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) |
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)) |
Mohawk Industries, Inc. | ||||||
Date: August 4, 2011
|
By: | /s/ James F. Brunk
|
||||
V.P. & Corporate Controller |
Consolidated Statement of Operations | Three Months Ended | Six Months Ended | ||||||||||||||
(Amounts in thousands, except per share data) | July 2, 2011 | July 3, 2010 | July 2, 2011 | July 3, 2010 | ||||||||||||
Net sales |
$ | 1,477,854 | 1,400,086 | 2,821,449 | 2,747,322 | |||||||||||
Cost of sales |
1,095,607 | 1,025,330 | 2,097,610 | 2,031,320 | ||||||||||||
Gross profit |
382,247 | 374,756 | 723,839 | 716,002 | ||||||||||||
Selling, general and administrative expenses |
280,547 | 285,030 | 566,055 | 572,655 | ||||||||||||
Operating income |
101,700 | 89,726 | 157,784 | 143,347 | ||||||||||||
Interest expense |
25,760 | 39,031 | 52,355 | 72,939 | ||||||||||||
Other (income) expense, net |
396 | 544 | 381 | (3,987 | ) | |||||||||||
Earnings before income taxes |
75,544 | 50,151 | 105,048 | 74,395 | ||||||||||||
Income tax expense (benefit) |
13,450 | (18,814 | ) | 18,416 | (15,840 | ) | ||||||||||
Net earnings |
62,094 | 68,965 | 86,632 | 90,235 | ||||||||||||
Net earnings attributable to noncontrolling interest |
(1,191 | ) | (884 | ) | (2,287 | ) | (1,616 | ) | ||||||||
Net earnings attributable to Mohawk Industries, Inc. |
$ | 60,903 | 68,081 | 84,345 | 88,619 | |||||||||||
Basic earnings per share attributable to Mohawk Industries, Inc. (1) |
$ | 0.89 | 0.95 | 1.23 | 1.25 | |||||||||||
Weighted-average common shares outstanding basic |
68,744 | 68,585 | 68,709 | 68,554 | ||||||||||||
Diluted earnings per share attributable to Mohawk Industries, Inc. (1) |
$ | 0.88 | 0.95 | 1.22 | 1.24 | |||||||||||
Weighted-average common shares outstanding diluted |
68,981 | 68,789 | 68,942 | 68,760 | ||||||||||||
(1) | Basic earnings per share attributable to Mohawk Industries, Inc. for the three and six months ended July 3, 2010, includes a decrease of approximately $0.04, and diluted earnings per share attributable to Mohawk Industries, Inc. for the three and six months ended July 3, 2010, includes a decrease of approximately $0.04 and $0.05, respectively, related to the change in fair value for a redeemable noncontrolling interest in a consolidated subsidiary of the Company. |
Net cash provided by operating activities |
$ | 96,003 | 135,169 | 28,590 | 88,977 | |||||||||||
Depreciation and amortization |
$ | 74,344 | 72,497 | 148,597 | 149,295 | |||||||||||
Capital expenditures |
$ | 59,708 | 23,830 | 112,519 | 47,139 | |||||||||||
Consolidated Balance Sheet Data (Amounts in thousands) |
July 2, 2011 | July 3, 2010 | ||||||
ASSETS |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | 285,422 | 342,673 | |||||
Receivables, net |
797,893 | 703,458 | ||||||
Inventories |
1,102,769 | 965,778 | ||||||
Prepaid expenses and other current assets |
125,815 | 137,338 | ||||||
Deferred income taxes |
135,338 | 135,613 | ||||||
Total current assets |
2,447,237 | 2,284,860 | ||||||
Property, plant and equipment, net |
1,730,914 | 1,654,161 | ||||||
Goodwill |
1,418,830 | 1,340,003 | ||||||
Intangible assets, net |
681,178 | 686,156 | ||||||
Deferred income taxes and other non-current assets |
110,841 | 38,736 | ||||||
$ | 6,389,000 | 6,003,916 | ||||||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||
Current liabilities: |
||||||||
Current portion of long-term debt |
$ | 453,185 | 351,307 | |||||
Accounts payable and accrued expenses |
771,297 | 808,909 | ||||||
Total current liabilities |
1,224,482 | 1,160,216 | ||||||
Long-term debt, less current portion |
1,155,150 | 1,303,155 | ||||||
Deferred income taxes and other long-term liabilities |
460,109 | 431,355 | ||||||
Total liabilities |
2,839,741 | 2,894,726 | ||||||
Noncontrolling interest |
32,300 | 33,309 | ||||||
Total stockholders equity |
3,516,959 | 3,075,881 | ||||||
$ | 6,389,000 | 6,003,916 | ||||||
Segment Information | Three Months Ended | As of or for the Six Months Ended | ||||||||||||||
(Amounts in thousands) | July 2, 2011 | July 3, 2010 | July 2, 2011 | July 3, 2010 | ||||||||||||
Net sales: |
||||||||||||||||
Mohawk |
$ | 758,064 | 747,582 | 1,449,229 | 1,464,165 | |||||||||||
Dal-Tile |
379,469 | 363,618 | 723,884 | 705,014 | ||||||||||||
Unilin |
363,097 | 308,385 | 688,929 | 614,265 | ||||||||||||
Intersegment sales |
(22,776 | ) | (19,499 | ) | (40,593 | ) | (36,122 | ) | ||||||||
Consolidated net sales |
$ | 1,477,854 | 1,400,086 | 2,821,449 | 2,747,322 | |||||||||||
Operating income (loss): |
||||||||||||||||
Mohawk |
$ | 31,201 | 26,345 | 48,241 | 42,973 | |||||||||||
Dal-Tile |
32,138 | 28,124 | 49,838 | 43,519 | ||||||||||||
Unilin |
46,209 | 42,336 | 72,459 | 68,794 | ||||||||||||
Corporate and eliminations |
(7,848 | ) | (7,079 | ) | (12,754 | ) | (11,939 | ) | ||||||||
Consolidated operating income |
$ | 101,700 | 89,726 | 157,784 | 143,347 | |||||||||||
Assets: |
||||||||||||||||
Mohawk |
$ | 1,783,630 | 1,675,226 | |||||||||||||
Dal-Tile |
1,700,482 | 1,570,238 | ||||||||||||||
Unilin |
2,717,032 | 2,423,695 | ||||||||||||||
Corporate and eliminations |
187,856 | 334,757 | ||||||||||||||
Consolidated assets |
$ | 6,389,000 | 6,003,916 | |||||||||||||
Three Months Ended | Six Months Ended | |||||||||||||||
(Amounts in thousands, except per share data) | July 2, 2011 | July 3, 2010 | July 2, 2011 | July 3, 2010 | ||||||||||||
Net earnings attributable to Mohawk Industries, Inc. |
$ | 60,903 | 68,081 | 84,345 | 88,619 | |||||||||||
Unusual items: |
||||||||||||||||
Business restructurings |
6,514 | 4,929 | 13,327 | 8,933 | ||||||||||||
Debt extinguishment costs |
| 7,514 | | 7,514 | ||||||||||||
Discrete tax items, net |
| (24,407 | ) | | (24,407 | ) | ||||||||||
Income taxes |
(1,818 | ) | (3,290 | ) | (2,836 | ) | (3,759 | ) | ||||||||
Adjusted net earnings attributable to Mohawk Industries, Inc. |
$ | 65,599 | 52,827 | 94,836 | 76,900 | |||||||||||
Adjusted diluted earnings per share attributable to Mohawk Industries, Inc. (1) |
$ | 0.95 | 0.77 | 1.38 | 1.12 | |||||||||||
Weighted-average common shares outstanding diluted |
68,981 | 68,789 | 68,942 | 68,760 |
(1) | Diluted earnings per share attributable to Mohawk Industries, Inc. for the three and six months ended July 3, 2010, excludes approximately $0.04 and $0.05, respectively, related to the change in fair value for a redeemable noncontrolling interest in a consolidated subsidiary of the Company. |
Reconciliation of Total Debt to Net Debt
(Amounts in thousands) |
July 2, 2011 | |||
Current portion of long-term debt |
$ | 453,185 | ||
Long-term debt, less current portion |
1,155,150 | |||
Less: Cash and cash equivalents |
285,422 | |||
Net Debt |
$ | 1,322,913 | ||
Trailing Twelve | ||||||||||||||||||||
Reconciliation of Operating Income to Adjusted EBITDA | Three Months Ended | Months Ended | ||||||||||||||||||
(Amounts in thousands) | October 2, 2010 | December 31, 2010 | April 2, 2011 | July 2, 2011 | July 2, 2011 | |||||||||||||||
Operating income |
$ | 85,182 | 85,640 | 56,084 | 101,700 | 328,606 | ||||||||||||||
Other income (expense) |
(1,124 | ) | 1,037 | (15 | ) | 396 | 294 | |||||||||||||
U.S. customs refund |
5,765 | 1,965 | | | 7,730 | |||||||||||||||
Net earnings attributable to noncontrolling interest |
(1,170 | ) | (1,678 | ) | (1,096 | ) | (1,191 | ) | (5,135 | ) | ||||||||||
Depreciation and amortization |
72,956 | 74,522 | 74,253 | 74,344 | 296,075 | |||||||||||||||
EBITDA |
161,609 | 161,486 | 129,226 | 175,249 | 627,570 | |||||||||||||||
Business restructurings |
3,330 | | 6,813 | 6,514 | 16,657 | |||||||||||||||
Adjusted EBITDA |
$ | 164,939 | 161,486 | 136,039 | 181,763 | 644,227 | ||||||||||||||
Net Debt to Adjusted EBITDA |
2.1 | |||||||||||||||||||
Reconciliation of Net Sales to Adjusted Net Sales | Three Months Ended | Six Months Ended | ||||||||||||||
(Amounts in thousands) | July 2, 2011 | July 3, 2010 | July 2, 2011 | July 3, 2010 | ||||||||||||
Net sales |
$ | 1,477,854 | 1,400,086 | 2,821,449 | 2,747,322 | |||||||||||
Adjustments to net sales: |
||||||||||||||||
Exchange rate |
(35,604 | ) | | (33,285 | ) | | ||||||||||
Adjusted net sales |
$ | 1,442,250 | 1,400,086 | 2,788,164 | 2,747,322 | |||||||||||
Reconciliation of Segment Net Sales to Adjusted Segment Net Sales (Amounts in thousands) |
Three Months Ended | |||||||
Unilin segment | July 2, 2011 | July 3, 2010 | ||||||
Net sales |
$ | 363,097 | 308,385 | |||||
Adjustments to net sales: |
||||||||
Exchange rate |
(33,558 | ) | | |||||
Adjusted net sales |
$ | 329,539 | 308,385 | |||||
Reconciliation of Operating Income to Adjusted Operating Income | Three Months Ended | |||||||
(Amounts in thousands) | July 2, 2011 | July 3, 2010 | ||||||
Operating income |
$ | 101,700 | 89,726 | |||||
Adjustments to operating income: |
||||||||
Business restructurings |
6,514 | 4,929 | ||||||
Adjusted operating income |
$ | 108,214 | 94,655 | |||||
Adjusted operating margin as a percent of net sales |
7.3 | % | 6.8 | % | ||||
Mohawk segment |
||||||||
Operating income |
$ | 31,201 | 26,345 | |||||
Adjustments to operating income: |
||||||||
Business restructurings |
6,514 | 4,929 | ||||||
Adjusted operating income |
$ | 37,715 | 31,274 | |||||
Adjusted operating margin as a percent of net sales |
5.0 | % | 4.2 | % |
Reconciliation of Earnings Before Income Taxes to Adjusted Earnings Before Income Taxes | Three Months Ended | |||||||
(Amounts in thousands) | July 2, 2011 | July 3, 2010 | ||||||
Earnings before income taxes |
$ | 75,544 | 50,151 | |||||
Unusual items: |
||||||||
Business restructurings |
6,514 | 4,929 | ||||||
Debt extinguishment costs |
| 7,514 | ||||||
Adjusted earnings before income taxes |
$ | 82,058 | 62,594 | |||||
Reconciliation of Income Tax Expense (Benefit) to Adjusted Income Tax Expense | Three Months Ended | |||||||
(Amounts in thousands) | July 2, 2011 | July 3, 2010 | ||||||
Income tax expense (benefit) |
$ | 13,450 | (18,814 | ) | ||||
Unusual items: |
||||||||
Discrete tax items, net |
| 24,407 | ||||||
Income taxes |
1,818 | 3,290 | ||||||
Adjusted income tax expense |
$ | 15,268 | 8,883 | |||||
Adjusted income tax rate |
19 | % | 14 | % | ||||
Reconciliation of Selling, General and Administrative Expenses to Adjusted Selling, General and Administrative Expenses | Three Months Ended | |||||||
(Amounts in thousands) | July 2, 2011 | July 3, 2010 | ||||||
Selling, general and administrative expenses |
$ | 280,547 | 285,030 | |||||
Adjustments to selling, general and administrative expenses: |
||||||||
Exchange rate |
(5,821 | ) | | |||||
Adjusted selling, general and administrative expenses |
$ | 274,726 | 285,030 | |||||