e8vk
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): August 5, 2010
MOHAWK INDUSTRIES, INC.
(Exact name of registrant as specified in its charter)
|
|
|
|
|
Delaware
|
|
01 13697
|
|
52-1604305 |
(State or Other
|
|
(Commission File
|
|
(IRS Employer |
Jurisdiction of
|
|
Number)
|
|
Identification No.) |
Incorporation) |
|
|
|
|
|
|
|
160 South Industrial Blvd., Calhoun, Georgia
|
|
30701 |
(Address of Principal Executive Offices)
|
|
(Zip Code) |
Registrants telephone number, including area code (706) 629-7721
(Former Name or Former Address, if Changed Since Last Report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant
under any of the following provisions (see General Instruction A.2. below):
|
|
|
o |
|
Written communication pursuant to Rule 425 under Securities Act (17 CFR 230.425)
|
|
|
|
o |
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
|
|
|
o |
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act CFR 240.14d-2(b))
|
|
|
|
o |
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act CFR 240.17R 240.13e-4(c))
|
|
|
|
Item 2.02 |
|
Results of Operations and Financial Condition. |
The following information, including the Exhibit attached hereto, is being furnished pursuant to
this Item 2.02 and shall not be deemed filed for purpose of Section 18 of the Securities Exchange
Act of 1934, as amended, nor shall it be deemed incorporated by reference in any filing under the
Securities Act of 1933, as amended, except as shall be expressly set forth by specific reference in
such filing.
On August 5, 2010, Mohawk Industries, Inc., issued a press release announcing its second quarter
financial results. A copy of the press release is attached hereto and hereby incorporated by
reference as Exhibit 99.1.
|
|
|
Item 9.01 |
|
Financial Statements and Exhibits. |
(d) Exhibits
99.1 Press release dated August 5, 2010.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused
this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
|
|
|
|
|
Mohawk Industries, Inc.
|
|
Date: August 6, 2010 |
By: |
/s/ JAMES F. BRUNK
|
|
|
|
James F. Brunk |
|
|
|
V.P. & Corporate Controller |
|
INDEX TO EXHIBITS
|
|
|
|
|
Exhibit |
|
99.1. |
|
|
Press release dated August 5, 2010. |
exv99w1
Exhibit 99.1
Mohawk Industries, Inc. Announces Second Quarter Earnings
CALHOUN, Ga., Aug. 5, /PRNewswire-FirstCall/ Mohawk Industries, Inc. (NYSE: MHK) today announced
2010 second quarter net earnings of $68 million and diluted earnings per share (EPS) of $0.99 which
included non-recurring tax benefits, charges for redemption premiums on bonds and restructuring
activities. Excluding these unusual items, net earnings and EPS would have been $53 million and
$0.77 per share. In the second quarter of 2009, the net earnings were $46 million and EPS was
$0.67. Excluding the 2009 unusual items, net earnings and EPS would have been $54 million and $0.79
per share. Net sales for the second quarter of 2010 were $1.4 billion which was flat versus 2009
net sales. Our operating margin has improved to 6.4% (6.8% adjusted) and is the highest we have
achieved in two years. We have a strong financial position with free cash flow of $111 million in
the quarter, cash of $343 million and an improving net debt to EBITDA ratio of 2.1.
For the first six months of 2010, our net earnings were $89 million or an EPS of $1.29. Excluding
the unusual items noted above, net earnings would have been $77 million and EPS would have been
$1.12. In the first six months of 2009, our net loss was $60 million and loss per share was $0.87.
Excluding the 2009 year-to-date unusual items, net earnings and EPS would have been $64 million and
$0.93 per share. Net sales for the first six months of 2010 were $2.7 billion representing a 5%
increase from 2009. On a local exchange rate, constant days and excluding 2009 sales adjustments
net sales decreased 2.5% during this period.
In commenting on the second quarter results, Jeffrey S. Lorberbaum, Chairman and CEO stated, Our
earnings were better than anticipated due to higher sales in Unilin, improving product mix in
Mohawk, price increases and cost reduction programs. Our second quarter sales were flat compared to
the prior year as the residential business improved. The European business grew in most geographic
and product categories with volumes increasing. Commercial markets are declining at a slower rate
with expectations of a bottom this year. Residential remodeling markets should expand in the second
half of the year driven by higher disposable income and low interest rates. New home construction
remains low but above last year. The European economy is gaining momentum with positive industry
reports, higher consumer confidence and an improved banking outlook. We have expanded our
international presence with a minority interest in one of the top ten Chinese ceramic tile
manufacturers and purchased a building in Russia for laminate manufacturing.
Our Mohawk segment net sales were down 3% and operating income was up $11 million before
restructuring charges for the period. Profitability has improved as price increases, product mix,
productivity improvements and cost reductions resulted in higher margins. Our residential product
introductions shipped earlier this year and should improve our volume in the second half of the
year. Our commercial teams selling efforts are focused on the government, healthcare and education
markets. Our focus continues on improving quality, product management, service and costs. Our
second price increase this year of 5-7%, announced in April, is being implemented to offset higher
cost raw material.
Our Dal-Tile segment net sales were down 3% as a result of new residential construction and
commercial still lagging the economy. We are improving manufacturing output, increasing
productivity and lowering SG&A costs to expand margins. Our Home Center share is growing and we are
strengthening our position in Mexico by broadening our product offering and customer base. In
manufacturing, we have increased labor productivity and energy utilization with process innovation.
In Monterrey, Mexico, a flood caused by Hurricane Alex temporarily stopped our ceramic tile
production in the beginning of July. Most of the equipment has been repaired and most will be back
at full capacity within a month. Shipping was not interrupted by the flood since our finished
inventories are stored at another site. We believe our aggressive actions will result in a minimal
impact from the storm on our customers and performance due to product substitutions, moving
production, sourcing products and coverage from our insurance.
Our Unilin segment net sales increased 10% as reported or 16% in local currency. Our business
improved in most European markets, Russia and Asia with nearly all product categories growing
compared to last year. Quick Step laminate is positioned as the leading brand with innovative
products and a strong market presence. New licensees have adopted our patented installation system
utilized in laminate, wood and vinyl products. Both, our U.S. and European wood sales have grown
and the sales mix has improved. We have implemented multiple price increases in wood this year to
recover the inflation of our raw materials.
The U.S. and European economies are expected to expand in the second half of the year. We believe
product pricing will catch up with the inflation of our raw materials. Our new product
introductions will benefit our sales while cost reductions and price increases will improve our
margins. We believe raw material prices have peaked in the second quarter and our results should
benefit as we go through the year. In the Unilin segment, the third quarter is seasonally slower
due to the European holiday. Our third quarter guidance for earnings is $0.70 to $0.79 per share
excluding restructuring charges, the timing of insurance reimbursements and purchase accounting
adjustments.
In conclusion, global economic growth should benefit our business in the future as markets continue
to recover. The execution of our product introductions and cost initiatives will support expansion
of our profits. Increased exposure to international markets will drive growth and provide a better
balance to our company. Our cash flow remains strong and our balance sheet will support continued
investment in new opportunities.
Mohawk is a leading supplier of flooring for both residential and commercial applications. Mohawk
offers a complete selection of carpet, ceramic tile, laminate, wood, stone, vinyl, and rugs. These
products are marketed under the premier brands in the industry, which include Mohawk, Karastan,
Lees, Bigelow, Dal-Tile, American Olean, Unilin and Quick Step. Mohawks unique merchandising and
marketing assist our customers in creating the consumers dream. Mohawk provides a premium level
of service with its own trucking fleet and over 250 local distribution locations.
Certain of the statements in the immediately preceding paragraphs, particularly anticipating future
performance, business prospects, growth and operating strategies and similar matters and those that
include the words could, should, believes, anticipates, expects, and estimates, or
similar expressions constitute forward-looking statements. For those statements, Mohawk claims
the protection of the safe harbor for forward-looking statements contained in the Private
Securities Litigation Reform Act of 1995. There can be no assurance that the forward-looking
statements will be accurate because they are based on many assumptions, which involve risks and
uncertainties. The following important factors could cause future results to differ: changes in
economic or industry conditions; competition; raw material and energy costs; timing and level of
capital expenditures; integration of acquisitions; rationalization of operations; claims;
litigation and other risks identified in Mohawks SEC reports and public announcements.
There will be a conference call Friday, August 6, 2010 at 11:00 AM Eastern Time.
The telephone number to call is 1-800-603-9255 for US/Canada and 1-706-634-2294 for
International/Local. Conference ID # 87173114. A conference call replay will also be available
until August 20, 2010 by dialing 800-642-1687 for US/local calls and 706-645-9291 for
International/Local calls and entering Conference ID # 87173114.
MOHAWK INDUSTRIES, INC. AND SUBSIDIARIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Statement of Operations |
|
Three Months Ended |
|
|
Six Months Ended |
|
(Amounts in thousands, except per share data) |
|
July 3, 2010 |
|
|
June 27, 2009 |
|
|
July 3, 2010 |
|
|
June 27, 2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales |
|
$ |
1,400,086 |
|
|
|
1,406,012 |
|
|
|
2,747,322 |
|
|
|
2,614,351 |
|
Cost of sales |
|
|
1,025,330 |
|
|
|
1,038,624 |
|
|
|
2,031,320 |
|
|
|
2,093,274 |
|
|
|
|
Gross profit |
|
|
374,756 |
|
|
|
367,388 |
|
|
|
716,002 |
|
|
|
521,077 |
|
Selling, general and administrative expenses |
|
|
285,030 |
|
|
|
292,710 |
|
|
|
572,655 |
|
|
|
592,283 |
|
|
|
|
Operating income (loss) |
|
|
89,726 |
|
|
|
74,678 |
|
|
|
143,347 |
|
|
|
(71,206 |
) |
Interest expense |
|
|
39,031 |
|
|
|
30,002 |
|
|
|
72,939 |
|
|
|
60,186 |
|
Other expense (income), net |
|
|
1,428 |
|
|
|
(4,622 |
) |
|
|
(2,371 |
) |
|
|
(2,007 |
) |
|
|
|
Earnings (loss) before income taxes |
|
|
49,267 |
|
|
|
49,298 |
|
|
|
72,779 |
|
|
|
(129,385 |
) |
Income tax (benefit) expense |
|
|
(18,814 |
) |
|
|
3,037 |
|
|
|
(15,840 |
) |
|
|
(69,759 |
) |
|
|
|
Net earnings (loss) |
|
$ |
68,081 |
|
|
|
46,261 |
|
|
|
88,619 |
|
|
|
(59,626 |
) |
|
|
|
Basic earnings (loss) per share |
|
$ |
0.99 |
|
|
|
0.68 |
|
|
|
1.29 |
|
|
|
(0.87 |
) |
|
|
|
Weighted-average common shares outstanding basic |
|
|
68,585 |
|
|
|
68,449 |
|
|
|
68,554 |
|
|
|
68,441 |
|
|
|
|
Diluted earnings (loss) per share |
|
$ |
0.99 |
|
|
|
0.67 |
|
|
|
1.29 |
|
|
|
(0.87 |
) |
|
|
|
Weighted-average common shares outstanding diluted |
|
|
68,789 |
|
|
|
68,613 |
|
|
|
68,760 |
|
|
|
68,441 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Financial Information |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Amounts in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
$ |
135,169 |
|
|
|
231,627 |
|
|
|
88,977 |
|
|
|
269,546 |
|
|
|
|
Depreciation and amortization |
|
$ |
72,497 |
|
|
|
77,062 |
|
|
|
149,295 |
|
|
|
144,742 |
|
|
|
|
Capital expenditures |
|
$ |
23,830 |
|
|
|
25,830 |
|
|
|
47,139 |
|
|
|
52,923 |
|
|
|
|
Consolidated Balance Sheet Data
(Amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
July 3, 2010 |
|
|
June 27, 2009 |
|
|
|
|
|
|
|
|
|
|
ASSETS |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
342,673 |
|
|
|
226,543 |
|
Receivables, net |
|
|
703,458 |
|
|
|
778,456 |
|
Inventories |
|
|
965,778 |
|
|
|
936,336 |
|
Prepaid expenses |
|
|
118,096 |
|
|
|
127,866 |
|
Deferred income taxes and other current assets |
|
|
154,855 |
|
|
|
186,572 |
|
|
Total current assets |
|
|
2,284,860 |
|
|
|
2,255,773 |
|
Property, plant and equipment, net |
|
|
1,654,161 |
|
|
|
1,864,301 |
|
Goodwill |
|
|
1,340,003 |
|
|
|
1,399,277 |
|
Intangible assets, net |
|
|
686,156 |
|
|
|
812,190 |
|
Deferred income taxes and other non-current assets |
|
|
38,736 |
|
|
|
24,148 |
|
|
|
|
$ |
6,003,916 |
|
|
|
6,355,689 |
|
|
LIABILITIES AND EQUITY |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Current portion of long-term debt |
|
$ |
351,307 |
|
|
|
55,335 |
|
Accounts payable and accrued expenses |
|
|
808,909 |
|
|
|
875,590 |
|
|
Total current liabilities |
|
|
1,160,216 |
|
|
|
930,925 |
|
Long-term debt, less current portion |
|
|
1,303,155 |
|
|
|
1,804,086 |
|
Deferred income taxes and other long-term liabilities |
|
|
431,355 |
|
|
|
490,355 |
|
|
Total liabilities |
|
|
2,894,726 |
|
|
|
3,225,366 |
|
|
Total equity |
|
|
3,109,190 |
|
|
|
3,130,323 |
|
|
|
|
$ |
6,003,916 |
|
|
|
6,355,689 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment Information |
|
As of or for the Three Months Ended |
|
|
As of or for the Six Months Ended |
|
(Amounts in thousands) |
|
July 3, 2010 |
|
|
June 27, 2009 |
|
|
July 3, 2010 |
|
|
June 27, 2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mohawk |
|
$ |
747,582 |
|
|
|
767,790 |
|
|
|
1,464,165 |
|
|
|
1,362,121 |
|
Dal-Tile |
|
|
363,618 |
|
|
|
376,704 |
|
|
|
705,014 |
|
|
|
735,182 |
|
Unilin |
|
|
308,385 |
|
|
|
279,715 |
|
|
|
614,265 |
|
|
|
548,181 |
|
Intersegment sales |
|
|
(19,499 |
) |
|
|
(18,197 |
) |
|
|
(36,122 |
) |
|
|
(31,133 |
) |
|
|
|
Consolidated net sales |
|
$ |
1,400,086 |
|
|
|
1,406,012 |
|
|
|
2,747,322 |
|
|
|
2,614,351 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mohawk |
|
$ |
26,345 |
|
|
|
20,560 |
|
|
|
42,973 |
|
|
|
(158,495 |
) |
Dal-Tile |
|
|
28,124 |
|
|
|
30,331 |
|
|
|
43,519 |
|
|
|
51,460 |
|
Unilin |
|
|
42,336 |
|
|
|
31,141 |
|
|
|
68,794 |
|
|
|
45,693 |
|
Corporate and eliminations |
|
|
(7,079 |
) |
|
|
(7,354 |
) |
|
|
(11,939 |
) |
|
|
(9,864 |
) |
|
|
|
Consolidated operating income (loss) |
|
$ |
89,726 |
|
|
|
74,678 |
|
|
|
143,347 |
|
|
|
(71,206 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mohawk |
|
|
|
|
|
|
|
|
|
$ |
1,675,226 |
|
|
|
1,723,006 |
|
Dal-Tile |
|
|
|
|
|
|
|
|
|
|
1,570,238 |
|
|
|
1,621,409 |
|
Unilin |
|
|
|
|
|
|
|
|
|
|
2,423,695 |
|
|
|
2,646,999 |
|
Corporate and eliminations |
|
|
|
|
|
|
|
|
|
|
334,757 |
|
|
|
364,275 |
|
|
Consolidated assets |
|
|
|
|
|
|
|
|
|
$ |
6,003,916 |
|
|
|
6,355,689 |
|
|
Reconciliation of Net Earnings (Loss) to Adjusted Net Earnings and Adjusted Diluted Earnings Per Share
(Amounts in thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Six Months Ended |
|
|
|
July 3, 2010 |
|
|
June 27, 2009 |
|
|
July 3, 2010 |
|
|
June 27, 2009 |
|
|
|
|
Net earnings (loss) |
|
$ |
68,081 |
|
|
|
46,261 |
|
|
|
88,619 |
|
|
|
(59,626 |
) |
Unusual items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial carpet tile reserve |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
122,492 |
|
FIFO Inventory |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
61,794 |
|
Business restructurings |
|
|
4,929 |
|
|
|
12,060 |
|
|
|
8,933 |
|
|
|
15,917 |
|
Debt extinguishment costs |
|
|
7,514 |
|
|
|
|
|
|
|
7,514 |
|
|
|
|
|
Discrete tax items, net |
|
|
(24,407 |
) |
|
|
|
|
|
|
(24,407 |
) |
|
|
|
|
Income taxes |
|
|
(3,290 |
) |
|
|
(4,402 |
) |
|
|
(3,759 |
) |
|
|
(76,837 |
) |
|
|
|
Adjusted net earnings |
|
$ |
52,827 |
|
|
|
53,919 |
|
|
|
76,900 |
|
|
|
63,740 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted diluted earnings per share |
|
$ |
0.77 |
|
|
|
0.79 |
|
|
|
1.12 |
|
|
|
0.93 |
|
Weighted-average common shares
outstanding diluted |
|
|
68,789 |
|
|
|
68,613 |
|
|
|
68,760 |
|
|
|
68,441 |
|
Reconciliation of Operating Cash Flow to Free Cash Flow
(Amounts in thousands)
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
July 3, 2010 |
|
|
Net cash provided by operating activities |
|
$ |
135,169 |
|
Net cash used in investing activities |
|
|
(23,830 |
) |
|
Free Cash Flow |
|
$ |
111,339 |
|
|
Reconciliation of Total Debt to Net Debt
(Amounts in thousands)
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
July 3, 2010 |
|
|
Current portion of long-term debt |
|
$ |
351,307 |
|
Long-term debt, less current portion |
|
|
1,303,155 |
|
Less: Cash and cash equivalents |
|
|
342,673 |
|
|
Net Debt |
|
$ |
1,311,789 |
|
|
Reconciliation of Operating Income to Adjusted EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Amounts in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trailing Twelve |
|
|
|
Three Months Ended |
|
|
Months Ended |
|
|
|
September 29, 2009 |
|
|
December 31, 2009 |
|
|
April 3, 2010 |
|
|
July 3, 2010 |
|
|
July 3, 2010 |
|
|
Operating income |
|
$ |
68,071 |
|
|
|
46,865 |
|
|
|
53,621 |
|
|
|
89,726 |
|
|
|
258,283 |
|
Other income (expense) |
|
|
610 |
|
|
|
(1,509 |
) |
|
|
3,799 |
|
|
|
(1,428 |
) |
|
|
1,472 |
|
Depreciation and amortization |
|
|
76,435 |
|
|
|
81,827 |
|
|
|
76,798 |
|
|
|
72,497 |
|
|
|
307,557 |
|
Commercial carpet tile reserve |
|
|
|
|
|
|
11,000 |
|
|
|
|
|
|
|
|
|
|
|
11,000 |
|
Business restructurings |
|
|
16,019 |
|
|
|
29,787 |
|
|
|
4,004 |
|
|
|
4,929 |
|
|
|
54,739 |
|
|
Adjusted EBITDA |
|
$ |
161,135 |
|
|
|
167,970 |
|
|
|
138,222 |
|
|
|
165,724 |
|
|
|
633,051 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Debt to Adjusted EBITDA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.1 |
|
|
Reconciliation of Net Sales to Adjusted Net Sales
(Amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Six Months Ended |
|
|
|
July 3, 2010 |
|
|
June 27, 2009 |
|
|
July 3, 2010 |
|
|
June 27, 2009 |
|
|
|
|
Net sales |
|
$ |
1,400,086 |
|
|
|
1,406,012 |
|
|
|
2,747,322 |
|
|
|
2,614,351 |
|
Adjustments to net sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial carpet tile reserve |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
110,224 |
|
Exchange rate |
|
|
13,509 |
|
|
|
|
|
|
|
(2,891 |
) |
|
|
|
|
Additional shipping days |
|
|
|
|
|
|
|
|
|
|
(88,638 |
) |
|
|
|
|
|
|
|
Adjusted net sales |
|
$ |
1,413,595 |
|
|
|
1,406,012 |
|
|
|
2,655,793 |
|
|
|
2,724,575 |
|
|
|
|
Reconciliation of Mohawk Segment Operating Income to Adjusted Mohawk Segment Operating Income
(Amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
July 3, 2010 |
|
|
June 27, 2009 |
|
|
Operating income |
|
$ |
26,345 |
|
|
|
20,560 |
|
Adjustments to operating income |
|
|
|
|
|
|
|
|
Business restructurings |
|
|
4,929 |
|
|
|
|
|
|
Adjusted operating income |
|
$ |
31,274 |
|
|
|
20,560 |
|
|
Reconciliation of Unilin Segment Net Sales to Adjusted Unilin Segment Net Sales
(Amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
July 3, 2010 |
|
|
June 27, 2009 |
|
|
Net sales |
|
$ |
308,385 |
|
|
|
279,715 |
|
Adjustments to net sales |
|
|
|
|
|
|
|
|
Exchange rate |
|
|
15,945 |
|
|
|
|
|
|
Adjusted net sales |
|
$ |
324,330 |
|
|
|
279,715 |
|
|
Reconciliation of Operating Income to Adjusted Operating Income
(Amounts in thousands, except per share data)
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
July 3, 2010 |
|
|
Operating income |
|
$ |
89,726 |
|
Unusual items: |
|
|
|
|
Business restructurings |
|
|
4,929 |
|
|
Adjusted operating income |
|
$ |
94,655 |
|
|
Adjusted operating margin |
|
|
6.8 |
% |
Reconciliation of Earnings Before Income Taxes to Adjusted Earnings Before Income Taxes
(Amounts in thousands)
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
July 3, 2010 |
|
|
Earnings before income taxes |
|
$ |
49,267 |
|
Unusual items: |
|
|
|
|
Business restructurings |
|
|
4,929 |
|
Debt extinguishment costs |
|
|
7,514 |
|
|
Adjusted earnings before income taxes |
|
$ |
61,710 |
|
|
Reconciliation of Income Tax Benefit to Adjusted Income Tax Expense
(Amounts in thousands)
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
July 3, 2010 |
|
|
Income tax benefit |
|
$ |
(18,814 |
) |
Unusual items: |
|
|
|
|
Discrete tax items, net |
|
|
24,407 |
|
Income taxes |
|
|
3,290 |
|
|
Adjusted income tax expense |
|
$ |
8,883 |
|
|
|
|
|
|
|
|
Adjusted income tax rate |
|
|
14 |
% |
|
The Company believes it is useful for itself and investors to review, as applicable, both GAAP and the
above non-GAAP measures in order to assess the performance of the Companys business for
planning and forecasting in subsequent periods.