Attached files

file filename
8-K - 8-K - MASCO CORP /DE/a14-22967_18k.htm

Exhibit 99

 

GRAPHIC

 

MASCO CONTINUES REVENUE AND PROFIT GROWTH TREND IN THIRD QUARTER 2014

 

Key Highlights

 

·                  Sales increased 4 percent to $2.2 billion

·                  Adjusted operating profit margin increased to 10.9 percent

·                  Adjusted EPS grew 15 percent to $.31 per common share

·                  Reversed deferred tax asset valuation allowance of $517 million

 

TAYLOR, Mich. (October 27, 2014) — Masco Corporation (NYSE: MAS) reported net sales and adjusted operating profit growth in the third quarter of 2014 driven primarily by the Plumbing Products, Other Specialty and Installation and Other Services segments. Adjusted operating profit margin rose to 10.9 percent, reflecting the Company’s continued focus on cost management and strong operational leverage on growth.

 

2014 Third Quarter Commentary

 

·                  Net sales from continuing operations increased 4 percent to $2.2 billion. North American sales increased 4 percent and international sales increased 5 percent in U.S. dollars and 3 percent in local currency

·                  Compared to third quarter 2013, results for key financial measures, as adjusted for certain items (see Exhibit A) and with a normalized tax rate of 36 percent, were as follows:

·                  Gross margins improved to 28.6 percent compared to 28.5 percent

·                  Operating margins improved to 10.9 percent compared to 10.3 percent

·                  Income from continuing operations was $.31 per common share compared to $.27 per common share

·                  As a result of the continued profitability of the Company’s U.S. operations, a $466 million ($1.32 per share) net tax benefit was recorded in the third quarter 2014 primarily from the release of the $517 million valuation allowance against its U.S. Federal and certain state deferred tax assets. This reversal was offset by an additional $51 million of tax expense to adjust taxes recorded in the first half of 2014 to the higher third quarter effective tax rate

·                  Income from continuing operations, as reported, was $1.51 per common share

·                  Liquidity at the end of the third quarter was approximately $1.6 billion

 

2014 Third Quarter Operating Segment Highlights

 

·                  Plumbing Products’ net sales increased 4 percent, fueled by growth in the wholesale channel

·                  Decorative Architectural Products’ net sales were flat against the third quarter of 2013 which experienced increased sales from last year’s successful new product launches

·                  Cabinets and Related Products’ net sales increased 2 percent, driven by sales growth to dealers, offset by lower sales to home centers

·                  Installation and Other Services’ net sales increased 8 percent with continued growth in all channels

·                  Other Specialty Products’ net sales increased 8 percent, led by a strong performance from our North American window business

 

1



 

“We delivered improved top- and bottom- line results in the third quarter,” said Masco’s President and CEO, Keith Allman. “The positive trends we saw in the second quarter continued in the third with particular strength in our Plumbing wholesale channel, ongoing growth in all channels of our Installation segment, and solid momentum in our North American and international window businesses. In our Cabinet business, we remain steadfast in our efforts to strengthen our performance and are actively positioning the business for future growth and profitability.”

 

Outlook

 

“Our performance this year has been solid and reflects our ability to successfully execute against our 2014 priorities,” continued Mr. Allman. “We are committed to continuously improving our operating performance and, despite a slower than anticipated housing recovery, our long-term outlook remains positive. We are focused on growing market share with our leading brands, accelerating our innovation pipeline, and driving operational leverage. This focus, coupled with our recently-announced strategic initiatives to enhance shareholder value through the active management of our portfolio, effective capital allocation, cost control and execution, will further position us for long-term, profitable growth.”

 

About Masco

 

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

 

The 2014 third quarter supplemental material, including a presentation in PDF format, is available on the Company’s website at www.masco.com.

 

Conference Call Details

 

A conference call regarding items contained in this release is scheduled for Tuesday, October 28, 2014 at 8:00 a.m. ET. Participants in the call are asked to register five to ten minutes prior to the scheduled start time by dialing (855) 226-2726 (855-22MASCO) and from outside the U.S. at (706) 679-3614. Please use the conference identification number 15817898. The conference call will be webcast simultaneously and in its entirety through the Company’s website. Shareholders, media representatives and others interested in Masco may participate in the webcast by registering through the Investor Relations section on the Company’s website.

 

A replay of the call will be available on Masco’s website or by phone by dialing (855) 859-2056 and from outside the U.S. at (404) 537-3406. Please use the conference identification number 15817898. The telephone replay will be available approximately two hours after the end of the call and continue through November 11, 2014.

 

Safe Harbor Statement

 

Statements contained in this press release that reflect our views about our future performance constitute “forward-looking statements” under the Private Securities Litigation Reform Act of 1995. Forward-looking statements can be identified by words such as “believe,” “anticipate,” “appear,” “may,” “will,” “should,” “intend,” “plan,” “estimate,” “expect,” “assume,” “seek,” “forecast,” and similar references to future periods. These views involve risks and uncertainties that are difficult to predict and, accordingly, our actual results may differ materially from the results discussed in our forward-looking statements.  We caution you against relying on any of these forward-looking statements. Our future performance may be affected by our reliance on new home construction and home improvement, our reliance on key customers, the cost and availability of raw materials, uncertainty in the international economy, shifts in consumer preferences and

 

2



 

purchasing practices, our ability to improve our underperforming businesses, our ability to maintain our competitive position in our industries, risks associated with the proposed spin-off of our Services Business, our ability to realize the expected benefits of the spin-off, the timing and terms of our share repurchase program, and our ability to reduce corporate expense and simplify our organizational structure. We discuss many of the risks we face in Item 1A, “Risk Factors” in our most recent Annual Report on Form 10-K, as well as in our Quarterly Reports on Form 10-Q and in other filings we make with the Securities and Exchange Commission. Our forward-looking statements in this press release speak only as of the date of this press release. Factors or events that could cause our actual results to differ may emerge from time to time, and it is not possible for us to predict all of them. Unless required by law, we undertake no obligation to update publicly any forward-looking statements as a result of new information, future events or otherwise.

 

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

 

Investor Contact

 

Irene Tasi

Director — Investor Relations

313.792.5500

irene_tasi@mascohq.com

 

# # #

 

3



 

MASCO CORPORATION

Condensed Consolidated Statements of Operations - Unaudited

For the Three Months and Nine Months Ended September 30, 2014 and 2013

(in millions, except per common share data)

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

2,232

 

$

2,150

 

$

6,457

 

$

6,175

 

Cost of sales

 

1,621

 

1,543

 

4,638

 

4,451

 

Gross profit

 

611

 

607

 

1,819

 

1,724

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative expenses

 

409

 

395

 

1,225

 

1,192

 

Operating profit

 

202

 

212

 

594

 

532

 

 

 

 

 

 

 

 

 

 

 

Other income (expense), net

 

(50

)

(52

)

(159

)

(155

)

Income from continuing operations before income taxes

 

152

 

160

 

435

 

377

 

 

 

 

 

 

 

 

 

 

 

Income tax benefit (expense)

 

403

 

(38

)

361

 

(91

)

Income from continuing operations

 

555

 

122

 

796

 

286

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from discontinued operations, net

 

1

 

(2

)

(2

)

(16

)

Net income

 

556

 

120

 

794

 

270

 

 

 

 

 

 

 

 

 

 

 

Less: Net income attributable to noncontrolling interest

 

13

 

11

 

38

 

30

 

Net income attributable to Masco Corporation

 

$

543

 

$

109

 

$

756

 

$

240

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

1.51

 

$

0.31

 

$

2.11

 

$

0.71

 

Loss from discontinued operations, net

 

 

(0.01

)

(0.01

)

(0.04

)

Net income

 

$

1.51

 

$

0.30

 

$

2.10

 

$

0.67

 

 

 

 

 

 

 

 

 

 

 

Average diluted common shares outstanding

 

353

 

352

 

353

 

352

 

 

 

 

 

 

 

 

 

 

 

Amounts attributable to Masco Corporation:

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

542

 

$

111

 

$

758

 

$

256

 

Income (loss) from discontinued operations, net

 

1

 

(2

)

(2

)

(16

)

Net income attributable to Masco Corporation

 

$

543

 

$

109

 

$

756

 

$

240

 

 

Historical information is available on our website.

 

1



 

MASCO CORPORATION

Exhibit A: Reconciliations - Unaudited

For the Three Months and Nine Months Ended September 30, 2014 and 2013

(in millions, except per common share data)

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2014

 

2013

 

2014

 

2013

 

Gross Profit and Operating Profit Reconciliations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

2,232

 

$

2,150

 

$

6,457

 

$

6,175

 

 

 

 

 

 

 

 

 

 

 

Gross profit, as reported

 

$

611

 

$

607

 

$

1,819

 

$

1,724

 

 

 

 

 

 

 

 

 

 

 

Rationalization charges

 

28

 

6

 

32

 

23

 

 

 

 

 

 

 

 

 

 

 

Gross profit, as adjusted

 

$

639

 

$

613

 

$

1,851

 

$

1,747

 

 

 

 

 

 

 

 

 

 

 

Gross margin, as reported

 

27.4

%

28.2

%

28.2

%

27.9

%

Gross margin, as adjusted

 

28.6

%

28.5

%

28.7

%

28.3

%

 

 

 

 

 

 

 

 

 

 

Operating profit, as reported

 

$

202

 

$

212

 

$

594

 

$

532

 

 

 

 

 

 

 

 

 

 

 

Rationalization charges

 

41

 

10

 

55

 

36

 

 

 

 

 

 

 

 

 

 

 

Operating profit, as adjusted

 

$

243

 

$

222

 

$

649

 

$

568

 

 

 

 

 

 

 

 

 

 

 

Operating margin, as reported

 

9.1

%

9.9

%

9.2

%

8.6

%

Operating margin, as adjusted

 

10.9

%

10.3

%

10.1

%

9.2

%

 

 

 

 

 

 

 

 

 

 

Earnings Per Common Share Reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations before income taxes, as reported

 

$

152

 

$

160

 

$

435

 

$

377

 

 

 

 

 

 

 

 

 

 

 

Rationalization charges

 

41

 

10

 

55

 

36

 

Gains from financial investments, net

 

 

 

(4

)

(8

)

Loss (earnings) from equity investments, net

 

 

(6

)

2

 

(13

)

Income from continuing operations before income taxes, as adjusted

 

193

 

164

 

488

 

392

 

 

 

 

 

 

 

 

 

 

 

Tax at 36% rate

 

(69

)

(59

)

(176

)

(141

)

 

 

 

 

 

 

 

 

 

 

Less: Net income attributable to noncontrolling interest

 

13

 

11

 

38

 

30

 

 

 

 

 

 

 

 

 

 

 

Net income, as adjusted

 

$

111

 

$

94

 

$

274

 

$

221

 

 

 

 

 

 

 

 

 

 

 

Income per common share, as adjusted

 

$

0.31

 

$

0.27

 

$

0.78

 

$

0.63

 

 

 

 

 

 

 

 

 

 

 

Average diluted common shares outstanding

 

353

 

352

 

353

 

352

 

 

2



 

MASCO CORPORATION

Condensed Consolidated Balance Sheets and
Other Financial Data - Unaudited

 

 

(dollars in millions)

 

 

 

September 30,

 

December 31,

 

 

 

2014

 

2013

 

Balance Sheet

 

 

 

 

 

Assets

 

 

 

 

 

Current Assets:

 

 

 

 

 

Cash and cash investments

 

$

1,282

 

$

1,223

 

Short-term bank deposits

 

275

 

321

 

Receivables

 

1,229

 

1,004

 

Inventories

 

862

 

765

 

Prepaid expenses and other

 

353

 

155

 

Total Current Assets

 

4,001

 

3,468

 

 

 

 

 

 

 

Property and equipment, net

 

1,153

 

1,252

 

Goodwill

 

1,891

 

1,903

 

Other intangible assets, net

 

147

 

149

 

Other assets

 

181

 

185

 

Total Assets

 

$

7,373

 

$

6,957

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

Current Liabilities:

 

 

 

 

 

Accounts payable

 

$

1,020

 

$

902

 

Notes payable

 

505

 

6

 

Accrued liabilities

 

890

 

874

 

Total Current Liabilities

 

2,415

 

1,782

 

 

 

 

 

 

 

Long-term debt

 

2,919

 

3,421

 

Deferred income taxes and other

 

681

 

967

 

Total Liabilities

 

6,015

 

6,170

 

Equity

 

1,358

 

787

 

Total Liabilities and Equity

 

$

7,373

 

$

6,957

 

 

 

 

 

 

As of

 

 

 

September 30,

 

September 30,

 

 

 

2014

 

2013

 

Other Financial Data

 

 

 

 

 

Working Capital Days

 

 

 

 

 

Receivable days

 

47

 

49

 

Inventory days

 

52

 

49

 

Payable days

 

71

 

70

 

Working capital

 

$

1,071

 

$

1,002

 

Working capital as a % of sales (LTM)

 

12.7

%

12.1

%

 

3



 

MASCO CORPORATION

Condensed Consolidated Statement of Cash Flows
and Other Data - Unaudited

(dollars in millions)

 

 

 

Nine Months Ended

 

 

 

September 30,

 

 

 

2014

 

2013

 

Cash Flows From (For) Operating Activities:

 

 

 

 

 

Cash provided by operating activities

 

$

543

 

$

489

 

Working capital changes

 

(237

)

(139

)

Net cash from operating activities

 

306

 

350

 

 

 

 

 

 

 

Cash Flows From (For) Financing Activities:

 

 

 

 

 

Purchase of Company common stock

 

(39

)

(35

)

Issuance of Company common stock

 

1

 

 

Cash dividends paid

 

(86

)

(81

)

Dividend paid to noncontrolling interest

 

(34

)

(34

)

Debt, net

 

(2

)

(202

)

Credit Agreement costs

 

 

(4

)

Net cash for financing activities

 

(160

)

(356

)

 

 

 

 

 

 

Cash Flows From (For) Investing Activities:

 

 

 

 

 

Capital expenditures

 

(82

)

(88

)

Other, net

 

22

 

67

 

Net cash from investing activities

 

(60

)

(21

)

 

 

 

 

 

 

Effects of exchange rate changes on cash and cash investments

 

(27

)

(2

)

 

 

 

 

 

 

Cash and Cash Investments:

 

 

 

 

 

Decrease for the year

 

59

 

(29

)

At January 1

 

1,223

 

1,040

 

At June 30

 

$

1,282

 

$

1,011

 

 

 

 

As of September 30,

 

 

 

2014

 

2013

 

Liquidity

 

 

 

 

 

Cash and cash investments

 

$

1,282

 

$

1,011

 

Short-term bank deposits

 

275

 

277

 

Total Liquidity

 

$

1,557

 

$

1,288

 

 

4



 

MASCO CORPORATION

Segment Data - Unaudited

For the Three Months and Nine Months Ended September 30, 2014 and 2013

(dollars in millions)

 

 

 

Three Months Ended

 

 

 

Nine Months Ended

 

 

 

 

 

September 30,

 

 

 

September 30,

 

 

 

 

 

2014

 

2013

 

Change

 

2014

 

2013

 

Change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cabinets and Related Products

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

266

 

$

262

 

2

%

$

756

 

$

763

 

-1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating (loss) profit, as reported

 

$

(35

)

$

(2

)

 

 

$

(55

)

$

(4

)

 

 

Operating margin, as reported

 

-13.2

%

-0.8

%

 

 

-7.3

%

-0.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rationalization charges

 

28

 

1

 

 

 

30

 

4

 

 

 

Accelerated depreciation related to plant closures

 

 

2

 

 

 

1

 

6

 

 

 

Operating (loss) profit, as adjusted

 

(7

)

1

 

 

 

(24

)

6

 

 

 

Operating margin, as adjusted

 

-2.6

%

0.4

%

 

 

-3.2

%

0.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

7

 

9

 

 

 

25

 

28

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA, as adjusted

 

$

 

$

10

 

 

 

$

1

 

$

34

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Plumbing Products

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

855

 

$

820

 

4

%

$

2,504

 

$

2,384

 

5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating profit, as reported

 

$

141

 

$

118

 

 

 

$

399

 

$

306

 

 

 

Operating margin, as reported

 

16.5

%

14.4

%

 

 

15.9

%

12.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rationalization charges

 

 

5

 

 

 

2

 

13

 

 

 

Accelerated depreciation related to plant closures

 

 

1

 

 

 

 

2

 

 

 

Operating profit, as adjusted

 

141

 

124

 

 

 

401

 

321

 

 

 

Operating margin, as adjusted

 

16.5

%

15.1

%

 

 

16.0

%

13.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

16

 

15

 

 

 

46

 

45

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA, as adjusted

 

$

157

 

$

139

 

 

 

$

447

 

$

366

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Installation and Other Services

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

398

 

$

370

 

8

%

$

1,117

 

$

1,039

 

8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating profit, as reported

 

$

20

 

$

18

 

 

 

$

33

 

$

22

 

 

 

Operating margin, as reported

 

5.0

%

4.9

%

 

 

3.0

%

2.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rationalization charges

 

 

1

 

 

 

1

 

1

 

 

 

Operating profit, as adjusted

 

20

 

19

 

 

 

34

 

23

 

 

 

Operating margin, as adjusted

 

5.0

%

5.1

%

 

 

3.0

%

2.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

6

 

7

 

 

 

19

 

21

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA, as adjusted

 

$

26

 

$

26

 

 

 

$

53

 

$

44

 

 

 

 

5



 

MASCO CORPORATION

Segment Data - Unaudited

For the Three Months and Nine Months Ended September 30, 2014 and 2013

(dollars in millions)

 

 

 

Three Months Ended

 

 

 

Nine Months Ended

 

 

 

 

 

September 30,

 

 

 

September 30,

 

 

 

 

 

2014

 

2013

 

Change

 

2014

 

2013

 

Change

 

Decorative Architectural Products

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

523

 

$

522

 

0

%

$

1,560

 

$

1,519

 

3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating profit, as reported

 

$

91

 

$

93

 

 

 

$

280

 

$

286

 

 

 

Operating margin, as reported

 

17.4

%

17.8

%

 

 

17.9

%

18.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rationalization charges

 

 

 

 

 

 

1

 

 

 

Operating profit, as adjusted

 

91

 

93

 

 

 

280

 

287

 

 

 

Operating margin, as adjusted

 

17.4

%

17.8

%

 

 

17.9

%

18.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

4

 

4

 

 

 

12

 

12

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA, as adjusted

 

$

95

 

$

97

 

 

 

$

292

 

$

299

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Specialty Products

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

190

 

$

176

 

8

%

$

520

 

$

470

 

11

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating profit, as reported

 

$

20

 

$

16

 

 

 

$

39

 

$

26

 

 

 

Operating margin, as reported

 

10.5

%

9.1

%

 

 

7.5

%

5.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rationalization charges

 

 

 

 

 

1

 

2

 

 

 

Accelerated depreciation related to plant closures

 

 

 

 

 

 

4

 

 

 

Operating profit, as adjusted

 

20

 

16

 

 

 

40

 

32

 

 

 

Operating margin, as adjusted

 

10.5

%

9.1

%

 

 

7.7

%

6.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

5

 

5

 

 

 

14

 

14

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA, as adjusted

 

$

25

 

$

21

 

 

 

$

54

 

$

46

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

2,232

 

$

2,150

 

4

%

$

6,457

 

$

6,175

 

5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating profit, as reported - segment

 

$

237

 

$

243

 

 

 

$

696

 

$

636

 

 

 

General corporate expense, net (GCE)

 

(35

)

(31

)

 

 

(102

)

(104

)

 

 

Operating profit, as reported

 

202

 

212

 

 

 

594

 

532

 

 

 

Operating margin, as reported

 

9.1

%

9.9

%

 

 

9.2

%

8.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rationalization charges - segment

 

28

 

7

 

 

 

34

 

21

 

 

 

Accelerated depreciation - segment

 

 

3

 

 

 

1

 

12

 

 

 

Rationalization charges - GCE

 

13

 

 

 

 

20

 

3

 

 

 

Operating profit, as adjusted

 

243

 

222

 

 

 

649

 

568

 

 

 

Operating margin, as adjusted

 

10.9

%

10.3

%

 

 

10.1

%

9.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization - segment

 

38

 

40

 

 

 

116

 

120

 

 

 

Depreciation and amortization - non-operating

 

2

 

3

 

 

 

8

 

9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA, as adjusted

 

$

283

 

$

265

 

 

 

$

773

 

$

697

 

 

 

 

6



 

MASCO CORPORATION

North American and International Data - Unaudited

For the Three Months and Nine Months Ended September 30, 2014 and 2013

(dollars in millions)

 

 

 

Three Months Ended

 

 

 

Nine Months Ended

 

 

 

 

 

September 30,

 

 

 

September 30,

 

 

 

 

 

2014

 

2013

 

Change

 

2014

 

2013

 

Change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

North American

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

1,818

 

$

1,756

 

4

%

$

5,217

 

$

5,031

 

4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating profit, as reported

 

$

182

 

$

193

 

 

 

$

527

 

$

518

 

 

 

Operating margin, as reported

 

10.0

%

11.0

%

 

 

10.1

%

10.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rationalization charges

 

28

 

7

 

 

 

33

 

14

 

 

 

Accelerated depreciation related to plant closures

 

 

3

 

 

 

1

 

8

 

 

 

Operating profit, as adjusted

 

210

 

203

 

 

 

561

 

540

 

 

 

Operating margin, as adjusted

 

11.6

%

11.6

%

 

 

10.8

%

10.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

28

 

30

 

 

 

86

 

90

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA, as adjusted

 

$

238

 

$

233

 

 

 

$

647

 

$

630

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

International

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

414

 

$

394

 

5

%

$

1,240

 

$

1,144

 

8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating profit, as reported

 

$

55

 

$

50

 

 

 

$

169

 

$

118

 

 

 

Operating margin, as reported

 

13.3

%

12.7

%

 

 

13.6

%

10.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rationalization charges

 

 

 

 

 

1

 

7

 

 

 

Accelerated depreciation related to plant closures

 

 

 

 

 

 

4

 

 

 

Operating profit, as adjusted

 

55

 

50

 

 

 

170

 

129

 

 

 

Operating margin, as adjusted

 

13.3

%

12.7

%

 

 

13.7

%

11.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

10

 

10

 

 

 

30

 

30

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA, as adjusted

 

$

65

 

$

60

 

 

 

$

200

 

$

159

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

2,232

 

$

2,150

 

4

%

$

6,457

 

$

6,175

 

5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating profit, as reported - segment

 

$

237

 

$

243

 

 

 

$

696

 

$

636

 

 

 

General corporate expense, net (GCE)

 

(35

)

(31

)

 

 

(102

)

(104

)

 

 

Operating profit, as reported

 

202

 

212

 

 

 

594

 

532

 

 

 

Operating margin, as reported

 

9.1

%

9.9

%

 

 

9.2

%

8.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rationalization charges - segment

 

28

 

7

 

 

 

34

 

21

 

 

 

Accelerated depreciation - segment

 

 

3

 

 

 

1

 

12

 

 

 

Rationalization charges - GCE

 

13

 

 

 

 

20

 

3

 

 

 

Operating profit, as adjusted

 

243

 

222

 

 

 

649

 

568

 

 

 

Operating margin, as adjusted

 

10.9

%

10.3

%

 

 

10.1

%

9.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization - segment

 

38

 

40

 

 

 

116

 

120

 

 

 

Depreciation and amortization - non-operating

 

2

 

3

 

 

 

8

 

9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA, as adjusted

 

$

283

 

$

265

 

 

 

$

773

 

$

697

 

 

 

 

7