Exhibit 99.1

 

 

Worldwide Headquarters 1200 Willow Lake Boulevard St. Paul, Minnesota 55110-5101				Maximillian Marcy Investor Relations Contact 651-236-5062
NEWS		For Immediate Release		June 25, 2014

H.B. Fuller Reports Second Quarter 2014 Results

Second Quarter Adjusted Diluted EPS $0.78¹;

Second Quarter Diluted EPS $0.40;

Full-year EPS Guidance Revised to $2.80 to $2.95

ST. PAUL, Minn. – H.B. Fuller Company (NYSE: FUL) today reported financial results for the second quarter that ended May 31, 2014.

Items of Note for the Second Quarter of 2014:

 

•

Volume increased 5 percent compared to the prior year;

 

•

Selling, General and Administrative (SG&A) expenses were tightly controlled, up less than 3 percent despite absorbing higher than planned Project ONE implementation costs;

 

•

Adjusted diluted EPS of $0.781 was up 16 percent versus last year;

 

•

On track to substantially complete business integration by the end of the third quarter 2014;

 

•

Project ONE proceeding; North America adhesives business operating on SAP and stable;

 

•

Completed closure of Pirmasens, Germany production site; completed consolidation of two production sites in Guangzhou, China;

 

•

After the end of the quarter, signed definitive agreement to acquire Tonsan Adhesive, as described in a separate press release issued today.

Second Quarter 2014 Results:

Net income for the second quarter of 2014 was $20.5 million, or $0.40 per diluted share, versus net income of $25.9 million, or $0.51 per diluted share, in last year’s second quarter. Adjusted diluted earnings per share in the second quarter of 2014 were $0.78¹, up 16 percent versus the prior year’s adjusted result of $0.67¹.

Net revenue for the second quarter of 2014 was $544.0 million, up 4.8 percent versus the second quarter of 2013. Higher volume and positive foreign currency translation positively impacted net revenue growth by 4.8 and 0.3 percentage points, respectively. Lower average selling prices negatively impacted net revenue growth by 0.3 percentage points. Organic revenue grew by 4.5 percent year-over-year.

---

Gross profit margin was down approximately 200 basis points versus the prior year’s result due to a variety of factors including excess costs associated with the business integration project in Europe and Project ONE “go-live” in North America, a temporary spike in the cost of certain raw materials in Europe, margin compression on certain products in our Construction Products business and adverse foreign currency exchange effects in Australia. SG&A expense was up only about 3 percent, or $2.6 million, versus the prior year’s second quarter, despite absorbing unplanned and non-recurring costs related to Project ONE in North America.

“During the second quarter we reached historic milestones toward our strategic plan with the closure of a major European production site in May, our initial go-live on SAP in April and the negotiation of a significant acquisition in China. Our financial performance in the second quarter was mixed. On the positive side, we retained our discipline in discretionary spending and improved our organic revenue growth trend. Notably, sales volume increased 20 percent in our Construction Products business, 14 percent in Asia and about 5 percent in the Americas. However, these positives were tempered by the costs associated with the execution of our business integration project in Europe and the Project ONE go-live in North America,” said Jim Owens, H.B. Fuller president and chief executive officer. “The added costs in the second quarter reflect our commitment to minimize the disruption to our customers while we proceed with the transformation of our company. During the second half of this year we will complete the business integration project in Europe, reduce the costs of our Project ONE implementation and get our profit margin performance back on track in all segments of our business, setting the stage for a strong 2015 and the delivery of our strategic commitments.”

Balance Sheet and Cash Flow:

At the end of the second quarter of 2014, we had cash totaling $95 million and total debt of $566 million. This compares to first quarter 2014 levels of $113 million and $534 million, respectively. Sequentially, net debt was up by $50 million. Cash flow from operations was negative $17 million in the second quarter primarily due to inventory building to support the business integration project and higher accounts receivable balances. Our receivable balances were relatively high at the end of the quarter because sales in the final month of the quarter were strong and, to a lesser extent, due to the disruption of our normal billing processes during the Project ONE go live in North America. Capital expenditures were $31 million in the second quarter, with the bulk of this spending related to the Company’s ongoing business integration activities and to support Project ONE.

 

2

---

Year-To-Date Results:

Net income for the first half of 2014 was $35.1 million, or $0.69 per diluted share, versus net income of $46.6 million, or $0.91 per diluted share, in the first half of 2013. Adjusted total diluted earnings per share in the first half of 2014 were $1.27¹, up 9 percent from the prior year’s result of $1.16¹.

Net revenue for the first half of 2014 was $1,030.0 million, up 3.1 percent versus the first half of 2013. Higher volume positively impacted net revenue growth by 3.6 percentage points. Lower average selling prices and negative foreign currency translation negatively impacted net revenue growth by 0.3 and 0.2 percentage points, respectively. Organic revenue grew by 3.3 percent year-over-year.

Gross profit margin for the first half was down approximately 120 basis points relative to last year. SG&A expense was up only 1 percent versus the prior year due to tight control of discretionary expenses.

Project ONE:

Project ONE is a multi-year project to install SAP application software as our global information technology platform. Our North American adhesives business went live on SAP on April 7, 2014. As expected, the initial go-live for the project disrupted our business processes and required a high level of technical support to stabilize. The duration of the disruption and, therefore, the cost of the technical support required was significantly higher than we anticipated. Currently, the business processes and systems are stable and supporting the normal ongoing requirements of the business. Our adjusted second quarter earnings excludes $8.1 million of unplanned and non-recurring costs associated with Project ONE. These costs include higher than expected costs of technical support for the initial go-live event as well as unplanned costs within the Americas adhesives operating segment to manage the business process disruptions following the go-live.

Business Integration and Special Charges:

We have been working since March of 2012 on a comprehensive business integration project to fully assimilate the Forbo industrial adhesives business and to improve the operating performance of our legacy EIMEA operating segment. At the inception of the project we estimated the total costs associated with this project to be $125² million. We currently expect our total project costs will exceed the estimates by an immaterial amount, primarily due to delays in completing the European portion of the project. The summary below lays out the estimated project costs, the costs expensed in the second quarter and the total costs incurred to date.

 

3

---

$ Millions		Original Estimate of Costs				Q2 2014				Since Inception
Acquisition and transformation			35				2				39
Workforce Reduction			46				1				41
Facility Exit			17				6				22
Other			17				3				16
Total cash costs			115				12				118
Total non-cash costs			10				2				12

We anticipate that the project will be substantially complete by the end of our fiscal 2014 third quarter. This revised timeline represents a delay of approximately 6 months relative to the original project plan that was announced at the time we acquired the Forbo industrial adhesives business in 2012. Going forward, additional special charges will be incurred primarily relating to the decommissioning and final disposition of the closed production facilities.

Fiscal 2014 Outlook:

We are adjusting our full-year earnings per share guidance down to a range of $2.80 to $2.95 from the previous range of $3.00 to $3.15, primarily reflecting the expected delay in realizing margin improvement following the completion of our business integration project in Europe. We are also adjusting our guidance for our core income tax rate, which excludes discrete items, to 29 percent for the full year, down from previous guidance of 30 percent.

Conference Call:

The Company will host an investor conference call to discuss second quarter 2014 results on Thursday, June 26, 2014, at 9:30 a.m. Central U.S. time (10:30 a.m. Eastern U.S. 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 segment operating income, 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

 

4

---

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 and its operating segments as well as the comparability of results. 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.

About H.B. Fuller Company:

For over 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. With fiscal 2013 net revenue of $2.05 billion, H.B. Fuller’s commitment to innovation brings together people, products and processes that answer and solve some of the world’s biggest challenges. Our reliable, responsive service creates lasting, rewarding connections with customers in packaging, hygiene, general assembly, electronic and assembly materials, paper converting, woodworking, construction, automotive and consumer businesses. And our promise to our people connects them with opportunities to innovate and thrive. For more information, visit us at www.hbfuller.com and subscribe to our blog.

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; the ability to effectively implement Project ONE; 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-K filing for the fiscal year ended November 30, 2013. 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)

 

		13 Weeks Ended				Percent of				13 Weeks Ended				Percent of
		May 31, 2014				Net Revenue				June 1, 2013				Net Revenue
Net revenue		$	544,034				100.0	%		$	519,016				100.0	%
Cost of sales			(401,379	)			(73.8	%)			(372,400	)			(71.8	%)
Gross profit			142,655				26.2	%			146,616				28.2	%
Selling, general and administrative expenses			(96,372	)			(17.7	%)			(93,806	)			(18.1	%)
Special charges, net			(13,538	)			(2.5	%)			(10,843	)			(2.1	%)
Other income (expense), net			(204	)			(0.0	%)			(1,814	)			(0.3	%)
Interest expense			(4,760	)			(0.9	%)			(4,884	)			(0.9	%)
Income before income taxes and income from equity method investments			27,781				5.1	%			35,269				6.8	%
Income taxes			(8,838	)			(1.6	%)			(10,864	)			(2.1	%)
Income from equity method investments			1,683				0.3	%			1,643				0.3	%
Net income including non-controlling interests			20,626				3.8	%			26,048				5.0	%
Net income attributable to non-controlling interests			(89	)			(0.0	%)			(119	)			(0.0	%)
Net income attributable to H.B. Fuller		$	20,537				3.8	%		$	25,929				5.0	%
Basic income per common share attributable to H.B. Fuller		$	0.41							$	0.52
Diluted income per common share attributable to H.B. Fuller		$	0.40							$	0.51
Weighted-average common shares outstanding:
Basic			49,956								49,935
Diluted			51,175								51,152
Dividends declared per common share		$	0.120							$	0.100

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

 

		May 31, 2014				November 30, 2013				June 1, 2013
Cash & cash equivalents		$	95,044			$	155,121			$	161,185
Trade accounts receivable, net			354,436				331,125				317,048
Inventories			281,914				221,537				222,381
Trade payables			222,284				201,575				166,664
Total assets			1,960,815				1,873,028				1,773,853
Total debt			566,050				492,904				496,408

 

6

---

H.B. FULLER COMPANY AND SUBSIDIARIES

CONSOLIDATED FINANCIAL INFORMATION

In thousands, except per share amounts (unaudited)

 

		26 Weeks Ended				Percent of				26 Weeks Ended				Percent of
		May 31, 2014				Net Revenue				June 1, 2013				Net Revenue
Net revenue		$	1,030,015				100.0	%		$	998,858				100.0	%
Cost of sales			(754,315	)			(73.2	%)			(718,866	)			(72.0	%)
Gross profit			275,700				26.8	%			279,992				28.0	%
Selling, general and administrative expenses			(193,171	)			(18.8	%)			(191,446	)			(19.2	%)
Special charges			(25,272	)			(2.5	%)			(16,176	)			(1.6	%)
Other income (expense), net			(1,254	)			(0.1	%)			(1,436	)			(0.1	%)
Interest expense			(8,886	)			(0.9	%)			(10,211	)			(1.0	%)
Income from continuing operations before income taxes and income from equity method investments			47,117				4.6	%			60,723				6.1	%
Income taxes			(15,379	)			(1.5	%)			(17,984	)			(1.8	%)
Income from equity method investments			3,537				0.3	%			4,083				0.4	%
Net income including non-controlling interests			35,275				3.4	%			46,822				4.7	%
Net income attributable to non-controlling interests			(167	)			(0.0	%)			(216	)			(0.0	%)
Net income attributable to H.B. Fuller		$	35,108				3.4	%		$	46,606				4.7	%
Basic income per common share attributable to H.B. Fuller		$	0.70							$	0.93
Diluted income per common share attributable to H.B. Fuller		$	0.69							$	0.91
Weighted-average common shares outstanding:
Basic			49,933								49,876
Diluted			51,215								51,090
Dividends declared per common share		$	0.220							$	0.185

 

7

---

H.B. FULLER COMPANY AND SUBSIDIARIES

SEGMENT FINANCIAL INFORMATION

In thousands (unaudited)

 

		13 Weeks Ended				13 Weeks Ended
		May 31, 2014				June 1, 2013
Net Revenue:
Americas Adhesives		$	236,985			$	228,773
EIMEA			189,656				185,194
Asia Pacific			67,948				62,115
Construction Products			49,445				42,934
Total H.B. Fuller		$	544,034			$	519,016
Segment Operating Income:3
Americas Adhesives		$	31,889			$	31,825
EIMEA			10,156				14,145
Asia Pacific			1,758				2,793
Construction Products			2,480				4,047
Total H.B. Fuller		$	46,283			$	52,810
Depreciation Expense:
Americas Adhesives		$	4,131			$	3,549
EIMEA			4,046				2,940
Asia Pacific			1,329				1,052
Construction Products			918				796
Total H.B. Fuller		$	10,424			$	8,337
Amortization Expense:
Americas Adhesives		$	1,397			$	1,292
EIMEA			1,956				1,881
Asia Pacific			495				487
Construction Products			1,955				1,932
Total H.B. Fuller		$	5,803			$	5,592
EBITDA:4
Americas Adhesives		$	37,417			$	36,666
EIMEA			16,158				18,966
Asia Pacific			3,582				4,332
Construction Products			5,353				6,775
Total H.B. Fuller		$	62,510			$	66,739
Segment Operating Margin:5
Americas Adhesives			13.5	%			13.9	%
EIMEA			5.4	%			7.6	%
Asia Pacific			2.6	%			4.5	%
Construction Products			5.0	%			9.4	%
Total H.B. Fuller			8.5	%			10.2	%
EBITDA Margin:4
Americas Adhesives			15.8	%			16.0	%
EIMEA			8.5	%			10.2	%
Asia Pacific			5.3	%			7.0	%
Construction Products			10.8	%			15.8	%
Total H.B. Fuller			11.5	%			12.9	%
Net Revenue Growth:
Americas Adhesives			3.6	%
EIMEA			2.4	%
Asia Pacific			9.4	%
Construction Products			15.2	%
Total H.B. Fuller			4.8	%

 

8

---

H.B. FULLER COMPANY AND SUBSIDIARIES

SEGMENT FINANCIAL INFORMATION

In thousands (unaudited)

 

		26 Weeks Ended				26 Weeks Ended
		May 31, 2014				June 1, 2013
Net Revenue:
Americas Adhesives		$	446,651			$	436,504
EIMEA			361,215				362,695
Asia Pacific			132,995				122,694
Construction Products			89,154				76,965
Total H.B. Fuller		$	1,030,015			$	998,858
Segment Operating Income:3
Americas Adhesives		$	57,095			$	57,750
EIMEA			18,596				20,618
Asia Pacific			3,546				4,767
Construction Products			3,292				5,411
Total H.B. Fuller		$	82,529			$	88,546
Depreciation Expense:
Americas Adhesives		$	7,931			$	7,504
EIMEA			7,301				6,651
Asia Pacific			2,590				2,298
Construction Products			1,766				1,628
Total H.B. Fuller		$	19,588			$	18,081
Amortization Expense:
Americas Adhesives		$	2,789			$	2,539
EIMEA			3,891				3,746
Asia Pacific			991				960
Construction Products			3,907				3,856
Total H.B. Fuller		$	11,578			$	11,101
EBITDA:4
Americas Adhesives		$	67,815			$	67,793
EIMEA			29,788				31,015
Asia Pacific			7,127				8,025
Construction Products			8,965				10,895
Total H.B. Fuller		$	113,695			$	117,728
Segment Operating Margin:5
Americas Adhesives			12.8	%			13.2	%
EIMEA			5.1	%			5.7	%
Asia Pacific			2.7	%			3.9	%
Construction Products			3.7	%			7.0	%
Total H.B. Fuller			8.0	%			8.9	%
EBITDA Margin:4
Americas Adhesives			15.2	%			15.5	%
EIMEA			8.2	%			8.6	%
Asia Pacific			5.4	%			6.5	%
Construction Products			10.1	%			14.2	%
Total H.B. Fuller			11.0	%			11.8	%
Net Revenue Growth:
Americas Adhesives			2.3	%
EIMEA			(0.4	%)
Asia Pacific			8.4	%
Construction Products			15.8	%
Total H.B. Fuller			3.1	%

 

9

---

H.B. FULLER COMPANY AND SUBSIDIARIES

SEGMENT FINANCIAL INFORMATION

NET REVENUE GROWTH

(unaudited)

13 Weeks Ended May 31, 2014

 

		Americas Adhesives				EIMEA				Asia Pacific				Construction Products				Total HBF
Price			(0.5	%)			0.8	%			0.2	%			(4.7	%)			(0.3	%)
Volume			4.6	%			(1.4	%)			13.6	%			19.9	%			4.8	%
Organic Growth			4.1	%			(0.6	%)			13.8	%			15.2	%			4.5	%
F/X			(0.5	%)			3.0	%			(4.4	%)			0.0	%			0.3	%
			3.6	%			2.4	%			9.4	%			15.2	%			4.8	%

26 Weeks Ended May 31, 2014

 

		Americas Adhesives				EIMEA				Asia Pacific				Construction Products				Total HBF
Price			(0.7	%)			0.8	%			(0.1	%)			(3.8	%)			(0.3	%)
Volume			3.5	%			(2.7	%)			12.5	%			19.6	%			3.6	%
Organic Growth			2.8	%			(1.9	%)			12.4	%			15.8	%			3.3	%
F/X			(0.5	%)			1.5	%			(4.0	%)			0.0	%			(0.2	%)
			2.3	%			(0.4	%)			8.4	%			15.8	%			3.1	%

 

10

---

H.B. FULLER COMPANY AND SUBSIDIARIES

REGULATION G RECONCILIATION

In thousands (unaudited)

 

		13 Weeks Ended				13 Weeks Ended
		May 31, 2014				June 1, 2013
Net income including non-controlling interests		$	20,626			$	26,048
Income from equity method investments			(1,683	)			(1,643	)
Income taxes			8,838				10,864
Interest expense			4,760				4,884
Other income (expense), net			204				1,814
Special charges			13,538				10,843
Segment operating income3			46,283				52,810
Depreciation expense			10,424				8,337
Amortization expense			5,803				5,592
EBITDA4		$	62,510			$	66,739
EBITDA margin4			11.5	%			12.9	%

 

		26 Weeks Ended				26 Weeks Ended
		May 31, 2014				June 1, 2013
Net income including non-controlling interests		$	35,275			$	46,822
Income from equity method investments			(3,537	)			(4,083	)
Income taxes			15,379				17,984
Interest expense			8,886				10,211
Other income (expense), net			1,254				1,436
Special charges			25,272				16,176
Segment operating income3			82,529				88,546
Depreciation expense			19,588				18,081
Amortization expense			11,578				11,101
EBITDA4		$	113,695			$	117,728
EBITDA margin4			11.0	%			11.8	%

 

11

---

H.B. FULLER COMPANY AND SUBSIDIARIES

REGULATION G RECONCILIATION

In thousands (unaudited)

 

		13 Weeks Ended				13 Weeks Ended
		May 31, 2014				June 1, 2013
Net revenue		$	544,034			$	519,016
Cost of sales			(401,379	)			(372,400	)
Gross profit			142,655				146,616
Selling, general and administrative expenses			(96,372	)			(93,806	)
Segment operating income3			46,283				52,810
Depreciation expense			10,424				8,337
Amortization expense			5,803				5,592
EBITDA4		$	62,510			$	66,739
EBITDA margin4			11.5	%			12.9	%

 

		26 Weeks Ended				26 Weeks Ended
		May 31, 2014				June 1, 2013
Net revenue		$	1,030,015			$	998,858
Cost of sales			(754,315	)			(718,866	)
Gross profit			275,700				279,992
Selling, general and administrative expenses			(193,171	)			(191,446	)
Segment operating income3			82,529				88,546
Depreciation expense			19,588				18,081
Amortization expense			11,578				11,101
EBITDA4		$	113,695			$	117,728
EBITDA margin4			11.0	%			11.8	%

 

12

---

H.B. FULLER COMPANY AND SUBSIDIARIES

REGULATION G RECONCILIATION

In thousands, except per share amounts (unaudited)

 

														Adjusted
						13 Weeks Ended								13 Weeks Ended
						May 31, 2014				Adjustments				May 31, 2014
Net revenue						$	544,034			$	—			$	544,034
Cost of sales							(401,379	)			(5,345	)			(396,034	)
Gross profit							142,655				(5,345	)			148,000
Selling, general and administrative expenses							(96,372	)			(5,959	)			(90,413	)
Acquisition and transformation related costs			(2,578	)
Workforce reduction costs			(899	)
Facility exit costs			(7,326	)
Other related costs			(2,735	)
Special charges, net							(13,538	)			(13,538	)			—
Other income (expense), net							(204	)			—				(204	)
Interest expense							(4,760	)			—				(4,760	)
Income before income taxes and income from equity method investments							27,781				(24,842	)			52,623
Income taxes							(8,838	)			5,262				(14,100	)
Income from equity method investments							1,683				—				1,683
Net income including non-controlling interests							20,626				(19,580	)			40,206
Net income attributable to non-controlling interests							(89	)			—				(89	)
Net income attributable to H.B. Fuller						$	20,537			$	(19,580	)		$	40,117
Basic income (loss) per common share attributable to H.B. Fuller						$	0.41			$	(0.39	)		$	0.80
Diluted income (loss) per common share attributable to H.B. Fuller						$	0.40			$	(0.38	)		$	0.78	1
Weighted-average common shares outstanding:
Basic							49,956				49,956				49,956
Diluted							51,175				51,175				51,175

 

13

---

H.B. FULLER COMPANY AND SUBSIDIARIES

REGULATION G RECONCILIATION

In thousands, except per share amounts (unaudited)

 

														Adjusted
						13 Weeks Ended								13 Weeks Ended
						June 1, 2013				Adjustments				June 1, 2013
Net revenue						$	519,016			$	—			$	519,016
Cost of sales							(372,400	)			—				(372,400	)
Gross profit							146,616				—				146,616
Selling, general and administrative expenses							(93,806	)							(93,806	)
Acquisition and transformation related costs			(1,884	)
Workforce reduction costs			(3,697	)
Facility exit costs			(3,267	)
Other related costs			(1,995	)
Special charges, net							(10,843	)			(10,843	)			—
Other income (expense), net							(1,814	)			—				(1,814	)
Interest expense							(4,884	)			—				(4,884	)
Income before income taxes and income from equity method investments							35,269				(10,843	)			46,112
Income taxes							(10,864	)			2,467				(13,331	)
Income from equity method investments							1,643				—				1,643
Net income including non-controlling interests							26,048				(8,376	)			34,424
Net income attributable to non-controlling interests							(119	)			—				(119	)
Net income attributable to H.B. Fuller						$	25,929			$	(8,376	)		$	34,305
Basic income (loss) per common share attributable to H.B. Fuller						$	0.52			$	(0.17	)		$	0.69
Diluted income (loss) per common share attributable to H.B. Fuller						$	0.51			$	(0.16	)		$	0.67	1
Weighted-average common shares outstanding:
Basic							49,935				49,935				49,935
Diluted							51,152				51,152				51,152

 

14

---

H.B. FULLER COMPANY AND SUBSIDIARIES

REGULATION G RECONCILIATION

In thousands, except per share amounts (unaudited)

 

														Adjusted
						26 Weeks Ended								26 Weeks Ended
						May 31, 2014				Adjustments				May 31, 2014
Net revenue						$	1,030,015			$	—			$	1,030,015
Cost of sales							(754,315	)			(6,685	)			(747,630	)
Gross profit							275,700				(6,685	)			282,385
Selling, general and administrative expenses							(193,171	)			(5,959	)			(187,212	)
Acquisition and transformation related costs			(4,286	)
Workforce reduction costs			(2,958	)
Facility exit costs			(12,452	)
Other related costs			(5,576	)
Special charges							(25,272	)			(25,272	)			—
Other income (expense), net							(1,254	)			—				(1,254	)
Interest expense							(8,886	)			—				(8,886	)
Income before income taxes and income from equity method investments							47,117				(37,916	)			85,033
Income taxes							(15,379	)			7,880				(23,259	)
Income from equity method investments							3,537				—				3,537
Net income including non-controlling interests							35,275				(30,036	)			65,311
Net (income) loss attributable to non-controlling interests							(167	)			—				(167	)
Net income attributable to H.B. Fuller						$	35,108			$	(30,036	)		$	65,144
Basic income per common share attributable to H.B. Fuller						$	0.70			$	(0.60	)		$	1.30
Diluted income per common share attributable to H.B. Fullera						$	0.69			$	(0.59	)		$	1.27	1
Weighted-average common shares outstanding:
Basic							49,933				49,933				49,933
Diluted							51,215				51,215				51,215

 

a	Income per share amounts may not add due to rounding

 

15

---

H.B. FULLER COMPANY AND SUBSIDIARIES

REGULATION G RECONCILIATION

In thousands, except per share amounts (unaudited)

 

														Adjusted
						26 Weeks Ended								26 Weeks Ended
						June 1, 2013				Adjustments				June 1, 2013
Net revenue						$	998,858			$	—			$	998,858
Cost of sales							(718,866	)			—				(718,866	)
Gross profit							279,992				—				279,992
Selling, general and administrative expenses							(191,446	)							(191,446	)
Acquisition and transformation related costs			(4,166	)
Workforce reduction costs			(4,181	)
Facility exit costs			(5,056	)
Other related costs			(2,773	)
Special charges							(16,176	)			(16,176	)			—
Other income (expense), net							(1,436	)							(1,436	)
Interest expense							(10,211	)							(10,211	)
Income before income taxes and income from equity method investments							60,723				(16,176	)			76,899
Income taxes							(17,984	)			3,566				(21,550	)
Income from equity method investments							4,083				—				4,083
Net income including non-controlling interests							46,822				(12,610	)			59,432
Net loss attributable to non-controlling interests							(216	)			—				(216	)
Net income attributable to H.B. Fuller						$	46,606			$	(12,610	)		$	59,216
Basic income per common share attributable to H.B. Fuller4, a						$	0.93			$	(0.25	)		$	1.19
Diluted income per common share attributable to H.B. Fuller4						$	0.91			$	(0.25	)		$	1.16	1
Weighted-average common shares outstanding:
Basic							49,876				49,876				49,876
Diluted							51,090				51,090				51,090

 

a	Income per share amounts may not add due to rounding

 

16

---

H.B. FULLER COMPANY AND SUBSIDIARIES

RECONCILIATION: ADJUSTED EARNINGS PER SHARE

In thousands, except per share amounts (unaudited)

 

		13 weeks ended May 31, 2014												13 weeks ended June 1, 2013
		Income												Income
		before				Income				Diluted				before				Income				Diluted
		Income Tax				Taxes				EPS				Income Tax				Taxes				EPS
GAAP Earnings		$	29,375			$	8,838			$	0.40			$	36,793			$	10,864			$	0.51
Special charges, net			13,538				1,568				0.23				10,843				2,467				0.16
Other business integration costs			2,156				434				0.03				—								—
Project ONE			8,107				3,090				0.10				—								—
Acquisition project costs			1,041				170				0.02				—								—
Adjusted Earnings		$	54,217			$	14,100			$	0.78			$	47,636			$	13,331			$	0.67
		26 weeks ended May 31, 2014												26 weeks ended June 1, 2013
		Income												Income
		before				Income				Diluted				before				Income				Diluted
		Income Tax				Taxes				EPS				Income Tax				Taxes				EPS
GAAP Earnings		$	50,487			$	15,379			$	0.69			$	64,590			$	17,984			$	0.91
Special charges, net			25,272				3,897				0.42				16,176				3,566				0.25
Other business integration costs			3,496				723				0.05				—				—				—
Project ONE			8,107				3,090				0.10				—				—				—
Acquisition project costs			1,041				170				0.02				—				—				—
Adjusted Earnings		$	88,403			$	23,259			$	1.27			$	80,766			$	21,550			$	1.16

 

a	Income per share amounts may not add due to rounding

 

17

---

 

1

Adjusted diluted earnings per share (EPS) is a non-GAAP financial measure and excludes items listed on the adjusted earnings per share reconciliation table above which excludes: special charges associated with two previously announced events: the EIMEA business transformation project and the expenses associated with the Forbo acquisition integration project, which have been combined and are now referred to as the “business integration”; additional costs associated with the Company’s ongoing Project ONE implementation; and acquisition project costs.

2	The original cost estimate for special charges was $121 million. During the third and fourth quarters of 2013, the Company revised the estimate upward to $125 million to reflect higher non-cash items and a revision of the total spend in each of the categories.

3	Segment operating income is defined as gross profit less SG&A expense. Items that are reported on the special charges line of the income statement are excluded from the segment operating income calculation.

4

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 segment basis it is defined as operating income, plus depreciation expense, plus amortization expense. EBITDA margin is defined as EBITDA divided by net revenue.

5	Segment operating margin is a non-GAAP financial measure defined as gross profit, less SG&A expense, divided by net revenue.

 

18