Newell Brands Announces Third Quarter Results
Net Sales Growth of 158.5%; Core Sales Growth of 3.0%
New Strategic Plan Transformation into Action
Raises 2016 Guidance to Top Half of Range
Provides 2017 Initial Outlook
Newell Brands Inc. (NYSE: NWL) announced its third quarter 2016 financial results today.
Third Quarter 2016 Executive Summary
- Net sales growth of 158.5 percent to $3.95 billion; core sales growth of 3.0 percent.
- $0.38 reported diluted earnings per share compared with $0.50 diluted earnings per share in the prior
year, primarily attributable to core sales growth, earnings contribution from acquisitions, cost and tax synergies related to
Jarden acquisition and Project Renewal savings, offset by Jarden transaction-related expenses, including a one-time inventory
step-up charge of $0.19, increased amortization of intangibles and higher interest expense, and by a higher share count.
- $0.78 normalized diluted earnings per share compared with $0.62 in the prior year, a 25.8 percent
increase driven by core sales growth, earnings contribution from acquisitions, cost and tax synergies related to the Jarden
acquisition and Project Renewal savings, which more than offset negative foreign currency impact, increased interest expense and
higher shares outstanding resulting from the Jarden transaction.
- Operating cash flow was $511.4 million compared with $339.9 million in the prior year; gross debt of
$12.75 billion, reflecting a $231 million reduction in debt during the third quarter; net debt of $12.08 billion.
- Reported net sales for 2016 are projected to grow between 122.5 and 128.0 percent and reported
earnings per share to be $1.15 to $1.20, after absorbing approximately $1.18 of one-time costs related to the Jarden and Tools
transactions. Raised lower end of both 2016 full year guidance ranges to 3.5 to 4.0 percent core sales growth and normalized
earnings per share of $2.85 to $2.90 from previous guidance of 3 to 4 percent core sales growth and normalized earnings per share
of $2.75 to $2.90 per share.
- Initial outlook for 2017 core sales growth is 3 to 4 percent and normalized earnings per share is
$2.85 to $3.05. 2017 normalized earnings per share outlook includes $0.20 of dilution, net of interest benefits, related to the
planned divestiture of about 10 percent of the company’s portfolio.
“We delivered very good performance in the third quarter while simultaneously driving substantial organization and portfolio
change,” said Newell Brands Chief Executive Officer Michael Polk. “Our third quarter Writing, Baby, Food, and Appliances growth was
once again very strong, resulting in competitive levels of quarterly core sales growth and leading levels year to date. Our strong
savings and cost synergies programs are now in full flight, which when coupled with growth in the underlying business are driving
exceptional normalized earnings per share and operating cash flow growth. With very strong year to date results, we have raised our
2016 guidance for both core sales growth and normalized earnings per share into the top half of our previous 2016 guidance
ranges.”
Strategy Update – New Growth Game Plan
Newell Brands recently announced an update of its corporate strategy designed to capture the unique value creation opportunity
related to its new larger portfolio and broader geographic and retail presence. As part of this new strategy, the company plans to
transform Newell Brands from a holding company to an operating company, consolidating 32 business units to 16 Global Divisions
while investing to extend its design, innovation and brand development capabilities across a broader set of categories. The
organization changes were initiated in the third quarter and this major phase of the transformation will be completed by year end.
The 16 Global Divisions will become the key commercial nodes in the company, including a new Global eCommerce Division, which will
have responsibility for all ecommerce activity across the enterprise. The Divisions will generally align to the four areas of
strategic focus for the company of Live, Learn, Work, and Play. The new structure will be effective January 1, 2017.
The new strategy also establishes a sharp set of investment priorities and portfolio choices. As part of its portfolio
optimization, the company plans to divest businesses representing about $1.5 billion of annualized revenue. On October 12, 2016 the
company announced a definitive agreement to sell the Tools business for $1.95 billion to Stanley Black & Decker. The sale is
subject to customary conditions, including regulatory approval, and is expected to close in the first half of 2017. The company
intends to use the available cash proceeds from divestitures primarily for accelerated debt repayment, with the goal of achieving
the targeted leverage ratio of 3 to 3.5 times, faster than the original commitment of two to three years from the date of the
Jarden combination.
“Newell Brands is an exciting new company with a portfolio of leading brands that make life better for hundreds of millions of
consumers every day where they Live, Learn, Work, and Play,” said Polk. “Our new strategy, the Growth Game Plan, is designed to
accelerate performance and deliver leading levels of growth and returns. We have established a clear set of investment priorities,
strengthened the portfolio by making sharp choices that we are decisively driving into action, and have begun to reset the
organization for growth by transforming the company from a holding company to an operating company while simultaneously extending
our design, innovation, ecommerce, and brand development capabilities. This Growth Game Plan algorithm has a strong and proven
track record, and the combination of Newell Rubbermaid and Jarden creates a unique opportunity to reapply this transformative value
creation formula across a broader set of categories and geographies.”
Third Quarter 2016 Operating Results
Net sales increased 158.5 percent to $3.95 billion, compared with $1.53 billion in the prior year, primarily due to the
inclusion of net sales from the acquired Jarden business.
Core sales grew 3.0 percent driven by strong results on the Writing, Baby, Food, and Appliance businesses partially offset by
declines in Commercial Products and Outdoor Solutions.
Reported gross margin was 32.2 percent compared with 39.1 percent in the prior year, as a result of a $145.8 million charge for
the inventory step-up, a negative mix effect related to the Jarden transaction and the deconsolidation of Venezuela, and the
adverse impact of foreign currency, only partially offset by the benefits of synergies, productivity and pricing.
Normalized gross margin was 36.0 percent compared with 39.5 percent in the prior year, driven by the negative mix effect from
the Jarden acquisition and the deconsolidation of Venezuela, and the impact of adverse foreign currency, only partially offset by
the benefits of synergies, productivity and pricing.
Reported operating income was $323.9 million compared with $186.6 million in the prior year. Reported operating margin was 8.2
percent of sales compared with 12.2 percent of sales in the prior year. In addition to the factors cited in the explanation of
gross margin, reported operating margin was negatively impacted by transaction-related costs, acquisition-related amortization
costs and costs associated with the integration of the legacy Newell Rubbermaid and Jarden businesses.
Normalized operating income was $608.9 million compared with $232.4 million in the prior year. Normalized operating margin was
15.4 percent of sales, a 20 basis point improvement compared with prior year, as the negative mix effect from the Jarden
acquisition, the absence of Venezuela and negative foreign currency was more than offset by Project Renewal savings and cost.
The reported tax rate for the quarter was 6.8 percent compared with 16.1 percent in the prior year as a result of current year
discrete tax benefits exceeding the prior year. The normalized tax rate was 22.5 percent, compared with 20.0 percent in the prior
year, a reflection of the inclusion of the Jarden business with its historically higher tax rate, partially offset by tax synergies
and certain discrete tax benefits.
The company reported net income of $186.5 million compared with net income of $134.2 million in the prior year. Reported diluted
earnings per share were $0.38 compared with diluted earnings per share of $0.50 in the prior year. The operating income
contribution from the acquired Jarden business and strong operating income growth on both legacy businesses were more than offset
by expenses related to the Jarden transaction, including inventory step-up, increased amortization of intangibles and increased
interest expense, and by a higher share count.
Normalized net income was $376.9 million compared with $168.1 million in the prior year. Normalized diluted earnings per share
increased 25.8 percent to $0.78 compared with $0.62 in the prior year. The improvement was driven by the contribution from the
Jarden and Elmer’s acquisitions, strong core sales growth on the company’s Writing, Baby, Food, and Appliance businesses, and
strong savings and synergies delivery, partially offset by negative foreign currency impact, a higher normalized income tax rate,
increased interest expense and increased shares outstanding.
Operating cash flow was $511.4 million compared with $339.9 million in the prior year, reflecting the contribution from the
Jarden acquisition, improved operating results and favorable working capital movements.
A reconciliation of the “as reported” results to “normalized” results is included in the appendix.
Third Quarter 2016 Operating Segment Results
Writing net sales increased 14.5 percent to $526.3 million, with strong core sales growth and the benefit of the Elmer’s
acquisition partially offset by the deconsolidation of Venezuelan operations and the negative impact of foreign currency. Despite
the acceleration of approximately $15 million of net sales from Q3 into Q2 to support Back-to-School merchandising, Writing core
sales increased 7.7 percent, reflecting a strong Back-to-School season behind innovation such as Paper Mate® InkJoy™ Gel
Pens and increased advertising and promotion support. Reported operating income was $131.5 million compared with $114.1 million in
the prior year. Reported operating margin was 25.0 percent compared with 24.8 percent in the prior year. Normalized operating
income was $136.7 million versus $116.4 million last year. Normalized operating margin was 26.0 percent of sales, a 70 basis point
increase versus last year, as volume growth, pricing and productivity more than offset increased advertising and promotion spending
and the negative mix impact of the deconsolidation of Venezuela.
Home Solutions net sales decreased 19.1 percent to $371.8 million primarily due to the divestiture of the Décor business. Home
Solutions core sales, which exclude the Rubbermaid consumer storage totes business that is held for sale, declined 0.5 percent,
primarily attributable to the timing impact of the transition of a key distribution center in the Beverage business. Reported
operating income was $56.1 million compared with $76.0 million in the prior year, due largely to the divestiture of the Décor
business, lower Beverage volume and unfavorable foreign currency. Reported operating margin was 15.1 percent of sales, a 140 basis
point decrease compared with the prior year. Normalized operating income was $62.1 million versus $76.5 million last year.
Normalized operating margin was 16.7 percent of sales, flat compared with last year.
Tools net sales declined 5.7 percent to $185.5 million driven by continued challenges in Brazil and negative foreign currency,
partially offset by growth in Europe. Tools core sales, which exclude the portion of the business held for sale, increased 4.6
percent. Reported operating income was $22.1 million compared with $20.5 million in the prior year. Reported operating margin was
11.9 percent of sales, a 150 basis point improvement compared with the prior year. Normalized operating income was $23.2 million
versus $20.5 million last year. Normalized operating margin was 12.5 percent of sales, a 210 basis point increase versus last year
as geographic mix, productivity and pricing more than offset the challenging growth environment and negative foreign currency
impact in Brazil.
Commercial Products net sales declined 3.7 percent to $199.2 million, primarily due to the divestiture of the Rubbermaid medical
cart business, the negative impact of foreign currency and softness in the North American distributive trade channel related to
ongoing planned complexity reduction activity. Core sales decreased 1.8 percent. Reported operating income was $33.7 million
compared with $29.5 million in the prior year. Reported operating margin was 16.9 percent of sales, a 260 basis point improvement
versus the prior year. Normalized operating income was $35.2 million versus $31.4 million last year. Normalized operating margin
was 17.7 percent of sales, a 250 basis point improvement versus last year as pricing and productivity offset the negative impact of
foreign currency.
Baby & Parenting net sales increased 11.3 percent to $231.1 million, largely due to continued strong sales momentum in North
America from Graco and Baby Jogger. Core sales, which exclude the Teutonia business that is held for sale, increased 10.6 percent.
Reported operating income was $34.6 million compared with $10.2 million in the prior year. Reported operating margin was 15.0
percent of sales, a 1000 basis point increase compared with prior year. Normalized operating income was $36.8 million versus $10.2
million last year. Normalized operating margin was 15.9 percent of sales, an 1100 basis point increase versus last year. The
normalized operating margin improvement was attributable to strong volume growth, the timing of advertising and promotion spend and
productivity.
Branded Consumables net sales were $957.3 million. On a pro forma basis, net sales increased 5.2 percent versus prior year. Pro
forma core sales, which exclude the Lehigh Rope and Cordage business which is held for sale, increased 0.6 percent compared with
prior year, as growth at Waddington, Home & Family in North America and Yankee Candle was partially offset by weak performance
of the Safety & Security business outside North America. Reported operating income was $122.3 million and reported operating
margin was 12.8 percent, reflecting the positive impact of product mix and the benefit of synergies, partially offset by inventory
step-up, integration and other costs related to the Jarden transaction. Normalized operating income was $164.8 million and
normalized operating margin was 17.2 percent of sales.
Consumer Solutions net sales were $650.0 million. On a pro forma basis, net sales increased 7.9 percent versus prior year. Pro
forma core sales, which exclude the U.S. Heaters, Humidifiers, and Fans business that is held for sale, increased 9.3 percent
compared with prior year, driven by strong growth in both North America and Latin America. Reported operating income was $38.0
million and reported operating margin was 5.8 percent, reflecting strong sales growth and fixed cost leverage partially offset by
inventory step-up, integration and other costs related to the Jarden transaction. Normalized operating income was $92.0 million and
normalized operating margin was 14.2 percent of sales.
Outdoor Solutions net sales were $731.9 million. On a pro forma basis, net sales increased 12.1 percent versus prior year
primarily due to the Jostens acquisition. Pro forma core sales, which exclude the Winter Sports business that is held for sale,
declined 3.2 percent compared with prior year with growth in Pure Fishing more than offset by declines on Coleman. The segment had
a reported operating loss of $18.7 million, as solid business performance was more than offset by inventory step-up, integration
and other costs related to the Jarden transaction. Reported operating margin was not meaningful due to the operating loss.
Normalized operating income was $83.6 million and normalized operating margin was 11.4 percent of sales.
Process Solutions net sales were $101.5 million. On a pro forma basis, net sales increased 11.4 percent versus prior year. Pro
forma core sales increased 12.4 percent compared with prior year, due to volume growth and commodity based pricing. Reported
operating income was $7.4 million and reported operating margin was 7.3 percent. Normalized operating income was $12.4 million and
normalized operating margin was 12.2 percent of sales.
Outlook for the Twelve Months Ending December 31, 2016
Newell Brands raised the lower end of its 2016 full year guidance ranges for core sales growth and normalized earnings per share
versus its previous earnings guidance of 3 to 4 percent core sales growth and normalized earnings per share of $2.75 to $2.90. The
updated guidance metrics are as follows:
|
|
|
|
|
|
|
|
|
|
|
Updated 2016 Full Year Guidance
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported net sales growth |
|
|
|
|
|
|
|
|
|
|
122.5% to 128.0% |
|
|
|
|
|
|
|
|
|
|
|
|
Reported earnings per share |
|
|
|
|
|
|
|
|
|
|
$1.15 to $1.20 |
|
|
|
|
|
|
|
|
|
|
|
|
Core sales growth |
|
|
|
|
|
|
|
|
|
|
3.5% to 4.0% |
|
|
|
|
|
|
|
|
|
|
|
|
Normalized earnings per share |
|
|
|
|
|
|
|
|
|
|
$2.85 to $2.90 |
|
As of April 15, 2016, Newell Brands core sales include pro forma core sales associated with the Jarden transaction as if the
combination occurred April 15, 2015. Core sales exclude the impact of foreign currency, acquisitions (other than the Jarden
acquisition) until their first anniversary and planned and completed divestitures (including the deconsolidation of Venezuela).
Newell Brands now expects to exit product lines with annual sales of $75 million to $125 million by the end of 2018, which will be
reflected as a negative impact on core sales. Beginning with the second quarter of 2016, the company is excluding the amortization
of intangible assets associated with acquisitions from its calculation of normalized earnings per share.
The company now expects the full year weighted average share count to be approximately 425 million shares and the effective tax
rate for 2016 to be about 27.5 percent.
Outlook for the Twelve Months Ending December 31, 2017
Newell Brands provided 2017 core sales growth and normalized earnings per share guidance metrics as follows:
|
|
|
|
|
|
|
|
|
|
|
2017 Full Year Outlook
|
|
|
|
|
|
|
|
|
|
|
|
|
Core sales growth |
|
|
|
|
|
|
|
|
|
|
3% to 4% |
|
|
|
|
|
|
|
|
|
|
|
|
Normalized earnings per share |
|
|
|
|
|
|
|
|
|
|
$2.85 to $3.05 |
|
2017 normalized earnings per share outlook includes $0.20 of dilution, net of interest benefits, related to the planned
divestiture of about 10 percent of the company’s portfolio. The 2017 guidance assumes a January 1, 2017 completion of all
transactions, the current share count of 488 million shares and a tax rate of 26 to 27 percent.
The company has presented forward-looking statements regarding normalized earnings per share and core sales growth for 2017,
each of which is a non-GAAP financial measure. These non–GAAP financial measures are derived by excluding certain amounts, expenses
or income and/or certain impacts, including the impact of foreign exchange or business portfolio determinations, from the
corresponding financial measures determined in accordance with GAAP. The determination of the amounts that are excluded from these
non-GAAP financial measures is a matter of management judgment and depends upon, among other factors, the nature of the underlying
expense or income amounts recognized in a given period. We are unable to present a quantitative reconciliation of the
aforementioned forward-looking non-GAAP financial measures to their most directly comparable forward-looking GAAP financial
measures because such information is not available and management cannot reliably predict all of the necessary components of such
GAAP measures without unreasonable effort or expense. The unavailable information could have a significant impact on the company’s
full-year 2017 GAAP financial results.
Conference Call
The company’s third quarter 2016 earnings conference call will be held today, October 28, 2016, at 8:30 a.m. ET. A link to the
webcast is provided under Events & Presentations in the Investor Relations section of Newell Brands’ website at www.newellbrands.com. A webcast replay and a supporting slide presentation will be made available in the
Investor Relations section on the company’s website under Quarterly Earnings.
Non-GAAP Financial Measures
This release contains non-GAAP financial measures within the meaning of Regulation G promulgated by the Securities and Exchange
Commission and includes a reconciliation of these non-GAAP financial measures to the most directly comparable financial measures
calculated in accordance with GAAP.
The company uses certain non-GAAP financial measures that are included in this press release and the additional financial
information both in explaining its results to stockholders and the investment community and in its internal evaluation and
management of its businesses. The company’s management believes that these non-GAAP financial measures and the information they
provide are useful to investors since these measures (a) permit investors to view the company’s performance using the same tools
that management uses to evaluate the company’s past performance, reportable business segments and prospects for future performance
and (b) determine certain elements of management’s incentive compensation.
The company’s management believes that core sales provides a more complete understanding of underlying sales trends by providing
sales on a consistent basis as it excludes the impacts of acquisitions (other than the Jarden acquisition, which is included in
core sales on a pro forma basis starting in the second quarter of 2016), planned or completed divestitures, the deconsolidation of
the company’s Venezuelan operations and changes in foreign currency from year-over-year comparisons. As reflected in the Currency
Analysis, the effect of foreign currency on reported sales is determined by applying a fixed exchange rate, calculated as the
12-month average in the prior year, to the current and prior year local currency sales amounts (excluding acquisitions and
divestitures), with the difference in these two amounts being the increase or decrease in core sales, and the difference between
the change in as reported sales and the change in constant currency sales reported as the currency impact. The company’s management
believes that “normalized” gross margin, “normalized” SG&A expense, “normalized” operating income, “normalized” earnings per
share, “normalized” interest and “normalized” tax rates, which exclude restructuring and other expenses and one-time and other
events such as costs related to certain product recalls, the extinguishment of debt, certain tax benefits and charges, impairment
charges, pension settlement charges, discontinued operations, costs related to the acquisition, integration and financing of
acquired businesses, amortization of intangible assets associated with acquisitions (beginning in the second quarter of 2016),
advisory costs for process transformation and optimization initiatives, costs of personnel dedicated to integration activities and
transformation initiatives under Project Renewal and certain other items, are useful because they provide investors with a
meaningful perspective on the current underlying performance of the company’s core ongoing operations. The company defines net debt
as total debt less cash and cash equivalents. The company believes net debt is meaningful to investors as it considers net debt and
its components to be an important indicator of liquidity and a guiding measure of capital structure strategy.
The company determines the tax effect of the items excluded from normalized diluted earnings per share by applying the estimated
effective rate for the applicable jurisdiction in which the pre-tax items were incurred, and for which realization of the resulting
tax benefit, if any, is expected. In certain situations in which an item excluded from normalized results impacts income tax
expense, the company uses a “with” and “without” approach to determine normalized income tax expense.
While the company believes that these non-GAAP financial measures are useful in evaluating the company’s performance, this
information should be considered as supplemental in nature and not as a substitute for or superior to the related financial
information prepared in accordance with GAAP. Additionally, these non-GAAP financial measures may differ from similar measures
presented by other companies.
About Newell Brands
Newell Brands (NYSE: NWL) is a leading global consumer goods company with a strong portfolio of well-known brands, including
Paper Mate®, Sharpie®, Dymo®, EXPO®, Parker®, Elmer’s®, Coleman®, Jostens®, Marmot®, Rawlings®, Oster®, Sunbeam®, FoodSaver®, Mr.
Coffee®, Rubbermaid Commercial Products®, Graco®, Baby Jogger®, NUK®, Calphalon®, Rubbermaid®, Contigo®, First Alert®, Waddington
and Yankee Candle®. For hundreds of millions of consumers, Newell Brands makes life better every day, where they live, learn, work
and play.
This press release and additional information about Newell Brands are available on the company’s website, www.newellbrands.com.
Caution Concerning Forward-Looking Statements
Statements in this press release that are not historical in nature constitute forward-looking statements. These forward-looking
statements relate to information or assumptions about the effects of sales, income, earnings per share, operating income, operating
margin or gross margin improvements or declines, Project Renewal, capital and other expenditures, cash flow, dividends,
restructuring and other project costs, costs and cost savings, inflation or deflation, particularly with respect to commodities
such as oil and resin, debt ratings, changes in exchange rates, expected benefits and financial results from the Jarden transaction
and other recently completed acquisitions and related integration activities and planned divestitures and management’s plans,
projections and objectives for future operations and performance. These statements are accompanied by words such as “anticipate,”
“expect,” “project,” “will,” “believe,” “estimate” and similar expressions. Actual results could differ materially from those
expressed or implied in the forward-looking statements. Important factors that could cause actual results to differ materially from
those suggested by the forward-looking statements include, but are not limited to, our dependence on the strength of retail,
commercial and industrial sectors of the economy; competition with other manufacturers and distributors of consumer products; major
retailers’ strong bargaining power and consolidation of our retail customers; changes in the prices of raw materials and sourced
products and our ability to obtain raw materials and sourced products in a timely manner from suppliers; our ability to develop
innovative new products and to develop, maintain and strengthen our end-user brands, including the ability to realize anticipated
benefits of increased advertising and promotion spend; product liability, product recalls or regulatory actions; our ability to
expeditiously close facilities and move operations while managing foreign regulations and other impediments; a failure of one of
our key information technology systems or related controls; our ability to attract, retain and motivate key employees; future
events that could adversely affect the value of our assets and require impairment charges; our ability to improve productivity and
streamline operations; changes to our credit ratings; significant increases in the funding obligations related to our pension plans
due to declining asset values, declining interest rates or otherwise; the imposition of tax liabilities greater than our provisions
for such matters; the risks inherent in our foreign operations, including exchange controls and pricing restrictions; our ability
to execute our new corporate strategy; our ability to complete planned divestitures, including our ability to obtain the regulatory
approvals required to complete the Tools divestiture; our ability to successfully integrate acquired businesses, including the
recently acquired Jarden business; our ability to realize the expected benefits and financial results from our recently acquired
businesses and planned divestitures; and those factors listed in our filings with the Securities and Exchange Commission
(including the information set forth under the caption “Risk Factors” in the Company’s Annual Report on Form 10-K). Changes in such
assumptions or factors could produce significantly different results. The information contained in this news release is as of the
date indicated. The company assumes no obligation to update any forward-looking statements contained in this news release as a
result of new information or future events or developments.
|
|
|
|
|
NEWELL BRANDS INC. |
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
(Unaudited) |
(Amounts in millions, except per share data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
September 30, |
|
|
|
|
|
2016 |
|
|
2015
|
|
% Change |
|
|
|
|
|
|
|
|
|
|
|
|
Net sales |
|
|
|
$ |
3,954.6 |
|
|
|
$ |
1,530.0 |
|
|
|
158.5 |
% |
Cost of products sold |
|
|
|
|
2,679.8 |
|
|
|
|
931.1 |
|
|
|
|
GROSS PROFIT |
|
|
|
|
1,274.8 |
|
|
|
|
598.9 |
|
|
|
112.9 |
% |
% of sales |
|
|
|
|
32.2 |
% |
|
|
|
39.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses |
|
|
|
|
937.9 |
|
|
|
|
391.3 |
|
|
|
139.7 |
% |
|
|
|
|
|
|
23.7 |
% |
|
|
|
25.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring costs, net |
|
|
|
|
13.0 |
|
|
|
|
21.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING INCOME |
|
|
|
|
323.9 |
|
|
|
|
186.6 |
|
|
|
73.6 |
% |
% of sales |
|
|
|
|
8.2 |
% |
|
|
|
12.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonoperating (income) expenses: |
|
|
|
|
|
|
|
|
|
|
Interest expense, net |
|
|
|
|
124.5 |
|
|
|
|
17.5 |
|
|
|
|
Other (income) expense, net |
|
|
|
|
(0.7 |
) |
|
|
|
9.3 |
|
|
|
|
|
|
|
|
|
|
123.8 |
|
|
|
|
26.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME BEFORE INCOME TAXES |
|
|
|
|
200.1 |
|
|
|
|
159.8 |
|
|
|
25.2 |
% |
% of sales |
|
|
|
|
5.1 |
% |
|
|
|
10.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income taxes |
|
|
|
|
13.6 |
|
|
|
|
25.8 |
|
|
|
(47.3 |
)% |
|
|
|
|
|
|
6.8 |
% |
|
|
|
16.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME FROM CONTINUING OPERATIONS |
|
186.5 |
|
|
|
|
134.0 |
|
|
|
39.2 |
% |
% of sales |
|
|
|
|
4.7 |
% |
|
|
|
8.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from discontinued operations, net of tax |
─ |
|
|
|
0.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME |
|
|
|
$ |
186.5 |
|
|
|
$ |
134.2 |
|
|
|
39.0 |
% |
% of sales |
|
|
|
|
4.7 |
% |
|
|
|
8.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations |
|
|
|
$ |
0.39 |
|
|
|
$ |
0.50 |
|
|
|
|
|
Income from discontinued operations |
─ |
|
|
─ |
|
|
|
|
Net income |
|
|
|
$ |
0.39 |
|
|
|
$ |
0.50 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations |
|
|
|
$ |
0.38 |
|
|
|
$ |
0.49 |
|
|
|
|
|
Income from discontinued operations |
─ |
|
|
─ |
|
|
|
|
Net income |
|
|
|
$ |
0.38 |
|
|
|
$ |
0.50 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends per share |
|
|
|
$ |
0.19 |
|
|
|
$ |
0.19 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding |
|
|
|
|
|
|
|
Basic |
|
|
|
|
484.0 |
|
|
|
|
268.8 |
|
|
|
|
|
Diluted |
|
|
|
|
486.2 |
|
|
|
|
271.0 |
|
|
|
|
|
|
|
|
|
|
|
NEWELL BRANDS INC. |
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
(Unaudited) |
(Amounts in millions, except per share data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended
September 30, |
|
|
|
|
|
2016 |
|
|
2015 |
|
% Change |
|
|
|
|
|
|
|
|
|
|
|
|
Net sales |
|
|
|
$ |
9,128.1 |
|
|
|
$ |
4,354.9 |
|
|
|
109.6 |
% |
Cost of products sold |
|
|
|
|
6,252.0 |
|
|
|
|
2,647.5 |
|
|
|
|
GROSS PROFIT |
|
|
|
|
2,876.1 |
|
|
|
|
1,707.4 |
|
|
|
68.4 |
% |
% of sales |
|
|
|
|
31.5 |
% |
|
|
|
39.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses |
|
|
|
|
2,247.4 |
|
|
|
|
1,146.3 |
|
|
|
96.1 |
% |
|
|
|
|
|
|
24.6 |
% |
|
|
|
26.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring costs, net |
|
|
|
|
41.7 |
|
|
|
|
61.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING INCOME |
|
|
|
|
587.0 |
|
|
|
|
499.5 |
|
|
|
17.5 |
% |
% of sales |
|
|
|
|
6.4 |
% |
|
|
|
11.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonoperating (income) expenses: |
|
|
|
|
|
|
|
|
|
|
Interest expense, net |
|
|
|
|
280.6 |
|
|
|
|
54.8 |
|
|
|
|
Loss on extinguishment of debt/credit facility |
|
|
|
|
47.1 |
|
|
|
─ |
|
|
|
Other (income) expense, net |
|
|
|
|
(162.7 |
) |
|
|
|
14.4 |
|
|
|
|
|
|
|
|
|
|
165.0 |
|
|
|
|
69.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME BEFORE INCOME TAXES |
|
|
|
|
422.0 |
|
|
|
|
430.3 |
|
|
|
(1.9 |
)% |
% of sales |
|
|
|
|
4.6 |
% |
|
|
|
9.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes |
|
|
|
|
59.4 |
|
|
|
|
91.3 |
|
|
|
(34.9 |
)% |
|
|
|
|
|
|
14.1 |
% |
|
|
|
21.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME FROM CONTINUING OPERATIONS |
|
|
|
|
362.6 |
|
|
|
|
339.0 |
|
|
|
7.0 |
% |
% of sales |
|
|
|
|
4.0 |
% |
|
|
|
7.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from discontinued operations, net of tax |
|
|
|
|
(0.4 |
) |
|
|
|
(2.2 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME |
|
|
|
$ |
362.2 |
|
|
|
$ |
336.8 |
|
|
|
7.5 |
% |
% of sales |
|
|
|
|
4.0 |
% |
|
|
|
7.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations |
|
|
|
$ |
0.91 |
|
|
|
$ |
1.26 |
|
|
|
|
|
Loss from discontinued operations |
|
|
|
─ |
|
|
|
(0.01 |
) |
|
|
|
|
Net income |
|
|
|
$ |
0.91 |
|
|
|
$ |
1.25 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations |
|
|
|
$ |
0.91 |
|
|
|
$ |
1.25 |
|
|
|
|
|
Loss from discontinued operations |
|
|
|
─ |
|
|
|
(0.01 |
) |
|
|
|
|
Net income |
|
|
|
$ |
0.91 |
|
|
|
$ |
1.24 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends per share |
|
|
|
$ |
0.57 |
|
|
|
$ |
0.57 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding |
|
|
|
|
|
|
|
Basic |
|
|
|
|
398.3 |
|
|
|
|
269.6 |
|
|
|
|
|
Diluted |
|
|
|
|
400.1 |
|
|
|
|
271.8 |
|
|
|
|
|
|
|
|
|
|
|
NEWELL BRANDS INC. |
CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited) |
(In millions) |
|
|
|
|
|
|
|
|
|
|
|
At September 30, 2016 |
|
At September 30, 2015 |
|
|
|
|
|
|
|
Assets: |
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
670.0 |
|
$ |
266.2 |
|
|
Accounts receivable, net |
|
|
2,772.9 |
|
|
1,171.3 |
|
|
Inventories, net |
|
|
2,434.1 |
|
|
898.8 |
|
|
Prepaid expenses and other current assets |
|
|
291.7 |
|
|
116.5 |
|
|
Assets held for sale |
|
|
1,711.8 |
|
|
- |
|
|
|
|
|
|
|
|
Total Current Assets |
|
|
7,880.5 |
|
|
2,452.8 |
|
|
|
|
|
|
|
|
|
Property, plant and equipment, net |
|
|
1,513.7 |
|
|
594.1 |
|
|
Goodwill |
|
|
10,436.1 |
|
|
2,495.5 |
|
|
Other intangible assets, net |
|
|
14,132.5 |
|
|
860.1 |
|
|
Other assets |
|
|
452.7 |
|
|
257.8 |
|
|
|
|
|
|
|
TOTAL ASSETS |
|
$ |
34,415.5 |
|
$ |
6,660.3 |
|
|
|
|
|
|
|
Liabilities and stockholders' equity: |
|
|
|
|
|
|
Accounts payable |
|
$ |
1,433.8 |
|
$ |
679.3 |
|
|
Accrued compensation |
|
|
352.8 |
|
|
164.2 |
|
|
Other accrued liabilities |
|
|
1,367.6 |
|
|
660.3 |
|
|
Short-term debt and current portion of long-term debt |
|
|
704.5 |
|
|
637.4 |
|
|
Liabilities held for sale |
|
|
207.8 |
|
|
- |
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
4,066.5 |
|
|
2,141.2 |
|
|
|
|
|
|
|
|
|
Long-term debt |
|
|
12,043.3 |
|
|
2,097.0 |
|
|
Deferred income taxes |
|
|
5,049.8 |
|
|
122.5 |
|
|
Other non-current liabilities |
|
|
1,793.6 |
|
|
511.3 |
|
|
|
|
|
|
|
Total liabilities |
|
$ |
22,953.2 |
|
$ |
4,872.0 |
|
|
|
|
|
|
|
Stockholders' equity - Parent |
|
|
11,427.2 |
|
|
1,784.8 |
|
|
|
|
|
|
|
Stockholders' equity - Non-controlling interests |
|
|
35.1 |
|
|
3.5 |
|
|
|
|
|
|
|
Total stockholders' equity |
|
$ |
11,462.3 |
|
$ |
1,788.3 |
|
|
|
|
|
|
|
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY |
|
$ |
34,415.5 |
|
$ |
6,660.3 |
|
|
|
|
|
|
|
NEWELL BRANDS INC. |
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited) |
(In millions) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended September 30, |
|
|
|
|
|
2016 |
|
|
2015 |
|
|
|
|
|
|
|
|
|
Operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
|
$ |
362.2 |
|
|
|
$ |
336.8 |
|
Adjustments to reconcile net income to net cash provided by operating
activities: |
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
|
|
307.2 |
|
|
|
|
128.6 |
|
|
Net gain from sale of businesses |
|
|
|
|
(160.4 |
) |
|
|
|
- |
|
|
Loss on extinguishment of debt |
|
|
|
|
47.1 |
|
|
|
|
- |
|
|
Noncash restructuring costs |
|
|
|
|
2.5 |
|
|
|
|
5.2 |
|
|
Deferred income taxes |
|
|
|
|
(20.8 |
) |
|
|
|
23.7 |
|
|
Stock based compensation expense |
|
|
|
|
47.8 |
|
|
|
|
22.0 |
|
|
Pension settlement charge |
|
|
|
|
2.7 |
|
|
|
|
- |
|
|
Other, net |
|
|
|
|
14.1 |
|
|
|
|
21.7 |
|
|
|
|
|
|
|
|
|
|
Changes in operating accounts excluding the effects of acquisitions and
divestitures: |
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
|
|
(226.0 |
) |
|
|
|
33.4 |
|
|
Inventories |
|
|
|
|
428.3 |
|
|
|
|
(240.3 |
) |
|
Accounts payable |
|
|
|
|
205.7 |
|
|
|
|
24.6 |
|
|
Accrued liabilities and other |
|
|
|
|
(173.4 |
) |
|
|
|
(67.6 |
) |
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
|
|
$ |
837.0 |
|
|
|
$ |
288.1 |
|
|
|
|
|
|
|
|
|
|
Investing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from sale of divested businesses and fixed assets |
|
|
|
|
244.3 |
|
|
|
|
4.4 |
|
|
Acquisitions and acquisition related activity |
|
|
|
|
(8,634.7 |
) |
|
|
|
(3.6 |
) |
|
Capital expenditures |
|
|
|
|
(287.5 |
) |
|
|
|
(154.7 |
) |
|
Other investing activities |
|
|
|
|
4.0 |
|
|
|
|
14.2 |
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities |
|
|
|
$ |
(8,673.9 |
) |
|
|
$ |
(139.7 |
) |
|
|
|
|
|
|
|
|
|
Financing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net short term borrowings |
|
|
|
|
(183.4 |
) |
|
|
|
241.5 |
|
|
Proceeds from issuance of debt, net of debt issuance costs |
|
|
|
|
9,414.6 |
|
|
|
|
- |
|
|
Payments on debt |
|
|
|
|
(750.0 |
) |
|
|
|
- |
|
|
Repurchase and retirement of shares of common stock |
|
|
|
|
- |
|
|
|
|
(166.3 |
) |
|
Cash dividends |
|
|
|
|
(236.9 |
) |
|
|
|
(155.4 |
) |
|
Excess tax benefits related to stock-based compensation |
|
|
|
|
11.7 |
|
|
|
|
20.0 |
|
|
Option proceeds net of repurchase of restricted shares for vesting |
|
|
|
|
(12.9 |
) |
|
|
|
(9.4 |
) |
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) financing activities |
|
|
|
$ |
8,243.1 |
|
|
|
$ |
(69.6 |
) |
|
|
|
|
|
|
|
|
|
Currency rate effect on cash and cash equivalents |
|
|
|
|
(11.0 |
) |
|
|
|
(12.0 |
) |
|
|
|
|
|
|
|
|
|
Increase in cash and cash equivalents |
|
|
|
|
395.2 |
|
|
|
|
66.8 |
|
Cash and cash equivalents at beginning of period |
|
|
|
|
274.8 |
|
|
|
|
199.4 |
|
Cash and cash equivalents at end of period |
|
|
|
$ |
670.0 |
|
|
|
$ |
266.2 |
|
|
|
|
|
|
|
|
NEWELL BRANDS INC. |
FINANCIAL WORKSHEET - SEGMENT REPORTING
(Unaudited) |
In millions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended March 31, 2016 |
|
Three months ended March 31, 2015 |
|
|
|
|
|
|
|
Reconciliation (1,2,3) |
|
|
|
|
|
Reconciliation (1,2,4,5) |
|
|
|
Year over year change |
|
|
|
|
|
Reported |
|
Excluded |
|
Normalized |
|
Normalized |
|
|
|
Reported |
|
Excluded |
|
Normalized |
|
Normalized |
|
Net Sales |
|
Normalized Operating
Income |
|
|
|
Net Sales |
|
Operating Income |
|
Items |
|
Operating Income |
|
Operating Margin |
|
Net Sales |
|
Operating Income |
|
Items |
|
Operating Income |
|
Operating Margin |
|
$ |
|
% |
|
$ |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WRITING |
|
|
$ |
378.8 |
|
$ |
83.8 |
|
|
$ |
2.4 |
|
$ |
86.2 |
|
|
22.8 |
% |
|
$ |
341.8 |
|
$ |
82.4 |
|
|
$ |
0.6 |
|
$ |
83.0 |
|
|
24.3 |
% |
|
$ |
37.0 |
|
|
10.8 |
% |
|
$ |
3.2 |
|
|
3.9 |
% |
HOME SOLUTIONS |
|
|
|
372.1 |
|
|
36.1 |
|
|
|
1.9 |
|
|
38.0 |
|
|
10.2 |
% |
|
|
364.5 |
|
|
38.5 |
|
|
|
0.1 |
|
|
38.6 |
|
|
10.6 |
% |
|
|
7.6 |
|
|
2.1 |
% |
|
|
(0.6 |
) |
|
(1.6 |
)% |
TOOLS |
|
|
|
179.7 |
|
|
18.7 |
|
|
|
0.7 |
|
|
19.4 |
|
|
10.8 |
% |
|
|
180.4 |
|
|
22.2 |
|
|
─ |
|
|
22.2 |
|
|
12.3 |
% |
|
|
(0.7 |
) |
|
(0.4 |
)% |
|
|
(2.8 |
) |
|
(12.6 |
)% |
COMMERCIAL PRODUCTS |
|
|
|
174.5 |
|
|
22.4 |
|
|
|
0.2 |
|
|
22.6 |
|
|
13.0 |
% |
|
|
185.2 |
|
|
17.0 |
|
|
|
0.6 |
|
|
17.6 |
|
|
9.5 |
% |
|
|
(10.7 |
) |
|
(5.8 |
)% |
|
|
5.0 |
|
|
28.4 |
% |
BABY AND PARENTING |
|
|
|
209.8 |
|
|
23.1 |
|
|
─ |
|
|
23.1 |
|
|
11.0 |
% |
|
|
192.1 |
|
|
0.5 |
|
|
|
11.8 |
|
|
12.3 |
|
|
6.4 |
% |
|
|
17.7 |
|
|
9.2 |
% |
|
|
10.8 |
|
|
87.8 |
% |
RESTRUCTURING COSTS |
|
|
─ |
|
|
(17.7 |
) |
|
|
17.7 |
|
─ |
|
─ |
|
─ |
|
|
(27.3 |
) |
|
|
27.3 |
|
─ |
|
─ |
|
─ |
|
─ |
|
─ |
|
─ |
CORPORATE |
|
|
─ |
|
|
(41.0 |
) |
|
|
23.5 |
|
|
(17.5 |
) |
|
─ |
|
─ |
|
|
(35.1 |
) |
|
|
14.0 |
|
|
(21.1 |
) |
|
─ |
|
─ |
|
─ |
|
|
3.6 |
|
|
(17.1 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL |
|
|
$ |
1,314.9 |
|
$ |
125.4 |
|
|
$ |
46.4 |
|
$ |
171.8 |
|
|
13.1 |
% |
|
$ |
1,264.0 |
|
$ |
98.2 |
|
|
$ |
54.4 |
|
$ |
152.6 |
|
|
12.1 |
% |
|
$ |
50.9 |
|
|
4.0 |
% |
|
$ |
19.2 |
|
|
12.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended June 30, 2016 |
|
Three months ended June 30, 2015 |
|
|
|
|
|
|
|
Reconciliation (1,2,3,6) |
|
|
|
|
|
Reconciliation (1,2,4,5) |
|
|
|
Year over year change |
|
|
|
|
|
Reported |
|
Excluded |
|
Normalized |
|
Normalized |
|
|
|
Reported |
|
Excluded |
|
Normalized |
|
Normalized |
|
Net Sales |
|
Normalized Operating
Income |
|
|
|
Net Sales |
|
Operating Income |
|
Items |
|
Operating Income |
|
Operating Margin |
|
Net Sales |
|
Operating Income |
|
Items |
|
Operating Income |
|
Operating Margin |
|
$ |
|
% |
|
$ |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WRITING |
|
|
$ |
574.4 |
|
$ |
154.1 |
|
|
$ |
4.9 |
|
$ |
159.0 |
|
|
27.7 |
% |
|
$ |
495.9 |
|
$ |
132.5 |
|
|
$ |
0.5 |
|
$ |
133.0 |
|
|
26.8 |
% |
|
$ |
78.5 |
|
|
15.8 |
% |
|
$ |
26.0 |
|
|
19.5 |
% |
HOME SOLUTIONS |
|
|
|
433.5 |
|
|
41.7 |
|
|
|
6.2 |
|
|
47.9 |
|
|
11.0 |
% |
|
|
438.5 |
|
|
68.7 |
|
|
|
1.2 |
|
|
69.9 |
|
|
15.9 |
% |
|
|
(5.0 |
) |
|
(1.1 |
)% |
|
|
(22.0 |
) |
|
(31.5 |
)% |
TOOLS |
|
|
|
197.4 |
|
|
22.2 |
|
|
|
0.9 |
|
|
23.1 |
|
|
11.7 |
% |
|
|
205.2 |
|
|
23.4 |
|
|
─ |
|
|
23.4 |
|
|
11.4 |
% |
|
|
(7.8 |
) |
|
(3.8 |
)% |
|
|
(0.3 |
) |
|
(1.3 |
)% |
COMMERCIAL PRODUCTS |
|
|
|
194.0 |
|
|
25.4 |
|
|
|
1.3 |
|
|
26.7 |
|
|
13.8 |
% |
|
|
210.6 |
|
|
28.9 |
|
|
|
0.1 |
|
|
29.0 |
|
|
13.8 |
% |
|
|
(16.6 |
) |
|
(7.9 |
)% |
|
|
(2.3 |
) |
|
(7.9 |
)% |
BABY AND PARENTING |
|
|
|
236.9 |
|
|
24.4 |
|
|
|
1.6 |
|
|
26.0 |
|
|
11.0 |
% |
|
|
210.7 |
|
|
16.7 |
|
|
|
0.1 |
|
|
16.8 |
|
|
8.0 |
% |
|
|
26.2 |
|
|
12.4 |
% |
|
|
9.2 |
|
|
54.8 |
% |
BRANDED CONSUMABLES |
|
|
|
777.3 |
|
|
(26.0 |
) |
|
|
133.7 |
|
|
107.7 |
|
|
13.9 |
% |
|
─ |
|
─ |
|
─ |
|
─ |
|
─ |
|
|
777.3 |
|
|
─ |
|
|
107.7 |
|
|
─ |
CONSUMER SOLUTIONS |
|
|
|
406.6 |
|
|
(16.5 |
) |
|
|
66.0 |
|
|
49.5 |
|
|
12.2 |
% |
|
─ |
|
─ |
|
─ |
|
─ |
|
─ |
|
|
406.6 |
|
|
─ |
|
|
49.5 |
|
|
─ |
OUTDOOR SOLUTIONS |
|
|
|
953.4 |
|
|
55.4 |
|
|
|
159.7 |
|
|
215.1 |
|
|
22.6 |
% |
|
─ |
|
─ |
|
─ |
|
─ |
|
─ |
|
|
953.4 |
|
|
─ |
|
|
215.1 |
|
|
─ |
PROCESS SOLUTIONS |
|
|
|
85.1 |
|
|
(1.4 |
) |
|
|
12.2 |
|
|
10.8 |
|
|
12.7 |
% |
|
─ |
|
─ |
|
─ |
|
─ |
|
─ |
|
|
85.1 |
|
|
─ |
|
|
10.8 |
|
|
─ |
RESTRUCTURING COSTS |
|
|
─ |
|
|
(11.0 |
) |
|
|
11.0 |
|
─ |
|
─ |
|
─ |
|
|
(13.3 |
) |
|
|
13.3 |
|
─ |
|
─ |
|
─ |
|
─ |
|
─ |
|
─ |
CORPORATE |
|
|
─ |
|
|
(130.6 |
) |
|
|
72.7 |
|
|
(57.9 |
) |
|
─ |
|
─ |
|
|
(42.2 |
) |
|
|
19.5 |
|
|
(22.7 |
) |
|
─ |
|
─ |
|
─ |
|
|
(35.2 |
) |
|
155.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL |
|
|
$ |
3,858.6 |
|
$ |
137.7 |
|
|
$ |
470.2 |
|
$ |
607.9 |
|
|
15.8 |
% |
|
$ |
1,560.9 |
|
$ |
214.7 |
|
|
$ |
34.7 |
|
$ |
249.4 |
|
|
16.0 |
% |
|
$ |
2,297.7 |
|
|
147.2 |
% |
|
$ |
358.5 |
|
|
143.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30,
2016 |
|
Three months ended September 30,
2015 |
|
|
|
|
|
|
|
Reconciliation (1,2,3,4,5,6) |
|
|
|
|
|
Reconciliation (1,2,4,5) |
|
|
|
Year over year change |
|
|
|
|
|
Reported |
|
Excluded |
|
Normalized |
|
Normalized |
|
|
|
Reported |
|
Excluded |
|
Normalized |
|
Normalized |
|
Net Sales |
|
Normalized Operating
Income |
|
|
|
Net Sales |
|
Operating Income |
|
Items |
|
Operating Income |
|
Operating Margin |
|
Net Sales |
|
Operating Income |
|
Items |
|
Operating Income |
|
Operating Margin |
|
$ |
|
% |
|
$ |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WRITING |
|
|
$ |
526.3 |
|
$ |
131.5 |
|
|
$ |
5.2 |
|
$ |
136.7 |
|
|
26.0 |
% |
|
$ |
459.5 |
|
$ |
114.1 |
|
|
$ |
2.3 |
|
$ |
116.4 |
|
|
25.3 |
% |
|
$ |
66.8 |
|
|
14.5 |
% |
|
$ |
20.3 |
|
|
17.4 |
% |
HOME SOLUTIONS |
|
|
|
371.8 |
|
|
56.1 |
|
|
|
6.0 |
|
|
62.1 |
|
|
16.7 |
% |
|
|
459.4 |
|
|
76.0 |
|
|
|
0.5 |
|
|
76.5 |
|
|
16.7 |
% |
|
|
(87.6 |
) |
|
(19.1 |
)% |
|
|
(14.4 |
) |
|
(18.8 |
)% |
TOOLS |
|
|
|
185.5 |
|
|
22.1 |
|
|
|
1.1 |
|
|
23.2 |
|
|
12.5 |
% |
|
|
196.7 |
|
|
20.5 |
|
|
─ |
|
|
20.5 |
|
|
10.4 |
% |
|
|
(11.2 |
) |
|
(5.7 |
)% |
|
|
2.7 |
|
|
13.2 |
% |
COMMERCIAL PRODUCTS |
|
|
|
199.2 |
|
|
33.7 |
|
|
|
1.5 |
|
|
35.2 |
|
|
17.7 |
% |
|
|
206.8 |
|
|
29.5 |
|
|
|
1.9 |
|
|
31.4 |
|
|
15.2 |
% |
|
|
(7.6 |
) |
|
(3.7 |
)% |
|
|
3.8 |
|
|
12.1 |
% |
BABY AND PARENTING |
|
|
|
231.1 |
|
|
34.6 |
|
|
|
2.2 |
|
|
36.8 |
|
|
15.9 |
% |
|
|
207.6 |
|
|
10.2 |
|
|
─ |
|
|
10.2 |
|
|
4.9 |
% |
|
|
23.5 |
|
|
11.3 |
% |
|
|
26.6 |
|
|
260.8 |
% |
BRANDED CONSUMABLES |
|
|
|
957.3 |
|
|
122.3 |
|
|
|
42.5 |
|
|
164.8 |
|
|
17.2 |
% |
|
─ |
|
─ |
|
─ |
|
─ |
|
─ |
|
|
957.3 |
|
|
─ |
|
|
164.8 |
|
|
─ |
CONSUMER SOLUTIONS |
|
|
|
650.0 |
|
|
38.0 |
|
|
|
54.0 |
|
|
92.0 |
|
|
14.2 |
% |
|
─ |
|
─ |
|
─ |
|
─ |
|
─ |
|
|
650.0 |
|
|
─ |
|
|
92.0 |
|
|
─ |
OUTDOOR SOLUTIONS |
|
|
|
731.9 |
|
|
(18.7 |
) |
|
|
102.3 |
|
|
83.6 |
|
|
11.4 |
% |
|
─ |
|
─ |
|
─ |
|
─ |
|
─ |
|
|
731.9 |
|
|
─ |
|
|
83.6 |
|
|
─ |
PROCESS SOLUTIONS |
|
|
|
101.5 |
|
|
7.4 |
|
|
|
5.0 |
|
|
12.4 |
|
|
12.2 |
% |
|
─ |
|
─ |
|
─ |
|
─ |
|
─ |
|
|
101.5 |
|
|
─ |
|
|
12.4 |
|
|
─ |
RESTRUCTURING COSTS |
|
|
─ |
|
|
(13.0 |
) |
|
|
13.0 |
|
─ |
|
─ |
|
─ |
|
|
(21.0 |
) |
|
|
21.0 |
|
─ |
|
─ |
|
─ |
|
─ |
|
─ |
|
─ |
CORPORATE |
|
|
─ |
|
|
(90.1 |
) |
|
|
52.2 |
|
|
(37.9 |
) |
|
─ |
|
─ |
|
|
(42.7 |
) |
|
|
20.1 |
|
|
(22.6 |
) |
|
─ |
|
─ |
|
─ |
|
|
(15.3 |
) |
|
67.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL |
|
|
$ |
3,954.6 |
|
$ |
323.9 |
|
|
$ |
285.0 |
|
$ |
608.9 |
|
|
15.4 |
% |
|
$ |
1,530.0 |
|
$ |
186.6 |
|
|
$ |
45.8 |
|
$ |
232.4 |
|
|
15.2 |
% |
|
$ |
2,424.6 |
|
|
158.5 |
% |
|
$ |
376.5 |
|
|
162.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended September 30,
2016 |
|
Nine months ended September 30,
2015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation (1,2,3,4,5,6) |
|
|
|
|
|
Reconciliation (1,2,4,5) |
|
|
|
Year over year change |
|
|
|
|
|
Reported |
|
Excluded |
|
Normalized |
|
Normalized |
|
|
|
Reported |
|
Excluded |
|
Normalized |
|
Normalized |
|
Net Sales |
|
Normalized Operating
Income |
|
|
|
Net Sales |
|
Operating Income |
|
Items |
|
Operating Income |
|
Operating Margin |
|
Net Sales |
|
Operating Income |
|
Items |
|
Operating Income |
|
Operating Margin |
|
$ |
|
% |
|
$ |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WRITING |
|
|
$ |
1,479.5 |
|
$ |
369.4 |
|
|
$ |
12.5 |
|
$ |
381.9 |
|
|
25.8 |
% |
|
$ |
1,297.2 |
|
$ |
329.0 |
|
|
$ |
3.4 |
|
$ |
332.4 |
|
|
25.6 |
% |
|
$ |
182.3 |
|
|
14.1 |
% |
|
$ |
49.5 |
|
|
14.9 |
% |
HOME SOLUTIONS |
|
|
|
1,177.4 |
|
|
133.9 |
|
|
|
14.1 |
|
|
148.0 |
|
|
12.6 |
% |
|
|
1,262.4 |
|
|
183.2 |
|
|
|
1.8 |
|
|
185.0 |
|
|
14.7 |
% |
|
|
(85.0 |
) |
|
(6.7 |
)% |
|
|
(37.0 |
) |
|
(20.0 |
)% |
TOOLS |
|
|
|
562.6 |
|
|
63.0 |
|
|
|
2.7 |
|
|
65.7 |
|
|
11.7 |
% |
|
|
582.3 |
|
|
66.1 |
|
|
─ |
|
|
66.1 |
|
|
11.4 |
% |
|
|
(19.7 |
) |
|
(3.4 |
)% |
|
|
(0.4 |
) |
|
(0.6 |
)% |
COMMERCIAL PRODUCTS |
|
|
|
567.7 |
|
|
81.5 |
|
|
|
3.0 |
|
|
84.5 |
|
|
14.9 |
% |
|
|
602.6 |
|
|
75.4 |
|
|
|
2.6 |
|
|
78.0 |
|
|
12.9 |
% |
|
|
(34.9 |
) |
|
(5.8 |
)% |
|
|
6.5 |
|
|
8.3 |
% |
BABY AND PARENTING |
|
|
|
677.8 |
|
|
82.1 |
|
|
|
3.8 |
|
|
85.9 |
|
|
12.7 |
% |
|
|
610.4 |
|
|
27.4 |
|
|
|
11.9 |
|
|
39.3 |
|
|
6.4 |
% |
|
|
67.4 |
|
|
11.0 |
% |
|
|
46.6 |
|
|
118.6 |
% |
BRANDED CONSUMABLES |
|
|
|
1,734.6 |
|
|
96.3 |
|
|
|
176.2 |
|
|
272.5 |
|
|
15.7 |
% |
|
─ |
|
─ |
|
─ |
|
─ |
|
─ |
|
|
1,734.6 |
|
|
─ |
|
|
272.5 |
|
|
─ |
CONSUMER SOLUTIONS |
|
|
|
1,056.6 |
|
|
21.5 |
|
|
|
120.0 |
|
|
141.5 |
|
|
13.4 |
% |
|
─ |
|
─ |
|
─ |
|
─ |
|
─ |
|
|
1,056.6 |
|
|
─ |
|
|
141.5 |
|
|
─ |
OUTDOOR SOLUTIONS |
|
|
|
1,685.3 |
|
|
36.7 |
|
|
|
262.0 |
|
|
298.7 |
|
|
17.7 |
% |
|
─ |
|
─ |
|
─ |
|
─ |
|
─ |
|
|
1,685.3 |
|
|
─ |
|
|
298.7 |
|
|
─ |
PROCESS SOLUTIONS |
|
|
|
186.6 |
|
|
6.0 |
|
|
|
17.2 |
|
|
23.2 |
|
|
12.4 |
% |
|
─ |
|
─ |
|
─ |
|
─ |
|
─ |
|
|
186.6 |
|
|
─ |
|
|
23.2 |
|
|
─ |
RESTRUCTURING COSTS |
|
|
─ |
|
|
(41.7 |
) |
|
|
41.7 |
|
─ |
|
─ |
|
─ |
|
|
(61.6 |
) |
|
|
61.6 |
|
─ |
|
─ |
|
─ |
|
─ |
|
─ |
|
─ |
CORPORATE |
|
|
─ |
|
|
(261.7 |
) |
|
|
148.4 |
|
|
(113.3 |
) |
|
─ |
|
─ |
|
|
(120.0 |
) |
|
|
53.6 |
|
|
(66.4 |
) |
|
─ |
|
─ |
|
─ |
|
|
(46.9 |
) |
|
70.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL |
|
|
$ |
9,128.1 |
|
$ |
587.0 |
|
|
$ |
801.6 |
|
$ |
1,388.6 |
|
|
15.2 |
% |
|
$ |
4,354.9 |
|
$ |
499.5 |
|
|
$ |
134.9 |
|
$ |
634.4 |
|
|
14.6 |
% |
|
$ |
4,773.2 |
|
|
109.6 |
% |
|
$ |
754.2 |
|
|
118.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Excluded items include project-related costs and restructuring costs
associated with Project Renewal. Project-related costs of $37.7 million and $13 million of restructuring costs incurred during
2016 relate to Project Renewal. For 2015, project-related costs of $57.8 million and restructuring costs of $58.6 million
relate to Project Renewal. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) Normalized operating income for 2016 excludes $82.9 million of
integration costs, $479.5 million of inventory step-up costs and $54.1 million of transaction-related costs, primarily
associated with the Jarden transaction. Restructuring costs excluded from 2016 normalized earnings include $29.4 million of
costs associated with the acquisition and integration of Jarden and Elmer's. Home Solutions normalized operating income for
2015 excludes $1.3 million of acquisition and integration costs associated with the acquisitions of Ignite Holdings, LLC and
bubba brands, and Baby & Parenting normalized operating income for 2015 excludes $1.7 million of costs associated with the
acquisition of Baby Jogger. In addition, Writing normalized operating income for 2015 excludes $0.3 million of acquisition and
integration costs associated with the acquisition of Elmer's. Restructuring costs excluded from 2015 normalized earnings
include $3.0 million of costs associated with the integration of Ignite Holdings, bubba brands and Baby Jogger. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3) Home Solutions and Tools normalized operating income for 2016
excludes $2.2 million and $0.4 million, respectively, of costs associated with the divestiture of Décor and planned divestiture
of Tools (excluding Dymo® industrial labelingl). |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4) Baby & Parenting normalized operating income for 2016 and 2015
excludes charges of $0.5 million and $10.2 million, respectively, relating to the Graco product recall. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5) Writing normalized operating income for 2015 excludes charges of
$2.0 million associated with Venezuelan inventory resulting from changes in the exchange rate for the Venezuelan Bolivar. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(6) Normalized operating income for the three and nine months ended
September 30, 2016 excludes amortization expense of $59.6 million and $102.5 million, respectively, associated with acquired
intangible assets. |
|
|
|
|
|
|
|
NEWELL BRANDS INC. |
RECONCILIATION OF GAAP AND NON-GAAP INFORMATION |
CERTAIN LINE ITEMS |
(in millions, except per share data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30,
2016 |
|
|
|
GAAP Measure |
|
Project Renewal Costs (1) |
|
|
|
|
|
Acquisition |
|
Jarden |
|
Jarden transaction |
|
Décor |
|
|
|
Non-GAAP Measure |
|
|
|
|
|
Advisory |
|
Personnel |
|
Other |
|
Restructuring |
|
Product |
|
Integration |
|
amortization |
|
inventory |
|
and |
|
loss |
|
Divestiture |
|
|
Percentage |
|
|
|
Reported |
|
costs |
|
costs |
|
costs |
|
costs |
|
recall costs (2) |
|
costs (3) |
|
costs (4) |
|
step-up (5) |
|
related costs (6) |
|
on sale (7) |
|
costs (8) |
|
Normalized* |
|
of Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of products sold |
|
|
$ |
2,679.8 |
|
$ |
- |
|
|
$ |
(1.5 |
) |
|
$ |
(0.1 |
) |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
(0.4 |
) |
|
$ |
(2.9 |
) |
|
$ |
(145.8 |
) |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
2,529.1 |
|
64.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
$ |
1,274.8 |
|
$ |
- |
|
|
$ |
1.5 |
|
|
$ |
0.1 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
0.4 |
|
|
$ |
2.9 |
|
|
$ |
145.8 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
1,425.5 |
|
36.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general & administrative expenses |
|
|
$ |
937.9 |
|
$ |
(1.1 |
) |
|
$ |
(4.0 |
) |
|
$ |
(1.9 |
) |
|
$ |
- |
|
|
$ |
(0.5 |
) |
|
$ |
(52.5 |
) |
|
$ |
(56.7 |
) |
|
$ |
- |
|
|
$ |
(3.5 |
) |
|
$ |
- |
|
|
$ |
(1.1 |
) |
|
$ |
816.6 |
|
20.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
$ |
323.9 |
|
$ |
1.1 |
|
|
$ |
5.5 |
|
|
$ |
2.0 |
|
|
$ |
(0.2 |
) |
|
$ |
0.5 |
|
|
$ |
66.1 |
|
|
$ |
59.6 |
|
|
$ |
145.8 |
|
|
$ |
3.5 |
|
|
$ |
- |
|
|
$ |
1.1 |
|
|
$ |
608.9 |
|
15.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-operating (income) expenses |
|
|
$ |
123.8 |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
(1.5 |
) |
|
$ |
- |
|
|
$ |
122.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
$ |
200.1 |
|
$ |
1.1 |
|
|
$ |
5.5 |
|
|
$ |
2.0 |
|
|
$ |
(0.2 |
) |
|
$ |
0.5 |
|
|
$ |
66.1 |
|
|
$ |
59.6 |
|
|
$ |
145.8 |
|
|
$ |
3.5 |
|
|
$ |
1.5 |
|
|
$ |
1.1 |
|
|
$ |
486.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income taxes (12) |
|
|
$ |
13.6 |
|
$ |
0.3 |
|
|
$ |
1.7 |
|
|
$ |
0.6 |
|
|
$ |
(0.1 |
) |
|
$ |
0.2 |
|
|
$ |
20.6 |
|
|
$ |
18.9 |
|
|
$ |
52.0 |
|
|
$ |
1.1 |
|
|
$ |
0.5 |
|
|
$ |
0.3 |
|
|
$ |
109.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income from continuing operations |
|
|
$ |
186.5 |
|
$ |
0.8 |
|
|
$ |
3.8 |
|
|
$ |
1.4 |
|
|
$ |
(0.1 |
) |
|
$ |
0.3 |
|
|
$ |
45.5 |
|
|
$ |
40.7 |
|
|
$ |
93.8 |
|
|
$ |
2.4 |
|
|
$ |
1.0 |
|
|
$ |
0.8 |
|
|
$ |
376.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
$ |
186.5 |
|
$ |
0.8 |
|
|
$ |
3.8 |
|
|
$ |
1.4 |
|
|
$ |
(0.1 |
) |
|
$ |
0.3 |
|
|
$ |
45.5 |
|
|
$ |
40.7 |
|
|
$ |
93.8 |
|
|
$ |
2.4 |
|
|
$ |
1.0 |
|
|
$ |
0.8 |
|
|
$ |
376.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share** |
|
|
$ |
0.38 |
|
$ |
0.00 |
|
|
$ |
0.01 |
|
|
$ |
0.00 |
|
|
$ |
(0.00 |
) |
|
$ |
0.00 |
|
|
$ |
0.09 |
|
|
$ |
0.08 |
|
|
$ |
0.19 |
|
|
$ |
0.00 |
|
|
$ |
0.00 |
|
|
$ |
0.00 |
|
|
$ |
0.78 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30, 2015
|
|
|
|
|
|
|
|
|
|
GAAP Measure |
|
Project Renewal Costs (1) |
|
Acquisition |
|
Inventory charge from |
|
Charge resulting from |
|
|
Non-GAAP Measure |
|
|
|
|
|
|
|
|
|
|
|
Advisory |
|
Personnel |
|
Other |
|
Restructuring |
|
and integration |
|
the devaluation of the |
|
the devaluation of the |
|
Discontinued |
|
|
|
Percentage |
|
|
|
|
|
|
|
|
|
Reported |
|
costs |
|
costs |
|
costs |
|
costs |
|
costs (3) |
|
Venezuelan Bolivar (9) |
|
Venezuelan Bolivar (10) |
|
operations (11) |
|
Normalized* |
|
of Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of products sold |
|
|
$ |
931.1 |
|
$ |
- |
|
|
$ |
(1.9 |
) |
|
$ |
(2.2 |
) |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
(1.4 |
) |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
925.6 |
|
|
|
60.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
$ |
598.9 |
|
$ |
- |
|
|
$ |
1.9 |
|
|
$ |
2.2 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
1.4 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
604.4 |
|
|
|
39.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general & administrative expenses |
|
|
$ |
391.3 |
|
$ |
(9.8 |
) |
|
$ |
(6.9 |
) |
|
$ |
(2.1 |
) |
|
$ |
- |
|
|
$ |
(0.5 |
) |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
372.0 |
|
|
|
24.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
$ |
186.6 |
|
$ |
9.8 |
|
|
$ |
8.8 |
|
|
$ |
4.3 |
|
|
$ |
19.8 |
|
|
$ |
1.7 |
|
|
$ |
1.4 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
232.4 |
|
|
|
15.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonoperating expenses |
|
|
$ |
26.8 |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
(4.5 |
) |
|
$ |
- |
|
|
$ |
22.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
$ |
159.8 |
|
$ |
9.8 |
|
|
$ |
8.8 |
|
|
$ |
4.3 |
|
|
$ |
19.8 |
|
|
$ |
1.7 |
|
|
$ |
1.4 |
|
|
$ |
4.5 |
|
|
$ |
- |
|
|
$ |
210.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income taxes (12) |
|
|
$ |
25.8 |
|
$ |
3.1 |
|
|
$ |
2.8 |
|
|
$ |
1.4 |
|
|
$ |
6.2 |
|
|
$ |
0.6 |
|
|
$ |
0.5 |
|
|
$ |
1.6 |
|
|
$ |
- |
|
|
$ |
42.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income from continuing operations |
|
|
$ |
134.0 |
|
$ |
6.7 |
|
|
$ |
6.0 |
|
|
$ |
2.9 |
|
|
$ |
13.6 |
|
|
$ |
1.1 |
|
|
$ |
0.9 |
|
|
$ |
2.9 |
|
|
$ |
- |
|
|
$ |
168.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
$ |
134.2 |
|
$ |
6.7 |
|
|
$ |
6.0 |
|
|
$ |
2.9 |
|
|
$ |
13.6 |
|
|
$ |
1.1 |
|
|
$ |
0.9 |
|
|
$ |
2.9 |
|
|
$ |
(0.2 |
) |
|
$ |
168.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share** |
|
|
$ |
0.50 |
|
$ |
0.02 |
|
|
$ |
0.02 |
|
|
$ |
0.01 |
|
|
$ |
0.05 |
|
|
$ |
0.00 |
|
|
$ |
0.00 |
|
|
$ |
0.01 |
|
|
$ |
(0.00 |
) |
|
$ |
0.62 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* Normalized results are financial measures that are not in accordance
with GAAP and exclude the above normalized adjustments. See below for a discussion of each of these adjustments. |
**Totals may not add due to rounding. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Costs associated with Project Renewal during the three months ended
September 30, 2016 include $8.6 million of project-related costs and $0.2 million of restructuring reversals. Project-related
costs include advisory and consultancy costs, compensation and related costs of personnel dedicated to transformation projects,
and other project-related costs. Costs associated with Project Renewal during the three months ended September 30, 2015 include
$22.9 million of project-related costs and $19.8 million of restructuring costs. Project-related costs include advisory and
consultancy costs, compensation and related costs of personnel dedicated to transformation projects, and other project-related
costs. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) During the three months ended September 30, 2016, the Company
recognized $0.5 million of charges associated with the Graco product recall. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3) During the three months ended September 30, 2016, the Company
incurred $66.1 million of costs (including $13.2 million of restructuring costs) associated with the integration of Jarden and
Elmer's, which primarily represents personnel and advisory costs associated with the integration of Jarden. During the three
months ended September 30, 2015, the Company incurred $1.7 million of costs (including $1.2 million of restructuring costs)
associated with the integration of Ignite Holdings, bubba brands, Baby Jogger, and Elmer's. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4) During the three months ended September 30, 2016, the Company
incurred acquisition amortization costs of $59.6 million. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5) During the three months ended September 30, 2016, the Company
incurred $145.8 million of costs related to the fair-value step-up of Jarden inventory. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(6) During the three months ended September 30, 2016, the Company
recognized $3.5 million of costs associated with the Jarden transaction. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(7) During the three months ended September 30, 2016, the Company
recognized a loss of $1.5 million related to the working capital adjustment in connection with the divestiture of Décor. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(8) During the three months ended September 30, 2016, the Company
recognized $1.1 million of costs associated with the divestiture of Décor and planned divestiture of Tools (excluding Dymo®
industrial labeling). |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(9) During the three months ended September 30, 2015, the Company
recognized an increase of $1.4 million in cost of products sold resulting from increased costs of inventory due to changes in
the exchange rate for the Venezuelan Bolivar. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(10) During the three months ended September 30, 2015, the Company
recognized foreign exchange losses of $4.5 million resulting from changes in the exchange rate for the Venezuelan Bolivar,
which under hyperinflationary accounting is recorded in the Statement of Operations. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(11) During the three months ended September 30, 2015, the Company
recognized $0.2 million of income in discontinued operations primarily associated with Endicia. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(12) The Company determined the tax effect of the items excluded from
normalized results by applying the estimated effective rate for the applicable jurisdiction in which the pre-tax items were
incurred, and for which realization of the resulting tax benefit, if any, is expected. In certain situations in which an item
excluded from normalized results impacts income tax expense, the Company uses a "with" and "without" approach to determine
normalized income tax expense. |
|
|
|
|
|
|
|
NEWELL BRANDS INC. |
RECONCILIATION OF GAAP AND NON-GAAP INFORMATION |
CERTAIN LINE ITEMS |
(in millions, except per share data) |
|
|
|
Nine months ended September 30, 2016 |
|
|
GAAP Measure |
|
Project Renewal Costs (1) |
|
|
|
|
|
Acquisition |
|
Jarden |
|
Jarden transaction |
|
|
Décor |
|
|
|
Loss on |
|
|
|
Non-GAAP Measure |
|
|
|
|
Advisory |
|
Personnel |
|
Other |
|
Restructuring |
|
Product |
|
Integration |
|
amortization |
|
inventory |
|
and |
|
Interest costs |
|
gain |
|
Divestiture |
|
extinguishment |
|
Discontinued |
|
|
|
Percentage |
|
|
Reported |
|
costs |
|
costs |
|
costs |
|
costs |
|
recall costs (2) |
|
costs (3) |
|
costs (4) |
|
step-up (5) |
|
related costs (6) |
|
Jarden-related (7) |
|
on sale (8) |
|
costs (9) |
|
of debt (10) |
|
operations (11) |
|
Normalized* |
|
of Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of products sold |
|
$ |
6,252.0 |
|
$ |
(0.7 |
) |
|
$ |
(4.9 |
) |
|
$ |
(0.9 |
) |
|
$ |
- |
|
$ |
- |
|
|
$ |
(0.6 |
) |
|
$ |
(5.8 |
) |
|
$ |
(479.5 |
) |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
$ |
5,759.6 |
|
63.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
$ |
2,876.1 |
|
$ |
0.7 |
|
|
$ |
4.9 |
|
|
$ |
0.9 |
|
|
$ |
- |
|
$ |
- |
|
|
$ |
0.6 |
|
|
$ |
5.8 |
|
|
$ |
479.5 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
$ |
3,368.5 |
|
36.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general & administrative expenses |
|
$ |
2,247.4 |
|
$ |
(7.8 |
) |
|
$ |
(18.3 |
) |
|
$ |
(5.1 |
) |
|
$ |
- |
|
$ |
(0.5 |
) |
|
$ |
(82.3 |
) |
|
$ |
(96.7 |
) |
|
$ |
- |
|
|
$ |
(54.2 |
) |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
(2.6 |
) |
|
$ |
- |
|
|
$ |
- |
|
$ |
1,979.9 |
|
21.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
$ |
587.0 |
|
$ |
8.5 |
|
|
$ |
23.2 |
|
|
$ |
6.0 |
|
|
$ |
13.0 |
|
$ |
0.5 |
|
|
$ |
111.6 |
|
|
$ |
102.5 |
|
|
$ |
479.5 |
|
|
$ |
54.2 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
2.6 |
|
|
$ |
- |
|
|
$ |
- |
|
$ |
1,388.6 |
|
15.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-operating expenses |
|
$ |
165.0 |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
(16.8 |
) |
|
$ |
159.5 |
|
|
$ |
- |
|
|
$ |
(47.1 |
) |
|
$ |
- |
|
$ |
260.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
$ |
422.0 |
|
$ |
8.5 |
|
|
$ |
23.2 |
|
|
$ |
6.0 |
|
|
$ |
13.0 |
|
$ |
0.5 |
|
|
$ |
111.6 |
|
|
$ |
102.5 |
|
|
$ |
479.5 |
|
|
$ |
54.2 |
|
|
$ |
16.8 |
|
|
$ |
(159.5 |
) |
|
$ |
2.6 |
|
|
$ |
47.1 |
|
|
$ |
- |
|
$ |
1,128.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income taxes (14) |
|
$ |
59.4 |
|
$ |
2.5 |
|
|
$ |
7.4 |
|
|
$ |
1.9 |
|
|
$ |
4.9 |
|
$ |
0.2 |
|
|
$ |
35.6 |
|
|
$ |
33.6 |
|
|
$ |
168.1 |
|
|
$ |
18.3 |
|
|
$ |
6.7 |
|
|
$ |
(59.0 |
) |
|
$ |
0.8 |
|
|
$ |
13.8 |
|
|
$ |
- |
|
$ |
294.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income from continuing operations |
|
$ |
362.6 |
|
$ |
6.0 |
|
|
$ |
15.8 |
|
|
$ |
4.1 |
|
|
$ |
8.1 |
|
$ |
0.3 |
|
|
$ |
76.0 |
|
|
$ |
68.9 |
|
|
$ |
311.4 |
|
|
$ |
35.9 |
|
|
$ |
10.1 |
|
|
$ |
(100.5 |
) |
|
$ |
1.8 |
|
|
$ |
33.3 |
|
|
$ |
- |
|
$ |
833.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
362.2 |
|
$ |
6.0 |
|
|
$ |
15.8 |
|
|
$ |
4.1 |
|
|
$ |
8.1 |
|
$ |
0.3 |
|
|
$ |
76.0 |
|
|
$ |
68.9 |
|
|
$ |
311.4 |
|
|
$ |
35.9 |
|
|
$ |
10.1 |
|
|
$ |
(100.5 |
) |
|
$ |
1.8 |
|
|
$ |
33.3 |
|
|
$ |
0.4 |
|
$ |
833.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share** |
|
$ |
0.91 |
|
$ |
0.01 |
|
|
$ |
0.04 |
|
|
$ |
0.01 |
|
|
$ |
0.02 |
|
$ |
0.00 |
|
|
$ |
0.19 |
|
|
$ |
0.17 |
|
|
$ |
0.78 |
|
|
$ |
0.09 |
|
|
$ |
0.03 |
|
|
$ |
(0.25 |
) |
|
$ |
0.00 |
|
|
$ |
0.08 |
|
|
$ |
0.00 |
|
$ |
2.08 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended September 30,
2015 |
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Measure |
|
Project Renewal Costs (1) |
|
|
|
Acquisition |
|
|
Inventory charge from |
|
Charge resulting from |
|
Non-GAAP Measure |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Advisory |
|
Personnel |
|
Other |
|
Restructuring |
|
Product |
|
and integration |
|
Discontinued |
|
the devaluation of the |
|
the devaluation of the |
|
|
Percentage |
|
|
|
|
|
|
|
|
|
|
|
|
Reported |
|
costs |
|
costs |
|
costs |
|
costs |
|
recall costs (2) |
|
costs (3) |
|
operations (11) |
|
Venezuelan Bolivar (12) |
|
Venezuelan Bolivar (13) |
|
Normalized* |
|
of Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of products sold |
|
$ |
2,647.5 |
|
$ |
- |
|
|
$ |
(3.7 |
) |
|
$ |
(4.5 |
) |
|
$ |
- |
|
$ |
- |
|
|
$ |
(1.6 |
) |
|
$ |
- |
|
|
$ |
(2.0 |
) |
|
$ |
- |
|
|
$ |
2,635.7 |
|
|
|
60.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
$ |
1,707.4 |
|
$ |
- |
|
|
$ |
3.7 |
|
|
$ |
4.5 |
|
|
$ |
- |
|
$ |
- |
|
|
$ |
1.6 |
|
|
$ |
- |
|
|
$ |
2.0 |
|
|
$ |
- |
|
|
$ |
1,719.2 |
|
|
|
39.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general & administrative expenses |
|
$ |
1,146.3 |
|
$ |
(31.8 |
) |
|
$ |
(13.6 |
) |
|
$ |
(4.2 |
) |
|
$ |
- |
|
$ |
(10.2 |
) |
|
$ |
(1.7 |
) |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
1,084.8 |
|
|
|
24.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
$ |
499.5 |
|
$ |
31.8 |
|
|
$ |
17.3 |
|
|
$ |
8.7 |
|
|
$ |
58.6 |
|
$ |
10.2 |
|
|
$ |
6.3 |
|
|
$ |
- |
|
|
$ |
2.0 |
|
|
$ |
- |
|
|
$ |
634.4 |
|
|
|
14.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonoperating expenses |
|
$ |
69.2 |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
(9.2 |
) |
|
$ |
60.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
$ |
430.3 |
|
$ |
31.8 |
|
|
$ |
17.3 |
|
|
$ |
8.7 |
|
|
$ |
58.6 |
|
$ |
10.2 |
|
|
$ |
6.3 |
|
|
$ |
- |
|
|
$ |
2.0 |
|
|
$ |
9.2 |
|
|
$ |
574.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income taxes (14) |
|
$ |
91.3 |
|
$ |
10.8 |
|
|
$ |
5.9 |
|
|
$ |
2.9 |
|
|
$ |
14.5 |
|
$ |
3.3 |
|
|
$ |
2.3 |
|
|
$ |
- |
|
|
$ |
0.7 |
|
|
$ |
3.1 |
|
|
$ |
134.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income from continuing operations |
|
$ |
339.0 |
|
$ |
21.0 |
|
|
$ |
11.4 |
|
|
$ |
5.8 |
|
|
$ |
44.1 |
|
$ |
6.9 |
|
|
$ |
4.0 |
|
|
$ |
- |
|
|
$ |
1.3 |
|
|
$ |
6.1 |
|
|
$ |
439.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
336.8 |
|
$ |
21.0 |
|
|
$ |
11.4 |
|
|
$ |
5.8 |
|
|
$ |
44.1 |
|
$ |
6.9 |
|
|
$ |
4.0 |
|
|
$ |
2.2 |
|
|
$ |
1.3 |
|
|
$ |
6.1 |
|
|
$ |
439.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share** |
|
$ |
1.24 |
|
$ |
0.08 |
|
|
$ |
0.04 |
|
|
$ |
0.02 |
|
|
$ |
0.16 |
|
$ |
0.03 |
|
|
$ |
0.01 |
|
|
$ |
0.01 |
|
|
$ |
0.00 |
|
|
$ |
0.02 |
|
|
$ |
1.62 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* Normalized results are financial measures that are not in accordance
with GAAP and exclude the above normalized adjustments. See below for a discussion of each of these adjustments. |
**Totals may not add due to rounding. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Costs associated with Project Renewal during the nine months ended
September 30, 2016 include $37.7 million of project-related costs and $13.0 million of restructuring costs. Project-related
costs include advisory and consultancy costs, compensation and related costs of personnel dedicated to transformation projects,
and other project-related costs. Costs associated with Project Renewal during the nine months ended September 30, 2015 include
$57.8 million of project-related costs and $58.6 million of restructuring costs. Project-related costs include advisory and
consultancy costs, compensation and related costs of personnel dedicated to transformation projects, and other project-related
costs. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) During the nine months ended September 30, 2016 and 2015, the
Company recognized $0.5 million and $10.2 million, respectively, of charges associated with the Graco product recall. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3) During the nine months ended September 30, 2016, the Company
incurred $111.6 million of costs (including $28.7 million of restructuring costs) associated with the integration of Jarden and
Elmer's, which primarily represents personnel and advisory costs associated with the integration of Jarden. During the nine
months ended September 30, 2015, the Company incurred $6.3 million of costs (including $3.0 million of restructuring costs)
associated with the acquisition and integration of Ignite Holdings, bubba brands, Baby Jogger, and Elmer's. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4) During the nine months ended September 30, 2016, the Company
incurred acquisition amortization costs of $102.5 million. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5) During the nine months ended September 30, 2016, the Company
incurred $479.5 million of costs related to the fair-value step-up of Jarden inventory. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(6) During the nine months ended September 30, 2016, the Company
recognized $54.2 million of costs associated with the Jarden transaction. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(7) During the nine months ended September 30, 2016, the Company
incurred $16.8 million of interest costs associated with borrowings to finance the Jarden transaction that were incurred prior
to the closing of the transaction. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(8) During the nine months ended September 30, 2016, the Company
recognized a gain of $159.5 million related to the divestiture of Décor. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(9) During the nine months ended September 30, 2016, the Company
recognized $2.6 million of costs associated with the divestiture of Décor and planned divestiture of Tools (excluding Dymo®
industrial labeling). |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(10) During the nine months ended September 30, 2016, the Company
incurred a $1.2 million loss related to the extinguishment of debt and a $45.9 million loss associated with the termination of
the Jarden Bridge Facility. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(11) During the nine months ended September 30, 2016, the Company
recognized a net loss of $0.4 million in discontinued operations. During the nine months ended September 30, 2015, the Company
recognized a loss of $2.2 million in discontinued operations, primarily associated with Endicia and certain Culinary
businesses. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(12) During the nine months ended September 30, 2015 the Company
recognized an increase of $2.0 million in cost of products sold resulting from increased costs of inventory due to changes in
the exchange rate for the Venezuelan Bolivar. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(13) During the nine months ended September 30, 2015 the Company
recognized foreign exchange losses of $9.2 million resulting from the devaluation of and subsequent changes in the exchange
rate for the Venezuelan Bolivar, which under hyperinflationary accounting is recorded in the Statement of Operations. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(14) The Company determined the tax effect of the items excluded from
normalized results by applying the estimated effective rate for the applicable jurisdiction in which the pre-tax items were
incurred, and for which realization of the resulting tax benefit, if any, is expected. In certain situations in which an item
excluded from normalized results impacts income tax expense, the Company uses a "with" and "without" approach to determine
normalized income tax expense. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NEWELL BRANDS INC. |
|
CURRENCY ANALYSIS BY SEGMENT ACTUAL AND ADJUSTED PRO
FORMA BASIS (UNAUDITED) |
|
For the periods ended September 30, 2016 and 2015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ in Millions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
September 30, 2016 and 2015 |
|
Increase/(Decrease) |
|
|
2016 |
|
|
|
|
|
|
|
|
|
2015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Sales |
|
Acquisitions/ |
|
Net Sales |
|
|
|
2016 |
|
Net Sales |
|
Divestitures |
|
Net Sales |
|
Currency |
|
2015 |
|
Core Sales (2) |
|
|
(Reported) (1) |
|
Divestitures (3) |
|
Base Business |
|
Currency Impact (2) |
|
Core Sales (2) |
|
(Pro forma) (1) |
|
(3) |
|
Base Business
|
|
Impact |
|
Core Sales (2)
|
|
$
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WRITING |
|
|
526.3 |
|
|
(76.9 |
) |
|
|
449.4 |
|
|
6.3 |
|
|
|
455.7 |
|
|
459.5 |
|
|
|
(40.3 |
) |
|
|
419.2 |
|
|
3.8 |
|
|
|
423.0 |
|
|
32.7 |
|
|
7.7 |
% |
HOME SOLUTIONS |
|
|
371.8 |
|
|
(15.2 |
) |
|
|
356.6 |
|
|
1.7 |
|
|
|
358.3 |
|
|
459.4 |
|
|
|
(99.9 |
) |
|
|
359.5 |
|
|
0.6 |
|
|
|
360.1 |
|
|
(1.8 |
) |
|
(0.5 |
)% |
TOOLS |
|
|
185.5 |
|
|
(179.0 |
) |
|
|
6.5 |
|
|
0.3 |
|
|
|
6.8 |
|
|
196.7 |
|
|
|
(192.7 |
) |
|
|
4.0 |
|
|
2.5 |
|
|
|
6.5 |
|
|
0.3 |
|
|
4.6 |
% |
COMMERCIAL PRODUCTS |
|
|
199.2 |
|
─ |
|
|
199.2 |
|
|
0.4 |
|
|
|
199.6 |
|
|
206.8 |
|
|
|
(3.8 |
) |
|
|
203.0 |
|
|
0.3 |
|
|
|
203.3 |
|
|
(3.7 |
) |
|
(1.8 |
)% |
BABY AND PARENTING |
|
|
231.1 |
|
|
(1.4 |
) |
|
|
229.7 |
|
|
(3.9 |
) |
|
|
225.8 |
|
|
207.6 |
|
|
|
(3.7 |
) |
|
|
203.9 |
|
|
0.2 |
|
|
|
204.1 |
|
|
21.7 |
|
|
10.6 |
% |
BRANDED CONSUMABLES |
|
|
957.3 |
|
|
(74.1 |
) |
|
|
883.2 |
|
|
21.2 |
|
|
|
904.4 |
|
|
910.1 |
|
|
|
(12.8 |
) |
|
|
897.3 |
|
|
1.9 |
|
|
|
899.2 |
|
|
5.2 |
|
|
0.6 |
% |
CONSUMER SOLUTIONS |
|
|
650.0 |
|
|
(90.2 |
) |
|
|
559.8 |
|
|
13.2 |
|
|
|
573.0 |
|
|
602.4 |
|
|
|
(83.1 |
) |
|
|
519.3 |
|
|
4.8 |
|
|
|
524.1 |
|
|
48.9 |
|
|
9.3 |
% |
OUTDOOR SOLUTIONS |
|
|
731.9 |
|
|
(212.7 |
) |
|
|
519.2 |
|
|
(5.5 |
) |
|
|
513.7 |
|
|
652.8 |
|
|
|
(125.0 |
) |
|
|
527.8 |
|
|
2.7 |
|
|
|
530.5 |
|
|
(16.8 |
) |
|
(3.2 |
)% |
PROCESS SOLUTIONS |
|
|
101.5 |
|
─ |
|
|
101.5 |
|
|
1.0 |
|
|
|
102.5 |
|
|
91.1 |
|
|
─ |
|
|
91.1 |
|
|
0.1 |
|
|
|
91.2 |
|
|
11.3 |
|
|
12.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL COMPANY |
|
$ |
3,954.6 |
|
$ |
(649.5 |
) |
|
$ |
3,305.1 |
|
$ |
34.7 |
|
|
$ |
3,339.8 |
|
$ |
3,786.4 |
|
|
$ |
(561.3 |
) |
|
$ |
3,225.1 |
|
$ |
16.9 |
|
|
$ |
3,242.0 |
|
$ |
97.8 |
|
|
3.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LESS: JARDEN ACQUISITION |
|
|
|
|
|
|
|
|
|
|
|
|
(2,256.4 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2015 AS REPORTED |
|
|
|
|
|
|
|
|
|
|
|
$ |
1,530.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended
September 30, 2016 and 2015 |
|
Increase/(Decrease) |
|
|
2016 |
|
|
|
|
|
|
|
|
|
2015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Sales |
|
Acquisitions/ |
|
Net Sales |
|
|
|
2016 |
|
Net Sales |
|
Divestitures |
|
Net Sales |
|
Currency |
|
2015 |
|
Core Sales (2) |
|
|
(Reported) (1) |
|
Divestitures (3) |
|
Base Business |
|
Currency Impact (2) |
|
Core Sales (2) |
|
(Pro forma) (1) |
|
(3) |
|
Base Business
|
|
Impact |
|
Core Sales (2)
|
|
$ |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WRITING |
|
|
1,479.5 |
|
|
(201.7 |
) |
|
|
1,277.8 |
|
|
20.0 |
|
|
|
1,297.8 |
|
|
1,297.2 |
|
|
|
(104.8 |
) |
|
|
1,192.4 |
|
|
(5.8 |
) |
|
|
1,186.6 |
|
|
111.2 |
|
|
9.4 |
% |
HOME SOLUTIONS |
|
|
1,177.4 |
|
|
(156.8 |
) |
|
|
1,020.6 |
|
|
5.2 |
|
|
|
1,025.8 |
|
|
1,262.4 |
|
|
|
(250.3 |
) |
|
|
1,012.1 |
|
|
(1.3 |
) |
|
|
1,010.8 |
|
|
15.0 |
|
|
1.5 |
% |
TOOLS |
|
|
562.6 |
|
|
(179.0 |
) |
|
|
383.6 |
|
|
5.8 |
|
|
|
389.4 |
|
|
582.3 |
|
|
|
(192.7 |
) |
|
|
389.6 |
|
|
(2.9 |
) |
|
|
386.7 |
|
|
2.7 |
|
|
0.7 |
% |
COMMERCIAL PRODUCTS |
|
|
567.7 |
|
─ |
|
|
567.7 |
|
|
2.6 |
|
|
|
570.3 |
|
|
602.6 |
|
|
|
(26.4 |
) |
|
|
576.2 |
|
|
(1.1 |
) |
|
|
575.1 |
|
|
(4.8 |
) |
|
(0.8 |
)% |
BABY AND PARENTING |
|
|
677.8 |
|
|
(1.4 |
) |
|
|
676.4 |
|
|
(7.3 |
) |
|
|
669.1 |
|
|
610.4 |
|
|
|
(3.7 |
) |
|
|
606.7 |
|
|
(0.4 |
) |
|
|
606.3 |
|
|
62.8 |
|
|
10.4 |
% |
BRANDED CONSUMABLES |
|
|
1,734.6 |
|
|
(251.0 |
) |
|
|
1,483.6 |
|
|
30.2 |
|
|
|
1,513.8 |
|
|
1,478.2 |
|
|
|
(12.8 |
) |
|
|
1,465.4 |
|
|
(0.8 |
) |
|
|
1,464.6 |
|
|
49.2 |
|
|
3.4 |
% |
CONSUMER SOLUTIONS |
|
|
1,056.6 |
|
|
(90.2 |
) |
|
|
966.4 |
|
|
22.1 |
|
|
|
988.5 |
|
|
990.0 |
|
|
|
(83.1 |
) |
|
|
906.9 |
|
|
0.9 |
|
|
|
907.8 |
|
|
80.7 |
|
|
8.9 |
% |
OUTDOOR SOLUTIONS |
|
|
1,685.3 |
|
|
(541.9 |
) |
|
|
1,143.4 |
|
|
(8.3 |
) |
|
|
1,135.1 |
|
|
1,273.7 |
|
|
|
(125.0 |
) |
|
|
1,148.7 |
|
|
(0.1 |
) |
|
|
1,148.6 |
|
|
(13.5 |
) |
|
(1.2 |
)% |
PROCESS SOLUTIONS |
|
|
186.6 |
|
─ |
|
|
186.6 |
|
|
1.2 |
|
|
|
187.8 |
|
|
176.0 |
|
|
─ |
|
|
176.0 |
|
|
0.1 |
|
|
|
176.1 |
|
|
11.7 |
|
|
6.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL COMPANY PRO FORMA |
|
$ |
9,128.1 |
|
$ |
(1,422.0 |
) |
|
$ |
7,706.1 |
|
$ |
71.5 |
|
|
$ |
7,777.6 |
|
$ |
8,272.8 |
|
|
$ |
(798.8 |
) |
|
$ |
7,474.0 |
|
$ |
(11.4 |
) |
|
$ |
7,462.6 |
|
$ |
315.0 |
|
|
4.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LESS: JARDEN ACQUISITION |
|
|
|
|
|
|
|
|
|
|
|
|
(3,917.9 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2015 AS REPORTED |
|
|
|
|
|
|
|
|
|
|
|
$ |
4,354.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Includes Jarden segment and consolidated sales from April 16, 2016
and 2015, respectively. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) "Currency Impact" is determined as the difference
between the reported net sales and those reported net sales converted at a fixed exchange rate, calculated as the 12-month
average in 2015, excluding the impacts of acquisitions and divestitures. “Core Sales” excludes the impact of currency,
acquisitions, and divestitures. |
|
|
|
|
(3) Actual divestitures represent the Rubbermaid medical cart business, which the Company divested
in August 2015; the Levolor and Kirsch window coverings brands ("Décor"), which the Company divested in June 2016; and, the
Company's Venezuela operations, which the Company deconsolidated as of December 31, 2015, as well as the planned divestitures
of businesses held for sale commencing in the third quarter including its Tools business (excluding Dymo® industrial
labeling), the Rubbermaid® Consumer Storage business within the Home Solutions segment, Teutonia in the Baby and Parenting
segment, two winter sports units, Völkl® and K2®, within the Outdoor Solutions segment, its Heaters, Humidifiers, and Fans
business within the Consumer Solutions segment, and Lehigh business in the Branded Consumables segment. Acquisitions mainly
represent Waddington Group Inc., Jostens, Inc., and Elmer’s Products, Inc.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NEWELL BRANDS INC. |
|
CURRENCY ANALYSIS BY GEOGRAPHY ACTUAL AND ADJUSTED
PRO FORMA BASIS (UNAUDITED) |
|
For the periods ended September 30, 2016 and 2015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ in Millions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter to date |
|
Increase/(Decrease) |
|
|
|
2016 |
|
|
|
|
|
|
|
|
|
2015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Sales |
|
Acquisitions/ |
|
Net Sales |
|
|
|
2016 |
|
Net Sales |
|
Divestitures |
|
Net Sales |
|
|
|
2015 |
|
Core Sales (2) |
|
|
|
(Reported) (1) |
|
Divestitures (3) |
|
Base Business |
|
Currency Impact (2) |
|
Core Sales (2) |
|
(Pro forma) (1) |
|
(3) |
|
Base Business
|
|
Currency Impact |
|
Core Sales (2)
|
|
$
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
UNITED STATES |
|
|
|
2,794.5 |
|
|
(431.7 |
) |
|
|
2,362.8 |
|
─ |
|
|
2,362.8 |
|
|
2,644.6 |
|
|
|
(342.2 |
) |
|
|
2,302.4 |
|
─ |
|
|
2,302.4 |
|
|
60.4 |
|
2.6 |
% |
CANADA |
|
|
|
229.4 |
|
|
(57.7 |
) |
|
|
171.7 |
|
|
6.6 |
|
|
|
178.3 |
|
|
190.9 |
|
|
|
(33.6 |
) |
|
|
157.3 |
|
|
5.0 |
|
|
|
162.3 |
|
|
16.0 |
|
9.9 |
% |
NORTH AMERICA |
|
|
|
3,023.9 |
|
|
(489.4 |
) |
|
|
2,534.5 |
|
|
6.6 |
|
|
|
2,541.1 |
|
|
2,835.5 |
|
|
|
(375.8 |
) |
|
|
2,459.7 |
|
|
5.0 |
|
|
|
2,464.7 |
|
|
76.4 |
|
3.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EUROPE, MIDDLE EAST, AFRICA |
|
|
|
509.4 |
|
|
(87.1 |
) |
|
|
422.3 |
|
|
19.2 |
|
|
|
441.5 |
|
|
517.2 |
|
|
|
(84.1 |
) |
|
|
433.1 |
|
|
(3.1 |
) |
|
|
430.0 |
|
|
11.5 |
|
2.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LATIN AMERICA |
|
|
|
195.4 |
|
|
(26.3 |
) |
|
|
169.1 |
|
|
22.0 |
|
|
|
191.1 |
|
|
227.7 |
|
|
|
(73.3 |
) |
|
|
154.4 |
|
|
11.5 |
|
|
|
165.9 |
|
|
25.2 |
|
15.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ASIA PACIFIC |
|
|
|
225.9 |
|
|
(46.7 |
) |
|
|
179.2 |
|
|
(13.1 |
) |
|
|
166.1 |
|
|
206.0 |
|
|
|
(28.1 |
) |
|
|
177.9 |
|
|
3.5 |
|
|
|
181.4 |
|
|
(15.3 |
) |
(8.4 |
)% |
TOTAL INTERNATIONAL |
|
|
|
930.7 |
|
|
(160.1 |
) |
|
|
770.6 |
|
|
28.1 |
|
|
|
798.7 |
|
|
950.9 |
|
|
|
(185.5 |
) |
|
|
765.4 |
|
|
11.9 |
|
|
|
777.3 |
|
|
21.4 |
|
2.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL COMPANY |
|
|
$ |
3,954.6 |
|
$ |
(649.5 |
) |
|
$ |
3,305.1 |
|
$ |
34.7 |
|
|
$ |
3,339.8 |
|
$ |
3,786.4 |
|
|
$ |
(561.3 |
) |
|
$ |
3,225.1 |
|
$ |
16.9 |
|
|
$ |
3,242.0 |
|
$ |
97.8 |
|
3.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LESS: JARDEN ACQUISITION |
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,256.4 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2015 AS REPORTED |
|
|
|
|
|
|
|
|
|
|
|
|
$ |
1,530.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year to
date |
|
Increase/(Decrease) |
|
|
|
2016 |
|
|
|
|
|
|
|
|
|
2015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Sales |
|
Acquisitions/ |
|
Net Sales |
|
|
|
2016 |
|
Net Sales |
|
Divestitures |
|
Net Sales |
|
|
|
2015 |
|
Core Sales (2) |
|
|
|
(Reported) (1) |
|
Divestitures (3) |
|
Base Business |
|
Currency Impact (2) |
|
Core Sales (2) |
|
(Pro forma) (1) |
|
(3) |
|
Base Business |
|
Currency Impact |
|
Core Sales (2)
|
|
$
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
UNITED STATES |
|
|
|
6,635.2 |
|
|
(1,107.1 |
) |
|
|
5,528.1 |
|
─ |
|
|
5,528.1 |
|
|
5,796.4 |
|
|
|
(508.0 |
) |
|
|
5,288.4 |
|
─ |
|
|
5,288.4 |
|
|
239.7 |
|
4.5 |
% |
CANADA |
|
|
|
487.8 |
|
|
(128.7 |
) |
|
|
359.1 |
|
|
15.1 |
|
|
|
374.2 |
|
|
374.6 |
|
|
|
(40.8 |
) |
|
|
333.8 |
|
|
(0.2 |
) |
|
|
333.6 |
|
|
40.6 |
|
12.2 |
% |
NORTH AMERICA |
|
|
|
7,123.0 |
|
|
(1,235.8 |
) |
|
|
5,887.2 |
|
|
15.1 |
|
|
|
5,902.3 |
|
|
6,171.0 |
|
|
|
(548.8 |
) |
|
|
5,622.2 |
|
|
(0.2 |
) |
|
|
5,622.0 |
|
|
280.3 |
|
5.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EUROPE, MIDDLE EAST, AFRICA |
|
|
|
1,092.1 |
|
|
(110.2 |
) |
|
|
981.9 |
|
|
26.0 |
|
|
|
1,007.9 |
|
|
1,070.9 |
|
|
|
(84.1 |
) |
|
|
986.8 |
|
|
(6.1 |
) |
|
|
980.7 |
|
|
27.2 |
|
2.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LATIN AMERICA |
|
|
|
410.8 |
|
|
(29.3 |
) |
|
|
381.5 |
|
|
50.6 |
|
|
|
432.1 |
|
|
542.7 |
|
|
|
(137.8 |
) |
|
|
404.9 |
|
|
(4.7 |
) |
|
|
400.2 |
|
|
31.9 |
|
8.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ASIA PACIFIC |
|
|
|
502.2 |
|
|
(46.7 |
) |
|
|
455.5 |
|
|
(20.2 |
) |
|
|
435.3 |
|
|
488.2 |
|
|
|
(28.1 |
) |
|
|
460.1 |
|
|
(0.4 |
) |
|
|
459.7 |
|
|
(24.4 |
) |
(5.3 |
)% |
TOTAL INTERNATIONAL |
|
|
|
2,005.1 |
|
|
(186.2 |
) |
|
|
1,818.9 |
|
|
56.4 |
|
|
|
1,875.3 |
|
|
2,101.8 |
|
|
|
(250.0 |
) |
|
|
1,851.8 |
|
|
(11.2 |
) |
|
|
1,840.6 |
|
|
34.7 |
|
1.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL COMPANY |
|
|
$ |
9,128.1 |
|
$ |
(1,422.0 |
) |
|
$ |
7,706.1 |
|
$ |
71.5 |
|
|
$ |
7,777.6 |
|
$ |
8,272.8 |
|
|
$ |
(798.8 |
) |
|
$ |
7,474.0 |
|
$ |
(11.4 |
) |
|
$ |
7,462.6 |
|
$ |
315.0 |
|
4.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LESS: JARDEN ACQUISITION |
|
|
|
|
|
|
|
|
|
|
|
|
|
(3,917.9 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2015 AS REPORTED |
|
|
|
|
|
|
|
|
|
|
|
|
$ |
4,354.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Includes Jarden segment and consolidated sales from April 16, 2016
and 2015, respectively. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) "Currency Impact" is determined as the difference between the
reported net sales and those reported net sales converted at a fixed exchange rate, calculated as the 12-month average in
2015, |
|
excluding the impacts of acquisitions and divestitures. “Core Sales”
excludes the impact of currency, acquisitions, and divestitures. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3) Actual divestitures represent the Rubbermaid medical
cart business, which the Company divested in August 2015; the Levolor and Kirsch window coverings brands ("Décor"), which the
Company divested in June 2016; and, the Company's Venezuela operations, which the Company deconsolidated as of December 31,
2015, as well as the planned divestitures of businesses held for sale commencing in the third quarter including its Tools
business (excluding Dymo® industrial labeling), the Rubbermaid® Consumer Storage business within the Home Solutions segment,
Teutonia in the Baby and Parenting segment, two winter sports units, Völkl® and K2®, within the Outdoor Solutions segment, its
Heaters, Humidifiers, and Fans business within the Consumer Solutions segment, and Lehigh business in the Branded Consumables
segment. Acquisitions mainly represent Waddington Group Inc., Jostens, Inc., and Elmer’s Products, Inc. |
|
|
|
|
|
|
|
|
|
|
|
|
NEWELL BRANDS INC. |
Reconciliation of Non-GAAP Measures |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Normalized EPS Guidance: |
|
|
|
|
Year Ending |
|
|
|
|
December 31, 2016 |
Diluted earnings per share |
|
|
|
$ |
1.15 |
|
|
to |
|
$ |
1.20 |
|
Tools sale - tax on basis difference |
|
|
|
$ |
0.33 |
|
|
to |
|
$ |
0.35 |
|
Project Renewal and Project Lean restructuring and other costs |
|
|
|
$ |
0.09 |
|
|
to |
|
$ |
0.11 |
|
Integration costs to drive synergies |
|
|
|
$ |
0.28 |
|
|
to |
|
$ |
0.32 |
|
Estimated gain on sale of Décor |
|
|
|
$ |
(0.24 |
) |
|
to |
|
$ |
(0.24 |
) |
Jarden transaction-related costs, including debt/credit facility extinguishment
costs |
|
|
|
$ |
0.19 |
|
|
to |
|
$ |
0.21 |
|
Acquisition-related amortization* and inventory step-up |
|
|
|
$ |
0.98 |
|
|
to |
|
$ |
1.00 |
|
Normalized earnings per share |
|
|
|
$ |
2.85 |
|
|
to |
|
$ |
2.90 |
|
|
|
|
|
|
|
|
|
|
* Represents amortization of acquisition-related intangibles beginning
in the second quarter of 2016. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Core Sales Growth: |
|
|
|
|
Year Ending |
|
|
|
|
December 31, 2016 |
Estimated net sales growth (GAAP) |
|
|
|
|
122.5 |
% |
|
to |
|
|
128.0 |
% |
Less: Jarden net sales growth included in pro forma base |
|
|
|
|
115.0 |
% |
|
to |
|
|
120.0 |
% |
Net sales growth, Adjusted Pro Forma (1) |
|
|
|
|
7.5 |
% |
|
to |
|
|
8.0 |
% |
Less: Currency |
|
|
|
|
-1.0 |
% |
|
to |
|
|
-2.0 |
% |
Acquisitions, net of divestitures (2) |
|
|
|
|
6.0 |
% |
|
to |
|
|
7.0 |
% |
Venezuela deconsolidation |
|
|
|
|
|
-1.0% |
|
|
Core Sales Growth, Adjusted Pro Forma |
|
|
|
|
3.5 |
% |
|
to |
|
|
4.0 |
% |
|
|
|
|
|
|
|
|
|
(1) Adjusted pro forma reflects Jarden sales from April 16, 2016 and
2015, respectively. |
|
|
|
|
|
|
|
|
|
(2) Acquisitions, net of divestitures represents estimated sales of The
Waddington Group, Inc., Jostens, Inc. and Elmer's Products, Inc. until the one year anniversary of their respective dates of
acquisition, net of the impacts of the divestiture of the Rubbermaid medical cart business in August 2015 and the divestiture
of the Levolor and Kirsch window coverings brands ("Décor") in June 2016. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Net Debt at September 30,
2016: |
|
|
|
|
|
|
|
|
|
$ in Millions |
|
|
|
|
|
|
|
|
Short term debt and current portion of long term debt |
|
|
|
$ |
704.5 |
|
|
|
|
|
Long term debt |
|
|
|
|
12,043.3 |
|
|
|
|
|
Gross debt |
|
|
|
|
12,747.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Cash and cash equivalents |
|
|
|
|
670.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET DEBT |
|
|
|
$ |
12,077.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Company defines net debt as total debt less the total of cash and cash equivalents.
|
|
|
|
|
|
|
|
|
|
The Company believes net debt is meaningful to investors as it considers
net debt and its components to be an important indicator of liquidity and a guiding measure of capital structure strategy. |
|
|
|
|
Investor Contact:
Newell Brands
Nancy O’Donnell, 770-418-7723
Vice President, Investor Relations
nancy.odonnell@newellco.com
or
Media Contacts:
Newell Brands
Tom Sanford, 973-600-3880
Vice President, Global Communications
tom.sanford@newellco.com
or
Weber Shandwick
Liz Cohen, 212-445-8044
liz.cohen@webershandwick.com
View source version on businesswire.com: http://www.businesswire.com/news/home/20161028005171/en/