
198,190

 
289,043

 
525,163

 
587,590

Depreciation and amortization
 
$
86,329

 
63,878

 
308,871

 
280,293

Capital expenditures
 
$
111,027

 
73,296

 
366,550

 
208,294

 
 
 
 
 
 
 
 
 
Consolidated Balance Sheet Data
 
 
 
 
 
 
 
 
(Amounts in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2013
 
December 31, 2012
ASSETS
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
    Cash and cash equivalents
 
 
 
 
 
$
54,066

 
477,672

    Receivables, net
 
 
 
 
 
1,062,875

 
679,473

    Inventories
 
 
 
 
 
1,572,325

 
1,133,736


4


    Prepaid expenses and other current assets
 
 
 
 
 
248,918

 
147,580

    Deferred income taxes
 
 
 
 
 
147,534

 
111,585

        Total current assets
 
 
 
 
 
3,085,718

 
2,550,046

Property, plant and equipment, net
 
 
 
 
 
2,701,743

 
1,692,852

Goodwill
 
 
 
 
 
1,736,092

 
1,385,771

Intangible assets, net
 
 
 
 
 
811,602

 
553,799

Deferred income taxes and other non-current assets
 
 
 
 
 
159,022

 
121,216

Total assets
 
 
 
 
 
$
8,494,177

 
6,303,684

LIABILITIES AND STOCKHOLDERS' EQUITY
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
Current portion of long-term debt
 
 
 
 
 
$
127,218

 
55,213

Accounts payable and accrued expenses
 
 
 
 
 
1,193,593

 
773,436

        Total current liabilities
 
 
 
 
 
1,320,811

 
828,649

Long-term debt, less current portion
 
 
 
 
 
2,132,790

 
1,327,729

Deferred income taxes and other long-term liabilities
 
 
 
 
 
570,270

 
427,689

        Total liabilities
 
 
 
 
 
4,023,871

 
2,584,067

Total stockholders' equity
 
 
 
 
 
4,470,306

 
3,719,617

Total liabilities and stockholders' equity
 
 
 
 
 
$
8,494,177

 
6,303,684

 
 
 
 
 
 
 
 
 
Segment Information
 
Three Months Ended
 
As of and for the Twelve Ended
(Amounts in thousands)
 
December 31, 2013
 
December 31, 2012
 
December 31, 2013
 
December 31, 2012
 
 
 
 
 
 
 
 
 
Net sales:
 
 
 
 
 
 
 
 
    Carpet
 
$
747,143

 
725,895

 
2,986,096

 
2,912,055

    Ceramic
 
738,004

 
401,637

 
2,677,058

 
1,616,383

    Laminate and Wood
 
466,082

 
329,969

 
1,792,260

 
1,350,349

    Intersegment sales
 
(27,125
)
 
(21,842
)
 
(106,660
)
 
(90,807
)
        Consolidated net sales
 
$
1,924,104

 
1,435,659

 
7,348,754

 
5,787,980

 
 
 
 
 
 
 
 
 
Operating income (loss):
 
 
 
 
 
 
 
 
    Carpet
 
$
60,087

 
51,968

 
209,023

 
158,196

    Ceramic
 
57,637

 
21,039

 
209,825

 
120,951

    Laminate and Wood
 
40,290

 
29,796

 
159,365

 
126,409

    Corporate and eliminations
 
(7,026
)
 
(6,943
)
 
(31,282
)
 
(26,048
)
        Consolidated operating income
 
$
150,988

 
95,860

 
546,931

 
379,508

 
 
 
 
 
 
 
 
 
Assets:
 
 
 
 
 
 
 
 
    Carpet
 
 
 
 
 
$
1,786,085

 
1,721,214

    Ceramic
 
 
 
 
 
3,787,785

 
1,731,258

    Laminate and Wood
 
 
 
 
 
2,716,759

 
2,672,389

    Corporate and eliminations
 
 
 
 
 
203,548

 
178,823

        Consolidated assets
 
 
 
 
 
$
8,494,177

 
6,303,684

 
 
 
 
 
 
 
 
 



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
 
Twelve Months Ended
 
 
 
 
 
December 31,
2013
 
December 31,
2012
 
December 31,
2013
 
December 31,
2012
Net earnings attributable to Mohawk Industries, Inc.
 
$
94,651

 
66,389

 
348,786

 
250,258

Adjusting items:
 
 
 
 
 
 
 
 
Restructuring, acquisition and integration-related costs
 
37,812

 
6,109

 
113,420

 
18,564

Acquisition purchase accounting (inventory step-up)
 

 

 
31,041

 

Discontinued operations
 
16,249

 

 
18,945

 

Deferred loan cost
 

 

 
490

 

Interest on 3.85% senior notes
 

 

 
3,559

 

Income taxes
 
(17,621
)
 
(2,111
)
 
(42,841
)
 
(7,003
)
   Adjusted net earnings attributable to Mohawk Industries, Inc.
 
$
131,091

 
70,387

 
473,400

 
261,819

 
 
 
 
 
 
 
 
 
 
 
 
Adjusted diluted earnings per share attributable to Mohawk Industries, Inc.
 
$
1.79

 
1.01

 
6.55

 
3.78

Weighted-average common shares outstanding - diluted
 
73,214

 
69,536

 
72,301

 
69,306

 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of Operating Cash Flow to Free Cash Flow
 
 
 
 
 
 
 
 
(Amounts in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 
 
 
 
 
 
 
 
 
 
December 31, 2013
 
 
 
 
 
 
 
 
Net cash provided by operating activities
 
$
198,190

 
 
 
 
 
 
 
 
Less: Capital expenditures
 
111,027

 
 
 
 
 
 
 
 
    Free cash flow
 
$
87,163

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of Total Debt to Net Debt
 
 
 
 
 
 
 
 
(Amounts in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2013
 
 
 
 
 
 
 
 
Current portion of long-term debt
 
$
127,218

 
 
 
 
 
 
 
 
Long-term debt, less current portion
 
2,132,790

 
 
 
 
 
 
 
 
Less: Cash and cash equivalents
 
54,066

 
 
 
 
 
 
 
 
    Net Debt
 
$
2,205,942

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

6


Reconciliation of Operating Income to Proforma Adjusted EBITDA
(Amounts in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
Trailing Twelve Months Ended
 
 
 
March 30,
2013
 
June 29,
2013
 
September 28,
2013
 
December 31,
2013
 
December 31,
2013
Operating income
 
$
86,842

 
133,198

 
175,903

 
150,988

 
546,931

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

 
(1,168
)
 
(2,656
)
 
(9,114
)
Net (earnings) loss attributable to noncontrolling interest
 
(72
)
 
190

 
(491
)
 
(132
)
 
(505
)
Depreciation and amortization
 
60,349

 
80,643

 
81,550

 
86,329

 
308,871

    EBITDA
 
140,732

 
215,128

 
255,794

 
234,529

 
846,183

Restructuring, acquisition and integration-related costs
 
9,856

 
41,321

 
24,431

 
37,812

 
113,420

Acquisition purchase accounting (inventory step-up)
 

 
18,744

 
12,297

 

 
31,041

Acquisitions EBITDA
 
43,072

 

 

 

 
43,072

    Proforma Adjusted EBITDA
 
$
193,660

 
275,193

 
292,522

 
272,341

 
1,033,716

 
 
 
 
 
 
 
 
 
 
 
 
Net Debt to Proforma Adjusted EBITDA
 
 
 
 
 
 
 
 
 
2.1

 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of Net Sales to Net Sales on a Constant Exchange Rate
 
 
(Amounts in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
Twelve Months Ended
 
 
 
 
 
December 31,
2013
 
December 31,
2012
 
December 31,
2013
 
December 31,
2012
 
 
Net sales
 
$
1,924,104

 
1,435,659

 
7,348,754

 
5,787,980

 
 
Adjustment to net sales on a constant exchange rate
 
(12,250
)
 

 
(34,536
)
 

 
 
    Net sales on a constant exchange rate
 
$
1,911,854

 
1,435,659

 
7,314,218

 
5,787,980

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of Gross Profit to Adjusted Gross Profit
 
 
 
 
 
 
(Amounts in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 
 
 
 
 
 
 
 
December 31,
2013
 
December 31,
2012
 
 
 
 
 
 
Gross profit
 
$
512,797

 
369,331

 
 
 
 
 
 
Adjustments to gross profit:
 
 
 
 
 
 
 
 
 
 
Restructuring, acquisition and integration-related costs
 
16,707

 
5,197

 
 
 
 
 
 
    Adjusted gross profit
 
$
529,504

 
374,528

 
 
 
 
 
 
Adjusted gross profit as a percent of net sales
 
27.5
%
 
26.1
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

7


Reconciliation of Selling, General and Administrative Expenses to Adjusted Selling, General and Administrative Expenses
(Amounts in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 
 
 
 
 
 
 
 
December 31,
2013
 
December 31,
2012
 
 
 
 
 
 
Selling, general and administrative expenses
 
$
361,809

 
273,471

 
 
 
 
 
 
Adjustments to selling, general and administrative expenses:
 
 
 
 
 
 
 
 
 
 
Restructuring, acquisition and integration-related costs
 
(19,644
)
 
(912
)
 
 
 
 
 
 
    Adjusted selling, general and administrative expenses
 
$
342,165

 
272,559

 
 
 
 
 
 
Adjusted selling, general and administrative expenses as a percent of net sales
 
17.8
%
 
19.0
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of Segment Selling, General and Administrative Expenses to Adjusted Segment Selling, General and Administrative Expenses
(Amounts in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 
 
 
 
 
Carpet
 
December 31,
2013
 
December 31,
2012
 
 
 
 
 
 
Selling, general and administrative expenses
 
$
120,808

 
118,417

 
 
 
 
 
 
Adjustments to selling, general and administrative expenses:
 
 
 
 
 
 
 
 
 
 
Restructuring, acquisition and integration-related costs
 
(3,487
)
 

 
 
 
 
 
 
    Adjusted selling, general and administrative expenses
 
$
117,321

 
118,417

 
 
 
 
 
 
Adjusted selling, general and administrative expenses as a percent of net sales
 
15.7
%
 
16.3
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of Operating Income to Adjusted Operating Income
 
 
 
 
 
 
(Amounts in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
Twelve Months Ended
 
 
 
 
 
December 31,
2013
 
December 31,
2012
 
December 31,
2013
 
December 31,
2012
 
 
Operating income
 
$
150,988

 
95,860

 
546,931

 
379,508

 
 
Adjustments to operating income:
 
 
 
 
 
 
 
 
 
 
Restructuring, acquisition and integration-related costs
 
36,351

 
6,109

 
111,939

 
18,564

 
 
Acquisition purchase accounting (inventory step-up)
 

 

 
31,041

 

 
 
    Adjusted operating income
 
$
187,339

 
101,969

 
689,911

 
398,072

 
 
Adjusted operating margin as a percent of net sales
 
9.7
%
 
7.1
%
 
9.4
%
 
6.9
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

8


Reconciliation of Segment Operating Income to Adjusted Segment Operating Income
 
 
 
 
(Amounts in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
Twelve Months Ended
 
 
Carpet
 
December 31,
2013
 
December 31,
2012
 
December 31,
2013
 
December 31,
2012
 
 
Operating income
 
$
60,087

 
51,968

 
209,023

 
158,196

 
 
Adjustment to segment operating income:
 
 
 
 
 
 
 
 
 
 
Restructuring, acquisition and integration-related costs
 
6,005

 

 
13,603

 
10,504

 
 
    Adjusted segment operating income
 
$
66,092

 
51,968

 
222,626

 
168,700

 
 
Adjusted operating margin as a percent of net sales
 
8.8
%
 
7.2
%
 
7.5
%
 
5.8
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
Twelve Months Ended
 
 
Ceramic
 
December 31,
2013
 
December 31,
2012
 
December 31,
2013
 
December 31,
2012
 
 
Operating income
 
$
57,637

 
21,039

 
209,825

 
120,951

 
 
Adjustments to segment operating income:
 
 
 
 
 
 
 
 
 
 
Restructuring, acquisition and integration-related costs
 
15,982

 
6,109

 
42,876

 
6,109

 
 
Acquisition purchase accounting (inventory step-up)
 

 

 
31,041

 

 
 
    Adjusted segment operating income
 
$
73,619

 
27,148

 
283,742

 
127,060

 
 
Adjusted operating margin as a percent of net sales
 
10.0
%
 
6.8
%
 
10.6
%
 
7.9
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
Twelve Months Ended
 
 
Laminate and Wood
 
December 31,
2013
 
December 31,
2012
 
December 31,
2013
 
December 31,
2012
 
 
Operating income
 
$
40,290

 
29,796

 
159,365

 
126,409

 
 
Adjustment to segment operating income:
 
 
 
 
 
 
 
 
 
 
Restructuring, acquisition and integration-related costs
 
13,852

 

 
54,235

 
1,951

 
 
    Adjusted segment operating income
 
$
54,142

 
29,796

 
213,600

 
128,360

 
 
Adjusted operating margin as a percent of net sales
 
11.6
%
 
9.0
%
 
11.9
%
 
9.5
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of Earnings from Continuing Operations Before Income Taxes to Adjusted Earnings from Continuing Operations Before Income Taxes
(Amounts in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 
 
 
 
 
 
 
 
December 31,
2013
 
December 31,
2012
 
 
 
 
 
 
Earnings from continuing operations before income taxes
 
$
126,184

 
79,092

 
 
 
 
 
 
Adjustments to earnings from continuing operations before income taxes:
 
 
 
 
 
 
 
 
 
 
Restructuring, acquisition and integration-related costs
 
37,812

 
6,109

 
 
 
 
 
 
    Adjusted earnings from continuing operations before income taxes
 
$
163,996

 
85,201

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

9


Reconciliation of Income Tax Expense to Adjusted Income Tax Expense
 
 
 
 
 
 
(Amounts in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 
 
 
 
 
 
 
 
December 31,
2013
 
December 31,
2012
 
 
 
 
 
 
Income tax expense
 
$
15,420

 
12,703

 
 
 
 
 
 
Income tax effect of adjusting items
 
17,353

 
2,111

 
 
 
 
 
 
    Adjusted income tax expense
 
$
32,773

 
14,814

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Adjusted income tax rate
 
20
%
 
17
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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.

 
 
 
 
 
 


10