Attached files

file filename
8-K - AMJ 2014 EARNINGS PRESS RELEASE - PROCTER & GAMBLE Coamj2014earningsrelease.htm

 
News Release
The Procter & Gamble Company
One P&G Plaza
Cincinnati, OH 45202
 
 
P&G DELIVERS FISCAL YEAR COMMITMENTS;
ORGANIC SALES INCREASE 3%, CORE EARNINGS PER SHARE UP 5%
Fourth Quarter Core EPS $0.95, Up 20%
 
CINCINNATI, Aug. 1, 2014 - The Procter & Gamble Company (NYSE:PG) reported fiscal year 2014 core earnings per share of $4.22, an increase of five percent versus the prior year.  Excluding the impact of foreign exchange, currency-neutral core earnings per share increased 14%.  Diluted net earnings per share were $4.01, an increase of four percent. Organic sales grew three percent driven by three percent unit volume growth.  Net sales were $83.1 billion, an increase of one percent versus the prior year, including a negative two percentage point impact from foreign exchange.

For the April – June 2014 quarter, core earnings per share were $0.95, an increase of 20% versus the prior year period.  Excluding the impact of foreign exchange, currency-neutral core earnings per share increased 25%.  Diluted net earnings per share were $0.89, an increase of 39% percent. Organic sales grew two percent, including a two percentage point benefit from pricing.  Shipment volume was in-line with prior year levels.  Net sales were $20.2 billion, a decrease of one percent versus the prior year period, including a negative two percentage point impact from foreign exchange and a modest negative impact from minor divestitures.

"P&G delivered top and bottom line commitments for the fiscal year," said Chairman, President, and Chief Executive Officer A.G. Lafley.  "We met our objectives in a very difficult operating environment, delivered strong constant currency earnings growth, and built on our strong track record of cash returns to shareholders. Still, we have more work to do to deliver the profitable sales growth and strong cash productivity we are capable of delivering.  We will discuss our going-forward strategy and plans to further strengthen our results during our earnings call this morning."

Fiscal Year Discussion

In fiscal year 2014 net sales increased one percent to $83.1 billion, including a negative two percentage point impact from foreign exchange.  Organic sales grew three percent.  Organic sales were at or above year ago levels in each reporting segment.  Volume grew three percent.  Pricing increased sales by one percent with higher pricing in three of five reporting segments.  Unfavorable geographic and product mix decreased sales by one percent.
 
Fiscal 2014 Net Sales Drivers
 
                   Foreign
 
 
              Net
                    Organic
                   Organic
 
                
Volume
Exchange
             Price
           Mix
Sales
                       Volume
                      Sales
Beauty
0%
-2%
0%
0%
-2%
0%
0%
Grooming
1%
-3%
4%
-2%
0%
1%
3%
Health Care
2%
-1%
1%
-1%
1%
2%
2%
Fabric Care and Home Care
5%
-3%
0%
-1%
1%
5%
4%
Baby, Feminine and Family Care
4%
-3%
1%
0%
2%
3%
4%
 Total P&G
3%
-2%
1%
-1%
1%
3%
3%

 
·
Beauty segment organic sales were flat with gains from market growth and product and commercial innovation in Hair Care, Deodorants, and Personal Cleansing offset by sales decreases in Salon Professional and Skin Care from competitive activity and market contraction.
·
Grooming segment organic sales increased three percent due to higher pricing and innovation on Blades & Razors and Appliances, which was partially offset by negative geographic and product mix from disproportionate growth in developing markets and disposables.
·
Health Care segment organic sales increased two percent due to growth in Oral Care from innovation, geographic market expansion and market growth, and in Personal Health Care, where innovation and market expansion more than offset a lower cough and cold season.
·
Fabric Care and Home Care segment organic sales increased four percent with growth across each business.  Fabric Care was up behind new innovation and developing market growth.  Home Care grew sales behind new innovation in developed and developing markets.  Personal Power grew sales due to distribution expansion in developed regions and market growth in developing regions.
·
Baby, Feminine and Family Care segment organic sales increased four percent.  Baby Care sales were up behind global product innovation and market growth in the developing regions.  Feminine Care sales grew due to developing market growth and product innovation.  Family Care sales increased behind product innovation, partially offset by competitive activity.

Core earnings per share, which exclude non-core restructuring charges, charges for European legal matters and balance sheet devaluation charges resulting from foreign exchange policy changes in Venezuela, were $4.22, an increase of five percent versus the prior year.  Excluding the impact of foreign exchange, currency-neutral core earnings per share increased 14% for the year.  Diluted net earnings per share from continuing operations increased four percent to $3.98, and diluted net earnings per share were $4.01, an increase of four percent versus the prior year.

Operating profit margin increased 100 basis points primarily driven by a reduction in selling, general and administrative (SG&A) expense, partially offset by a lower gross margin.  Gross margin decreased 100 basis points primarily driven by 150 basis points of unfavorable geographic and product mix, 90 basis points of unfavorable foreign exchange, and 50 basis points of negative commodity impacts which were partially offset by manufacturing savings of approximately 190 basis points.  SG&A as a percentage of sales decreased 170 basis points driven by a combination of marketing efficiencies and overhead productivity savings.

Operating cash flow was $14.0 billion for the year.  Free cash flow productivity was 86%.  The Company repurchased $6.0 billion of common stock and returned $6.9 billion of cash to shareholders as dividends.  P&G announced a seven percent increase to the quarterly dividend in April, making this the 58th consecutive year of dividend increases.

 
Fiscal Year 2015 Guidance

P&G expects organic sales growth in the low-to-mid single digit range in fiscal year 2015.  Net sales growth is expected to be in the low single digit range, including a negative one point impact from foreign exchange.

Core earnings per share are forecast to grow in the range of mid-single digits for the fiscal year.  All-in GAAP diluted net earnings per share are also expected to grow in the range of mid-single digits, including approximately $0.20 per share of non-core restructuring charges.

P&G noted that the quarterly profile of earnings will be heavily influenced by the variation of foreign exchange impacts from period-to-period.  The Company expects the most significant negative impact from foreign exchange in the July-September 2014 quarter.  At current spot rates, P&G expects foreign exchange to be roughly neutral to earnings growth in the second half of fiscal year 2015.
 

THE PROCTER & GAMBLE COMPANY AND SUBSIDIARIES
(Amounts in Millions Except Per Share Amounts)
Selected Financial Information
 
 
 
 
 
 
 
 
 
 
GAAP
 
CORE (NON-GAAP)*
 
 
Twelve Months Ended June 30
 
Twelve Months Ended June 30
 
 
2014
2013
% Change
 
2014
2013
% Change
 
NET SALES
 $      83,062
 $    82,581
1%
 
 $        83,062
 $     82,581
1%
 
 
 
 
 
 
 
 
 
 
COST OF PRODUCTS SOLD
         42,460
      41,391
3%
 
           42,155
        41,130
2%
 
 
 
 
 
 
 
 
 
 
GROSS PROFIT
         40,602
      41,190
-1%
 
           40,907
        41,451
-1%
 
 
 
 
 
 
 
 
 
 
SELLING, GENERAL & ADMINISTRATIVE EXPENSE
         25,314
      26,552
-5%
 
           24,818
        25,715
-3%
 
 
 
 
 
 
 
 
 
 
OPERATING INCOME
         15,288
      14,330
7%
 
           16,089
        15,736
2%
 
 
 
 
 
 
 
 
 
 
DILUTED NET EPS FROM CONTINUING OPERATIONS
$3.98
$3.83
4%
 
$4.22
$4.02
5%
 
 
 
 
 
 
 
 
 
 
COMPARISONS AS A % OF NET SALES
 
 
Basis Pt Chg
 
 
 
Basis Pt Chg
 
 GROSS MARGIN
         48.9 %
      49.9 %
          (100)
 
49.2 %
50.2 %
          (100)
 
 SELLING, GENERAL & ADMINISTRATIVE EXPENSE
         30.5 %
      32.2 %
          (170)
 
29.9 %
31.1 %
          (120)
 
 OPERATING MARGIN
         18.4 %
      17.4 %
            100
 
19.4 %
19.1 %
             30
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CASH FLOW (TWELVE MONTHS ENDED JUNE 30) - SOURCE/(USE)
2014
2013
 
 
 
`
 
 
OPERATING CASH FLOW
         13,958
      14,873
 
 
 
 
 
 
FREE CASH FLOW
         10,110
      10,865
 
 
 
 
 
 
DIVIDENDS
         (6,911)
       (6,519)
 
 
 
 
 
 
SHARE REPURCHASE
         (6,005)
       (5,986)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
*Core excludes incremental restructuring charges, certain legal reserves and impairments, a gain on on the buyout of our Iberian JV, and balance sheet impact of Venezuela devaluations.
 
 
 
 
 
 
 
 
 
 

THE PROCTER & GAMBLE COMPANY AND SUBSIDIARIES
(Amounts in Millions Except Per Share Amounts)
Selected Financial Information
 
 
 
 
 
 
 
 
 
 
GAAP
 
CORE (NON-GAAP)*
 
 
Three Months Ended June 30
 
Three Months Ended June 30
 
 
2014
2013
% Change
 
2014
2013
% Change
 
NET SALES
 $      20,157
 $    20,297
-1%
 
 $        20,157
 $     20,297
-1%
 
 
 
 
 
 
 
 
 
 
COST OF PRODUCTS SOLD
         10,636
      10,577
1%
 
           10,535
        10,519
0%
 
 
 
 
 
 
 
 
 
 
GROSS PROFIT
           9,521
        9,720
-2%
 
             9,622
          9,778
-2%
 
 
 
 
 
 
 
 
 
 
SELLING, GENERAL & ADMINISTRATIVE EXPENSE
           6,281
        6,761
-7%
 
             6,173
          6,652
-7%
 
 
 
 
 
 
 
 
 
 
OPERATING INCOME
           3,240
        2,651
22%
 
             3,449
          3,126
10%
 
 
 
 
 
 
 
 
 
 
DILUTED NET EPS FROM CONTINUING OPERATIONS
$0.89
$0.64
39%
 
$0.95
$0.79
20%
 
 
 
 
 
 
 
 
 
 
COMPARISONS AS A % OF NET SALES
 
 
Basis Pt Chg
 
 
 
Basis Pt Chg
 
 GROSS MARGIN
         47.2 %
      47.9 %
            (70)
 
47.7 %
48.2 %
            (50)
 
 SELLING, GENERAL & ADMINISTRATIVE EXPENSE
         31.2 %
      33.3 %
          (210)
 
30.6 %
32.8 %
          (220)
 
 OPERATING MARGIN
         16.1 %
      13.1 %
            300
 
17.1 %
15.4 %
            170
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CASH FLOW (TWELVE MONTHS ENDED JUNE 30) - SOURCE/(USE)
2014
2013
 
 
 
`
 
 
OPERATING CASH FLOW
         13,958
      14,873
 
 
 
 
 
 
FREE CASH FLOW
         10,110
      10,865
 
 
 
 
 
 
DIVIDENDS
         (6,911)
       (6,519)
 
 
 
 
 
 
SHARE REPURCHASE
         (6,005)
       (5,986)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
*Core excludes incremental restructuring charges, certain legal reserves and impairments, a gain on on the buyout of our Iberian JV, and balance sheet impact of Venezuela devaluations.
 
 
 
 
 
 
 
 
 

 
 

 
THE PROCTER & GAMBLE COMPANY AND SUBSIDIARIES
(Amounts in Millions Except Per Share Amounts)
Selected Financial Information, Restated for Pet Care Discontinued Operations
 
 
 
 
 
 
 
 
 
 
GAAP
 
CORE (NON-GAAP)*
 
 
Three Months Ended March 31
 
Three Months Ended March 31
 
 
2014
2013
% Change
 
2014
2013
% Change
 
NET SALES
 $       20,178
 $       20,205
0%
 
 $     20,178
 $     20,205
0%
 
 
 
 
 
 
 
 
 
 
COST OF PRODUCTS SOLD
          10,366
          10,093
3%
 
        10,276
        10,043
2%
 
 
 
 
 
 
 
 
 
 
GROSS PROFIT
           9,812
          10,112
-3%
 
          9,902
        10,162
-3%
 
 
 
 
 
 
 
 
 
 
SELLING, GENERAL & ADMINISTRATIVE EXPENSE
           6,407
           6,751
-5%
 
          6,063
          6,339
-4%
 
 
 
 
 
 
 
 
 
 
OPERATING INCOME
           3,405
           3,361
1%
 
          3,839
          3,823
0%
 
 
 
 
 
 
 
 
 
 
DILUTED NET EPS FROM CONTINUING OPERATIONS
$0.89
$0.87
2%
 
$1.02
$0.98
4%
 
 
 
 
 
 
 
 
 
 
 COMPARISONS AS A % OF NET SALES
Basis Pt Chg
Basis Pt Chg
  GROSS MARGIN
          48.6 %
          50.0 %
       (140)
 
49.1 %
50.3 %
       (120)
 
  SELLING, GENERAL & ADMINISTRATIVE EXPENSE
          31.8 %
          33.4 %
       (160)
 
30.0 %
31.4 %
       (140)
 
  OPERATING MARGIN
          16.9 %
          16.6 %
          30
 
19.0 %
18.9 %
          10
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CASH FLOW (NINE MONTHS ENDED MARCH 31) - SOURCE/(USE)
2014
2013
 
 
 
`
 
 
OPERATING CASH FLOW
           9,452
          10,481
 
 
 
 
 
 
FREE CASH FLOW
           6,845
           8,055
 
 
 
 
 
 
DIVIDENDS
          (5,097)
          (4,797)
 
 
 
 
 
 
SHARE REPURCHASE
          (5,505)
          (4,985)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
*Core excludes incremental restructuring charges, certain legal reserves and impairments, a gain on on the buyout of our Iberian JV, and balance sheet impact of Venezuela devaluations.
 
 
 

 
 
THE PROCTER & GAMBLE COMPANY AND SUBSIDIARIES
(Amounts in Millions Except Per Share Amounts)
Selected Financial Information, Restated for Pet Care Discontinued Operations
 
 
 
 
 
 
 
 
 
 
GAAP
 
CORE (NON-GAAP)*
 
 
Three Months Ended December 31
 
Three Months Ended December 31
 
 
2013
2012
% Change
 
2013
2012
% Change
 
NET SALES
 $     21,897
 $   21,737
1%
 
 $     21,897
 $     21,737
1%
 
 
 
 
 
 
 
 
 
 
COST OF PRODUCTS SOLD
        10,884
     10,609
3%
 
        10,832
        10,555
3%
 
 
 
 
 
 
 
 
 
 
GROSS PROFIT
        11,013
     11,128
-1%
 
        11,065
        11,182
-1%
 
 
 
 
 
 
 
 
 
 
SELLING, GENERAL & ADMINISTRATIVE EXPENSE
          6,490
       6,699
-3%
 
          6,449
         6,602
-2%
 
 
 
 
 
 
 
 
 
 
OPERATING INCOME
          4,523
       4,429
2%
 
          4,616
         4,580
1%
 
 
 
 
 
 
 
 
 
 
DILUTED NET EPS FROM CONTINUING OPERATIONS
$1.17
$1.38
-15%
 
$1.20
$1.21
-1%
 
 
 
 
 
 
 
 
 
 
COMPARISONS AS A % OF NET SALES
 
 
Basis Pt Chg
 
 
 
Basis Pt Chg
 
  GROSS MARGIN
        50.3 %
     51.2 %
            (90)
 
50.5 %
51.4 %
             (90)
 
  SELLING, GENERAL & ADMINISTRATIVE EXPENSE
        29.6 %
     30.8 %
          (120)
 
29.5 %
30.4 %
             (90)
 
  OPERATING MARGIN
        20.7 %
     20.4 %
             30
 
21.1 %
21.1 %
               -
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CASH FLOW (SIX MONTHS ENDED DECEMBER 31) - SOURCE/(USE)
2013
2012
 
 
 
`
 
 
OPERATING CASH FLOW
          5,343
       6,619
 
 
 
 
 
 
FREE CASH FLOW
          3,680
       5,090
 
 
 
 
 
 
DIVIDENDS
        (3,409)
      (3,206)
 
 
 
 
 
 
SHARE REPURCHASE
        (4,004)
      (3,984)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
*Core excludes incremental restructuring charges, certain legal reserves and impairments, a gain on on the buyout of our Iberian JV, and balance sheet impact of Venezuela devaluations.
 
 
 

 
THE PROCTER & GAMBLE COMPANY AND SUBSIDIARIES
(Amounts in Millions Except Per Share Amounts)
Selected Financial Information, Restated for Pet Care Discontinued Operations
 
 
 
 
 
 
 
 
 
 
GAAP
 
CORE (NON-GAAP)*
 
 
Three Months Ended September 30
 
Three Months Ended September 30
 
 
2013
2012
% Change
 
2013
2012
% Change
 
NET SALES
 $   20,830
 $   20,342
2%
 
 $     20,830
 $     20,342
2%
 
 
 
 
 
 
 
 
 
 
COST OF PRODUCTS SOLD
      10,574
     10,112
5%
 
        10,512
        10,013
5%
 
 
 
 
 
 
 
 
 
 
GROSS PROFIT
      10,256
     10,230
0%
 
        10,318
        10,329
0%
 
 
 
 
 
 
 
 
 
 
SELLING, GENERAL & ADMINISTRATIVE EXPENSE
        6,136
       6,341
-3%
 
          6,133
         6,122
0%
 
 
 
 
 
 
 
 
 
 
OPERATING INCOME
        4,120
       3,889
6%
 
          4,185
         4,207
-1%
 
 
 
 
 
 
 
 
 
 
DILUTED NET EPS FROM CONTINUING OPERATIONS
$1.03
$0.95
8%
 
$1.05
$1.04
1%
 
 
 
 
 
 
 
 
 
 
COMPARISONS AS A % OF NET SALES
 
 
Basis Pt Chg
 
 
 
Basis Pt Chg
 
 GROSS MARGIN
      49.2 %
     50.3 %
          (110)
 
49.5 %
50.8 %
           (130)
 
 SELLING, GENERAL & ADMINISTRATIVE EXPENSE
      29.5 %
     31.2 %
          (170)
 
29.4 %
30.1 %
             (70)
 
 OPERATING MARGIN
      19.8 %
     19.1 %
             70
 
20.1 %
20.7 %
             (60)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CASH FLOW (THREE MONTHS ENDED SEPTEMBER 30) - SOURCE/(USE)
2013
2012
 
 
 
`
 
 
OPERATING CASH FLOW
        2,044
       2,770
 
 
 
 
 
 
FREE CASH FLOW
        1,319
       1,965
 
 
 
 
 
 
DIVIDENDS
      (1,708)
      (1,605)
 
 
 
 
 
 
SHARE REPURCHASE
      (2,502)
      (2,584)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
*Core excludes incremental restructuring charges, certain legal reserves and impairments, a gain on on the buyout of our Iberian JV, and balance sheet impact of Venezuela devaluations.
 
 

 
Forward-Looking Statements
Certain statements in this release or presentation, other than purely historical information, including estimates, projections, statements relating to our business plans, objectives, and expected operating results, and the assumptions upon which those statements are based, are "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, and Section 21E of the Securities Exchange Act of 1934. These forward-looking statements generally are identified by the words "believe," "project," "anticipate," "estimate," "intend," "strategy," "future," "opportunity," "plan," "may," "should," "will," "would," "will be," "will continue," "will likely result," and similar expressions.  Forward-looking statements are based on current expectation and assumptions, which are subject to risks and uncertainties that may cause results to differ materially from the forward-looking statements.  We undertake no obligation to update or revise publicly any forward-looking statements, whether because of new information, future events or otherwise.
Risks and uncertainties to which our forward-looking statements are subject include: (1) the ability to achieve business plans, including growing existing sales and volume profitably and maintaining and improving margins and market share, despite high levels of competitive activity, an increasingly volatile economic environment, lower than expected market growth rates, especially with respect to the product categories and geographical markets (including developing markets) in which the Company has chosen to focus, and/or increasing competition from mid- and lower tier value products in both developed and developing markets; (2) the ability to successfully manage ongoing acquisition, divestiture and joint venture activities to achieve the Company's overall business strategy, as well as cost and growth synergies in accordance with the stated goals of these transactions, and without impacting the delivery of base business objectives; (3) the ability to successfully manage ongoing organizational changes and achieve productivity improvements designed to support our growth strategies, while successfully identifying, developing and retaining particularly key employees, especially in key growth markets where the availability of skilled or experienced employees may be limited; (4) the ability to manage and maintain key customer relationships; (5) the ability to maintain key manufacturing and supply sources (including sole supplier and plant manufacturing sources); (6) the ability to successfully manage regulatory, tax and legal requirements and matters (including, but not limited to, product liability, patent, intellectual property, price controls, import restrictions, environmental and tax policy) and to resolve pending matters (including the pending competition law inquiries in Europe) within current estimates; (7) the ability to successfully manage the  financial, legal, reputational and operational risk associated with third party relationships, such as suppliers, contractors and external business partners; (8) the ability to successfully implement, achieve and sustain cost improvement plans and efficiencies in manufacturing and overhead areas, including the Company's outsourcing arrangements; (9) the ability to successfully manage volatility in foreign exchange rates, as well as our debt and currency exposure (especially in certain countries with currency exchange, import authorization or pricing controls, such as Venezuela, Argentina, China, India and Egypt); (10) the ability to maintain our current credit rating and to manage fluctuations in interest rate, increases in pension and healthcare expense, and any significant credit or liquidity issues; (11) the ability to manage continued global political and/or economic uncertainty and disruptions, especially in the Company's significant geographical markets, due to a wide variety of factors, including but not limited to, terrorist and other hostile activities, natural disasters and/or disruptions to credit markets, resulting from a global, regional or national credit crisis; (12) the ability to successfully manage competitive factors, including prices, promotional incentives and trade terms for products; (13) the ability to obtain patents and respond to technological advances attained by competitors and patents granted to competitors; (14) the ability to successfully manage increases in the prices of commodities, raw materials and energy, including the ability to offset these increases through pricing actions; (15) the ability to develop effective sales, advertising and marketing programs; (16) the ability to stay on the leading edge of innovation, maintain the positive reputation of our brands and ensure trademark protection; and (17) the ability to rely on and maintain key information technology systems and networks (including Company and third-party systems and networks), the security over such systems and networks, and the data contained therein. For additional information concerning factors that could cause actual results to materially differ from those projected herein, please refer to our most recent 10-K, 10-Q and 8-K reports.


About Procter & Gamble
P&G serves nearly 5 billion people around the world with its brands. The Company has one of the strongest portfolios of trusted, quality, leadership brands, including Always®, Ambi Pur®, Ariel®, Bounty®, Charmin®, Crest®, Dawn®, Downy®, Duracell®, Fairy®, Febreze®, Gain®, Gillette®, Head & Shoulders®, Lenor®, Olay®, Oral-B®, Pampers®, Pantene®, SK-II®, Tide®, Vicks®, Wella® and Whisper®. The P&G community includes operations in approximately 70 countries worldwide. Please visit http://www.pg.com for the latest news and in-depth information about P&G and its brands.

#    #    #

P&G Media Contacts:
Paul Fox, 513.983.3465
Jennifer Corso, 513.983.2570

P&G Investor Relations Contact:
John Chevalier, 513.983.9974


The Procter & Gamble Company
Exhibit 1: Non-GAAP Measures
In accordance with the SEC's Regulation G, the following provides definitions of the non-GAAP measures used in the earnings release and the reconciliation to the most closely related GAAP measure.

Organic Sales Growth: Organic sales growth is a non-GAAP measure of sales growth excluding the impacts of acquisitions, divestitures and foreign exchange from year-over-year comparisons.  We believe this provides investors with a more complete understanding of underlying sales trends by providing sales growth on a consistent basis.  Organic sales growth is also one of the measures used to evaluate senior management and is a factor in determining their at-risk compensation.

The reconciliation of reported sales growth to organic sales growth is as follows:

April – June (AMJ) 2014
 
Net Sales Growth
 
Foreign Exchange Impact
 
Acquisition/ Divestiture Impact*
 
Organic Sales Growth
Beauty
-5%
 
2%
 
0%
 
-3%
Grooming
5%
 
2%
 
0%
 
7%
Health Care
-1%
 
1%
 
0%
 
0%
Fabric Care and Home Care
-2%
 
2%
 
1%
 
1%
Baby, Feminine, and Family Care
1%
 
2%
 
0%
 
3%
Total P&G
-1%
 
2%
 
1%
 
2%
 
 

Total P&G
Net Sales Growth
 
Foreign Exchange Impact
 
Acquisition/ Divestiture Impact*
 
Organic Sales Growth
FY 2014
1%
 
2%
 
0%
 
3%
*Acquisition/Divestiture Impact includes volume and mix impacts of acquired and divested businesses, as well as rounding impacts necessary to reconcile net sales to organic sales.



Core EPS and Currency-neutral Core EPS: Core EPS is a measure of the Company's diluted net earnings per share from continuing operations, adjusted for charges in FYs 2014 and 2013 for incremental restructuring due to increased focus on productivity and cost savings, charges in FYs 2014 and 2013 for the balance sheet impacts from foreign exchange policy changes and the devaluation of the foreign currency exchange rate in Venezuela, charges in FYs 2014 and 2013 related to European legal matters, a holding gain in FY 2013 on the buyout of our Iberian joint venture (JV), and impairment charges in FY 2013 for goodwill and indefinite lived intangible assets.  We do not view these items to be part of our sustainable results.  We believe the Core EPS measure provides an important perspective of underlying business trends and results and provides a more comparable measure of year-on-year earnings per share growth.  Core EPS is also one of the measures used to evaluate senior management and is a factor in determining their at-risk compensation.
Currency-neutral Core EPS is a measure of the Company's Core EPS growth excluding the impact of foreign exchange.  We believe the Currency-neutral Core EPS measure provides a more comparable view of year-on-year earnings per share growth.
The table below provides a reconciliation of diluted net earnings per share to Core EPS and Core EPS to Currency-neutral Core EPS:




 
 
JAS13
   
JAS12
   
OND13
   
OND12
   
JFM14
   
JFM13
   
AMJ14
   
AMJ13
   
FY 14
   
FY 13
 
Diluted Net Earnings Per Share
 
$
1.04
   
$
0.96
   
$
1.18
   
$
1.39
   
$
0.90
   
$
0.88
   
$
0.89
   
$
0.64
   
$
4.01
   
$
3.86
 
    Earnings from discontinued operations
 
(0.01
)
 
(0.01
)
 
(0.01
)
 
(0.01
)
 
(0.01
)
 
(0.01
)
   
-
     
-
   
(0.03
)
 
(0.03
)
Diluted Net Earnings Per Share from continuing operations
 
$
1.03
   
$
0.95
   
$
1.17
   
$
1.38
   
$
0.89
   
$
0.87
   
$
0.89
   
$
0.64
   
$
3.98
   
$
3.83
 
Incremental restructuring charges
 
$
0.02
   
$
0.09
   
$
0.03
   
$
0.04
   
$
0.04
   
$
0.03
   
$
0.04
   
$
0.02
   
$
0.12
   
$
0.18
 
Venezuela devaluation impacts
   
-
     
-
     
-
     
-
   
$
0.10
   
$
0.08
     
-
     
-
   
$
0.09
   
$
0.08
 
Charges for European legal matters
   
-
   
$
0.01
     
-
     
-
     
-
     
-
   
$
0.02
   
$
0.04
   
$
0.02
   
$
0.05
 
Gain on buyout of Iberian JV
   
-
     
-
     
-
   
(0.21
)
   
-
     
-
     
-
     
-
     
-
   
(0.21
)
Impairment charges
   
-
     
-
     
-
     
-
     
-
     
-
     
-
   
$
0.10
     
-
   
$
0.10
 
Rounding impacts
   
-
   
(0.01
)
   
-
     
-
   
(0.01
)
   
-
     
-
   
(0.01
)
 
$
0.01
   
(0.01
)
Core EPS
 
$
1.05
   
$
1.04
   
$
1.20
   
$
1.21
   
$
1.02
   
$
0.98
   
$
0.95
   
$
0.79
   
$
4.22
   
$
4.02
 
Percentage change vs. prior period
   
1
%
           
-1
%
           
4
%
           
20
%
           
5
%
       
Currency impact to earnings
 
$
0.08
           
$
0.11
           
$
0.12
           
$
0.04
           
$
0.35
         
Currency-neutral Core EPS
 
$
1.13
           
$
1.31
           
$
1.14
           
$
0.99
           
$
4.57
         
Percentage change vs. prior period
   
9
%
           
8
%
           
16
%
           
25
%
           
14
%
       

Note – All reconciling items are presented net of tax.  Tax effects are calculated consistent with the nature of the underlying transaction.





Core Operating Profit Margin:  This is a measure of the Company's operating margin adjusted for the current and prior year charges related to incremental restructuring due to increased focus on productivity and cost savings, the current and prior year charges for the balance sheet impacts from the foreign exchange policy changes and the devaluation of the foreign currency exchange rate in Venezuela, the current and prior year charges related to European legal matters and the prior year impairment charges for goodwill and indefinite lived intangible:

 
JAS 13
 
JAS 12
 
OND 13
 
OND 12
 
JFM 14
 
JFM 13
 
AMJ 14
 
AMJ 13
 
FY 14
 
FY 13
Operating Profit Margin
19.8%
 
19.1%
 
20.7%
 
20.4%
 
16.9%
 
16.6%
 
16.1%
 
13.1%
 
18.4%
 
17.4%
Incremental restructuring
0.3%
 
1.4%
 
0.4%
 
0.7%
 
0.7%
 
0.6%
 
0.8%
 
0.3%
 
0.5%
 
0.7%
Venezuela devaluation
-
 
-
 
-
 
-
 
1.5%
 
1.7%
 
-
 
-
 
0.4%
 
0.4%
European legal matters
-
 
0.1%
 
-
 
-
 
-
 
-
 
0.3%
 
0.5%
 
0.1%
 
0.2%
Goodwill/Intangible impairment
-
 
-
 
-
 
-
 
-
 
-
 
-
 
1.5%
 
-
 
0.4%
Rounding
-
 
0.1%
 
-
 
-
 
-0.1%
 
-
 
-0.1%
 
-
 
-
 
-
Core Operating Profit Margin
20.1%
 
20.7%
 
21.1%
 
21.1%
 
19.0%
 
18.9%
 
17.1%
 
15.4%
 
19.4%
 
19.1%


Core Gross Margin:  This is a measure of the Company's gross margin adjusted for the current and prior year charges related to incremental restructuring due to increased focus on productivity and cost savings:
 
JAS 13
 
JAS 12
 
OND 13
 
OND 12
 
JFM 14
 
JFM 13
 
AMJ 14
 
AMJ 13
 
FY 14
 
FY 13
Gross Margin
49.2%
 
50.3%
 
50.3%
 
51.2%
 
48.6%
 
50.0%
 
47.2%
 
47.9%
 
48.9%
 
49.9%
Incremental restructuring
0.3%
 
0.5%
 
0.2%
 
0.2%
 
0.4%
 
0.2%
 
0.5%
 
0.3%
 
0.4%
 
0.3%
Rounding
-
 
-
 
-
 
-
 
0.1%
 
0.1%
 
-
 
-
 
-0.1%
 
-
Core Gross Margin
49.5%
 
50.8%
 
50.5%
 
51.4%
 
49.1%
 
50.3%
 
47.7%
 
48.2%
 
49.2%
 
50.2%





Core Selling, General and Administration Expense (SG&A) as a percentage of sales:  This is a measure of the Company's SG&A as a percentage of sales adjusted for the current and prior year charges related to incremental restructuring due to increased focus on productivity and cost savings, the current and prior year charges for the balance sheet impacts from the devaluation of the foreign currency exchange rate in Venezuela, and the current and prior year charges related to European legal matters:
 
 
JAS 13
 
JAS 12
 
OND 13
 
OND 12
 
JFM 14
 
JFM 13
 
AMJ 14
 
AMJ 13
 
FY 14
 
FY 13
SG&A as a % NOS
29.5%
 
31.2%
 
29.6%
 
30.8%
 
31.8%
 
33.4%
 
31.2%
 
33.3%
 
30.5%
 
32.2%
Incremental restructuring
-
 
-0.9%
 
-0.2%
 
-0.5%
 
-0.3%
 
-0.3%
 
-0.3%
 
-
 
-0.2%
 
-0.4%
Venezuela devaluation
-
 
-
 
-
 
-
 
-1.5%
 
-1.7%
 
-
 
-
 
-0.4%
 
-0.4%
European legal matters
-
 
-0.1%
 
-
 
-
 
-
 
-
 
-0.3%
 
-0.5%
 
-0.1%
 
-0.2%
Rounding
-0.1%
 
-0.1%
 
0.1%
 
0.1%
 
-
 
-
 
-
 
-
 
0.1%
 
-0.1%
Core SG&A as a % NOS
29.4%
 
30.1%
 
29.5%
 
30.4%
 
30.0%
 
31.4%
 
30.6%
 
32.8%
 
29.9%
 
31.1%

Free Cash Flow:  Free cash flow is defined as operating cash flow less capital spending.   We view free cash flow as an important measure because it is one factor in determining the amount of cash available for dividends and discretionary investment. The reconciliation of free cash flow is provided below (amounts in millions):
 
Operating Cash Flow
Capital Spending
Free Cash Flow
FY 2014
$13,958
($3,848)
$10,110

Free cash flow productivity:  Free cash flow productivity is defined as the ratio of free cash flow to net earnings.  The Company's long-term target is to generate free cash flow at or above 90 percent of net earnings.  Free cash flow productivity is also a measure used to evaluate senior management and is a factor in determining their at-risk compensation.  The reconciliation of adjusted free cash flow productivity is provided below (amounts in millions):
 
Free Cash Flow
Net Earnings
Free Cash Productivity
FY 2014
$10,110
$11,785
86%


 
 
 
 

THE PROCTER & GAMBLE COMPANY AND SUBSIDIARIES
 
(Amounts in Millions Except Per Share Amounts)
 
Consolidated Earnings Information
 
 
 
   
   
   
   
   
 
 
 
Three Months Ended June 30
   
Twelve Months Ended June 30
 
 
 
   
   
   
   
   
 
 
 
2014
   
2013
   
% CHG
   
2014
   
2013
   
% CHG
 
NET SALES
 
$
20,157
   
$
20,297
     
(1
)%
 
$
83,062
   
$
82,581
     
1
%
 COST OF PRODUCTS SOLD
   
10,636
     
10,577
     
1
%
   
42,460
     
41,391
     
3
%
GROSS PROFIT
   
9,521
     
9,720
     
(2
)%
   
40,602
     
41,190
     
(1
)%
 SELLING, GENERAL AND ADMINISTRATIVE EXPENSE
   
6,281
     
6,761
     
(7
)%
   
25,314
     
26,552
     
(5
)%
 GOODWILL AND  INTANGIBLES IMPAIRMENT CHARGES
   
0
     
308
     
(100
)%
   
0
     
308
     
(100
)%
OPERATING INCOME
   
3,240
     
2,651
     
22
%
   
15,288
     
14,330
     
7
%
 INTEREST EXPENSE
   
178
     
163
     
9
%
   
709
     
667
     
6
%
 INTEREST INCOME
   
27
     
28
     
(4
)%
   
100
     
87
     
15
%
 OTHER NON-OPERATING INCOME, NET
   
138
     
13
     
962
%
   
206
     
942
     
(78
)%
EARNINGS FROM CONTINUING OPERATIONS BEFORE INCOME TAXES
   
3,227
     
2,529
     
28
%
   
14,885
     
14,692
     
1
%
 INCOME TAXES ON CONTINUING OPERATIONS
   
616
     
636
     
(3
)%
   
3,178
     
3,391
     
(6
)%
 
                                               
NET EARNINGS FROM CONTINUING OPERATIONS
   
2,611 
     
1,893
     
38
 %    
11,707
     
11,301
     
4
%
 
DISCONTINUED OPERATIONS:
                                               
INCOME FROM DISCONTINUED OPERATIONS BEFORE INCOME TAX
   
18
     
(18
)
           
130
     
151
     
(14
)%
INCOME TAXES ON DISCONTINUED OPERATIONS
   
9
     
(7
)
           
52
     
50
     
4
%
NET EARNINGS FROM DISCONTINUED OPERATIONS
   
9
     
(11
)
           
78
     
101
     
(23
)
 
                                               
NET EARNINGS
   
2,620
     
1,882
     
39
%
   
11,785
     
11,402
     
3
%
LESS:  NET EARNINGS ATTRIBUTABLE TO NONCONTROLLING INTERESTS
   
41
     
7
     
486
%
   
142
     
90
     
58
%
NET EARNINGS ATTRIBUTABLE TO PROCTER & GAMBLE
$
2,579
$
1,875
38
%
$
11,643
$
11,312
3 %
 
                                               
EFFECTIVE TAX RATE
   
19.1
%
   
25.1
%
           
21.4
%
   
23.1
%
       
 
                                               
 
                                               
BASIC NET EARNINGS PER COMMON SHARE:
                                               
 EARNINGS FROM CONTINUING OPERATIONS
 
$
0.92
   
$
0.66
     
39
%
 
$
4.16
   
$
4.00
     
4
%
 EARNINGS FROM DISCONTINUED OPERATIONS
 
$
-
   
$
-
           
$
0.03
   
$
0.04
     
(25
)%
 BASIC NET EARNINGS PER COMMON SHARE
 
$
0.92
   
$
0.66
     
39
%
 
$
4.19
   
$
4.04
     
4
%
 
                                               
DILUTED NET EARNINGS PER COMMON SHARE:
                                               
 EARNINGS FROM CONTINUING OPERATIONS
 
$
0.89
   
$
0.64
     
39
%
 
$
3.98
   
$
3.83
     
4
%
 EARNINGS  FROM DISCONTINUED OPERATIONS
 
$
-
   
$
-
           
$
0.03
   
$
0.03
     
0
%
 DILUTED NET EARNINGS PER COMMON SHARE
 
$
0.89
   
$
0.64
     
39
%
 
$
4.01
   
$
3.86
     
4
%
 
                                               
DIVIDENDS PER COMMON SHARE
 
$
0.643
   
$
0.602
     
7
%
 
$
2.448
   
$
2.288
     
7
%
DILUTED WEIGHTED AVERAGE COMMON SHARES OUTSTANDING
   
2,891.9
     
2,937.1
             
2,904.7
     
2,930.6
         
 
                                               
 
                                               
 
                                               
COMPARISONS AS A % OF NET SALES
                 
Basis Pt Chg
                   
Basis Pt Chg
 
 GROSS MARGIN
   
47.2
%
   
47.9
%
   
(70
)
   
48.9
%
   
49.9
%
   
(100
)
 SELLING, GENERAL AND ADMINISTRATIVE EXPENSE
   
31.2
%
   
33.3
%
   
(210
)
   
30.5
%
   
32.2
%
   
(170
)
 OPERATING MARGIN
   
16.1
%
   
13.1
%
   
300
     
18.4
%
   
17.4
%
   
100
 
    EARNINGS FROM CONTINUING OPERATIONS BEFORE INCOME TAXES
   
16.0
%
   
12.5
%
   
350
     
17.9
%
   
17.8
%
   
10
 
 NET EARNINGS FROM CONTINUING OPERATIONS
   
13.0
%
   
9.3
%
   
370
     
14.1
%
   
13.7
%
   
40
 
 NET EARNINGS ATTRIBUTABLE TO PROCTER & GAMBLE
   
12.8
%
   
9.2
%
   
360
     
14.0
%
   
13.7
%
   
30
 
 
 

THE PROCTER & GAMBLE COMPANY AND SUBSIDIARIES
 
(Amounts in Millions)
 
Consolidated Earnings Information
 
 
 
   
   
   
   
   
   
 
 
 
Three Months Ended June 30, 2014
   
 
 
 
   
% Change
Versus
Year Ago
   
 
Earnings From
Continuing Operations Before Income Taxes
   
% Change
Versus
Year Ago
   
Net Earnings
From Continuing
Operations
   
% Change
Versus
Year Ago
   
 
 
 
                       
 
 
 
Net Sales
                       
 
Beauty
 
$
4,629
     
-5
%
 
$
661
     
24
%
 
$
498
     
23
%
 
 
Grooming
   
2,072
     
5
%
 
$
645
     
20
%
   
485
     
19
%
 
 
Health Care
   
1,813
     
-1
%
 
$
290
     
15
%
   
174
     
-5
%
 
 
Fabric Care and Home Care
   
6,262
     
-2
%
 
$
1,019
     
-1
%
   
647
     
-1
%
 
 
Baby, Feminine and Family Care
   
5,203
     
1
%
 
$
1,064
     
-1
%
   
725
     
2
%
 
 
Corporate
   
178
     
80
%
 
$
(452
)
   
N/
A
   
82
     
N/
A
 
 
Total Company
   
20,157
     
-1 
%
   
3,227
     
28
%
   
2,611
     
38
%
 
 
 
                                               
 
 
 
Net Sales Change Drivers (Three Months Ended June 30, 2014)
 
 
(Percent Change vs. Year Ago)
 
 
 
Volume with
Acquisitions & Divestitures
   
Volume excluding
Acquisitions &
Divestitures
   
Foreign Exchange
   
Price
   
Mix
   
Other*
   
Net Sales
Growth
 
Beauty
   
-3
%
   
-3
%
   
-2
%
   
0
%
   
0
%
   
0
%
   
-5
%
Grooming
   
2
%
   
2
%
   
-2
%
   
6
%
   
-1
%
   
0
%
   
5
%
Health Care
   
-1
%
   
-1
%
   
-1
%
   
0
%
   
1
%
   
0
%
   
-1
%
Fabric Care and Home Care
   
2
%
   
2
%
   
-2
%
   
-1
%
   
0
%
   
-1
%
   
-2
%
Baby, Feminine and Family Care
   
0
%
   
0
%
   
-2
%
   
3
%
   
0
%
   
0
%
   
1
%
Total Company
   
0
%
  
0
%
  
-2
%
  
2
%
  
0
%
  
-1
%
  
-1%
 
                                                       
 
 
Twelve Months Ended June 30, 2014
       
 
         
% Change
Versus
Year Ago
   
 
Earnings From Continuing Operations Before Income Taxes
   
% Change
Versus
Year Ago
     
Net Earnings
From Continuing
Operations
     
% Change
Versus
Year Ago
              
 
                 
 
 
Net Sales
                             
Beauty
 
$
19,507
     
-2
%
 
$
3,530
     
10
%
 
$
2,739
     
11
%
       
Grooming
   
8,009
     
0
%
   
2,589
     
5
%
   
1,954
     
6
%
       
Health Care
   
7,798
     
1
%
   
1,597
     
1
%
   
1,083
     
-1
%
       
Fabric Care and Home Care
   
26,060
     
1
%
   
4,678
     
-2
%
   
3,039
     
-2
%
       
Baby, Feminine and Family Care
   
20,950
     
2
%
   
4,310
     
-4
%
   
2,940
     
-4
%
       
Corporate
   
738
     
31
%
   
(1,819
)
   
N/
A
   
(48
)
   
N/
A
       
Total Company
   
83,062
     
1
%
   
14,885
     
1
%
   
11,707
     
4
%
       
 
                                                       
 
 
Net Sales Change Drivers 2014 vs. 2013 (Twelve Months Ended June 30)
 
 
(Percent Change vs. Year Ago)
 
 
Volume with Acquisitions & Divestitures
   
Volume excluding Acquisitions & Divestitures
   
Foreign Exchange
   
Price
   
Mix
   
Other*
   
Net Sales Growth
 
Beauty
   
0
%
   
0
%
   
-2
%
   
0
%
   
0
%
   
0
%
   
-2
%
Grooming
   
1
%
   
1
%
   
-3
%
   
4
%
   
-2
%
   
0
%
   
0
%
Health Care
   
2
%
   
2
%
   
-1
%
   
1
%
   
-1
%
   
0
%
   
1
%
Fabric Care and Home Care
   
5
%
   
5
%
   
-3
%
   
0
%
   
-1
%
   
0
%
   
1
%
Baby, Feminine and Family Care
   
4
%
   
3
%
   
-3
%
   
1
%
   
0
%
   
0
%
   
2
%
Total Company
   
3
%
   
3
%
   
-2
%
   
1
%
   
-1
%
   
0
%
  
1%
 
                                                       
Sales percentage changes are approximations based on quantitative formulas that are consistently applied.
                 
* Other includes the sales mix impact from acquisitions/divestitures and rounding impacts necessary to reconcile volume to net sales.
 
                     

THE PROCTER & GAMBLE COMPANY AND SUBSIDIARIES
 
(Amounts in Millions)
 
Consolidated Statements of Cash Flows
 
 
 
   
 
 
 
   
 
 
 
   
 
 
 
Twelve Months Ended June 30
 
 
 
2014
   
2013
 
 
 
   
 
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD
 
$
5,947
   
$
4,436
 
 
               
OPERATING ACTIVITIES
               
    NET EARNINGS
   
11,785
     
11,402
 
    DEPRECIATION AND AMORTIZATION
   
3,141
     
2,982
 
    SHARE BASED COMPENSATION EXPENSE
   
360
     
346
 
    DEFERRED INCOME TAXES
   
(44
)
   
(307
)
    GAIN ON SALE AND PURCHASE OF BUSINESSES
   
(154
)
   
(916
)
    GOODWILL AND INDEFINITE LIVED INTANGIBLE ASSET IMPAIRMENT CHARGES
   
-
     
308
 
    CHANGES IN:
               
        ACCOUNTS RECEIVABLE
   
87
     
(415
)
        INVENTORIES
   
8
     
(225
)
        ACCOUNTS PAYABLE, ACCRUED AND OTHER LIABILITIES
   
1
     
1,253
 
        OTHER OPERATING ASSETS & LIABILITIES
   
(1,557
)
   
68
 
    OTHER
   
331
     
377
 
  TOTAL OPERATING ACTIVITIES
   
13,958
     
14,873
 
 
               
INVESTING ACTIVITIES
               
    CAPITAL EXPENDITURES
   
(3,848
)
   
(4,008
)
    PROCEEDS FROM ASSET SALES
   
570
     
584
 
    ACQUISITIONS, NET OF CASH ACQUIRED
   
(24
)
   
(1,145
)
    PURCHASES OF AVAILABLE-FOR-SALE INVESTMENT SECURITIES
   
(568
)
   
(1,605
)
    PROCEEDS FROM SALES OF AVAILABLE-FOR-SALE INVESTMENT SECURITIES
   
24
     
-
 
    CHANGE IN OTHER INVESTMENTS
   
(261
)
   
(121
)
  TOTAL INVESTING ACTIVITIES
   
(4,107
)
   
(6,295
)
 
               
FINANCING ACTIVITIES
               
    DIVIDENDS TO SHAREHOLDERS
   
(6,911
)
   
(6,519
)
    CHANGE IN SHORT-TERM DEBT
   
3,304
     
3,406
 
    ADDITIONS TO LONG-TERM DEBT
   
4,334
     
2,331
 
    REDUCTION OF LONG-TERM DEBT
   
(4,095
)
   
(3,752
)
    TREASURY STOCK PURCHASES
   
(6,005
)
   
(5,986
)
    IMPACT OF STOCK OPTIONS AND OTHER
   
2,094
     
3,449
 
  TOTAL FINANCING ACTIVITIES
   
(7,279
)
   
(7,071
)
 
               
EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS
   
39
     
4
 
 
               
CHANGE IN CASH AND CASH EQUIVALENTS
   
2,611
     
1,511
 
 
               
CASH AND CASH EQUIVALENTS, END OF PERIOD
 
$
8,558
   
$
5,947
 
 
 
               
 
 
               
 
 
               
THE PROCTER & GAMBLE COMPANY AND SUBSIDIARIES
 
(Amounts in Millions)
 
Condensed Consolidated Balance Sheet
 
 
 
June 30, 2014
   
June 30, 2013
 
CASH AND CASH EQUIVALENTS
 
$
8,558
   
$
5,947
 
AVAILABLE-FOR-SALE INVESTMENT SECURITIES
   
2,128
     
-
 
ACCOUNTS RECEIVABLE
   
6,386
     
6,508
 
TOTAL INVENTORIES
   
6,759
     
6,909
 
ASSETS HELD FOR SALE
   
2,849
     
-
 
OTHER
   
4,937
     
4,626
 
TOTAL CURRENT ASSETS
   
31,617
     
23,990
 
 
               
PROPERTY, PLANT AND EQUIPMENT, NET
   
22,304
     
21,666
 
GOODWILL, TRADEMARKS AND OTHER INTANGIBLE ASSETS, NET
   
84,547
     
86,760
 
OTHER NONCURRENT ASSETS
   
5,798
     
6,847
 
 
               
TOTAL ASSETS
 
$
144,266
   
$
139,263
 
 
               
 
               
ACCOUNTS PAYABLE
   
8,461
     
8,777
 
ACCRUED AND OTHER LIABILITIES
   
8,999
     
8,828
 
LIABILITIES HELD FOR SALE
   
660
     
-
 
DEBT DUE WITHIN ONE YEAR
   
15,606
     
12,432
 
TOTAL CURRENT LIABILITIES
   
33,726
     
30,037
 
 
               
LONG-TERM DEBT
   
19,811
     
19,111
 
OTHER
   
20,753
     
21,406
 
TOTAL LIABILITIES
   
74,290
     
70,554
 
 
               
TOTAL SHAREHOLDERS' EQUITY
   
69,976
     
68,709
 
 
               
TOTAL LIABILITIES & SHAREHOLDERS' EQUITY
 
$
144,266
   
$
139,263