Colgate Announces 3rd Quarter 2024 Results
- Net sales increased 2.4%; Organic sales* increased 6.8%
- GAAP EPS increased 5% to
$0.90 ; Base Business EPS* increased 6% to$0.91 - GAAP Gross profit margin increased 260 basis points to 61.1%; Base Business Gross profit margin* increased 270 basis points to 61.3%
- Net cash provided by operations was
$2,838 million for the first nine months of 2024 - Colgate’s leadership in toothpaste continued with its global market share at 41.6% year to date
- Colgate’s leadership in manual toothbrushes continued with its global market share at 32.3% year to date
- The Company updated its financial guidance for full year 2024
Third Quarter Total Company Results (GAAP) | |||
($ in millions except per share amounts) | 2024 | 2023 | Change |
+2.4% | |||
EPS (diluted) | +5% | ||
|
|
|
|
|
|
|
|
Third Quarter Total Company Results (Base Business - Non-GAAP)* | |||
| 2024 | 2023 | Change |
Organic Sales Growth | +6.8% | ||
Base Business EPS (diluted) | +6% |
*Indicates a non-GAAP financial measure. Please refer to “Non-GAAP Financial Measures” later in this release for definitions of non-GAAP financial measures and to “Table 6 - Geographic Sales Analysis Percentage Changes” and “Table 8 - Non-GAAP Reconciliations” included with this release for a reconciliation of these non-GAAP financial measures to the related GAAP measures. |
“We are particularly pleased with the quality of our results this quarter on top of our strong first half results. This is our sixth consecutive quarter delivering gross margin expansion along with growth in operating profit, net income and earnings per share. Advertising increased 16% in the quarter behind science-led, core and premium innovation across price tiers. We expect continued strong advertising investment through the remainder of the year as we focus on building brand health and scaling the capabilities needed to drive growth.
“Our strong results this quarter and year to date add to our confidence that we are executing the right strategies to deliver on our updated 2024 organic sales and Base Business earnings growth expectations, drive cash flow and generate consistent, compounded earnings per share growth.”
Full Year 2024 Guidance
Based on current spot rates:
- The Company now expects net sales growth of 3% to 5% (versus 2% to 5% previously) including a mid-single-digit negative impact from foreign exchange.
- The Company now expects organic sales growth of 7% to 8% (versus 6% to 8% previously).
- On a GAAP basis, the Company still expects gross profit margin expansion, increased advertising investment and double-digit earnings per share growth.
- On a non-GAAP (Base Business) basis, the Company still expects gross profit margin expansion and increased advertising investment and now expects earnings per share growth of 10% to 11% (versus 8% to 11% previously).
Divisional Performance
See attached "Table 6 - Geographic Sales Analysis Percentage Changes" and "Table 5 - Segment Information" for additional information on net sales and operating profit by division.
Third Quarter Sales Growth By Division |
|
|
| ||||
| % of Total | Net | Organic | As | Organic | Pricing | FX |
20% | -2.1% | -1.9% | +1.2% | +1.2% | -3.2% | -0.2% | |
23% | -3.2% | +14.2% | +3.3% | +3.3% | +10.9% | -17.4% | |
15% | +8.0% | +6.3% | +4.1% | +4.1% | +2.2% | +1.6% | |
14% | +6.3% | +6.1% | +6.5% | +6.5% | -0.3% | +0.2% | |
6% | +4.8% | +10.8% | +6.9% | +6.9% | +3.9% | -6.0% | |
Hill’s | 22% | +6.3% | +6.5% | +3.6% | +3.6% | +2.8% | -0.1% |
|
|
|
|
|
|
|
|
100% | +2.4% | +6.8% | +3.7% | +3.7% | +3.1% | -4.4% |
Note: Table may not sum due to rounding. |
|
(1) The Company has recast its historical geographic segment information to conform to the reporting structure effective as of |
|
*Indicates a non-GAAP financial measure. Please refer to “Non-GAAP Financial Measures” later in this release for definitions of non-GAAP financial measures and to “Table 6 - Geographic Sales Analysis Percentage Changes” included with this release for a reconciliation of these non-GAAP financial measures to the related GAAP measures. |
Third Quarter Operating Profit By Division |
| |||
| 3Q 2024 | % Change vs | % to Net | Change in basis |
-9% | 20.5% | -170 | ||
-2% | 31.6% | +40 | ||
10% | 24.3% | +30 | ||
3% | 27.4% | -90 | ||
-1% | 23.4% | -140 | ||
Hill’s | 28% | 22.9% | +390 | |
|
|
|
|
|
4% | 21.2% | +30 | ||
5% | 21.5% | +50 |
(1) The Company has recast its historical geographic segment information to conform to the reporting structure effective as of |
|
*Indicates a non-GAAP financial measure. Please refer to “Non-GAAP Financial Measures” later in this release for definitions of non-GAAP financial measures and to “Table 8 - Non-GAAP Reconciliations” included with this release for a reconciliation of these non-GAAP financial measures to the related GAAP measures. |
Prepared Materials and Webcast Information
At approximately
At
About
Market Share Information
Management uses market share information as a key indicator to monitor business health and performance. References to market share in this press release are based on a combination of consumption and market share data provided by third-party vendors, primarily Nielsen, and internal estimates. All market share references represent the percentage of the dollar value of sales of our products, relative to all product sales in the category in the countries in which the Company competes and purchases data (excluding
Market share data is subject to limitations on the availability of up-to-date information. In particular, market share data is currently not generally available for certain retail channels, such as eCommerce and certain club retailers and discounters. The Company measures year-to-date market shares from
Cautionary Statement on Forward-Looking Statements
This press release and the related webcast may contain forward-looking statements (as that term is defined in the
Non-GAAP Financial Measures
The following provides definitions and other information regarding the non-GAAP financial measures used in this press release and the related prepared materials and webcast, which may not be the same as or comparable to similar measures presented by other companies:
- Base Business: Base Business refers to non-GAAP measures of operating results that exclude certain items. Base Business operating results exclude, as applicable, charges related to an ERISA litigation matter, a foreign tax matter and the 2022 Global Productivity Initiative and product recall costs.
- Organic sales growth: Net sales growth excluding the impact of foreign exchange, acquisitions and divestments.
- Free cash flow before dividends: Net cash provided by operations less Capital expenditures.
This press release discusses Net sales growth (GAAP) and Organic sales growth (non-GAAP). Management believes the organic sales growth measure provides investors and analysts with useful supplemental information regarding the Company’s underlying sales trends by presenting sales growth excluding the external factor of foreign exchange as well as the impact from acquisitions and divestments. See “Geographic Sales Analysis Percentage Changes” for the three and nine months ended
Gross Profit, Gross Profit margin, Selling, general and administrative expenses, Selling, general and administrative expenses as a percentage of Net sales, Other (income) expense, net, Operating profit, Operating profit margin, Non-service related postretirement costs, Effective income tax rate, Net income attributable to
The Company uses these financial measures internally in its budgeting process, to evaluate segment and overall operating performance and as factors in determining compensation. While the Company believes that these financial measures are useful in evaluating the Company’s underlying business performance and trends, this information should be considered as supplemental in nature and is not meant to be considered in isolation or as a substitute for the related financial information prepared in accordance with GAAP.
As management uses free cash flow before dividends to evaluate the Company’s ability to satisfy current and future obligations, pay dividends, fund future business opportunities and repurchase stock, the Company believes that it provides useful information to investors. Free cash flow before dividends is not a measure of cash available for discretionary expenditures since the Company has certain non-discretionary obligations such as debt service that are not deducted from the measure. See “Condensed Consolidated Statements of Cash Flows” for the nine months ended
(See attached tables for third quarter results.)
|
|
|
| Table 1 | |||||
| |||||||||
Condensed Consolidated Statements of Income | |||||||||
| |||||||||
For the Three Months Ended | |||||||||
| |||||||||
(Dollars in Millions Except Per Share Amounts) (Unaudited) | |||||||||
| |||||||||
|
|
| 2024 |
|
|
| 2023 |
| |
|
|
|
|
| |||||
Net sales |
| $ | 5,033 |
|
| $ | 4,915 |
| |
|
|
|
|
| |||||
Cost of sales |
|
| 1,959 |
|
|
| 2,038 |
| |
|
|
|
|
| |||||
Gross profit |
|
| 3,074 |
|
|
| 2,877 |
| |
|
|
|
|
| |||||
Gross profit margin |
|
| 61.1 | % |
|
| 58.5 | % | |
|
|
|
|
| |||||
Selling, general and administrative expenses |
|
| 1,979 |
|
|
| 1,822 |
| |
|
|
|
|
| |||||
Other (income) expense, net |
|
| 30 |
|
|
| 26 |
| |
|
|
|
|
| |||||
Operating profit |
|
| 1,065 |
|
|
| 1,029 |
| |
|
|
|
|
| |||||
Operating profit margin |
|
| 21.2 | % |
|
| 20.9 | % | |
|
|
|
|
| |||||
Non-service related postretirement costs |
|
| 23 |
|
|
| 15 |
| |
|
|
|
|
| |||||
Interest (income) expense, net |
|
| 56 |
|
|
| 58 |
| |
|
|
|
|
| |||||
Income before income taxes |
|
| 986 |
|
|
| 956 |
| |
|
|
|
|
| |||||
Provision for income taxes |
|
| 210 |
|
|
| 209 |
| |
|
|
|
|
| |||||
Effective tax rate |
|
| 21.3 | % |
|
| 21.9 | % | |
|
|
|
|
| |||||
Net income including noncontrolling interests |
|
| 776 |
|
|
| 747 |
| |
|
|
|
|
| |||||
Less: Net income attributable to noncontrolling interests |
|
| 39 |
|
|
| 39 |
| |
|
|
|
|
| |||||
Net income attributable to |
| $ | 737 |
|
| $ | 708 |
| |
|
|
|
|
| |||||
Earnings per common share |
|
|
|
| |||||
Basic |
| $ | 0.90 |
|
| $ | 0.86 |
| |
Diluted |
| $ | 0.90 |
|
| $ | 0.86 |
| |
|
|
|
|
| |||||
Supplemental Income Statement Information |
|
|
|
| |||||
Average common shares outstanding |
|
|
|
| |||||
Basic |
|
| 817.7 |
|
|
| 825.6 |
| |
Diluted |
|
| 822.5 |
|
|
| 827.3 |
| |
|
|
|
|
| |||||
Advertising |
| $ | 694 |
|
| $ | 598 |
| |
|
|
|
| Table 2 | |||||
| |||||||||
Condensed Consolidated Statements of Income | |||||||||
| |||||||||
For the Nine Months Ended | |||||||||
| |||||||||
(Dollars in Millions Except Per Share Amounts) (Unaudited) | |||||||||
| |||||||||
|
|
| 2024 |
|
|
| 2023 |
| |
|
|
|
|
| |||||
Net sales |
| $ | 15,156 |
|
| $ | 14,507 |
| |
|
|
|
|
| |||||
Cost of sales |
|
| 5,977 |
|
|
| 6,131 |
| |
|
|
|
|
| |||||
Gross profit |
|
| 9,179 |
|
|
| 8,376 |
| |
|
|
|
|
| |||||
Gross profit margin |
|
| 60.6 | % |
|
| 57.7 | % | |
|
|
|
|
| |||||
Selling, general and administrative expenses |
|
| 5,833 |
|
|
| 5,348 |
| |
|
|
|
|
| |||||
Other (income) expense, net |
|
| 141 |
|
|
| 116 |
| |
|
|
|
|
| |||||
Operating profit |
|
| 3,205 |
|
|
| 2,912 |
| |
|
|
|
|
| |||||
Operating profit margin |
|
| 21.1 | % |
|
| 20.1 | % | |
|
|
|
|
| |||||
Non-service related postretirement costs |
|
| 67 |
|
|
| 338 |
| |
|
|
|
|
| |||||
Interest (income) expense, net |
|
| 175 |
|
|
| 170 |
| |
|
|
|
|
| |||||
Income before income taxes |
|
| 2,963 |
|
|
| 2,404 |
| |
|
|
|
|
| |||||
Provision for income taxes |
|
| 693 |
|
|
| 709 |
| |
|
|
|
|
| |||||
Effective tax rate |
|
| 23.4 | % |
|
| 29.5 | % | |
|
|
|
|
| |||||
Net income including noncontrolling interests |
|
| 2,270 |
|
|
| 1,695 |
| |
|
|
|
|
| |||||
Less: Net income attributable to noncontrolling interests |
|
| 120 |
|
|
| 113 |
| |
|
|
|
|
| |||||
Net income attributable to |
| $ | 2,150 |
|
| $ | 1,582 |
| |
|
|
|
|
| |||||
Earnings per common share |
|
|
|
| |||||
Basic(1) |
| $ | 2.62 |
|
| $ | 1.91 |
| |
Diluted(1) |
| $ | 2.61 |
|
| $ | 1.90 |
| |
|
|
|
|
| |||||
Supplemental Income Statement Information |
|
|
|
| |||||
Average common shares outstanding |
|
|
|
| |||||
Basic |
|
| 820.1 |
|
|
| 828.8 |
| |
Diluted |
|
| 824.2 |
|
|
| 830.5 |
| |
|
|
|
|
| |||||
Advertising |
| $ | 2,072 |
|
| $ | 1,778 |
|
Note: |
(1) Basic and diluted earnings per share are computed independently for each quarter and any year-to-date period presented. As a result of changes in shares outstanding during the year and rounding, the sum of the quarters' earnings per share may not equal the earnings per share for any year-to-date period. |
|
|
|
|
|
| Table 3 | ||||||
| ||||||||||||
Condensed Consolidated Balance Sheets | ||||||||||||
| ||||||||||||
As of | ||||||||||||
| ||||||||||||
(Dollars in Millions) (Unaudited) | ||||||||||||
|
|
|
|
|
|
| ||||||
|
|
|
| |||||||||
|
|
| 2024 |
|
|
| 2023 |
|
|
| 2023 |
|
Cash and cash equivalents |
| $ | 1,234 |
|
| $ | 966 |
|
| $ | 951 |
|
Receivables, net |
|
| 1,712 |
|
|
| 1,586 |
|
|
| 1,577 |
|
Inventories |
|
| 2,041 |
|
|
| 1,934 |
|
|
| 1,931 |
|
Other current assets |
|
| 819 |
|
|
| 793 |
|
|
| 898 |
|
Property, plant and equipment, net |
|
| 4,421 |
|
|
| 4,582 |
|
|
| 4,409 |
|
|
| 3,389 |
|
|
| 3,410 |
|
|
| 3,327 |
| |
Other intangible assets, net |
|
| 1,834 |
|
|
| 1,887 |
|
|
| 1,861 |
|
Other assets |
|
| 1,324 |
|
|
| 1,235 |
|
|
| 1,089 |
|
Total assets |
| $ | 16,774 |
|
| $ | 16,393 |
|
| $ | 16,043 |
|
|
|
|
|
|
|
| ||||||
Total debt |
| $ | 8,436 |
|
| $ | 8,549 |
|
| $ | 8,724 |
|
Other current liabilities |
|
| 5,038 |
|
|
| 4,411 |
|
|
| 4,568 |
|
Other non-current liabilities |
|
| 2,464 |
|
|
| 2,476 |
|
|
| 2,345 |
|
Total liabilities |
|
| 15,938 |
|
|
| 15,436 |
|
|
| 15,637 |
|
|
| 435 |
|
|
| 609 |
|
|
| (9 | ) | |
Noncontrolling interests |
|
| 401 |
|
|
| 348 |
|
|
| 415 |
|
Total liabilities and equity |
| $ | 16,774 |
|
| $ | 16,393 |
|
| $ | 16,043 |
|
|
|
|
|
|
|
| ||||||
Supplemental Balance Sheet Information |
|
|
|
|
|
| ||||||
Debt less cash, cash equivalents and marketable securities(1) |
| $ | 6,942 |
|
| $ | 7,404 |
|
| $ | 7,526 |
|
Working capital % of sales |
|
| (3.6 | )% |
|
| (1.4 | )% |
|
| (2.1 | )% |
Note: |
(1) Marketable securities of |
|
|
|
| Table 4 | ||||
| ||||||||
Condensed Consolidated Statements of Cash Flows | ||||||||
| ||||||||
For the Nine Months Ended | ||||||||
| ||||||||
(Dollars in Millions) (Unaudited) | ||||||||
|
|
|
|
| ||||
|
|
| 2024 |
|
|
| 2023 |
|
Operating Activities |
|
|
|
| ||||
Net income including noncontrolling interests |
| $ | 2,270 |
|
| $ | 1,695 |
|
Adjustments to reconcile Net income including noncontrolling interests to Net cash provided by operations: |
|
| ||||||
Depreciation and amortization |
|
| 457 |
|
|
| 417 |
|
ERISA litigation matter |
|
| — |
|
|
| 267 |
|
Restructuring and termination benefits, net of cash |
|
| 54 |
|
|
| (17 | ) |
Stock-based compensation expense |
|
| 108 |
|
|
| 97 |
|
Deferred income taxes |
|
| (98 | ) |
|
| (109 | ) |
Cash effects of changes in: |
|
|
|
| ||||
Receivables |
|
| (184 | ) |
|
| (62 | ) |
Inventories |
|
| (94 | ) |
|
| 150 |
|
Accounts payable and other accruals |
|
| 327 |
|
|
| 168 |
|
Other non-current assets and liabilities |
|
| (2 | ) |
|
| 3 |
|
Net cash provided by (used in) operations |
|
| 2,838 |
|
|
| 2,609 |
|
|
|
|
|
| ||||
Investing Activities |
|
|
|
| ||||
Capital expenditures |
|
| (377 | ) |
|
| (508 | ) |
Purchases of marketable securities and investments |
|
| (358 | ) |
|
| (324 | ) |
Proceeds from sale of marketable securities and investments |
|
| 260 |
|
|
| 264 |
|
Other investing activities |
|
| 21 |
|
|
| (31 | ) |
Net cash provided by (used in) investing activities |
|
| (454 | ) |
|
| (599 | ) |
|
|
|
|
| ||||
Financing Activities |
|
|
|
| ||||
Short-term borrowing (repayment) less than 90 days, net |
|
| 337 |
|
|
| (564 | ) |
Principal payments of debt |
|
| (502 | ) |
|
| (903 | ) |
Proceeds from issuance of debt |
|
| 2 |
|
|
| 1,497 |
|
Dividends paid |
|
| (1,275 | ) |
|
| (1,243 | ) |
Purchases of treasury shares |
|
| (1,284 | ) |
|
| (883 | ) |
Proceeds from exercise of stock options |
|
| 611 |
|
|
| 325 |
|
Other financing activities |
|
| 1 |
|
|
| (30 | ) |
Net cash provided by (used in) financing activities |
|
| (2,110 | ) |
|
| (1,801 | ) |
|
|
|
|
| ||||
Effect of exchange rate changes on Cash and cash equivalents |
|
| (6 | ) |
|
| (33 | ) |
Net increase (decrease) in Cash and cash equivalents |
|
| 268 |
|
|
| 176 |
|
Cash and cash equivalents at beginning of the period |
|
| 966 |
|
|
| 775 |
|
Cash and cash equivalents at end of the period |
| $ | 1,234 |
|
| $ | 951 |
|
|
|
|
|
| ||||
Supplemental Cash Flow Information |
|
|
|
| ||||
Free cash flow before dividends (Net cash provided by operations less Capital expenditures) |
|
|
|
| ||||
Net cash provided by operations |
| $ | 2,838 |
|
| $ | 2,609 |
|
Less: Capital expenditures |
|
| (377 | ) |
|
| (508 | ) |
Free cash flow before dividends |
| $ | 2,461 |
|
| $ | 2,101 |
|
|
|
|
|
| ||||
|
|
|
|
| ||||
Income taxes paid |
| $ | 762 |
|
| $ | 726 |
|
Interest paid |
| $ | 267 |
|
| $ | 243 |
|
|
|
|
|
|
|
|
| Table 5 | ||||||||
|
|
|
|
| ||||||||||||
Segment Information | ||||||||||||||||
|
|
|
|
| ||||||||||||
For the Three and Nine Months Ended | ||||||||||||||||
|
|
|
|
| ||||||||||||
(Dollars in Millions) (Unaudited) | ||||||||||||||||
|
|
|
|
|
|
|
|
| ||||||||
|
|
|
|
|
|
| ||||||||||
|
| Three Months Ended |
| Nine Months Ended | ||||||||||||
|
|
| 2024 |
|
|
| 2023 |
|
|
| 2024 |
|
|
| 2023 |
|
|
|
|
|
|
|
|
| |||||||||
Oral, Personal and Home Care |
|
|
|
|
|
|
|
| ||||||||
|
|
|
|
|
|
|
|
| ||||||||
| $ | 1,004 |
|
| $ | 1,025 |
|
| $ | 3,076 |
|
| $ | 3,044 |
| |
|
| 1,156 |
|
|
| 1,194 |
|
|
| 3,676 |
|
|
| 3,447 |
| |
|
| 744 |
|
|
| 690 |
|
|
| 2,102 |
|
|
| 1,935 |
| |
|
| 725 |
|
|
| 682 |
|
|
| 2,133 |
|
|
| 2,084 |
| |
|
| 278 |
|
|
| 266 |
|
|
| 827 |
|
|
| 822 |
| |
|
|
|
|
|
|
|
|
| ||||||||
Total Oral, Personal and Home Care |
|
| 3,907 |
|
|
| 3,857 |
|
|
| 11,814 |
|
|
| 11,332 |
|
|
|
|
|
|
|
|
|
| ||||||||
Pet Nutrition |
|
| 1,126 |
|
|
| 1,058 |
|
|
| 3,342 |
|
|
| 3,175 |
|
|
|
|
|
|
|
|
|
| ||||||||
Total |
| $ | 5,033 |
|
| $ | 4,915 |
|
| $ | 15,156 |
|
| $ | 14,507 |
|
|
|
|
|
|
|
|
|
| ||||||||
|
|
|
|
|
|
|
|
| ||||||||
|
| Three Months Ended |
| Nine Months Ended | ||||||||||||
|
|
| 2024 |
|
|
| 2023 |
|
|
| 2024 |
|
|
| 2023 |
|
Operating Profit |
|
|
|
|
|
|
|
| ||||||||
Oral, Personal and Home Care |
|
|
|
|
|
|
|
| ||||||||
|
|
|
|
|
|
|
|
| ||||||||
| $ | 206 |
|
| $ | 227 |
|
| $ | 633 |
|
| $ | 640 |
| |
|
| 365 |
|
|
| 372 |
|
|
| 1,187 |
|
|
| 1,050 |
| |
|
| 181 |
|
|
| 165 |
|
|
| 502 |
|
|
| 422 |
| |
|
| 199 |
|
|
| 193 |
|
|
| 602 |
|
|
| 564 |
| |
|
| 65 |
|
|
| 66 |
|
|
| 195 |
|
|
| 196 |
| |
|
|
|
|
|
|
|
|
| ||||||||
Total Oral, Personal and Home Care |
|
| 1,016 |
|
|
| 1,024 |
|
|
| 3,119 |
|
|
| 2,873 |
|
|
|
|
|
|
|
|
|
| ||||||||
Pet Nutrition |
|
| 258 |
|
|
| 201 |
|
|
| 691 |
|
|
| 575 |
|
Corporate(2) |
|
| (208 | ) |
|
| (196 | ) |
|
| (605 | ) |
|
| (536 | ) |
|
|
|
|
|
|
|
|
| ||||||||
Total Operating Profit |
| $ | 1,065 |
|
| $ | 1,029 |
|
| $ | 3,205 |
|
| $ | 2,912 |
|
Notes: Tables may not sum due to rounding. |
(1) The Company has recast its historical geographic segment information to conform to the reporting structure effective as of |
(2) Corporate operations include costs related to stock options and restricted stock units, research and development costs, Corporate overhead costs, restructuring and related implementation charges and gains and losses on sales of non-core product lines and assets. |
|
Corporate Operating profit (loss) for the three months ended September 30, 2024 and |
|
Corporate Operating profit (loss) for the nine months ended |
|
Corporate Operating profit (loss) for the nine months ended |
Table 6 | ||||||||||||||||||
| ||||||||||||||||||
Geographic Sales Analysis Percentage Changes | ||||||||||||||||||
| ||||||||||||||||||
For the Three Months Ended | ||||||||||||||||||
| ||||||||||||||||||
(Unaudited) | ||||||||||||||||||
|
|
|
|
|
|
| ||||||||||||
|
|
|
|
|
|
| ||||||||||||
|
|
|
|
|
|
| ||||||||||||
|
|
|
|
|
| COMPONENTS OF SALES CHANGE | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
|
|
|
|
|
|
|
|
| Pricing |
|
| ||||||
|
|
|
|
|
|
|
|
|
| Coupons |
|
| ||||||
|
| Sales |
|
|
|
|
|
|
| Consumer & |
|
| ||||||
|
| Change |
| Organic |
| As Reported |
| Organic |
| Trade |
| Foreign | ||||||
Region |
| As Reported |
| Sales Change |
| Volume |
| Volume |
| Incentives |
| Exchange | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
| 2.4 | % |
| 6.8 | % |
| 3.7 | % |
| 3.7 | % |
| 3.1 | % |
| (4.4 | )% | |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
| (2.1 | )% |
| (1.9 | )% |
| 1.2 | % |
| 1.2 | % |
| (3.2 | )% |
| (0.2 | )% | |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
| (3.2 | )% |
| 14.2 | % |
| 3.3 | % |
| 3.3 | % |
| 10.9 | % |
| (17.4 | )% | |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
| 8.0 | % |
| 6.3 | % |
| 4.1 | % |
| 4.1 | % |
| 2.2 | % |
| 1.6 | % | |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
| 6.3 | % |
| 6.1 | % |
| 6.5 | % |
| 6.5 | % |
| (0.3 | )% |
| 0.2 | % | |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
| 4.8 | % |
| 10.8 | % |
| 6.9 | % |
| 6.9 | % |
| 3.9 | % |
| (6.0 | )% | |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Total CP Products |
| 1.3 | % |
| 6.8 | % |
| 3.7 | % |
| 3.7 | % |
| 3.1 | % |
| (5.5 | )% |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Hill’s |
| 6.3 | % |
| 6.5 | % |
| 3.6 | % |
| 3.6 | % |
| 2.8 | % |
| (0.1 | )% |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Emerging Markets(2) |
| 1.0 | % |
| 11.1 | % |
| 4.6 | % |
| 4.6 | % |
| 6.5 | % |
| (10.1 | )% |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Developed Markets |
| 3.6 | % |
| 3.2 | % |
| 3.0 | % |
| 3.0 | % |
| 0.2 | % |
| 0.4 | % |
Notes: Table may not sum due to rounding. |
|
(1) The Company has recast its historical geographic segment information to conform to the reporting structure effective as of (2) Emerging Markets include |
Table 7 | ||||||||||||||||||
| ||||||||||||||||||
Geographic Sales Analysis Percentage Changes | ||||||||||||||||||
| ||||||||||||||||||
For the Nine Months Ended | ||||||||||||||||||
| ||||||||||||||||||
(Unaudited) | ||||||||||||||||||
|
|
|
|
|
|
| ||||||||||||
|
|
|
|
|
|
| ||||||||||||
|
|
|
|
|
|
| ||||||||||||
|
|
|
|
|
| COMPONENTS OF SALES CHANGE | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
|
|
|
|
|
|
|
|
| Pricing |
|
| ||||||
|
|
|
|
|
|
|
|
|
| Coupons |
|
| ||||||
|
| Sales |
|
|
|
|
|
|
| Consumer & |
|
| ||||||
|
| Change |
| Organic |
| As Reported |
| Organic |
| Trade |
| Foreign | ||||||
Region |
| As Reported |
| Sales Change |
| Volume |
| Volume |
| Incentives |
| Exchange | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
| 4.5 | % |
| 8.5 | % |
| 3.3 | % |
| 3.3 | % |
| 5.2 | % |
| (4.0 | )% | |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
| 1.1 | % |
| 1.1 | % |
| 2.8 | % |
| 2.8 | % |
| (1.7 | )% |
| (0.1 | )% | |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
| 6.6 | % |
| 19.4 | % |
| 5.0 | % |
| 5.0 | % |
| 14.5 | % |
| (12.8 | )% | |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
| 8.6 | % |
| 7.4 | % |
| 4.9 | % |
| 4.9 | % |
| 2.5 | % |
| 1.3 | % | |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
| 2.4 | % |
| 4.1 | % |
| 2.2 | % |
| 2.2 | % |
| 2.0 | % |
| (1.8 | )% | |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
| 0.7 | % |
| 14.5 | % |
| 6.4 | % |
| 6.4 | % |
| 8.2 | % |
| (13.8 | )% | |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Total CP Products |
| 4.3 | % |
| 9.3 | % |
| 4.0 | % |
| 4.0 | % |
| 5.3 | % |
| (5.0 | )% |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Hill’s |
| 5.2 | % |
| 5.6 | % |
| 0.7 | % |
| 0.7 | % |
| 4.9 | % |
| (0.4 | )% |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Emerging Markets(2) |
| 4.8 | % |
| 13.8 | % |
| 4.1 | % |
| 4.1 | % |
| 9.7 | % |
| (9.0 | )% |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Developed Markets |
| 4.2 | % |
| 4.2 | % |
| 2.6 | % |
| 2.6 | % |
| 1.6 | % |
| — | % |
Notes: Table may not sum due to rounding. |
|
(1) The Company has recast its historical geographic segment information to conform to the reporting structure effective as of (2) Emerging Markets include |
Table 8 | |||||||||||
| |||||||||||
Non-GAAP Reconciliations | |||||||||||
| |||||||||||
For the Three Months Ended | |||||||||||
| |||||||||||
(Dollars in Millions Except Per Share Amounts) (Unaudited) | |||||||||||
| |||||||||||
Gross Profit |
| 2024 |
|
|
| 2023 |
|
|
| ||
Gross profit, GAAP | $ | 3,074 |
|
| $ | 2,877 |
|
|
| ||
2022 Global Productivity Initiative |
| 9 |
|
|
| 1 |
|
|
| ||
Gross profit, non-GAAP | $ | 3,083 |
|
| $ | 2,878 |
|
|
| ||
|
|
|
|
|
| ||||||
|
|
|
|
| |||||||
Gross Profit Margin |
| 2024 |
|
|
| 2023 |
|
| Change | ||
Gross profit margin, GAAP |
| 61.1 | % |
|
| 58.5 | % |
| 260 |
| |
2022 Global Productivity Initiative |
| 0.2 | % |
|
| 0.1 | % |
|
| ||
Gross profit margin, non-GAAP |
| 61.3 | % |
|
| 58.6 | % |
| 270 |
| |
|
|
|
|
|
| ||||||
|
|
|
|
|
| ||||||
Selling, General and Administrative Expenses |
| 2024 |
|
|
| 2023 |
|
|
| ||
Selling, general and administrative expenses, GAAP | $ | 1,979 |
|
| $ | 1,822 |
|
|
| ||
2022 Global Productivity Initiative |
| (3 | ) |
|
| — |
|
|
| ||
Selling, general and administrative expenses, non-GAAP | $ | 1,976 |
|
| $ | 1,822 |
|
|
| ||
|
|
|
|
|
| ||||||
|
|
|
|
|
| ||||||
Other (Income) Expense, Net |
| 2024 |
|
|
| 2023 |
|
|
| ||
Other (income) expense, net, GAAP | $ | 30 |
|
| $ | 26 |
|
|
| ||
2022 Global Productivity Initiative |
| (3 | ) |
|
| (1 | ) |
|
| ||
Other (income) expense, net, non-GAAP | $ | 27 |
|
| $ | 25 |
|
|
| ||
|
|
|
|
|
| ||||||
|
|
|
|
|
| ||||||
Operating Profit |
| 2024 |
|
|
| 2023 |
|
| % Change | ||
Operating profit, GAAP | $ | 1,065 |
|
| $ | 1,029 |
|
| 4 | % | |
2022 Global Productivity Initiative |
| 15 |
|
|
| 2 |
|
|
| ||
Operating profit, non-GAAP | $ | 1,080 |
|
| $ | 1,031 |
|
| 5 | % | |
|
|
|
|
|
| ||||||
|
|
|
|
| |||||||
Operating Profit Margin |
| 2024 |
|
|
| 2023 |
|
| Change | ||
Operating profit margin, GAAP |
| 21.2 | % |
|
| 20.9 | % |
| 30 |
| |
2022 Global Productivity Initiative |
| 0.3 | % |
|
| 0.1 | % |
|
| ||
Operating profit margin, non-GAAP |
| 21.5 | % |
|
| 21.0 | % |
| 50 |
|
Table 8 | ||||||||||||||||||||||
Continued | ||||||||||||||||||||||
| ||||||||||||||||||||||
Non-GAAP Reconciliations | ||||||||||||||||||||||
| ||||||||||||||||||||||
For the Three Months Ended | ||||||||||||||||||||||
| ||||||||||||||||||||||
(Dollars in Millions Except Per Share Amounts) (Unaudited) | ||||||||||||||||||||||
| ||||||||||||||||||||||
| 2024 | |||||||||||||||||||||
| Income |
| Provision |
| Net Income |
| Less: Income |
| Net Income |
| Effective |
| Diluted | |||||||||
As Reported GAAP | $ | 986 |
| $ | 210 |
| $ | 776 |
| $ | 39 |
| $ | 737 |
| 21.3 | % |
| $ | 0.90 | ||
2022 Global Productivity Initiative |
| 15 |
|
| 2 |
|
| 13 |
|
| — |
|
| 13 |
| (0.1 | )% |
|
| 0.01 | ||
Non-GAAP | $ | 1,001 |
| $ | 212 |
| $ | 789 |
| $ | 39 |
| $ | 750 |
| 21.2 | % |
| $ | 0.91 | ||
| ||||||||||||||||||||||
| ||||||||||||||||||||||
| 2023 | |||||||||||||||||||||
| Income |
| Provision |
| Net Income |
| Less: Income |
| Net Income |
| Effective |
| Diluted | |||||||||
As Reported GAAP | $ | 956 |
| $ | 209 |
| $ | 747 |
| $ | 39 |
| $ | 708 |
| 21.9 | % |
| $ | 0.86 | ||
2022 Global Productivity Initiative |
| 2 |
|
| — |
|
| 2 |
|
| — |
|
| 2 |
| (0.1 | )% |
|
| — | ||
Non-GAAP | $ | 958 |
| $ | 209 |
| $ | 749 |
| $ | 39 |
| $ | 710 |
| 21.8 | % |
| $ | 0.86 |
Notes: The impact of non-GAAP adjustments may not necessarily equal the difference between “GAAP” and “non-GAAP” as a result of rounding. |
|
(1) The income tax effect on non-GAAP items is calculated based upon the tax laws and statutory income tax rates applicable in the tax jurisdiction(s) of the underlying non-GAAP adjustment. (2) The impact of non-GAAP items on the Company’s effective tax rate represents the difference in the effective tax rate calculated with and without the non-GAAP adjustment on Income before income taxes and Provision for income taxes. |
Table 9 | |||||||||||
| |||||||||||
Non-GAAP Reconciliations | |||||||||||
| |||||||||||
For the Nine Months Ended | |||||||||||
| |||||||||||
(Dollars in Millions Except Per Share Amounts) (Unaudited) | |||||||||||
|
|
|
|
|
| ||||||
Gross Profit |
| 2024 |
|
|
| 2023 |
|
|
| ||
Gross profit, GAAP | $ | 9,179 |
|
| $ | 8,376 |
|
|
| ||
2022 Global Productivity Initiative |
| 19 |
|
|
| 1 |
|
|
| ||
Gross profit, non-GAAP | $ | 9,198 |
|
| $ | 8,377 |
|
|
| ||
|
|
|
|
|
| ||||||
|
|
|
|
|
| ||||||
Gross Profit Margin |
| 2024 |
|
|
| 2023 |
|
| Change | ||
Gross profit margin, GAAP |
| 60.6 | % |
|
| 57.7 | % |
| 290 |
| |
2022 Global Productivity Initiative |
| 0.1 | % |
|
| — | % |
|
| ||
Gross profit margin, non-GAAP |
| 60.7 | % |
|
| 57.7 | % |
| 300 |
| |
|
|
|
|
|
| ||||||
|
|
|
|
|
| ||||||
Selling, General and Administrative Expenses |
| 2024 |
|
|
| 2023 |
|
|
| ||
Selling, general and administrative expenses, GAAP | $ | 5,833 |
|
| $ | 5,348 |
|
|
| ||
2022 Global Productivity Initiative |
| (4 | ) |
|
| (2 | ) |
|
| ||
Selling, general and administrative expenses, non-GAAP | $ | 5,829 |
|
| $ | 5,346 |
|
|
| ||
|
|
|
|
|
| ||||||
|
|
|
|
|
| ||||||
Other (Income) Expense, Net |
| 2024 |
|
|
| 2023 |
|
|
| ||
Other (income) expense, net, GAAP | $ | 141 |
|
| $ | 116 |
|
|
| ||
2022 Global Productivity Initiative |
| (54 | ) |
|
| (22 | ) |
|
| ||
Product recall costs |
| — |
|
|
| (25 | ) |
|
| ||
Other (income) expense, net, non-GAAP | $ | 87 |
|
| $ | 69 |
|
|
| ||
|
|
|
|
|
| ||||||
|
|
|
|
|
| ||||||
Operating Profit |
| 2024 |
|
|
| 2023 |
|
| % Change | ||
Operating profit, GAAP | $ | 3,205 |
|
| $ | 2,912 |
|
| 10 | % | |
2022 Global Productivity Initiative |
| 77 |
|
|
| 25 |
|
|
| ||
Product recall costs |
| — |
|
|
| 25 |
|
|
| ||
Operating profit, non-GAAP | $ | 3,282 |
|
| $ | 2,962 |
|
| 11 | % | |
|
|
|
|
|
| ||||||
|
|
|
|
| |||||||
Operating Profit Margin |
| 2024 |
|
|
| 2023 |
|
| Change | ||
Operating profit margin, GAAP |
| 21.1 | % |
|
| 20.1 | % |
| 100 |
| |
2022 Global Productivity Initiative |
| 0.6 | % |
|
| 0.1 | % |
|
| ||
Product recall costs |
| — | % |
|
| 0.2 | % |
|
| ||
Operating profit margin, non-GAAP |
| 21.7 | % |
|
| 20.4 | % |
| 130 |
| |
| |||||||||||
|
|
|
|
|
| ||||||
Non-Service Related Postretirement Costs |
| 2024 |
|
|
| 2023 |
|
|
| ||
Non-service related postretirement costs, GAAP | $ | 67 |
|
| $ | 338 |
|
|
| ||
ERISA litigation matter |
| — |
|
|
| (267 | ) |
|
| ||
2022 Global Productivity Initiative |
| — |
|
|
| (4 | ) |
|
| ||
Non-service related postretirement costs, non-GAAP | $ | 67 |
|
| $ | 67 |
|
|
| ||
|
|
|
|
|
|
Table 9 | |||||||||||||||||||||||
Continued | |||||||||||||||||||||||
| |||||||||||||||||||||||
Non-GAAP Reconciliations | |||||||||||||||||||||||
| |||||||||||||||||||||||
For the Nine Months Ended | |||||||||||||||||||||||
| |||||||||||||||||||||||
(Dollars in Millions Except Per Share Amounts) (Unaudited) | |||||||||||||||||||||||
| |||||||||||||||||||||||
| 2024 | ||||||||||||||||||||||
| Income |
| Provision |
| Net Income |
| Less: Income |
| Net Income
|
| Effective |
| Diluted | ||||||||||
As Reported GAAP | $ | 2,963 |
| $ | 693 |
|
| $ | 2,270 |
| $ | 120 |
| $ | 2,150 |
| 23.4 | % |
| $ | 2.61 | ||
2022 Global Productivity Initiative |
| 77 |
|
| 10 |
|
|
| 67 |
|
| — |
|
| 67 |
| (0.3 | )% |
|
| 0.08 | ||
Non-GAAP | $ | 3,040 |
| $ | 703 |
|
| $ | 2,337 |
| $ | 120 |
| $ | 2,217 |
| 23.1 | % |
| $ | 2.69 | ||
| |||||||||||||||||||||||
| |||||||||||||||||||||||
| 2023 | ||||||||||||||||||||||
| Income |
| Provision |
| Net Income |
| Less: Income |
| Net Income
|
| Effective |
| Diluted | ||||||||||
As Reported GAAP | $ | 2,404 |
| $ | 709 |
|
| $ | 1,695 |
| $ | 113 |
| $ | 1,582 |
| 29.5 | % |
| $ | 1.90 | ||
ERISA litigation matter |
| 267 |
|
| 55 |
|
|
| 212 |
|
| — |
|
| 212 |
| (0.9 | )% |
|
| 0.26 | ||
Foreign tax matter |
| — |
|
| (126 | ) |
|
| 126 |
|
| — |
|
| 126 |
| (4.7 | )% |
|
| 0.15 | ||
2022 Global Productivity Initiative |
| 29 |
|
| 5 |
|
|
| 24 |
|
| 1 |
|
| 23 |
| (0.1 | )% |
|
| 0.03 | ||
Product recall costs |
| 25 |
|
| 6 |
|
|
| 19 |
|
| — |
|
| 19 |
| — | % |
|
| 0.02 | ||
Non-GAAP | $ | 2,725 |
| $ | 649 |
|
| $ | 2,076 |
| $ | 114 |
| $ | 1,962 |
| 23.8 | % |
| $ | 2.36 |
Notes: The impact of non-GAAP adjustments may not necessarily equal the difference between “GAAP” and “non-GAAP” as a result of rounding. |
|
(1) The income tax effect on non-GAAP items is calculated based upon the tax laws and statutory income tax rates applicable in the tax jurisdiction(s) of the underlying non-GAAP adjustment. |
|
(2) The impact of non-GAAP items on the Company’s effective tax rate represents the difference in the effective tax rate calculated with and without the non-GAAP adjustments on Income before income taxes and Provision for income taxes. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20241025832799/en/
Investor Relations: investor_relations@colpal.com
Communications: colgate_palmolive_media_inquiry@colpal.com
Source: