Newell Brands Announces Fourth Quarter and Full Year 2021 Results
Newell Brands (NWL) reported Q4 2021 net sales of $2.8 billion, up 4.3% year-over-year, with core sales growth of 5.8%. Diluted EPS was $0.22, down from $0.30 a year prior, while normalized diluted EPS fell to $0.42 from $0.56. Despite inflationary pressures impacting margins, the company achieved 12% core sales growth for the full year. Looking ahead, NWL forecasts 2022 net sales between $9.93 billion and $10.13 billion, with normalized EPS expected between $1.85 and $1.93. The firm plans to divest its Connected Home & Security business, aiming to maintain its leverage ratio.
- Q4 net sales increased 4.3% year-over-year to $2.8 billion.
- Core sales growth of 5.8% in Q4 indicates strong demand across multiple sectors.
- Full-year 2021 delivered over 12% growth in core sales and normalized operating income.
- Leverage ratio improved to 3.0x from 3.5x year-over-year.
- Reported diluted EPS decreased from $0.30 to $0.22 year-over-year.
- Operating margin fell to 6.0% in Q4 from 9.2% in the prior year, affected by inflation and impairment charges.
- Operating cash flow decreased from $1.4 billion in 2020 to $884 million in 2021.
Q4 Net Sales Growth
Q4 Diluted EPS
Q4
Provides Initial Outlook for Full Year 2022
"We achieved an important milestone in 2021, as we returned the company to core sales growth, with strong results across each business unit and geographic region,” said
Fourth Quarter 2021 Executive Summary
-
Net sales were
, an increase of 4.3 percent compared with the prior year period, during which the company experienced elevated demand across many of its categories.$2.8 billion - Core sales grew 5.8 percent compared with the prior year period. Six of eight business units and every major region increased core sales compared with the prior year period.
- Reported operating margin was 6.0 percent compared with 9.2 percent in the prior year period, largely reflecting the headwinds from significant inflation, as well as non-cash impairment charges, which more than offset benefits from lower overhead costs, FUEL productivity savings, and pricing. Normalized operating margin was 9.9 percent compared with 11.4 percent in the prior year period.
-
Reported diluted earnings per share were
compared with$0.22 per share in the prior year period, with the year over year change largely reflecting the decline in reported operating profit and a change in the tax provision due to a reduction in discrete tax benefits.$0.30 -
Normalized diluted earnings per share were
compared with$0.42 per share in the prior year period.$0.56 -
Full year 2021 operating cash flow was
compared with$884 million in the prior year period, reflecting a working capital increase to support strong net sales growth, which more than offset the year over year improvement in operating income and cash conversion cycle.$1.4 billion -
In November, the company redeemed the remaining
of its 4.00 percent senior notes that were due$250 million June 2022 . - The company's leverage ratio improved to 3.0x at the end of 2021 from 3.5x at the end of 2020.
-
The company initiated its full year 2022 outlook, with expected net sales of
to$9.93 billion and normalized earnings per share of$10.13 billion to$1.85 .$1.93
Fourth Quarter 2021 Operating Results
Net sales were
Reported gross margin was 29.8 percent compared with 32.9 percent in the prior year period, as the significant headwind from inflation, particularly related to resin, sourced finished goods, transportation and labor, more than offset the benefits from FUEL productivity savings and pricing. Normalized gross margin was 30.1 percent compared with 32.9 percent in the prior year period.
Reported operating income was
Interest expense was
The company reported a tax provision of
The company reported net income of
Normalized net income was
An explanation of non-GAAP measures disclosed in this release and a reconciliation of these non-GAAP results to comparable GAAP measures are included in the tables attached to this release.
Balance Sheet and Cash Flow
During full year 2021, the company generated operating cash flow of
During the fourth quarter, the company redeemed the remaining
Leverage ratio is defined as the ratio of net debt to normalized EBITDA. An explanation of how the leverage ratio is calculated and a related reconciliation, as well as a reconciliation of reported results to normalized results, are included in the tables attached to this release.
Fourth Quarter 2021 Operating Segment Results
The Commercial Solutions segment generated net sales of
The Home Appliances segment generated net sales of
The Home Solutions segment generated net sales of
The Learning & Development segment generated net sales of
Full Year 2021 Operating Results
Net sales for the full year ended
Reported gross margin was 31.1 percent compared with 32.8 percent in the prior year, as significant headwind from inflation, particularly related to resin, sourced finished goods, transportation and labor, more than offset the benefits from fixed cost leverage, FUEL productivity savings and pricing. Normalized gross margin was 31.4 percent compared with 32.9 percent in the prior year.
Reported operating income was
Interest expense was
The company reported a tax provision of
Reported net income was
Outlook for Full Year and First Quarter 2022
The company initiated its full year and first quarter outlook for 2022 as follows:
Full Year 2022 Outlook |
||||||
|
|
|||||
Core Sales |
Flat to |
|||||
Normalized Operating Margin |
|
|||||
Normalized EPS |
|
|||||
|
||||||
|
Q1 2022 Outlook |
|||||
|
|
|||||
Core Sales |
|
|||||
Normalized Operating Margin |
|
|||||
Normalized EPS |
|
On
The outlook for Q1 2022 includes the results of the CH&S business. The full year 2022 outlook assumes that the divestiture of CH&S will be completed at the very end of the first quarter. Net sales outlooks for both Q1 2022, as well as for the full year 2022, also account for the expected unfavorable foreign exchange movements, using current rates, as well as additional closures of
For full year 2022, the company expects to deliver operating cash flow in the range of
The company has presented forward-looking statements regarding normalized operating margin and normalized earnings per share. These non-GAAP financial measures are derived by excluding certain amounts, expenses or income, 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 judgement 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 forward-looking normalized operating margin or normalized earnings per share 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. In addition, we believe such reconciliations would imply a degree of precision that would be confusing or misleading to investors. The unavailable information could have a significant impact on the company's future financial results. These non-GAAP financial measures are preliminary estimates and are subject to risks and uncertainties, including, among others, changes in connection with quarter-end and year-end adjustments. Any variation between the company's actual results and preliminary financial data set forth above may be material.
Conference Call
Newell Brands’ fourth quarter and full year 2021 earnings conference call will be held today,
Non-GAAP Financial Measures
This release contains non-GAAP financial measures within the meaning of Regulation G promulgated by the
The company uses certain non-GAAP financial measures that are included in this press release and the additional financial information both to explain its results to stockholders and the investment community and in the 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 and liquidity using the same tools that management uses to evaluate the company’s past performance, reportable segments, prospects for future performance and liquidity, and (b) determine certain elements of management 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, planned and completed divestitures, retail store openings and closings, certain market and category exits, and changes in foreign exchange from year-over-year comparisons. The effect of changes in foreign exchange on reported sales is calculated by applying the prior year average monthly exchange rates to the current year local currency sales amounts (excluding acquisitions and divestitures), with the difference between the 2021 reported sales and constant currency sales presented as the foreign exchange impact increase or decrease in core sales. The company’s management believes that “normalized” gross margin, “normalized” operating income, “normalized” operating margin, "normalized EBITDA," “normalized” net income, “normalized” diluted earnings per share, “normalized” interest and “normalized” tax benefits, which exclude restructuring and restructuring-related expenses and one-time and other events such as costs related to the extinguishment of debt, certain tax benefits and charges, impairment charges, pension settlement charges, divestiture costs, costs related to the acquisition, integration and financing of acquired businesses, amortization of acquisition-related intangible assets, inflationary adjustments, expenses related to certain product recalls 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 and liquidity. “Normalized EBITDA” is an ongoing liquidity measure (that excludes non-cash items) and is calculated as pro forma normalized earnings before interest, tax depreciation, amortization and stock-based compensation expense. "Leverage ratio" is a liquidity measure calculated as the ratio of net debt (defined as total debt less cash and cash equivalents) to normalized EBITDA.
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 utilizes a “with” and “without” approach to determine normalized income tax benefit or expense. The company will also exclude one-time tax expenses related to a change in tax status of certain entities and the loss of GILTI tax credits as a result of utilizing the
While the company believes these non-GAAP financial measures are useful in evaluating the company’s performance and liquidity, 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
This press release and additional information about
Caution Concerning Forward-Looking Statements
Some of the statements in this press release and its exhibits, particularly those anticipating future financial performance, business prospects, growth, operating strategies, the impact of the COVID-19 pandemic and similar matters, are forward-looking statements within the meaning of the
- our ability to manage the demand, supply and operational challenges with the actual or perceived effects of the COVID-19 pandemic, including as a result of any additional variants of the virus or the efficacy and distribution of vaccines;
- our dependence on the strength of retail, commercial and industrial sectors of the economy in various countries around the world;
- competition with other manufacturers and distributors of consumer products;
- major retailers’ strong bargaining power and consolidation of our customers;
- changes in the prices and availability of labor, transportation, raw materials and sourced products, including significant inflation, and our ability to obtain them in a timely manner;
- our ability to improve productivity, reduce complexity and streamline operations;
- the cost and outcomes of governmental investigations, inspections, lawsuits, legislative requests or other actions by third parties, the potential outcomes of which could exceed policy limits, to the extent insured;
- our ability to develop innovative new products, to develop, maintain and strengthen end-user brands and to realize the benefits of increased advertising and promotion spend;
- our ability to consistently maintain effective internal control over financial reporting;
- risks related to our substantial indebtedness, potential increases in interest rates or changes in our credit ratings;
- future events that could adversely affect the value of our assets and/or stock price and require additional impairment charges;
- our ability to complete planned divestitures and other unexpected costs or expenses associated with dispositions;
- our ability to effectively execute our turnaround plan;
- the risks inherent to our foreign operations, including currency fluctuations, exchange controls and pricing restrictions;
- a failure or breach of one of our key information technology systems, networks, processes or related controls or those of our service providers;
-
the impact of
U.S. and foreign regulations on our operations, including the impact of tariffs and environmental remediation costs; - the potential inability to attract, retain and motivate key employees;
- changes in tax laws and the resolution of tax contingencies resulting in additional tax liabilities;
- product liability, product recalls or related regulatory actions;
- our ability to protect intellectual property rights;
- significant increases in funding obligations related to our pension plans; and
-
other factors listed from time to time in our filings with the
SEC , including, but not limited to, our Annual Report on Form 10-K, Quarterly Reports on Form 10-Q and our otherSEC filings.
The consolidated condensed financial statements are prepared in conformity with accounting principles generally accepted in
The information contained in this press release and the tables is as of the date indicated. The company assumes no obligation to update any forward-looking statements as a result of new information, future events or developments.
|
||||||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) |
||||||||||||||||||||
(Amounts in millions, except per share data) |
||||||||||||||||||||
|
Three Months Ended |
|
Twelve Months Ended |
|||||||||||||||||
|
2021 |
|
2020 |
|
% Change |
|
2021 |
|
2020 |
|
% Change |
|||||||||
Net sales |
$ |
2,805 |
|
$ |
2,689 |
|
|
$ |
10,589 |
|
$ |
9,385 |
|
|
||||||
Cost of products sold |
|
1,970 |
|
|
1,805 |
|
|
|
7,293 |
|
|
6,306 |
|
|
||||||
Gross profit |
|
835 |
|
|
884 |
|
(5.5)% |
|
3,296 |
|
|
3,079 |
|
|
||||||
Selling, general and administrative expenses |
|
607 |
|
|
608 |
|
(0.2)% |
|
2,274 |
|
|
2,189 |
|
|
||||||
Restructuring costs, net |
|
— |
|
|
7 |
|
|
|
16 |
|
|
21 |
|
|
||||||
Impairment of goodwill, intangibles and other assets |
|
60 |
|
|
21 |
|
|
|
60 |
|
|
1,503 |
|
|
||||||
Operating income (loss) |
|
168 |
|
|
248 |
|
(32.3)% |
|
946 |
|
|
(634 |
) |
NM |
||||||
Non-operating expenses: |
|
|
|
|
|
|
||||||||||||||
Interest expense, net |
|
59 |
|
|
69 |
|
|
|
256 |
|
|
274 |
|
|
||||||
Loss on extinguishment of debt |
|
5 |
|
|
20 |
|
|
|
5 |
|
|
20 |
|
|
||||||
Other (income) expense, net |
|
(5 |
) |
|
58 |
|
|
|
(8 |
) |
|
78 |
|
|
||||||
Income (loss) before income taxes |
|
109 |
|
|
101 |
|
|
|
693 |
|
|
(1,006 |
) |
NM |
||||||
Income tax provision (benefit) |
|
13 |
|
|
(26 |
) |
|
|
121 |
|
|
(236 |
) |
|
||||||
Net income (loss) |
$ |
96 |
|
$ |
127 |
|
(24.4)% |
$ |
572 |
|
$ |
(770 |
) |
NM |
||||||
|
|
|
|
|
|
|
||||||||||||||
Weighted average common shares outstanding: |
|
|
|
|
|
|
||||||||||||||
Basic |
|
425.5 |
|
|
424.3 |
|
|
|
425.3 |
|
|
424.1 |
|
|
||||||
Diluted |
|
428.3 |
|
|
426.2 |
|
|
|
428.0 |
|
|
424.1 |
|
|
||||||
Earnings (loss) per share: |
|
|
|
|
|
|
||||||||||||||
Basic |
$ |
0.23 |
|
$ |
0.30 |
|
|
$ |
1.34 |
|
$ |
(1.82 |
) |
|
||||||
Diluted |
$ |
0.22 |
|
$ |
0.30 |
|
|
$ |
1.34 |
|
$ |
(1.82 |
) |
|
||||||
|
|
|
|
|
|
|
||||||||||||||
Dividends per share |
$ |
0.23 |
|
$ |
0.23 |
|
|
$ |
0.92 |
|
$ |
0.92 |
|
|
||||||
|
|
|
|
|
|
|
||||||||||||||
* NM - NOT MEANINGFUL |
|
|
|
|
|
|
|
||||||||
CONSOLIDATED BALANCE SHEETS (UNAUDITED) |
||||||||
(Amounts in millions) |
||||||||
|
|
|
||||||
Assets |
|
|
||||||
Current assets |
|
|
||||||
Cash and cash equivalents |
$ |
440 |
$ |
981 |
||||
Accounts receivable, net |
|
1,500 |
|
|
1,678 |
|
||
Inventories |
|
1,997 |
|
|
1,638 |
|
||
Prepaid expenses and other current assets |
|
325 |
|
|
331 |
|
||
Total current assets |
|
4,262 |
|
|
4,628 |
|
||
Property, plant and equipment, net |
|
1,204 |
|
|
1,176 |
|
||
Operating lease assets |
|
558 |
|
|
530 |
|
||
|
|
3,504 |
|
|
3,553 |
|
||
Other intangible assets, net |
|
3,370 |
|
|
3,564 |
|
||
Deferred income taxes |
|
814 |
|
|
838 |
|
||
Other assets |
|
467 |
|
|
411 |
|
||
TOTAL ASSETS |
$ |
14,179 |
|
$ |
14,700 |
|
||
Liabilities and stockholders' equity |
|
|
||||||
Current liabilities |
|
|
||||||
Accounts payable |
$ |
1,680 |
|
$ |
1,526 |
|
||
Accrued compensation |
|
270 |
|
|
236 |
|
||
Other accrued liabilities |
|
1,364 |
|
|
1,393 |
|
||
Short-term debt and current portion of long-term debt |
|
3 |
|
|
466 |
|
||
Total current liabilities |
|
3,317 |
|
|
3,621 |
|
||
Long-term debt |
|
4,883 |
|
|
5,141 |
|
||
Deferred income taxes |
|
405 |
|
|
414 |
|
||
Operating lease liabilities |
|
500 |
|
|
472 |
|
||
Other noncurrent liabilities |
|
983 |
|
|
1,152 |
|
||
Total liabilities |
|
10,088 |
|
|
10,800 |
|
||
|
|
|
||||||
Stockholders' equity |
|
|
||||||
Total stockholders' equity attributable to parent |
|
4,091 |
|
|
3,874 |
|
||
Total stockholders' equity attributable to noncontrolling interests |
|
— |
|
|
26 |
|
||
Total stockholders' equity |
|
4,091 |
|
|
3,900 |
|
||
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY |
$ |
14,179 |
|
$ |
14,700 |
|
|
||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) |
||||||||
(Amounts in millions) |
||||||||
|
Twelve Months Ended |
|||||||
|
2021 |
2020 |
||||||
Cash flows from operating activities: |
|
|
||||||
Net income (loss) |
$ |
572 |
|
$ |
(770 |
) |
||
Adjustments to reconcile net income (loss) to net cash provided by operating activities: |
|
|
||||||
Depreciation and amortization |
|
325 |
|
|
357 |
|
||
Impairment of goodwill, intangibles and other assets |
|
60 |
|
|
1,503 |
|
||
Deferred income taxes |
|
(41 |
) |
|
(261 |
) |
||
Stock based compensation expense |
|
52 |
|
|
41 |
|
||
Pension settlement charge |
|
— |
|
|
53 |
|
||
Loss on extinguishment of debt |
|
5 |
|
|
20 |
|
||
Other, net |
|
(6 |
) |
|
10 |
|
||
Changes in operating accounts: |
|
|
||||||
Accounts receivable |
|
130 |
|
|
168 |
|
||
Inventories |
|
(396 |
) |
|
(29 |
) |
||
Accounts payable |
|
177 |
|
|
415 |
|
||
Accrued liabilities and other |
|
6 |
|
|
(75 |
) |
||
Net cash provided by operating activities |
|
884 |
|
|
1,432 |
|
||
Cash flows from investing activities: |
|
|
||||||
Capital expenditures |
|
(289 |
) |
|
(259 |
) |
||
Proceeds from sale of divested businesses |
|
— |
|
|
16 |
|
||
Other investing activities |
|
21 |
|
|
15 |
|
||
Net cash used in investing activities |
|
(268 |
) |
|
(228 |
) |
||
Cash flows from financing activities: |
|
|
||||||
Net payments of short-term debt |
|
— |
|
|
(26 |
) |
||
Net proceeds from issuance of debt |
|
— |
|
|
491 |
|
||
Payments on current portion of long-term debt |
|
(698 |
) |
|
(305 |
) |
||
Payments on long-term debt |
|
(6 |
) |
|
(320 |
) |
||
Debt extinguishment costs |
|
(5 |
) |
|
(18 |
) |
||
Cash dividends |
|
(394 |
) |
|
(392 |
) |
||
Acquisition of noncontrolling interests |
|
(28 |
) |
|
— |
|
||
Equity compensation activity and other, net |
|
(12 |
) |
|
11 |
|
||
Net cash used in financing activities |
|
(1,143 |
) |
|
(559 |
) |
||
Exchange rate effect on cash, cash equivalents and restricted cash |
|
(17 |
) |
|
5 |
|
||
Increase (decrease) in cash, cash equivalents and restricted cash |
|
(544 |
) |
|
650 |
|
||
Cash, cash equivalents and restricted cash at beginning of period |
|
1,021 |
|
|
371 |
|
||
Cash, cash equivalents and restricted cash at end of period |
$ |
477 |
|
$ |
1,021 |
|
||
Supplemental disclosures: |
|
|
||||||
Restricted cash at beginning of period |
$ |
40 |
|
$ |
22 |
|
||
Restricted cash at end of period |
|
37 |
|
|
40 |
|
|
||||||||||||||||||||
RECONCILIATION OF GAAP AND NON-GAAP INFORMATION (UNAUDITED) |
||||||||||||||||||||
CERTAIN LINE ITEMS |
||||||||||||||||||||
(Amounts in millions, except per share data) |
||||||||||||||||||||
|
Three Months Ended |
|||||||||||||||||||
|
GAAP |
Restructuring |
Acquisition |
Transaction |
Non-GAAP |
|||||||||||||||
|
Measure |
and restructuring |
amortization and |
costs and |
Measure |
|||||||||||||||
|
Reported |
related costs [1] |
impairment [2] |
other [3] |
Normalized* |
|||||||||||||||
Net sales |
$ |
2,805 |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
2,805 |
|
|||||
Cost of products sold |
|
1,970 |
|
|
(9 |
) |
|
— |
|
|
— |
|
|
1,961 |
|
|||||
Gross profit |
|
835 |
|
|
9 |
|
|
— |
|
|
— |
|
|
844 |
|
|||||
|
|
29.8 |
% |
|
|
|
|
30.1 |
% |
|||||||||||
Selling, general and administrative expenses |
|
607 |
|
|
(3 |
) |
|
(19 |
) |
|
(20 |
) |
|
565 |
|
|||||
|
|
21.6 |
% |
|
|
|
|
20.1 |
% |
|||||||||||
Impairment of goodwill, intangibles and other assets |
|
60 |
|
|
— |
|
|
(60 |
) |
|
— |
|
|
— |
|
|||||
Operating income |
|
168 |
|
|
12 |
|
|
79 |
|
|
20 |
|
|
279 |
|
|||||
|
|
6.0 |
% |
|
|
|
|
9.9 |
% |
|||||||||||
Non-operating expense |
|
59 |
|
|
— |
|
|
— |
|
|
2 |
|
|
61 |
|
|||||
Income before income taxes |
|
109 |
|
|
12 |
|
|
79 |
|
|
18 |
|
|
218 |
|
|||||
Income tax provision [4] |
|
13 |
|
|
3 |
|
|
18 |
|
|
4 |
|
|
38 |
|
|||||
Net income |
$ |
96 |
|
$ |
9 |
|
$ |
61 |
|
$ |
14 |
|
$ |
180 |
|
|||||
|
|
|
|
|
|
|||||||||||||||
Diluted earnings per share ** |
$ |
0.22 |
|
$ |
0.02 |
|
$ |
0.14 |
|
$ |
0.03 |
|
$ |
0.42 |
|
* |
Normalized results are financial measures that are not in accordance with GAAP and include the above normalization adjustments. See below for a discussion of each of these adjustments. |
** |
Adjustments and normalized earnings per share are calculated based on diluted weighted average shares of 428.3 million shares for the three months ended |
|
Totals may not add due to rounding. |
|
|
[1] |
Restructuring and restructuring-related costs of |
[2] |
Acquisition amortization costs of |
[3] |
Other charges of |
[4] |
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. |
|
||||||||||||||||||||
RECONCILIATION OF GAAP AND NON-GAAP INFORMATION (UNAUDITED) |
||||||||||||||||||||
CERTAIN LINE ITEMS |
||||||||||||||||||||
(Amounts in millions, except per share data) |
||||||||||||||||||||
|
Three Months Ended |
|||||||||||||||||||
|
GAAP |
Restructuring |
Acquisition |
Transaction |
Non-GAAP |
|||||||||||||||
|
Measure |
and restructuring |
amortization and |
costs and |
Measure |
|||||||||||||||
|
Reported |
related costs [1] |
impairment [2] |
other [3] |
Normalized* |
|||||||||||||||
Net sales |
$ |
2,689 |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
2,689 |
|
|||||
Cost of products sold |
|
1,805 |
|
|
(1 |
) |
|
— |
|
|
(1 |
) |
|
1,803 |
|
|||||
Gross profit |
|
884 |
|
|
1 |
|
|
— |
|
|
1 |
|
|
886 |
|
|||||
|
|
32.9 |
% |
|
|
|
|
32.9 |
% |
|||||||||||
Selling, general and administrative expenses |
|
608 |
|
|
(4 |
) |
|
(20 |
) |
|
(5 |
) |
|
579 |
|
|||||
|
|
22.6 |
% |
|
|
|
|
21.5 |
% |
|||||||||||
Restructuring costs, net |
|
7 |
|
|
(7 |
) |
|
— |
|
|
— |
|
|
— |
|
|||||
Impairment of goodwill, intangibles and other assets |
|
21 |
|
|
— |
|
|
(21 |
) |
|
— |
|
|
— |
|
|||||
Operating income |
|
248 |
|
|
12 |
|
|
41 |
|
|
6 |
|
|
307 |
|
|||||
|
|
9.2 |
% |
|
|
|
|
11.4 |
% |
|||||||||||
Non-operating (income) expense |
|
147 |
|
|
— |
|
|
— |
|
|
(72 |
) |
|
75 |
|
|||||
Income before income taxes |
|
101 |
|
|
12 |
|
|
41 |
|
|
78 |
|
|
232 |
|
|||||
Income tax provision (benefit) [4] |
|
(26 |
) |
|
1 |
|
|
5 |
|
|
14 |
|
|
(6 |
) |
|||||
Net income |
$ |
127 |
|
$ |
11 |
|
$ |
36 |
|
$ |
64 |
|
$ |
238 |
|
|||||
|
|
|
|
|
|
|||||||||||||||
Diluted earnings per share ** |
$ |
0.30 |
|
$ |
0.03 |
|
$ |
0.08 |
|
$ |
0.15 |
|
$ |
0.56 |
|
* |
Normalized results are financial measures that are not in accordance with GAAP and include the above normalization adjustments. See below for a discussion of each of these adjustments. |
** |
Adjustments and normalized earnings per share are calculated based on diluted weighted average shares of 426.2 million shares for the three months ended |
|
Totals may not add due to rounding. |
|
|
[1] |
Restructuring and restructuring related costs of |
[2] |
Acquisition amortization costs of |
[3] |
Pension settlement charge of |
[4] |
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. |
|
||||||||||||||||||||
RECONCILIATION OF GAAP AND NON-GAAP INFORMATION (UNAUDITED) |
||||||||||||||||||||
CERTAIN LINE ITEMS |
||||||||||||||||||||
(Amounts in millions, except per share data) |
||||||||||||||||||||
|
Twelve Months Ended |
|||||||||||||||||||
|
GAAP |
|
Restructuring |
|
Acquisition |
|
Transaction |
|
Non-GAAP |
|||||||||||
|
Measure |
|
and restructuring |
|
amortization and |
|
costs and |
|
Measure |
|||||||||||
|
Reported |
|
related costs [1] |
|
impairment [2] |
|
other [3] |
|
Normalized* |
|||||||||||
Net sales |
$ |
10,589 |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
10,589 |
|
|||||
Cost of products sold |
|
7,293 |
|
|
(22 |
) |
|
— |
|
|
(2 |
) |
|
7,269 |
|
|||||
Gross profit |
|
3,296 |
|
|
22 |
|
|
— |
|
|
2 |
|
|
3,320 |
|
|||||
|
|
31.1 |
% |
|
|
|
|
31.4 |
% |
|||||||||||
Selling, general and administrative expenses |
|
2,274 |
|
|
(8 |
) |
|
(78 |
) |
|
(35 |
) |
|
2,153 |
|
|||||
|
|
21.5 |
% |
|
|
|
|
20.3 |
% |
|||||||||||
Restructuring costs, net |
|
16 |
|
|
(16 |
) |
|
— |
|
|
— |
|
|
— |
|
|||||
Impairment of goodwill, intangibles and other assets |
|
60 |
|
|
— |
|
|
(60 |
) |
|
— |
|
|
— |
|
|||||
Operating income |
|
946 |
|
|
46 |
|
|
138 |
|
|
37 |
|
|
1,167 |
|
|||||
|
|
8.9 |
% |
|
|
|
|
11.0 |
% |
|||||||||||
Non-operating (income) expense |
|
253 |
|
|
— |
|
|
— |
|
|
(2 |
) |
|
251 |
|
|||||
Income before income taxes |
|
693 |
|
|
46 |
|
|
138 |
|
|
39 |
|
|
916 |
|
|||||
Income tax provision (benefit) [4] |
|
121 |
|
|
10 |
|
|
30 |
|
|
(23 |
) |
|
138 |
|
|||||
Net income |
$ |
572 |
|
$ |
36 |
|
$ |
108 |
|
$ |
62 |
|
$ |
778 |
|
|||||
|
|
|
|
|
|
|||||||||||||||
Diluted earnings per share ** |
$ |
1.34 |
|
$ |
0.08 |
|
$ |
0.25 |
|
$ |
0.14 |
|
$ |
1.82 |
|
* |
Normalized results are financial measures that are not in accordance with GAAP and include the above normalization adjustments. See below for a discussion of each of these adjustments. |
** |
Adjustments and normalized earnings per share are calculated based on diluted weighted average shares of 428.0 million shares for the twelve months ended |
|
Totals may not add due to rounding. |
|
|
[1] |
Restructuring and restructuring-related costs of |
[2] |
Acquisition amortization costs of |
[3] |
Other charges of |
[4] |
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. |
|
||||||||||||||||||||
RECONCILIATION OF GAAP AND NON-GAAP INFORMATION (UNAUDITED) |
||||||||||||||||||||
CERTAIN LINE ITEMS |
||||||||||||||||||||
(Amounts in millions, except per share data) |
||||||||||||||||||||
|
Twelve Months Ended |
|||||||||||||||||||
|
GAAP |
|
Restructuring |
|
Acquisition |
|
Transaction |
|
Non-GAAP |
|||||||||||
|
Measure |
|
and restructuring |
|
amortization and |
|
costs and |
|
Measure |
|||||||||||
|
Reported |
|
related costs [1] |
|
impairment [2] |
|
other [3] |
|
Normalized* |
|||||||||||
Net sales |
$ |
9,385 |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
9,385 |
|
|||||
Cost of products sold |
|
6,306 |
|
|
(4 |
) |
|
— |
|
|
(6 |
) |
|
6,296 |
|
|||||
Gross profit |
|
3,079 |
|
|
4 |
|
|
— |
|
|
6 |
|
|
3,089 |
|
|||||
|
|
32.8 |
% |
|
|
|
|
32.9 |
% |
|||||||||||
Selling, general and administrative expenses |
|
2,189 |
|
|
(19 |
) |
|
(99 |
) |
|
(20 |
) |
|
2,051 |
|
|||||
|
|
23.3 |
% |
|
|
|
|
21.9 |
% |
|||||||||||
Restructuring costs, net |
|
21 |
|
|
(21 |
) |
|
— |
|
|
— |
|
|
— |
|
|||||
Impairment of goodwill, intangibles and other assets |
|
1,503 |
|
|
— |
|
|
(1,503 |
) |
|
— |
|
|
— |
|
|||||
Operating income (loss) |
|
(634 |
) |
|
44 |
|
|
1,602 |
|
|
26 |
|
|
1,038 |
|
|||||
|
|
(6.8 |
)% |
|
|
|
|
11.1 |
% |
|||||||||||
Non-operating (income) expense |
|
372 |
|
|
1 |
|
|
— |
|
|
(85 |
) |
|
288 |
|
|||||
Income (loss) before income taxes |
|
(1,006 |
) |
|
43 |
|
|
1,602 |
|
|
111 |
|
|
750 |
|
|||||
Income tax provision (benefit) [4] |
|
(236 |
) |
|
6 |
|
|
243 |
|
|
(23 |
) |
|
(10 |
) |
|||||
Net income (loss) |
$ |
(770 |
) |
$ |
37 |
|
$ |
1,359 |
|
$ |
134 |
|
$ |
760 |
|
|||||
|
|
|
|
|
|
|||||||||||||||
Diluted earnings (loss) per share ** |
$ |
(1.82 |
) |
$ |
0.09 |
|
$ |
3.20 |
|
$ |
0.32 |
|
$ |
1.79 |
|
* |
Normalized results are financial measures that are not in accordance with GAAP and include the above normalization adjustments. See below for a discussion of each of these adjustments. |
** |
Adjustments and normalized earnings per share are calculated based on diluted weighted average shares of 425.2 million shares for the twelve months ended |
|
Totals may not add due to rounding. |
|
|
[1] |
Restructuring and restructuring related costs of |
[2] |
Acquisition amortization costs of |
[3] |
Pension settlement charge of |
[4] |
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. |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
RECONCILIATION OF GAAP AND NON-GAAP INFORMATION (UNAUDITED) |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
FINANCIAL WORKSHEET - SEGMENT REPORTING |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(Amounts in millions) |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended |
|
Three Months Ended |
|
Year over year changes |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Reported |
|
Reported |
|
|
Normalized |
|
Normalized |
|
|
Reported |
|
Reported |
|
|
Normalized |
|
Normalized |
|
|
|
|
Normalized |
|||||||||||||||||||||||||||||||||||
|
Operating |
|
Operating |
|
Normalized |
Operating |
|
Operating |
|
|
Operating |
|
Operating |
|
Normalized |
Operating |
|
Operating |
|
|
|
Operating Income (Loss) |
||||||||||||||||||||||||||||||||||||
|
Income (Loss) |
|
Margin |
|
Items [1] |
Income (Loss) |
|
Margin |
|
|
Income (Loss) |
|
Margin |
|
Items [2] |
Income (Loss) |
|
Margin |
|
$ |
% |
|
$ |
|
% |
|||||||||||||||||||||||||||||||||
COMMERCIAL SOLUTIONS |
$ |
503 |
$ |
12 |
|
2.4 |
% |
$ |
36 |
$ |
48 |
|
9.5 |
% |
$ |
498 |
$ |
61 |
|
12.2 |
% |
$ |
5 |
$ |
66 |
|
13.3 |
% |
$ |
5 |
1.0 |
% |
$ |
(18 |
) |
(27.3 |
)% |
|||||||||||||||||||||
HOME APPLIANCES |
|
541 |
|
|
35 |
|
6.5 |
% |
|
6 |
|
|
41 |
|
7.6 |
% |
|
518 |
|
|
36 |
|
6.9 |
% |
|
2 |
|
|
38 |
|
7.3 |
% |
|
23 |
|
4.4 |
% |
|
3 |
|
7.9 |
% |
||||||||||||||||
HOME SOLUTIONS |
|
759 |
|
|
124 |
|
16.3 |
% |
|
9 |
|
|
133 |
|
17.5 |
% |
|
754 |
|
|
147 |
|
19.5 |
% |
|
18 |
|
|
165 |
|
21.9 |
% |
|
5 |
|
0.7 |
% |
|
(32 |
) |
(19.4 |
)% |
||||||||||||||||
LEARNING AND DEVELOPMENT |
|
698 |
|
|
72 |
|
10.3 |
% |
|
31 |
|
|
103 |
|
14.8 |
% |
|
670 |
|
|
71 |
|
10.6 |
% |
|
23 |
|
|
94 |
|
14.0 |
% |
|
28 |
|
4.2 |
% |
|
9 |
|
9.6 |
% |
||||||||||||||||
OUTDOOR AND RECREATION |
|
304 |
|
|
(1 |
) |
(0.3 |
)% |
|
9 |
|
|
8 |
|
2.6 |
% |
|
249 |
|
|
(9 |
) |
(3.6 |
)% |
|
4 |
|
|
(5 |
) |
(2.0 |
)% |
|
55 |
|
22.1 |
% |
|
13 |
|
NM |
|
||||||||||||||||
CORPORATE |
|
— |
|
|
(74 |
) |
— |
% |
|
20 |
|
|
(54 |
) |
— |
% |
|
— |
|
|
(58 |
) |
— |
% |
|
7 |
|
|
(51 |
) |
— |
% |
|
— |
|
— |
% |
|
(3 |
) |
(5.9 |
)% |
||||||||||||||||
|
$ |
2,805 |
|
$ |
168 |
|
6.0 |
% |
$ |
111 |
|
$ |
279 |
|
9.9 |
% |
$ |
2,689 |
|
$ |
248 |
|
9.2 |
% |
$ |
59 |
|
$ |
307 |
|
11.4 |
% |
$ |
116 |
|
4.3 |
% |
$ |
(28 |
) |
(9.1 |
)% |
||||||||||||||||
*NM - NOT MEANINGFUL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
[1] |
The three months ended |
[2] |
The three months ended |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
RECONCILIATION OF GAAP AND NON-GAAP INFORMATION (UNAUDITED) |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
FINANCIAL WORKSHEET - SEGMENT REPORTING |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(Amounts in millions) |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Twelve Months Ended |
|
Twelve Months Ended |
|
Year over year changes |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
Reported |
|
Reported |
|
|
|
Normalized |
|
Normalized |
|
|
|
Reported |
|
Reported |
|
|
|
Normalized |
|
Normalized |
|
|
|
|
|
Normalized Operating |
||||||||||||||||||||||||||||||
|
|
Operating |
|
Operating |
|
Normalized |
|
Operating |
|
Operating |
|
|
|
Operating |
|
Operating |
|
Normalized |
|
Operating |
|
Operating |
|
|
|
Income (Loss) |
||||||||||||||||||||||||||||||||
|
|
Income (Loss) |
|
Margin |
|
Items [1] |
|
Income (Loss) |
|
Margin |
|
|
|
Income (Loss) |
|
Margin |
|
Items [2] |
|
Income (Loss) |
|
Margin |
|
$ |
|
% |
|
$ |
|
% |
||||||||||||||||||||||||||||
COMMERCIAL SOLUTIONS |
$ |
1,953 |
|
|
$ |
123 |
|
|
6.3 |
% |
|
$ |
46 |
|
|
$ |
169 |
|
|
8.7 |
% |
|
$ |
1,859 |
|
|
$ |
(89 |
) |
|
(4.8 |
)% |
|
$ |
339 |
|
|
$ |
250 |
|
|
13.4 |
% |
|
$ |
94 |
|
|
5.1 |
% |
|
$ |
(81 |
) |
|
(32.4 |
)% |
|
HOME APPLIANCES |
|
1,738 |
|
|
|
70 |
|
|
4.0 |
% |
|
|
22 |
|
|
|
92 |
|
|
5.3 |
% |
|
|
1,539 |
|
|
|
(238 |
) |
|
(15.5 |
)% |
|
|
298 |
|
|
|
60 |
|
|
3.9 |
% |
|
|
199 |
|
|
12.9 |
% |
|
|
32 |
|
|
53.3 |
% |
|
HOME SOLUTIONS |
|
2,386 |
|
|
|
313 |
|
|
13.1 |
% |
|
|
46 |
|
|
|
359 |
|
|
15.0 |
% |
|
|
2,138 |
|
|
|
(2 |
) |
|
(0.1 |
)% |
|
|
370 |
|
|
|
368 |
|
|
17.2 |
% |
|
|
248 |
|
|
11.6 |
% |
|
|
(9 |
) |
|
(2.4 |
)% |
|
LEARNING AND DEVELOPMENT |
|
3,028 |
|
|
|
594 |
|
|
19.6 |
% |
|
|
39 |
|
|
|
633 |
|
|
20.9 |
% |
|
|
2,557 |
|
|
|
359 |
|
|
14.0 |
% |
|
|
114 |
|
|
|
473 |
|
|
18.5 |
% |
|
|
471 |
|
|
18.4 |
% |
|
|
160 |
|
|
33.8 |
% |
|
OUTDOOR AND RECREATION |
|
1,484 |
|
|
|
89 |
|
|
6.0 |
% |
|
|
25 |
|
|
|
114 |
|
|
7.7 |
% |
|
|
1,292 |
|
|
|
(420 |
) |
|
(32.5 |
)% |
|
|
509 |
|
|
|
89 |
|
|
6.9 |
% |
|
|
192 |
|
|
14.9 |
% |
|
|
25 |
|
|
28.1 |
% |
|
CORPORATE |
|
— |
|
|
|
(243 |
) |
|
— |
% |
|
|
43 |
|
|
|
(200 |
) |
|
— |
% |
|
|
— |
|
|
|
(244 |
) |
|
— |
% |
|
|
42 |
|
|
|
(202 |
) |
|
— |
% |
|
|
— |
|
|
— |
% |
|
|
2 |
|
|
1.0 |
% |
|
|
$ |
10,589 |
|
|
$ |
946 |
|
|
8.9 |
% |
|
$ |
221 |
|
|
$ |
1,167 |
|
|
11.0 |
% |
|
$ |
9,385 |
|
|
$ |
(634 |
) |
|
(6.8 |
)% |
|
$ |
1,672 |
|
|
$ |
1,038 |
|
|
11.1 |
% |
|
$ |
1,204 |
|
|
12.8 |
% |
|
$ |
129 |
|
|
12.4 |
% |
[1] |
The twelve months ended |
[2] |
The twelve months ended |
|
||||||||||||||||||||||||
RECONCILIATION OF GAAP AND NON-GAAP INFORMATION (UNAUDITED) |
||||||||||||||||||||||||
CORE SALES GROWTH BY SEGMENT |
||||||||||||||||||||||||
|
Three Months Ended |
|
Twelve Months Ended |
|||||||||||||||||||||
|
|
|
Acquisitions,
|
|
Currency
|
|
Core Sales
|
|
|
|
Acquisitions,
|
|
Currency
|
|
Core Sales
|
|||||||||
COMMERCIAL SOLUTIONS |
1.0 |
% |
— |
% |
0.7 |
% |
1.7 |
% |
5.1 |
% |
— |
% |
(0.7 |
)% |
4.4 |
% |
||||||||
HOME APPLIANCES |
4.4 |
% |
— |
% |
1.2 |
% |
5.6 |
% |
12.9 |
% |
— |
% |
(0.6 |
)% |
12.3 |
% |
||||||||
HOME SOLUTIONS |
0.7 |
% |
2.8 |
% |
(0.3 |
)% |
3.2 |
% |
11.6 |
% |
1.8 |
% |
(1.3 |
)% |
12.1 |
% |
||||||||
LEARNING AND DEVELOPMENT |
4.2 |
% |
0.2 |
% |
0.9 |
% |
5.3 |
% |
18.4 |
% |
0.9 |
% |
(1.0 |
)% |
18.3 |
% |
||||||||
OUTDOOR AND RECREATION |
22.1 |
% |
— |
% |
1.8 |
% |
23.9 |
% |
14.9 |
% |
— |
% |
(1.4 |
)% |
13.5 |
% |
||||||||
TOTAL COMPANY |
4.3 |
% |
0.8 |
% |
0.7 |
% |
5.8 |
% |
12.8 |
% |
0.6 |
% |
(0.9 |
)% |
12.5 |
% |
CORE SALES GROWTH BY GEOGRAPHY |
||||||||||||||||||||||||
|
Three Months Ended |
|
Twelve Months Ended |
|||||||||||||||||||||
|
|
|
Acquisitions,
|
|
Currency
|
|
Core Sales
|
|
|
|
Acquisitions,
|
|
Currency
|
|
Core Sales
|
|||||||||
|
3.9 |
% |
1.2 |
% |
(0.2 |
)% |
4.9 |
% |
10.4 |
% |
0.9 |
% |
(0.4 |
)% |
10.9 |
% |
||||||||
|
6.7 |
% |
— |
% |
1.4 |
% |
8.1 |
% |
18.2 |
% |
— |
% |
(5.5 |
)% |
12.7 |
% |
||||||||
|
5.1 |
% |
— |
% |
5.3 |
% |
10.4 |
% |
23.3 |
% |
— |
% |
3.5 |
% |
26.8 |
% |
||||||||
|
2.0 |
% |
— |
% |
2.8 |
% |
4.8 |
% |
16.0 |
% |
— |
% |
(2.6 |
)% |
13.4 |
% |
||||||||
TOTAL COMPANY |
4.3 |
% |
0.8 |
% |
0.7 |
% |
5.8 |
% |
12.8 |
% |
0.6 |
% |
(0.9 |
)% |
12.5 |
% |
[1] |
"Core Sales” provides a consistent basis for year-over-year comparisons in sales as it excludes the impacts of acquisitions, completed divestitures, retail store openings and closings, changes in foreign currency. |
[2] |
Divestitures include the exit of the North American distributorship of Uniball® products, current and prior period net sales from retail store closures (consistent with standard retail practice), disposition of the foamboards business and exit from Home Fragrance fundraising business. |
[3] |
“Currency Impact” represents the effect of foreign currency on 2021 reported sales and is calculated by applying the 2020 average monthly exchange rates to the current year local currency sales amounts (excluding acquisitions and divestitures) and comparing to 2021 reported sales. |
[4] |
Totals may not add due to rounding. |
|
||||||||
RECONCILIATION OF GAAP AND NON-GAAP INFORMATION (UNAUDITED) |
||||||||
NET DEBT TO NORMALIZED EBITDA RECONCILIATION |
||||||||
(Amounts in millions) |
||||||||
|
|
|
||||||
NET DEBT RECONCILIATION: |
|
|
||||||
Short-term debt and current portion of long-term debt |
$ |
3 |
$ |
466 |
|
|||
Long-term debt |
|
4,883 |
|
|
5,141 |
|
||
Gross debt |
|
4,886 |
|
|
5,607 |
|
||
Less: Cash and cash equivalents |
|
440 |
|
|
981 |
|
||
NET DEBT [1] |
$ |
4,446 |
|
$ |
4,626 |
|
||
|
|
|
||||||
Net income (loss) |
$ |
572 |
|
$ |
(770 |
) |
||
Normalized items [2] |
|
206 |
|
|
1,530 |
|
||
NORMALIZED NET INCOME |
|
778 |
|
|
760 |
|
||
|
|
|
||||||
Normalized income tax [3] |
|
138 |
|
|
(10 |
) |
||
Interest expense, net |
|
256 |
|
|
274 |
|
||
Normalized depreciation and amortization [4] |
|
236 |
|
|
245 |
|
||
Stock-based compensation [5] |
|
52 |
|
|
41 |
|
||
NORMALIZED EBITDA |
$ |
1,460 |
|
$ |
1,310 |
|
||
|
|
|
||||||
NET DEBT TO NORMALIZED EBITDA LEVERAGE RATIO [6] |
|
3.0 |
x |
|
3.5 |
x |
[1] |
The Company defines net debt as gross 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. |
[2] |
Refer to "Reconciliation of GAAP and Non-GAAP Information (Unaudited) - Certain Line Items" for the twelve months ended |
[3] |
Refer to "Reconciliation of GAAP and Non-GAAP Information (Unaudited) - Certain Line Items" for the twelve months ended |
[4] |
Normalized Depreciation and Amortization excludes from GAAP depreciation and amortization for the twelve months ended |
[5] |
Represents non-cash expense associated with stock-based compensation. |
[6] |
The Net Debt to Normalized EBITDA leverage ratio is defined as Net Debt divided by Normalized EBITDA. The Company's debt has certain financial covenants such as debt to equity ratio and interest coverage ratio; however the Net Debt to Normalized EBITDA leverage ratio is used by management as a liquidity measure and is not prescribed in the Company's debt covenants. |
|
||||||||||||
RECONCILIATION OF GAAP AND NON-GAAP INFORMATION (UNAUDITED) |
||||||||||||
CORE SALES OUTLOOK |
||||||||||||
|
Three Months Ending
|
|
Twelve Months Ending
|
|||||||||
Estimated net sales change (GAAP) |
- |
|
to |
|
|
|
- |
|
to |
|
- |
|
Estimated currency impact, divestitures and exits, net [1] |
~ |
|
~ |
|||||||||
Core sales change (NON-GAAP) |
|
|
to |
|
|
|
|
|
to |
|
|
[1] |
“Currency Impact” represents the effect of foreign currency on 2022 estimated sales and is calculated by applying the 2021 average monthly exchange rates to the current year local currency sales amounts (excluding divestitures) and comparing to 2021 reported sales. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20220210006077/en/
Investor Contact:
VP, Investor Relations
+1 (201) 610-6901
sofya.tsinis@newellco.com
Media Contact:
VP, Corporate Communications, Events & Philanthropy
+1 (470) 580-1086
beth.stellato@newellco.com
Source:
FAQ
What were Newell Brands' Q4 2021 earnings results?
What is Newell Brands' outlook for 2022?
How did inflation impact Newell Brands in Q4 2021?
What strategic move is Newell Brands making regarding its Connected Home & Security business?