Attached files

file filename
8-K - FORM 8-K - VALSPAR CORPd233836d8k.htm

Exhibit 99.1

 

LOGO

Valspar Reports Fiscal Third Quarter 2016 Results

Highlights

 

    Reported diluted EPS of $1.44 (includes pre-tax merger related costs of $5 million)

 

    Adjusted diluted EPS increased 18% to $1.57

 

    Total volumes increased 2%, Paints segment volume up 3%, Coatings segment up 1%

 

    Net sales declined 1% (includes a negative 2% impact from F/X translation)

 

    Reported earnings before interest and taxes (EBIT) increased 3%

 

    Adjusted EBIT increased 7% (Adjusted EBIT margin rate up 114 bps)

Summary Financials

 

     Fiscal Third Quarter 2016 (Ended July 29, 2016)  
     Reported
Results
     %
Change
    Adjusted*
Results
     %
Change
 
     2016      2015            2016      2015         

Net Sales

   $ 1,141.9       $ 1,149.1         (1 %)    $ 1,141.9       $ 1,149.1         (1 %) 

Gross Profit

   $ 421.9       $ 411.3         3   $ 429.8       $ 415.6         3

EBIT

   $ 170.2       $ 165.7         3   $ 186.0       $ 174.1         7

Net Income

   $ 117.0       $ 102.9         14   $ 127.3       $ 108.8         17

EPS (diluted)

   $ 1.44       $ 1.25         15   $ 1.57       $ 1.33         18

$ millions except EPS

Notes on Net Sales and Volume: Acquisitions added 2% to net sales and 1% to volume for fiscal Q3 2016 (2% and 2% respectively for fiscal Q3 2015). Foreign currency translation negatively impacted net sales by 2% for fiscal Q3 2016 (5% for fiscal Q3 2015).

 

* Adjusted Results exclude certain items which are detailed in the “Reconciliation of Non-GAAP Financial Measures” included in this release. In addition to restructuring and other charges, the excluded items in fiscal Q3 2016 include $5 million of pre-tax costs incurred in connection with the proposed merger with The Sherwin-Williams Company.


Minneapolis, MN - Valspar (NYSE: VAL) - September 7, 2016 (BUSINESS WIRE)

CEO Comment

“In the third quarter, adjusted EBIT increased 7 percent and adjusted EPS grew 18 percent. These results were highlighted by volume growth, new business wins across the portfolio and effective cost management. Coatings segment performance was led by strong volume growth in the Coil and Wood product lines. In the Paints segment, volumes grew 3 percent led by each of our International regions, and EBIT increased 28 percent,” said Gary E. Hendrickson, chairman and chief executive officer.

Coatings Segment Results

Fiscal third quarter 2016 net sales in the Coatings segment decreased 1 percent to $631 million. This includes the effects of foreign currency translation that negatively impacted net sales by 3 percent. Acquisitions added 1 percent to net sales in the quarter. Volumes increased 1 percent in the fiscal third quarter of 2016. Acquisitions added 1 percent to volume in the quarter. Coatings segment EBIT of $126 million increased 8 percent. Adjusted EBIT of $127 million increased 6 percent, primarily driven by benefits from productivity initiatives. Adjusted EBIT as a percent of net sales increased to 20.1% from 18.7% in the prior year.

Paints Segment Results

Fiscal third quarter 2016 net sales of $445 million in the Paints segment increased slightly compared to the prior year. This includes the effects of foreign currency translation that negatively impacted net sales by 2 percent. Acquisitions added 4 percent to net sales in the quarter. Volume increased 3 percent in the fiscal third quarter of 2016. Acquisitions added 2 percent to volume in the quarter. Paints segment EBIT of $59 million increased 28 percent. Paints segment adjusted EBIT of $68 million increased 30 percent, driven by the benefits from productivity initiatives and the impact of the Quest acquisition. Adjusted EBIT as a percent of net sales increased to 15.2% from 11.7% in the prior year.

Dividends

During the quarter, the company paid a quarterly dividend of $0.33 per common share outstanding, or $26 million. Valspar is a member of the S&P High Yield Dividend Aristocrats®, which is comprised of companies increasing dividends every year for at least 20 consecutive years.

Valspar: If it matters, we’re on it.®

Valspar is a global leader in the coatings industry providing customers with innovative, high-quality products and value-added services. Our 11,100 employees worldwide deliver advanced coatings solutions with best-in-class appearance, performance, protection and sustainability to customers in more than 100 countries. Valspar offers a broad range of superior coatings products for the consumer market, and highly-engineered solutions for the construction, industrial, packaging and transportation markets. Founded in 1806, Valspar is headquartered in Minneapolis. Valspar’s reported net sales in fiscal 2015 were $4.4 billion and its shares are traded on the New York Stock Exchange (symbol: VAL). For more information, visit www.valspar.com and follow @valspar on Twitter.

 

2


# # #

Investor Contact:

Bill Seymour

612.656.1328

william.seymour@valspar.com

Media Contact:

Kimberly A. Welch

612.656.1347

kim.welch@valspar.com

FORWARD-LOOKING STATEMENTS

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 (PSLRA). The PSLRA provides a safe harbor for forward-looking statements.

Forward-looking statements are based on management’s current expectations, estimates, assumptions and beliefs about future events, conditions and financial performance. Forward-looking statements are subject to risks, uncertainties and other factors, many of which are outside our control and could cause actual results to differ materially from such statements. Any statement that is not historical in nature is a forward-looking statement. We may identify forward-looking statements with words and phrases such as “expect,” “project,” “forecast,” “outlook,” “estimate,” “anticipate,” “believe,” “could,” “may,” “will,” “plan to,” “intend,” “should” and similar words or expressions.

These risks, uncertainties and other factors include, but are not limited to, deterioration in general economic conditions, both domestic and international, that may adversely affect our business; fluctuations in availability and prices of raw materials, including raw material shortages and other supply chain disruptions, and the inability to pass along or delays in passing along raw material cost increases to our customers; dependence of internal sales and earnings growth on business cycles affecting our customers and growth in the domestic and international coatings industry; market share loss to, and pricing or margin pressure from, larger competitors with greater financial resources; significant indebtedness that restricts the use of cash flow from operations for acquisitions and other investments; our access to capital is subject to global economic and capital market conditions; dependence on acquisitions for growth, and risks related to future acquisitions, including adverse changes in the results of acquired businesses, the assumption of unforeseen liabilities and disruptions resulting from the integration of acquisitions; risks and uncertainties associated with operating in foreign markets, including achievement of profitable growth in developing markets; impact of fluctuations in foreign currency exchange rates on our financial results; loss of business with key customers; our ability to innovate in order to meet customers’ product demands, which may change based on customers’ preferences and competitive factors; damage to our reputation and business resulting from product claims or recalls, litigation, customer perception and other matters; our ability to respond to technology changes and to protect our technology; possible interruption, failure or compromise of the information systems we use to operate our business; our reliance on the efforts of vendors, government agencies, utilities and other third parties to achieve adequate compliance and avoid disruption of our business; changes in governmental regulation, including more stringent environmental, health and safety regulations; changes in accounting policies and standards and taxation requirements such as new tax laws or revised tax law interpretations; the nature, cost and outcome of pending and future litigation and other legal proceedings; unusual weather conditions adversely affecting sales; civil unrest and the outbreak of war and other significant national and international events; risks relating to our merger with Sherwin-Williams including, the possibility that the closing conditions to the contemplated transaction may not be satisfied or waived, including that a governmental entity may prohibit, delay or refuse to grant a necessary regulatory approval; delay in closing the transaction or the possibility of non-consummation of

 

3


the transaction; the potential for regulatory authorities to require divestitures in connection with the proposed transaction and the possibility that Valspar stockholders consequently receive $105 per share instead of $113 per share; the occurrence of any event that could give rise to termination of the merger agreement; the risk that stockholder litigation in connection with the contemplated transaction may affect the timing or occurrence of the contemplated transaction or result in significant costs of defense, indemnification and liability; risks inherent in the achievement of cost synergies and the timing thereof; risks related to the disruption of the transaction to Valspar and its management; the effect of announcement of the transaction on Valspar’s ability to retain and hire key personnel and maintain relationships with customers, suppliers and other third parties; and other factors set forth in the risk factors section of our Annual Report on Form 10-K for the fiscal year ended October 30, 2015, as well as Valspar’s Quarterly Reports on Form 10-Q and other documents filed by Valspar with the Securities and Exchange Commission.

We caution investors not to place undue reliance on any such forward-looking statements, which speak only as of the date on which such statements were made. We undertake no obligation to subsequently revise any forward-looking statement to reflect new information, events or circumstances after the date of such statement, except as required by law.

 

4


THE VALSPAR CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)

For the Three and Nine Months Ended July 29, 2016 and July 31, 2015

(Dollars in thousands, except per share amounts)

 

     Three Months Ended      Nine Months Ended  
     July 29,      July 31,      July 29,      July 31,  
     2016      2015      2016      2015  

Net Sales

   $ 1,141,942       $ 1,149,126       $ 3,084,495       $ 3,243,084   

Cost of Sales

     718,052         733,572         1,935,176         2,094,956   

Restructuring Charges - Cost of Sales

     1,943         1,319         7,304         7,398   

Acquisition-related Charges - Cost of Sales

     —           2,952         —           2,952   
  

 

 

    

 

 

    

 

 

    

 

 

 

Gross Profit

     421,947         411,283         1,142,015         1,137,778   
  

 

 

    

 

 

    

 

 

    

 

 

 

Research and Development

     36,211         34,951         104,330         99,590   

Selling, General and Administrative

     207,461         206,432         610,006         600,310   

Restructuring Charges - Operating Expenses

     3,302         3,280         8,708         5,994   

Proposed Merger-related Charges - Operating Expenses

     4,616         —           22,856         —     

Acquisition-related Charges - Operating Expenses

     16         892         1,141         892   
  

 

 

    

 

 

    

 

 

    

 

 

 

Operating Expenses

     251,606         245,555         747,041         706,786   

Gain on Sale of Certain Assets

     —           —           —           48,001   
  

 

 

    

 

 

    

 

 

    

 

 

 

Income From Operations

     170,341         165,728         394,974         478,993   

Interest Expense

     23,082         22,622         68,286         59,178   

Other (Income) Expense, Net

     103         70         1,469         799   
  

 

 

    

 

 

    

 

 

    

 

 

 

Income Before Income Taxes

     147,156         143,036         325,219         419,016   

Income Taxes

     30,168         40,174         75,773         121,866   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net Income

   $ 116,988       $ 102,862       $ 249,446       $ 297,150   
  

 

 

    

 

 

    

 

 

    

 

 

 

Average Number of Shares O/S - basic

     79,124,763         80,020,089         78,947,072         80,857,078   

Average Number of Shares O/S - diluted

     81,185,695         81,999,701         80,904,905         82,910,996   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net Income per Common Share - basic

   $ 1.48       $ 1.29       $ 3.16       $ 3.68   

Net Income per Common Share - diluted

   $ 1.44       $ 1.25       $ 3.08       $ 3.58   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

5


THE VALSPAR CORPORATION

SEGMENT INFORMATION (UNAUDITED AND SUBJECT TO RECLASSIFICATION)

For the Three and Nine Months Ended July 29, 2016 and July 31, 2015

(Dollars in thousands)

 

     Three Months Ended     Nine Months Ended  
     July 29,     July 31,     July 29,     July 31,  
     2016     2015     2016     2015  

Coatings Segment

        

Net Sales

   $ 631,034      $ 640,225      $ 1,762,033      $ 1,858,103   

Earnings Before Interest and Taxes (EBIT)

     126,333        117,311        335,252        360,942   

Key Metrics (GAAP):

        

Sales Growth

     (1.4 %)      (6.5 %)      (5.2 %)      (0.7 %) 

EBIT, % of Net Sales

     20.0     18.3     19.0     19.4

Key Metrics (non-GAAP)1:

        

Adjusted EBIT

   $ 127,139      $ 119,911      $ 337,334      $ 320,450   

Adjusted EBIT, % of Net Sales

     20.1     18.7     19.1     17.2

Paints Segment

        

Net Sales

   $ 445,421      $ 443,844      $ 1,143,578      $ 1,209,346   

EBIT

     58,933        45,897        105,494        117,797   

Key Metrics (GAAP):

        

Sales Growth

     0.4     (7.5 %)      (5.4 %)      (8.5 %) 

EBIT, % of Net Sales

     13.2     10.3     9.2     9.7

Key Metrics (non-GAAP)1:

        

Adjusted EBIT

   $ 67,500      $ 51,740      $ 124,718      $ 127,533   

Adjusted EBIT, % of Net Sales

     15.2     11.7     10.9     10.5

Other and Administrative

        

Net Sales

   $ 65,487      $ 65,057      $ 178,884      $ 175,635   

EBIT

     (15,028     2,450        (47,241     (545

Key Metrics (GAAP):

        

Sales Growth

     0.7     (0.0 %)      1.8     2.6

EBIT, % of Net Sales

     (22.9 %)      3.8     (26.4 %)      (0.3 %) 

Key Metrics (non-GAAP)1:

        

Adjusted EBIT

   $ (8,657   $ 2,450      $ (22,671   $ (554

Adjusted EBIT, % of Net Sales

     (13.2 %)      3.8     (12.7 %)      (0.3 %) 

 

1  The information on this page includes non-GAAP financial measures. Please refer to the “RECONCILIATION OF NON-GAAP FINANCIAL MEASURES” included in this release for detailed information.

 

6


THE VALSPAR CORPORATION

CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)

As of July 29, 2016 and July 31, 2015

(Dollars in thousands)

 

     July 29,      July 31,  
     2016      2015  

Assets

     

Current Assets:

     

Cash and Cash Equivalents

   $ 170,223       $ 342,647   

Restricted Cash

     836         1,628   

Accounts and Notes Receivable, Net

     828,689         876,800   

Inventories

     523,637         512,609   

Deferred Income Taxes

     32,898         28,120   

Prepaid Expenses and Other

     137,228         103,241   
  

 

 

    

 

 

 

Total Current Assets

     1,693,511         1,865,045   
  

 

 

    

 

 

 

Goodwill

     1,286,591         1,304,831   

Intangibles, Net

     627,939         653,020   

Other Assets

     125,462         117,415   

Long-Term Deferred Income Taxes

     10,056         6,893   

Property, Plant & Equipment, Net

     646,522         630,814   
  

 

 

    

 

 

 

Total Assets

   $ 4,390,081       $ 4,578,018   
  

 

 

    

 

 

 

Liabilities and Stockholders’ Equity

     

Current Liabilities:

     

Short-term Debt

   $ 242,208       $ 474,169   

Current Portion of Long-Term Debt

     150,101         158,091   

Trade Accounts Payable

     563,078         554,493   

Income Taxes Payable

     19,485         43,530   

Other Accrued Liabilities

     421,717         390,590   
  

 

 

    

 

 

 

Total Current Liabilities

     1,396,589         1,620,873   
  

 

 

    

 

 

 

Long-Term Debt, Net of Current Portion

     1,557,001         1,706,950   

Long-term Deferred Income Taxes

     242,977         226,798   

Other Long-Term Liabilities

     152,112         139,188   
  

 

 

    

 

 

 

Total Liabilities

     3,348,679         3,693,809   
  

 

 

    

 

 

 

Stockholders’ Equity

     1,041,402         884,209   
  

 

 

    

 

 

 

Total Liabilities and Stockholders’ Equity

   $ 4,390,081       $ 4,578,018   
  

 

 

    

 

 

 

 

7


THE VALSPAR CORPORATION

SELECTED INFORMATION (UNAUDITED AND SUBJECT TO RECLASSIFICATION)

For the Three and Nine Months Ended July 29, 2016 and July 31, 2015

(Dollars in thousands)

 

     Three Months Ended      Nine Months Ended  
     July 29,      July 31,      July 29,      July 31,  
     2016      2015      2016      2015  

Depreciation and Amortization

   $ 23,480       $ 22,566       $ 71,163       $ 68,058   

Capital Expenditures

     28,605         19,647         89,159         60,846   

Dividends Paid

     26,152         24,105         78,307         73,056   

 

8


THE VALSPAR CORPORATION

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (UNAUDITED)

For the Three Months Ended July 29, 2016 and July 31, 2015

(Dollars in thousands, except per share amounts)

The following information provides reconciliations of non-GAAP financial measures from operations, which are presented in the accompanying news release, to the most comparable financial measures calculated and presented in accordance with accounting principles generally accepted in the U.S. (“GAAP”). The company has provided non-GAAP financial measures, which are not calculated or presented in accordance with GAAP, as information supplemental and in addition to the financial measures presented in the accompanying news release that are calculated and presented in accordance with GAAP. Such non-GAAP financial measures should not be considered superior to, as a substitute for, or as an alternative to, and should be considered in conjunction with, the GAAP financial measures presented in the news release. The non-GAAP financial measures in the accompanying news release may differ from similar measures used by other companies. The following tables reconcile gross profit, operating expenses, net income (GAAP financial measures) and earnings before interest and taxes (EBIT) for the periods presented to adjusted gross profit, adjusted operating expenses, adjusted net income and adjusted EBIT (non-GAAP financial measures) for the periods presented.

 

     Three Months Ended     Three Months Ended  
     July 29, 2016     July 31, 2015  
     Dollars     % of Net Sales     Dollars     % of Net Sales  

Coatings Segment

        

EBIT

   $ 126,333        20.0   $ 117,311        18.3

Restructuring Charges - Cost of Sales

     22        0.0     825        0.1

Restructuring Charges - Operating Expense

     768        0.1     1,775        0.3

Acquisition-related Charges - Operating Expense

     16        0.0     —          0.0

Gain on Sale of Certain Assets

     —          0.0     —          0.0
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBIT1

   $ 127,139        20.1   $ 119,911        18.7

Paints Segment

        

EBIT

   $ 58,933        13.2   $ 45,897        10.3

Restructuring Charges - Cost of Sales

     1,921        0.4     494        0.1

Acquisition-related Charges - Cost of Sales

     —          0.0     2,952        0.7

Impairment of Certain Long-lived Assets - Cost of Sales

     5,867        1.3     —          0.0

Restructuring Charges - Operating Expense

     779        0.2     1,505        0.3

Acquisition-related Charges - Operating Expense

     —          0.0     892        0.2
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBIT1

   $ 67,500        15.2   $ 51,740        11.7

Other and Administrative

        

EBIT

   $ (15,028     (22.9 %)    $ 2,450        3.8

Restructuring Charges - Operating Expense

     1,755        2.7     —          0.0

Proposed Merger-related Charges - Operating Expenses

     4,616        7.0     —          0.0
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBIT1

   $ (8,657     (13.2 %)    $ 2,450        3.8

Total

        

Gross Profit

   $ 421,947        36.9   $ 411,283        35.8

Restructuring Charges - Cost of Sales

     1,943        0.2     1,319        0.1

Acquisition-related Charges - Cost of Sales

     —          0.0     2,952        0.3

Impairment of Certain Long-lived Assets - Cost of Sales

     5,867        0.5     —          0.0
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted Gross Profit1

   $ 429,757        37.6   $ 415,554        36.2

Operating Expenses

   $ 251,606        22.0   $ 245,555        21.4

Restructuring Charges - Operating Expense

     (3,302     (0.3 %)      (3,280     (0.3 %) 

Proposed Merger-related Charges - Operating Expenses

     (4,616     (0.4 %)      —          0.0

Acquisition-related Charges - Operating Expense

     (16     (0.0 %)      (892     (0.1 %) 
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted Operating Expenses1

   $ 243,672        21.3   $ 241,383        21.0

EBIT

   $ 170,238        14.9   $ 165,658        14.4

Restructuring Charges - Total

     5,245        0.5     4,599        0.4

Proposed Merger-related Charges - Total

     4,616        0.4     —          0.0

Acquisition-related Charges - Total

     16        0.0     3,844        0.3

Impairment of Certain Long-lived Assets - Total

     5,867        0.5     —          0.0

Gain on Sale of Certain Assets - Total

     —          0.0     —          0.0
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBIT1

   $ 185,982        16.3   $ 174,101        15.2

 

1  The data in this schedule has been individually rounded and therefore may not sum.

 

9


THE VALSPAR CORPORATION

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (UNAUDITED)

For the Nine Months Ended July 29, 2016 and July 31, 2015

(Dollars in thousands, except per share amounts)

 

     Nine Months Ended     Nine Months Ended  
     July 29, 2016     July 31, 2015  
     Dollars     % of Net Sales     Dollars     % of Net Sales  

Coatings Segment

        

EBIT

   $ 335,252        19.0   $ 360,942        19.4

Restructuring Charges - Cost of Sales

     94        0.0     3,776        0.2

Restructuring Charges - Operating Expense

     1,062        0.1     3,733        0.2

Acquisition-related Charges - Operating Expense

     926        0.1     —          0.0

Gain on Sale of Certain Assets

     —          0.0     (48,001     (2.6 %) 
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBIT1

   $ 337,334        19.1   $ 320,450        17.2

Paints Segment

        

EBIT

   $ 105,494        9.2   $ 117,797        9.7

Restructuring Charges - Cost of Sales

     7,210        0.6     3,622        0.3

Acquisition-related Charges - Cost of Sales

     —          0.0     2,952        0.2

Impairment of Certain Long-lived Assets - Cost of Sales

     5,867        0.5     —          0.0

Restructuring Charges - Operating Expense

     5,932        0.5     2,270        0.2

Acquisition-related Charges - Operating Expense

     215        0.0     892        0.1
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBIT1

   $ 124,718        10.9   $ 127,533        10.5

Other and Administrative

        

EBIT

   $ (47,241     (26.4 %)    $ (545     (0.3 %) 

Restructuring Charges - Operating Expense

     1,714        1.0     (9     (0.0 %) 

Proposed Merger-related Charges - Operating Expenses

     22,856        12.8     —          0.0
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBIT1

   $ (22,671     (12.7 %)    $ (554     (0.3 %) 

Total

        

Gross Profit

   $ 1,142,015        37.0   $ 1,137,778        35.1

Restructuring Charges - Cost of Sales

     7,304        0.2     7,398        0.2

Acquisition-related Charges - Cost of Sales

     —          0.0     2,952        0.1

Impairment of Certain Long-lived Assets - Cost of Sales

     5,867        0.2     —          0.0
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted Gross Profit1

   $ 1,155,186        37.5   $ 1,148,128        35.4

Operating Expenses

   $ 747,041        24.2   $ 706,786        21.8

Restructuring Charges - Operating Expense

     (8,708     (0.3 %)      (5,994     (0.2 %) 

Proposed Merger-related Charges - Operating Expenses

     (22,856     (0.7 %)      —          0.0

Acquisition-related Charges - Operating Expense

     (1,141     (0.0 %)      (892     (0.0 %) 
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted Operating Expenses1

   $ 714,336        23.2   $ 699,900        21.6

EBIT

   $ 393,505        12.8   $ 478,194        14.7

Restructuring Charges - Total

     16,012        0.5     13,392        0.4

Proposed Merger-related Charges - Total

     22,856        0.7     —          0.0

Acquisition-related Charges - Total

     1,141        0.0     3,844        0.1

Impairment of Certain Long-lived Assets - Total

     5,867        0.2     —          0.0

Gain on Sale of Certain Assets - Total

     —          0.0     (48,001     (1.5 %) 
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBIT1

   $ 439,381        14.2   $ 447,429        13.8

 

1  The data in this schedule has been individually rounded and therefore may not sum.

 

10


THE VALSPAR CORPORATION

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (UNAUDITED)

For the Three and Nine Months Ended July 29, 2016 and July 31, 2015

(Dollars in thousands, except per share amounts)

 

     Three Months Ended     Nine Months Ended  
     July 29, 2016     July 31, 2015     July 29, 2016     July 31, 2015  

Net Income

   $ 116,988      $ 102,862      $ 249,446      $ 297,150   

Restructuring Charges - Total1

     5,245        4,599        16,012        13,392   

Proposed Merger-related Charges - Total2

     4,616        —          22,856        —     

Acquisition-related Charges - Total3

     16        3,844        1,141        3,844   

Impairment of Certain Long-lived Assets - Total4

     5,867        —          5,867        —     

Gain on Sale of Certain Assets - Total5

     —          —          —          (48,001
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Pre-tax Adjustments

   $ 15,744      $ 8,443      $ 45,876      $ (30,765

Income Taxes Impact - Total6

     (5,414     (2,529     (16,500     5,430   
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted Net Income

   $ 127,318      $ 108,776      $ 278,822      $ 271,815   

Average Number of Shares O/S - diluted

     81,185,695        81,999,701        80,904,905        82,910,996   

Adjusted Net Income per Common Share - diluted

   $ 1.57      $ 1.33      $ 3.45      $ 3.28   

 

1  Represents severance and employee benefits, asset-related charges and exit costs related to restructuring activities.
2  Represents costs incurred related to the pending merger with The Sherwin-Williams Company including employee-related expenses, professional services and regulatory fees.
3  Represents professional fees and acquisition-related charges associated with other acquisition-related activity.
4  Represents impairment of a certain asset group in our Consumer Paints product line.
5  Represents gain on sale of a non-strategic specialty product offering in our Coatings segment.
6 Represents the tax effect of restructuring charges, proposed merger-related charges, acquisition-related charges, impairment of certain long-lived assets and gain on sale of certain assets calculated using the effective tax rate of the jurisdiction in which the charges were incurred.

 

11