Newell Brands Announces Fourth Quarter and Full Year 2022 Results
Newell Brands (NWL) reported a substantial Q4 net sales decline of 18.5% to $2.3 billion, with core sales down 9.4%. The diluted loss per share was $0.60, affected by $326 million in impairment charges, while normalized EPS stood at $0.16. Full-year net sales for 2022 dropped 10.7% to $9.5 billion. The company anticipates a challenging 2023, projecting net sales between $8.4 billion and $8.6 billion and normalized EPS between $0.95 and $1.08. Initiatives like Project Phoenix aim to streamline operations and achieve annual savings of $220 million to $250 million.
- Project Phoenix aims for annualized pre-tax savings of $220 million to $250 million.
- Normalized diluted EPS projected between $0.95 and $1.08 for 2023.
- Q4 net sales declined by 18.5%; core sales down 9.4%.
- Reported diluted loss per share was $0.60 compared to earnings of $0.23 in Q4 2021.
- Full year 2022 operating cash outflow of $272 million compared to an inflow of $884 million in 2021.
- Reported operating margin was negative 11.9%, down from positive 6.1% in the prior year.
Q4 Net Sales Decline
Q4 Diluted Loss Per Share
Normalized Diluted EPS
Provides Initial Outlook for Full Year 2023
"Fourth quarter results were in line with our expectations and brought to a close a difficult second half. The business continued to be impacted by a tough operating environment, including slowing consumer demand for general merchandise categories, as well as inventory reductions at retail,” said
Fourth Quarter 2022 Executive Summary
-
Net sales were
, a decline of 18.5 percent compared with the prior year period, including the year over year impact from the sale of the Connected Home & Security (CH&S) business at the end of the first quarter 2022.$2.3 billion - Core sales declined 9.4 percent compared with the prior year period. One of seven business units increased core sales compared with the prior year period.
-
During the fourth quarter 2022, the company elected to change its method of accounting for certain inventory in the
U.S. from the last-in, first-out (LIFO) method to the first-in, first out (FIFO) method. This conforms the company's entire inventory to a single method of accounting. Amounts in this press release reflect the impact of the accounting change to FIFO. -
Reported operating margin was negative 11.9 percent, including the impact of a
non-cash impairment charge, compared with positive 6.1 percent in the prior year period, which also included the impact of a$326 million non-cash impairment charge. Normalized operating margin was 4.9 percent compared with 10.0 percent in the prior year period.$60 million -
Reported diluted loss per share was
compared with diluted earnings per share of$0.60 in the prior year period.$0.23 -
Normalized diluted earnings per share were
compared with$0.16 per share in the prior year period.$0.42 -
Full year 2022 operating cash outflow was
compared with an operating cash flow of$272 million in the prior year period.$884 million -
In
October 2022 , the company redeemed its remaining 3.85 percent senior notes dueApril 2023 for a total consideration of approximately .$1.1 billion -
In
January 2023 , the company announced a restructuring and savings initiative, Project Phoenix, which is expected to result in restructuring and related charges in the range of to$100 million and annualized pre-tax savings in the range of$130 million to$220 million when fully implemented.$250 million -
The company initiated its full year 2023 outlook, with expected net sales of
to$8.4 billion and normalized earnings per share of$8.6 billion to$0.95 .$1.08
Fourth Quarter 2022 Operating Results
Net sales were
Reported gross margin was 26.3 percent compared with 29.8 percent in the prior year period, as the impact of fixed cost deleveraging and significant headwinds from foreign exchange and inflation, particularly related to sourced finished goods, transportation and labor, more than offset the benefits from pricing and FUEL productivity savings. Normalized gross margin was 26.6 percent compared with 30.2 percent in the prior year period.
Reported operating loss was
Net interest expense was
Reported tax benefit was
The company reported net loss 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 2022, operating cash outflow was
In
Fourth Quarter 2022 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 2022 Operating Results
Net sales for the full year ended
Reported gross margin was 30.0 percent compared with 31.8 percent in the prior year, as the impact of fixed cost deleveraging and significant headwinds from foreign exchange and inflation, particularly related to sourced finished goods, transportation and labor, more than offset the benefits from pricing and FUEL productivity savings. Normalized gross margin was 30.2 percent compared with 32.0 percent in the prior year.
Reported operating income was
Interest expense was
The company reported a tax benefit of
Reported net income was
Change in Inventory Accounting
During the fourth quarter of 2022, the company elected to change its method of accounting for certain inventory in the
Restructuring and Savings Plan
The company previously announced a restructuring and savings initiative, Project Phoenix, that aims to strengthen the company by leveraging its scale to further reduce complexity, streamlining its operating model and driving operational efficiencies.
Project
In connection with Project Phoenix the company expects to realize annualized pre-tax savings in the range of
New Operating Segments
As previously announced, to drive further simplification and unlock additional efficiencies and synergies within the organization,
Outlook for Full Year and First Quarter 2023
The company initiated its full year and first quarter outlook for 2023 as follows:
|
Full Year 2023 Outlook |
|||||
|
|
|||||
Core Sales |
|
|||||
Normalized Operating Margin |
|
|||||
Normalized EPS |
|
|||||
Q1 2023 Outlook |
||||||
|
||||||
Core Sales |
|
|||||
Normalized Operating Margin |
|
|||||
Normalized EPS |
( |
For full year 2023, the company expects to deliver operating cash flow in the range of
The company has presented forward-looking statements regarding core sales, 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 2022 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, 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 2022 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” income tax benefit or expense, 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 a large customer bankruptcy in
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.
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 benefits and savings associated with Project Phoenix, future macroeconomic conditions and similar matters, are forward-looking statements within the meaning of the
- our ability to optimize costs and cash flow and mitigate the impact of retailer inventory rebalancing through discretionary and overhead spend management, advertising and promotion expense optimization, demand forecast and supply plan adjustments and actions to improve working capital;
- our dependence on the strength of retail and consumer demand and commercial and industrial sectors of the economy in various countries around the world;
- our ability to improve productivity, reduce complexity and streamline operations;
- our ability to manage 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;
- competition with other manufacturers and distributors of consumer products;
- major retailers’ strong bargaining power and consolidation of our customers;
-
supply chain and operational disruptions in the markets in which we operate, whether as a result of the actual or perceived effects of the COVID-19 pandemic or broader geopolitical and macroeconomic conditions, including the military conflict between
Russia andUkraine ; - changes in the prices and availability of labor, transportation, raw materials and sourced products, including significant inflation, and our ability to offset cost increases through pricing and productivity in a timely manner;
- 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;
- the risks inherent to our foreign operations, including currency fluctuations, exchange controls and pricing restrictions;
- future events that could adversely affect the value of our assets and/or stock price and require additional impairment charges;
- unexpected costs or expenses associated with dispositions;
- our ability to effectively execute our turnaround plan, including Project Ovid and Project Phoenix;
- risks related to our substantial indebtedness, potential increases in interest rates or changes in our credit ratings;
- 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 and legislation and regulatory actions related to data privacy and climate change; - 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 the funding obligations related to our pension plans; and
-
other factors listed from time to time in our
SEC filings, 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 |
||||||||||||||||||
|
|
2022 |
|
|
|
2021 |
|
|
% Change |
|
|
2022 |
|
|
|
2021 |
|
|
% Change |
||
Net sales |
$ |
2,285 |
|
|
$ |
2,805 |
|
|
(18.5 |
)% |
|
$ |
9,459 |
|
|
$ |
10,589 |
|
|
(10.7 |
)% |
Cost of products sold |
|
1,685 |
|
|
|
1,968 |
|
|
|
|
|
6,625 |
|
|
|
7,226 |
|
|
|
||
Gross profit |
|
600 |
|
|
|
837 |
|
|
(28.3 |
)% |
|
|
2,834 |
|
|
|
3,363 |
|
|
(15.7 |
)% |
Selling, general and administrative expenses |
|
544 |
|
|
|
607 |
|
|
(10.4 |
)% |
|
|
2,033 |
|
|
|
2,274 |
|
|
(10.6 |
)% |
Restructuring costs, net |
|
3 |
|
|
|
— |
|
|
|
|
|
15 |
|
|
|
16 |
|
|
|
||
Impairment of goodwill, intangibles and other assets |
|
326 |
|
|
|
60 |
|
|
|
|
|
474 |
|
|
|
60 |
|
|
|
||
Operating income (loss) |
|
(273 |
) |
|
|
170 |
|
|
NM |
|
|
|
312 |
|
|
|
1,013 |
|
|
(69.2 |
)% |
Non-operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest expense, net |
|
64 |
|
|
|
59 |
|
|
|
|
|
235 |
|
|
|
256 |
|
|
|
||
Loss on extinguishment of debt |
|
1 |
|
|
|
5 |
|
|
|
|
|
1 |
|
|
|
5 |
|
|
|
||
Other income, net |
|
(8 |
) |
|
|
(5 |
) |
|
|
|
|
(81 |
) |
|
|
(8 |
) |
|
|
||
Income (loss) before income taxes |
|
(330 |
) |
|
|
111 |
|
|
NM |
|
|
|
157 |
|
|
|
760 |
|
|
(79.3 |
)% |
Income tax provision (benefit) |
|
(81 |
) |
|
|
13 |
|
|
|
|
|
(40 |
) |
|
|
138 |
|
|
|
||
Net income (loss) |
$ |
(249 |
) |
|
$ |
98 |
|
|
NM |
|
|
$ |
197 |
|
|
$ |
622 |
|
|
(68.3 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic |
|
413.6 |
|
|
|
425.5 |
|
|
|
|
|
415.7 |
|
|
|
425.3 |
|
|
|
||
Diluted |
|
413.6 |
|
|
|
428.3 |
|
|
|
|
|
417.4 |
|
|
|
428.0 |
|
|
|
||
Earnings (loss) per share: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic |
$ |
(0.60 |
) |
|
$ |
0.23 |
|
|
|
|
$ |
0.47 |
|
|
$ |
1.46 |
|
|
|
||
Diluted |
$ |
(0.60 |
) |
|
$ |
0.23 |
|
|
|
|
$ |
0.47 |
|
|
$ |
1.45 |
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
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 |
$ |
287 |
|
$ |
440 |
Accounts receivable, net |
|
1,250 |
|
|
1,500 |
Inventories |
|
2,203 |
|
|
2,087 |
Prepaid expenses and other current assets |
|
312 |
|
|
325 |
Total current assets |
|
4,052 |
|
|
4,352 |
Property, plant and equipment, net |
|
1,184 |
|
|
1,204 |
Operating lease assets |
|
578 |
|
|
558 |
|
|
3,298 |
|
|
3,504 |
Other intangible assets, net |
|
2,649 |
|
|
3,370 |
Deferred income taxes |
|
810 |
|
|
814 |
Other assets |
|
691 |
|
|
467 |
TOTAL ASSETS |
$ |
13,262 |
|
$ |
14,269 |
Liabilities and stockholders' equity |
|
|
|
||
Current liabilities |
|
|
|
||
Accounts payable |
$ |
1,062 |
|
$ |
1,680 |
Accrued compensation |
|
123 |
|
|
270 |
Other accrued liabilities |
|
1,272 |
|
|
1,364 |
Short-term debt and current portion of long-term debt |
|
621 |
|
|
3 |
Total current liabilities |
|
3,078 |
|
|
3,317 |
Long-term debt |
|
4,756 |
|
|
4,883 |
Deferred income taxes |
|
520 |
|
|
428 |
Operating lease liabilities |
|
512 |
|
|
500 |
Other noncurrent liabilities |
|
877 |
|
|
983 |
Total liabilities |
|
9,743 |
|
|
10,111 |
|
|
|
|
||
Total stockholders' equity |
|
3,519 |
|
|
4,158 |
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY |
$ |
13,262 |
|
$ |
14,269 |
|
|||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) |
|||||||
(Amounts in millions) |
|||||||
|
Twelve Months Ended |
||||||
|
|
2022 |
|
|
|
2021 |
|
Cash flows from operating activities: |
|
|
|
||||
Net income |
$ |
197 |
|
|
$ |
622 |
|
Adjustments to reconcile net income to net cash provided by (used in) operating activities: |
|
|
|
||||
Depreciation and amortization |
|
296 |
|
|
|
325 |
|
Impairment of goodwill, intangibles and other assets |
|
474 |
|
|
|
60 |
|
Gain from sale of businesses, net |
|
(136 |
) |
|
|
(4 |
) |
Deferred income taxes |
|
97 |
|
|
|
(24 |
) |
Stock based compensation expense |
|
12 |
|
|
|
52 |
|
Loss on extinguishment of debt |
|
1 |
|
|
|
5 |
|
Other, net |
|
2 |
|
|
|
(2 |
) |
Changes in operating accounts excluding the effects of divestitures: |
|
|
|
||||
Accounts receivable |
|
130 |
|
|
|
130 |
|
Inventories |
|
(276 |
) |
|
|
(463 |
) |
Accounts payable |
|
(536 |
) |
|
|
177 |
|
Accrued liabilities and other |
|
(533 |
) |
|
|
6 |
|
Net cash provided by (used in) operating activities |
|
(272 |
) |
|
|
884 |
|
Cash flows from investing activities: |
|
|
|
||||
Proceeds from sale of divested business |
|
617 |
|
|
|
— |
|
Capital expenditures |
|
(312 |
) |
|
|
(289 |
) |
Other investing activities |
|
38 |
|
|
|
21 |
|
Net cash provided by (used in) investing activities |
|
343 |
|
|
|
(268 |
) |
Cash flows from financing activities: |
|
|
|
||||
Proceeds from short-term debt, net |
|
619 |
|
|
|
— |
|
Net proceeds from issuance of debt |
|
989 |
|
|
|
— |
|
Payments on current portion of long-term debt |
|
(1,091 |
) |
|
|
(698 |
) |
Payments on long-term debt |
|
— |
|
|
|
(6 |
) |
Debt extinguishment costs |
|
— |
|
|
|
(5 |
) |
Repurchase of shares of common stock |
|
(325 |
) |
|
|
— |
|
Cash dividends |
|
(385 |
) |
|
|
(394 |
) |
Acquisition of noncontrolling interests |
|
— |
|
|
|
(28 |
) |
Equity compensation activity and other, net |
|
(39 |
) |
|
|
(12 |
) |
Net cash used in financing activities |
|
(232 |
) |
|
|
(1,143 |
) |
Exchange rate effect on cash, cash equivalents and restricted cash |
|
(13 |
) |
|
|
(17 |
) |
Decrease in cash, cash equivalents and restricted cash |
|
(174 |
) |
|
|
(544 |
) |
Cash, cash equivalents and restricted cash at beginning of period |
|
477 |
|
|
|
1,021 |
|
Cash, cash equivalents and restricted cash at end of period |
$ |
303 |
|
|
$ |
477 |
|
Supplemental disclosures: |
|
|
|
||||
Restricted cash at beginning of period |
$ |
37 |
|
|
$ |
40 |
|
Restricted cash at end of period |
|
16 |
|
|
|
37 |
|
|
||||||||||||||||||||
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 |
|
impairment |
|
other [1] |
|
Normalized* |
||||||||||
Net sales |
|
$ |
2,285 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
2,285 |
|
Cost of products sold |
|
|
1,685 |
|
|
|
(7 |
) |
|
|
— |
|
|
|
(1 |
) |
|
|
1,677 |
|
Gross profit |
|
|
600 |
|
|
|
7 |
|
|
|
— |
|
|
|
1 |
|
|
|
608 |
|
|
|
|
26.3 |
% |
|
|
|
|
|
|
|
|
26.6 |
% |
||||||
Selling, general and administrative expenses |
|
|
544 |
|
|
|
— |
|
|
|
(16 |
) |
|
|
(33 |
) |
|
|
495 |
|
|
|
|
23.8 |
% |
|
|
|
|
|
|
|
|
21.7 |
% |
||||||
Restructuring costs, net |
|
|
3 |
|
|
|
(3 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Impairment of goodwill, intangibles and other assets |
|
|
326 |
|
|
|
— |
|
|
|
(326 |
) |
|
|
— |
|
|
|
— |
|
Operating income (loss) |
|
|
(273 |
) |
|
|
10 |
|
|
|
342 |
|
|
|
34 |
|
|
|
113 |
|
|
|
|
(11.9 |
)% |
|
|
|
|
|
|
|
|
4.9 |
% |
||||||
Non-operating (income) expense |
|
|
57 |
|
|
|
— |
|
|
|
— |
|
|
|
(4 |
) |
|
|
53 |
|
Income (loss) before income taxes |
|
|
(330 |
) |
|
|
10 |
|
|
|
342 |
|
|
|
38 |
|
|
|
60 |
|
Income tax provision (benefit) [2] |
|
|
(81 |
) |
|
|
2 |
|
|
|
64 |
|
|
|
10 |
|
|
|
(5 |
) |
Net income (loss) |
|
$ |
(249 |
) |
|
$ |
8 |
|
|
$ |
278 |
|
|
$ |
28 |
|
|
$ |
65 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Diluted earnings (loss) per share ** |
|
$ |
(0.60 |
) |
|
$ |
0.02 |
|
|
$ |
0.67 |
|
|
$ |
0.07 |
|
|
$ |
0.16 |
|
* |
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 414.9 million shares for the three months ended |
|
Totals may not add due to rounding. |
|
|
[1] |
Transaction costs and other includes |
[2] |
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 pretax 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 |
|
impairment |
|
other [1] |
|
Normalized* |
||||||||||
Net sales |
|
$ |
2,805 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
2,805 |
|
Cost of products sold |
|
|
1,968 |
|
|
|
(9 |
) |
|
|
— |
|
|
|
— |
|
|
|
1,959 |
|
Gross profit |
|
|
837 |
|
|
|
9 |
|
|
|
— |
|
|
|
— |
|
|
|
846 |
|
|
|
|
29.8 |
% |
|
|
|
|
|
|
|
|
30.2 |
% |
||||||
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 |
|
|
170 |
|
|
|
12 |
|
|
|
79 |
|
|
|
20 |
|
|
|
281 |
|
|
|
|
6.1 |
% |
|
|
|
|
|
|
|
|
10.0 |
% |
||||||
Non-operating expense |
|
|
59 |
|
|
|
— |
|
|
|
— |
|
|
|
2 |
|
|
|
61 |
|
Income before income taxes |
|
|
111 |
|
|
|
12 |
|
|
|
79 |
|
|
|
18 |
|
|
|
220 |
|
Income tax provision (benefit) [2] |
|
|
13 |
|
|
|
4 |
|
|
|
23 |
|
|
|
(2 |
) |
|
|
38 |
|
Net income |
|
$ |
98 |
|
|
$ |
8 |
|
|
$ |
56 |
|
|
$ |
20 |
|
|
$ |
182 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Diluted earnings per share ** |
|
$ |
0.23 |
|
|
$ |
0.02 |
|
|
$ |
0.13 |
|
|
$ |
0.05 |
|
|
$ |
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] |
Transaction costs and other includes |
[2] |
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 |
|
impairment |
|
other [1] |
|
Normalized* |
||||||||||
Net sales |
|
$ |
9,459 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
9,459 |
|
Cost of products sold |
|
|
6,625 |
|
|
|
(22 |
) |
|
|
— |
|
|
|
(4 |
) |
|
|
6,599 |
|
Gross profit |
|
|
2,834 |
|
|
|
22 |
|
|
|
— |
|
|
|
4 |
|
|
|
2,860 |
|
|
|
|
30.0 |
% |
|
|
|
|
|
|
|
|
30.2 |
% |
||||||
Selling, general and administrative expenses |
|
|
2,033 |
|
|
|
(2 |
) |
|
|
(67 |
) |
|
|
(60 |
) |
|
|
1,904 |
|
|
|
|
21.5 |
% |
|
|
|
|
|
|
|
|
20.1 |
% |
||||||
Restructuring costs, net |
|
|
15 |
|
|
|
(15 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Impairment of goodwill, intangibles and other assets |
|
|
474 |
|
|
|
— |
|
|
|
(474 |
) |
|
|
— |
|
|
|
— |
|
Operating income |
|
|
312 |
|
|
|
39 |
|
|
|
541 |
|
|
|
64 |
|
|
|
956 |
|
|
|
|
3.3 |
% |
|
|
|
|
|
|
|
|
10.1 |
% |
||||||
Non-operating expense |
|
|
155 |
|
|
|
— |
|
|
|
— |
|
|
|
130 |
|
|
|
285 |
|
Income (loss) before income taxes |
|
|
157 |
|
|
|
39 |
|
|
|
541 |
|
|
|
(66 |
) |
|
|
671 |
|
Income tax provision (benefit) [2] |
|
|
(40 |
) |
|
|
10 |
|
|
|
79 |
|
|
|
(32 |
) |
|
|
17 |
|
Net income (loss) |
|
$ |
197 |
|
|
$ |
29 |
|
|
$ |
462 |
|
|
$ |
(34 |
) |
|
$ |
654 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Diluted earnings (loss) per share ** |
|
$ |
0.47 |
|
|
$ |
0.07 |
|
|
$ |
1.11 |
|
|
$ |
(0.08 |
) |
|
$ |
1.57 |
|
* |
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 417.4 million shares for the twelve months ended |
|
Totals may not add due to rounding. |
|
|
[1] |
Transaction costs and other includes |
[2] |
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 |
|
impairment |
|
other [1] |
|
Normalized* |
||||||||||
Net sales |
|
$ |
10,589 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
10,589 |
|
Cost of products sold |
|
|
7,226 |
|
|
|
(22 |
) |
|
|
— |
|
|
|
(2 |
) |
|
|
7,202 |
|
Gross profit |
|
|
3,363 |
|
|
|
22 |
|
|
|
— |
|
|
|
2 |
|
|
|
3,387 |
|
|
|
|
31.8 |
% |
|
|
|
|
|
|
|
|
32.0 |
% |
||||||
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 |
|
|
1,013 |
|
|
|
46 |
|
|
|
138 |
|
|
|
37 |
|
|
|
1,234 |
|
|
|
|
9.6 |
% |
|
|
|
|
|
|
|
|
11.7 |
% |
||||||
Non-operating (income) expense |
|
|
253 |
|
|
|
— |
|
|
|
— |
|
|
|
(2 |
) |
|
|
251 |
|
Income (loss) before income taxes |
|
|
760 |
|
|
|
46 |
|
|
|
138 |
|
|
|
39 |
|
|
|
983 |
|
Income tax provision (benefit) [2] |
|
|
138 |
|
|
|
11 |
|
|
|
35 |
|
|
|
(29 |
) |
|
|
155 |
|
Net income |
|
$ |
622 |
|
|
$ |
35 |
|
|
$ |
103 |
|
|
$ |
68 |
|
|
$ |
828 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Diluted earnings per share ** |
|
$ |
1.45 |
|
|
$ |
0.08 |
|
|
$ |
0.24 |
|
|
$ |
0.16 |
|
|
$ |
1.93 |
|
* |
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] |
Transaction costs and other includes |
[2] |
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
|
Margin |
Items [1] |
Income
|
Margin |
|
|
Income
|
Margin |
Items [2] |
Income
|
Margin |
|
$ |
% |
|
$ |
% |
||||||||||||||||||||||||||||||||||
COMMERCIAL SOLUTIONS |
$ |
355 |
$ |
15 |
|
4.2 |
% |
$ |
1 |
$ |
16 |
|
4.5 |
% |
|
$ |
503 |
$ |
10 |
|
2.0 |
% |
$ |
36 |
$ |
46 |
|
9.1 |
% |
|
$ |
(148 |
) |
(29.4 |
)% |
|
$ |
(30 |
) |
(65.2 |
)% |
|||||||||||
HOME APPLIANCES |
|
399 |
|
(24 |
) |
(6.0 |
)% |
|
25 |
|
1 |
|
0.3 |
% |
|
|
541 |
|
35 |
|
6.5 |
% |
|
6 |
|
41 |
|
7.6 |
% |
|
|
(142 |
) |
(26.2 |
)% |
|
|
(40 |
) |
(97.6 |
)% |
|||||||||||
HOME SOLUTIONS |
|
636 |
|
(291 |
) |
(45.8 |
)% |
|
332 |
|
41 |
|
6.4 |
% |
|
|
759 |
|
124 |
|
16.3 |
% |
|
9 |
|
133 |
|
17.5 |
% |
|
|
(123 |
) |
(16.2 |
)% |
|
|
(92 |
) |
(69.2 |
)% |
|||||||||||
LEARNING AND DEVELOPMENT |
|
684 |
|
88 |
|
12.9 |
% |
|
10 |
|
98 |
|
14.3 |
% |
|
|
698 |
|
76 |
|
10.9 |
% |
|
31 |
|
107 |
|
15.3 |
% |
|
|
(14 |
) |
(2.0 |
)% |
|
|
(9 |
) |
(8.4 |
)% |
|||||||||||
OUTDOOR AND RECREATION |
|
211 |
|
(14 |
) |
(6.6 |
)% |
|
10 |
|
(4 |
) |
(1.9 |
)% |
|
|
304 |
|
(1 |
) |
(0.3 |
)% |
|
9 |
|
8 |
|
2.6 |
% |
|
|
(93 |
) |
(30.6 |
)% |
|
|
(12 |
) |
NM |
|
|||||||||||
CORPORATE |
|
— |
|
(47 |
) |
— |
% |
|
8 |
|
(39 |
) |
— |
% |
|
|
— |
|
(74 |
) |
— |
% |
|
20 |
|
(54 |
) |
— |
% |
|
|
— |
|
— |
% |
|
|
15 |
|
27.8 |
% |
|||||||||||
|
$ |
2,285 |
$ |
(273 |
) |
(11.9 |
)% |
$ |
386 |
$ |
113 |
|
4.9 |
% |
|
$ |
2,805 |
$ |
170 |
|
6.1 |
% |
$ |
111 |
$ |
281 |
|
10.0 |
% |
|
$ |
(520 |
) |
(18.5 |
)% |
|
$ |
(168 |
) |
(59.8 |
)% |
|||||||||||
*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
|
Margin |
Items [1] |
Income
|
Margin |
|
|
Income
|
Margin |
Items [2] |
Income
|
Margin |
|
$ |
% |
|
$ |
% |
||||||||||||||||||||||||||||||||||
COMMERCIAL SOLUTIONS |
$ |
1,691 |
$ |
143 |
|
8.5 |
% |
$ |
9 |
$ |
152 |
|
9.0 |
% |
|
$ |
1,953 |
$ |
159 |
|
8.1 |
% |
$ |
46 |
$ |
205 |
|
10.5 |
% |
|
$ |
(262 |
) |
(13.4 |
)% |
|
$ |
(53 |
) |
(25.9 |
)% |
|||||||||||
HOME APPLIANCES |
|
1,390 |
|
(47 |
) |
(3.4 |
)% |
|
48 |
|
1 |
|
0.1 |
% |
|
|
1,738 |
|
70 |
|
4.0 |
% |
|
22 |
|
92 |
|
5.3 |
% |
|
|
(348 |
) |
(20.0 |
)% |
|
|
(91 |
) |
(98.9 |
)% |
|||||||||||
HOME SOLUTIONS |
|
2,113 |
|
(308 |
) |
(14.6 |
)% |
|
471 |
|
163 |
|
7.7 |
% |
|
|
2,386 |
|
337 |
|
14.1 |
% |
|
46 |
|
383 |
|
16.1 |
% |
|
|
(273 |
) |
(11.4 |
)% |
|
|
(220 |
) |
(57.4 |
)% |
|||||||||||
LEARNING AND DEVELOPMENT |
|
2,950 |
|
593 |
|
20.1 |
% |
|
48 |
|
641 |
|
21.7 |
% |
|
|
3,028 |
|
600 |
|
19.8 |
% |
|
39 |
|
639 |
|
21.1 |
% |
|
|
(78 |
) |
(2.6 |
)% |
|
|
2 |
|
0.3 |
% |
|||||||||||
OUTDOOR AND RECREATION |
|
1,315 |
|
86 |
|
6.5 |
% |
|
30 |
|
116 |
|
8.8 |
% |
|
|
1,484 |
|
90 |
|
6.1 |
% |
|
25 |
|
115 |
|
7.7 |
% |
|
|
(169 |
) |
(11.4 |
)% |
|
|
1 |
|
0.9 |
% |
|||||||||||
CORPORATE |
|
— |
|
(155 |
) |
— |
% |
|
38 |
|
(117 |
) |
— |
% |
|
|
— |
|
(243 |
) |
— |
% |
|
43 |
|
(200 |
) |
— |
% |
|
|
— |
|
— |
% |
|
|
83 |
|
41.5 |
% |
|||||||||||
|
$ |
9,459 |
$ |
312 |
|
3.3 |
% |
$ |
644 |
$ |
956 |
|
10.1 |
% |
|
$ |
10,589 |
$ |
1,013 |
|
9.6 |
% |
$ |
221 |
$ |
1,234 |
|
11.7 |
% |
|
$ |
(1,130 |
) |
(10.7 |
)% |
|
$ |
(278 |
) |
(22.5 |
)% |
[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 |
(29.4 |
)% |
19.8 |
% |
3.3 |
% |
(6.3 |
)% |
|
(13.4 |
)% |
15.7 |
% |
2.9 |
% |
5.2 |
% |
|
HOME APPLIANCES |
(26.2 |
)% |
8.0 |
% |
0.9 |
% |
(17.3 |
)% |
|
(20.0 |
)% |
6.0 |
% |
1.5 |
% |
(12.5 |
)% |
|
HOME SOLUTIONS |
(16.2 |
)% |
0.8 |
% |
2.6 |
% |
(12.8 |
)% |
|
(11.4 |
)% |
0.7 |
% |
2.1 |
% |
(8.6 |
)% |
|
LEARNING AND DEVELOPMENT |
(2.0 |
)% |
0.5 |
% |
4.1 |
% |
2.6 |
% |
|
(2.6 |
)% |
0.3 |
% |
3.2 |
% |
0.9 |
% |
|
OUTDOOR AND RECREATION |
(30.6 |
)% |
6.3 |
% |
3.3 |
% |
(21.0 |
)% |
|
(11.4 |
)% |
3.6 |
% |
4.8 |
% |
(3.0 |
)% |
|
TOTAL COMPANY |
(18.5 |
)% |
6.3 |
% |
2.8 |
% |
(9.4 |
)% |
|
(10.7 |
)% |
4.5 |
% |
2.8 |
% |
(3.4 |
)% |
CORE SALES GROWTH BY GEOGRAPHY |
||||||||||||||||||
|
Three Months Ended |
|
Twelve Months Ended |
|||||||||||||||
|
|
Acquisitions,
|
Currency
|
Core Sales
|
|
|
Acquisitions,
|
Currency
|
Core Sales
|
|||||||||
|
(20.8 |
)% |
8.5 |
% |
0.3 |
% |
(12.0 |
)% |
|
(11.5 |
)% |
6.1 |
% |
0.2 |
% |
(5.2 |
)% |
|
|
(17.5 |
)% |
0.7 |
% |
11.0 |
% |
(5.8 |
)% |
|
(14.5 |
)% |
0.4 |
% |
10.7 |
% |
(3.4 |
)% |
|
|
(2.7 |
)% |
0.1 |
% |
2.6 |
% |
— |
% |
|
3.3 |
% |
0.3 |
% |
3.5 |
% |
7.1 |
% |
|
|
(16.0 |
)% |
(0.1 |
)% |
11.4 |
% |
(4.7 |
)% |
|
(9.4 |
)% |
— |
% |
10.7 |
% |
1.3 |
% |
|
TOTAL COMPANY |
(18.5 |
)% |
6.3 |
% |
2.8 |
% |
(9.4 |
)% |
|
(10.7 |
)% |
4.5 |
% |
2.8 |
% |
(3.4 |
)% |
[1] |
“Core Sales” provides a consistent basis for year-over-year comparisons in sales as it excludes the impacts of acquisitions, completed divestitures (including the sale of the Connected Home & Security business unit), retail store openings and closings, certain market and category exits, as well as changes in foreign currency. |
[2] |
Divestitures include the sale of the Connected Home & Security business unit, certain market and category exits and current and prior period net sales from retail store closures (consistent with standard retail practice). |
[3] |
“Currency Impact” represents the effect of foreign currency on 2022 reported sales and is calculated by applying the 2021 average monthly exchange rates to the current year local currency sales amounts (excluding acquisitions and divestitures) and comparing to 2022 reported sales. |
[4] |
Totals may not add due to rounding. |
|
||||||
RECONCILIATION OF GAAP AND NON-GAAP INFORMATION (UNAUDITED) |
||||||
NET DEBT AND NORMALIZED EBITDA RECONCILIATION |
||||||
(Amounts in millions) |
||||||
|
|
|
|
|
||
NET DEBT RECONCILIATION: |
|
|
|
|
||
Short-term debt and current portion of long-term debt |
|
$ |
621 |
|
$ |
3 |
Long-term debt |
|
|
4,756 |
|
|
4,883 |
Gross debt |
|
|
5,377 |
|
|
4,886 |
Less: Cash and cash equivalents |
|
|
287 |
|
|
440 |
NET DEBT [1] |
|
$ |
5,090 |
|
$ |
4,446 |
|
|
|
|
|
||
Net income |
|
$ |
197 |
|
$ |
622 |
Normalized items [2] |
|
|
457 |
|
|
206 |
NORMALIZED NET INCOME |
|
|
654 |
|
|
828 |
|
|
|
|
|
||
Normalized income tax [3] |
|
|
17 |
|
|
155 |
Interest expense, net |
|
|
235 |
|
|
256 |
Normalized depreciation and amortization [4] |
|
|
225 |
|
|
236 |
Stock-based compensation [5] |
|
|
12 |
|
|
52 |
NORMALIZED EBITDA |
|
$ |
1,143 |
|
$ |
1,527 |
[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. |
|
|||||||||||
RECONCILIATION OF GAAP AND NON-GAAP INFORMATION (UNAUDITED) |
|||||||||||
CORE SALES OUTLOOK |
|||||||||||
|
Three Months Ending
|
Twelve Months Ending
|
|||||||||
Estimated net sales change (GAAP) |
(25 |
)% |
to |
(23 |
)% |
(11 |
)% |
to |
(9 |
)% |
|
Estimated currency impact, divestitures and exits, net [1] |
~ |
~ |
|||||||||
Core sales change (NON-GAAP) |
(18 |
)% |
to |
(16 |
)% |
(8 |
)% |
to |
(6 |
)% |
[1] |
“Currency Impact” represents the effect of foreign currency on 2023 estimated sales and is calculated by applying the 2022 average monthly exchange rates to the current year local currency sales amounts (excluding divestitures) and comparing to 2022 reported sales. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20230209005798/en/
Investor Contact:
VP, Investor Relations
+1 (201) 610-6901
sofya.tsinis@newellco.com
Media Contact:
Chief Communications Officer
+1 (470) 580-1086
beth.stellato@newellco.com
Source:
FAQ
What were Newell Brands' Q4 2022 financial results?
How did Newell Brands perform in the full year 2022?
What is the outlook for Newell Brands in 2023?