Colgate Announces 3rd Quarter Results and New Global Growth and Efficiency Program for Sustained Growth
Net income and Diluted earnings per share in third quarter 2012 were
Excluding the above noted items in both periods, Net income in third
quarter 2012 was
Gross profit margin was 58.4% in third quarter 2012 versus 56.2% in the year ago quarter. Excluding the above noted items in both periods, Gross profit margin was 58.6% in third quarter 2012, an increase of 180 basis points versus the year ago quarter, as higher pricing and cost savings from the Company's funding-the-growth initiatives more than offset the impact of increases in raw and packaging material costs and negative foreign exchange transaction costs.
Selling, general and administrative expenses were 34.6% of Net sales in
third quarter 2012 versus 34.0% in third quarter 2011, as worldwide
advertising spending increased 1% versus the year ago quarter to
Operating profit decreased 1% to
Net cash provided by operations year to date was
"Our growth momentum continued on the top line as well, with organic sales increasing a healthy 5.0% during the quarter, led by the emerging markets where organic sales grew a robust 9.5%.
"We are delighted that gross profit margin increased by 180 basis points during the quarter, the largest expansion we have seen in ten quarters. This allowed for higher advertising spending behind Colgate's brands both in absolute dollars and as a percent to sales, which drove market share gains around the world.
"Colgate's global market shares in toothpaste and manual toothbrushes are both at record highs year to date. Colgate's share of the global toothpaste market strengthened to 44.9% year to date, up 0.6 share points versus year ago. Our global leadership in manual toothbrushes also strengthened during the quarter with Colgate's global market share in that category reaching 32.7% year to date, up 0.8 share points versus year ago.
"Looking ahead, we continue to be sharply focused on our aggressive funding-the-growth programs and our strategic worldwide pricing initiatives. We anticipate that the combined benefits from those programs will continue to help us offset the impact of increases in raw and packaging material costs and the transaction impact of negative foreign exchange, and achieve gross margin expansion in 2012 within our targeted range of 75 to 125 basis points.
"Overall, we continue to expect diluted earnings per share for 2012 to grow at a double-digit rate, on a currency neutral basis. If average exchange rates in the balance of the year were to remain at current spot rates, currency translation would decrease full year diluted earnings per share growth by approximately 6-7%."
Global Growth and Efficiency Program
Separately, the Company announced a four-year Global Growth and Efficiency Program (the "2012 Restructuring Program") for sustained growth. The program's initiatives are expected to help Colgate ensure continued solid worldwide growth in unit volume, organic sales and earnings per share and enhance its global leadership positions in its core businesses.
This four-year Global Growth and Efficiency Program is expected to produce significant benefits in the Company's long-term business performance. The major objectives of the program include:
- Becoming even stronger on the ground through the continued evolution and expansion of proven global and regional commercial capabilities, which have already been successfully implemented in a number of the Company's operations around the world.
- Simplifying and standardizing how work gets done by increasing technology enabled collaboration and taking advantage of global data and analytic capabilities, leading to smarter and faster decisions.
- Reducing structural costs to continue to increase the Company's gross and operating profit.
- Building on Colgate's current position of strength to enhance its leading market share positions worldwide and ensure sustained sales and earnings growth.
Implementation of the 2012 Restructuring Program is projected to result
in cumulative pretax charges, once all phases are approved and
implemented, totaling between
Savings in 2013 should approximate
Initiatives under the program will focus on the following three areas:
- Expanding Commercial Hubs — Building on the success of this structure already implemented in several divisions, continue to cluster single-country subsidiaries into more efficient regional hubs, in order to drive smarter and faster decision making, strengthen capabilities available on the ground and improve cost structure.
-
Extending Shared Business Services and
Streamlining Global Functions — Implementing the Company's
shared service organizational model, already successful in
Europe , in all regions of the world. Initially focused on finance and accounting, these shared services will be expanded to additional functional areas to streamline global functions. - Optimizing Global Supply Chain and Facilities — Continuing to optimize manufacturing efficiencies, global warehouse networks and office locations for greater efficiency, lower cost and speed to bring innovation to market.
It is expected that by the end of 2016, the 2012 Restructuring Program will reduce the Company's global employee workforce by approximately 6% from the current level of 38,600.
"This initiative offers us the opportunity to expand many of our already
successful programs. For example, we have seen extended growth in
"These positive experiences and our proven track record of implementing a multitude of savings programs and reducing costs year after year give us confidence in the ability of this program to fund even higher levels of investment behind Colgate's brands and strengthen our overall commercial capabilities around the world."
Specifically, reinvestment will be focused in the following four areas:
-
New Product Innovation and Brand Building — Continuing our strong investment in research and product development to ensure a robust pipeline of new products supported by effective integrated marketing campaigns. - Enabling Technology and Analytics — Intensify the use of existing and new technologies to enhance planning systems, real-time collaboration and paperless interaction, within the Company and with customers and suppliers, and to enhance analytic capabilities in support of consumer insights, brand management and commercial decision making.
- Digital Engagement — Increasing consumer engagement and loyalty by expanding our web-based capabilities, including mobile and social media and e-commerce.
- Emerging Markets — Seizing the opportunities reflected by this growing consumer base with targeted programs to increase consumer engagement, expand distribution and improve in-store execution.
At
The following are comments about divisional performance. See attached Geographic Sales Analysis and Segment Information schedules for additional information on divisional sales and operating profit.
North
Operating profit in
In the U.S., Colgate's toothpaste market share reached 36.2% year to date, up 1.2 share points versus year ago, driven by strong sales of Colgate Optic White toothpaste. In manual toothbrushes, Colgate's leading market share reached 37.3% year to date, up 1.8 share points versus year ago, driven by the success of Colgate 360° Optic White, Colgate 360° Sensitive Pro-Relief, Colgate 360° Total Advanced and Colgate Extra Clean manual toothbrushes.
Successful products driving growth in the U.S. in other categories include Colgate Optic White mouthwash, Softsoap brand Pampered Hands Coconut Lime Parfait foaming hand soap, Softsoap brand Citrus Splash & Berry Fusion body wash, Palmolive Soft Touch with Coconut Butter dish liquid, Suavitel Ultra fabric conditioner and Fabuloso Sunset Spice liquid cleaner.
Exciting new products planned for launch in the balance of the year
include a special edition of
Latin
Operating profit in
Colgate's strong leadership in oral care throughout
Products in other categories contributing to market share gains included
Protex Vitamin E, Palmolive Naturals Coconut & Cotton and Palmolive
Naturals Pomegranate bar soaps,
Operating profit in
Colgate strengthened its oral care leadership in the
Recent premium innovations contributing to strength in other product
categories include
Operating profit in
Colgate continued its toothpaste leadership in
Successful products contributing to growth in other categories in the
region include Colgate 360° Surround, Colgate Slim Soft and
Hill's Pet Nutrition (13% of Company Sales)
Hill's Net sales decreased 1.5% during third quarter 2012. Unit volume
decreased 2.5%, pricing increased 4.0% and foreign exchange was negative
3.0%. Volume declines in the U.S.,
Hill's Operating profit increased 16% in the third quarter of 2012 to
Recent new product introductions contributing to sales in the U.S.
include Science Diet Ideal Balance canine and feline, which combine
natural ingredients with the power of advanced nutrition in one balanced
package, Prescription Diet y/d
New pet food products contributing to international sales include
reformulated Prescription Diet r/d Canine and Feline, the relaunch of
Prescription Diet j/d Feline with improved taste, Prescription Diet y/d
***
About
Substantially all market share data included in this press release is compiled from data as measured by Nielsen.
Explanatory Note Regarding Currency Neutral Estimates
Management's estimate of earnings per share growth in 2012 on a currency neutral basis eliminates the impact of period-over-period changes in foreign exchange rates in the translation of local currency results into U.S. dollars. Accordingly, for purposes of estimating earnings per share growth, full year 2012 estimated local currency results, which include the impact of estimated foreign currency transaction gains and losses, are translated into U.S. dollars using 2011 average foreign exchange rates.
Cautionary Statement on Forward-Looking Statements
This press release and the related webcast (other than historical
information) may contain forward-looking statements. Such statements may
relate, for example, to sales or volume growth, organic sales growth,
profit or profit margin growth, earnings growth (including on a currency
neutral basis), financial goals, the impact of currency devaluations,
exchange controls and price controls, including in
Non-GAAP Financial Measures
The following provides information regarding the non-GAAP financial measures used in this earnings release and/or the related webcast:
To supplement Colgate's Condensed Consolidated Income Statements
presented in accordance with accounting principles generally accepted in
This release discusses organic sales growth, which is Net sales growth
excluding the impact of foreign exchange, acquisitions and divestments.
Management believes this measure provides investors 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
The Company uses these financial measures internally in its budgeting process and as factors in determining compensation. While the Company believes that these financial measures are useful in evaluating the Company's business, 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. In addition, these non-GAAP financial measures may not be the same as similar measures presented by other companies.
The Company defines free cash flow before dividends as net cash provided
by operations less capital expenditures. As management uses this measure
to evaluate the Company's ability to satisfy current and future
obligations, repurchase stock, pay dividends and fund future business
opportunities, 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. Free cash flow before dividends is not a GAAP
measurement and may not be comparable to similarly titled measures
reported by other companies. 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) | |||||||||
2012 | 2011 | ||||||||
Net sales | $ | 4,332 | $ | 4,383 | |||||
Cost of sales | 1,803 | 1,921 | |||||||
Gross profit | 2,529 | 2,462 | |||||||
Gross profit margin | 58.4 | % | 56.2 | % | |||||
Selling, general and administrative expenses | 1,501 | 1,489 | |||||||
Other (income) expense, net | 1 | (62 | ) | ||||||
Operating profit | 1,027 | 1,035 | |||||||
Operating profit margin | 23.7 | % | 23.6 | % | |||||
Interest expense, net | 4 | 10 | |||||||
Income before income taxes | 1,023 | 1,025 | |||||||
Provision for income taxes | 326 | 349 | |||||||
Effective tax rate | 31.9 | % | 34.0 | % | |||||
Net income including noncontrolling interests | 697 | 676 | |||||||
Less: Net income attributable to noncontrolling interests | 43 | 33 | |||||||
Net income attributable to |
$ | 654 | $ | 643 | |||||
Earnings per common share | |||||||||
Basic | $ | 1.38 | $ | 1.32 | |||||
Diluted | $ | 1.36 | $ | 1.31 | |||||
Average common shares outstanding | |||||||||
Basic | 474.9 | 486.7 | |||||||
Diluted | 479.2 | 490.5 | |||||||
Table 2 | |||||||||
|
|||||||||
Condensed Consolidated Statements of Income | |||||||||
For the Nine Months Ended |
|||||||||
(Dollars in Millions Except Per Share Amounts) (Unaudited) | |||||||||
2012 | 2011 | ||||||||
Net sales | $ | 12,799 | $ | 12,562 | |||||
Cost of sales | 5,372 | 5,365 | |||||||
Gross profit | 7,427 | 7,197 | |||||||
Gross profit margin | 58.0 | % | 57.3 | % | |||||
Selling, general and administrative expenses | 4,443 | 4,314 | |||||||
Other (income) expense, net | 37 | (35 | ) | ||||||
Operating profit | 2,947 | 2,918 | |||||||
Operating profit margin | 23.0 | % | 23.2 | % | |||||
Interest expense, net | 20 | 37 | |||||||
Income before income taxes | 2,927 | 2,881 | |||||||
Provision for income taxes | 932 | 952 | |||||||
Effective tax rate | 31.8 | % | 33.0 | % | |||||
Net income including noncontrolling interests | 1,995 | 1,929 | |||||||
Less: Net income attributable to noncontrolling interests | 121 | 88 | |||||||
Net income attributable to |
$ | 1,874 | $ | 1,841 | |||||
Earnings per common share | |||||||||
Basic | $ | 3.93 | $ | 3.76 | |||||
Diluted | $ | 3.89 | $ | 3.73 | |||||
Average common shares outstanding | |||||||||
Basic | 477.4 | 489.9 | |||||||
Diluted | 481.5 | 493.4 | |||||||
Table 3 |
||||||||||||
|
||||||||||||
|
||||||||||||
Condensed Consolidated Balance Sheets | ||||||||||||
As of |
||||||||||||
(Dollars in Millions) (Unaudited) | ||||||||||||
|
|
September 30, | ||||||||||
2012 | 2011 | 2011 | ||||||||||
Cash and cash equivalents | $ | 909 | $ | 878 | $ | 945 | ||||||
Receivables, net | 1,857 | 1,675 | 1,677 | |||||||||
Inventories | 1,384 | 1,327 | 1,336 | |||||||||
Other current assets | 611 | 522 | 485 | |||||||||
Property, plant and equipment, net | 3,685 | 3,668 | 3,615 | |||||||||
Other assets, including goodwill and intangibles | 4,978 | 4,727 | 4,710 | |||||||||
Total assets | $ | 13,424 | $ | 12,797 | $ | 12,768 | ||||||
Total debt | $ | 5,246 | $ | 4,810 | $ | 4,757 | ||||||
Other current liabilities | 3,397 | 3,336 | 3,328 | |||||||||
Other non-current liabilities | 2,084 | 2,110 | 1,813 | |||||||||
Total liabilities | 10,727 | 10,256 | 9,898 | |||||||||
|
2,507 | 2,375 | 2,667 | |||||||||
Noncontrolling interests | 190 | 166 | 203 | |||||||||
Total liabilities and shareholders' equity | $ | 13,424 | $ | 12,797 | $ | 12,768 | ||||||
Supplemental Balance Sheet Information | ||||||||||||
Debt less cash, cash equivalents and marketable securities* | $ | 4,256 | $ | 3,860 | $ | 3,740 | ||||||
Working capital % of sales | 2.2 | % | 0.7 | % | 0.6 | % | ||||||
* |
Marketable securities of |
|
|
Table 4 | |||||||
|
|||||||
Condensed Consolidated Statements of Cash Flows | |||||||
For the Nine Months Ended |
|||||||
(Dollars in Millions) (Unaudited) | |||||||
2012 | 2011 | ||||||
Operating Activities | |||||||
Net income including noncontrolling interests | $ | 1,995 | $ | 1,929 | |||
Adjustments to reconcile net income including noncontrolling interests to net cash provided by operations: | |||||||
Depreciation and amortization | 317 | 315 | |||||
Business realignment and other cost-saving initiatives | (35 | ) | 130 | ||||
Gain before tax on sales of non-core product lines | - | (207 | ) | ||||
Voluntary benefit plan contributions | (101 | ) | (178 | ) | |||
Stock-based compensation expense | 98 | 102 | |||||
Deferred income taxes | 71 | 134 | |||||
Cash effects of changes in: | |||||||
Receivables | (166 | ) | (127 | ) | |||
Inventories | (48 | ) | (147 | ) | |||
Accounts payable and other accruals | (27 | ) | 62 | ||||
Other non-current assets and liabilities | 29 | 44 | |||||
Net cash provided by operations | 2,133 | 2,057 | |||||
Investing Activities | |||||||
Capital expenditures | (317 | ) | (324 | ) | |||
Sale of property and non-core product lines | 38 | 241 | |||||
Purchases of marketable securities and investments | (501 | ) | (108 | ) | |||
Proceeds from sale of marketable securities and investments | 120 | 173 | |||||
Payment for acquisitions, net of cash acquired | (29 | ) | (972 | ) | |||
Other | 65 | (8 | ) | ||||
Net cash used in investing activities | (624 | ) | (998 | ) | |||
Financing Activities | |||||||
Principal payments on debt | (3,684 | ) | (2,720 | ) | |||
Proceeds from issuance of debt | 4,131 | 4,074 | |||||
Dividends paid | (951 | ) | (850 | ) | |||
Purchases of treasury shares | (1,344 | ) | (1,386 | ) | |||
Proceeds from exercise of stock options and excess tax benefits | 390 | 316 | |||||
Net cash used in financing activities | (1,458 | ) | (566 | ) | |||
Effect of exchange rate changes on Cash and cash equivalents | (20 | ) | (38 | ) | |||
Net increase (decrease) in Cash and cash equivalents | 31 | 455 | |||||
Cash and cash equivalents at beginning of period | 878 | 490 | |||||
Cash and cash equivalents at end of period | $ | 909 | $ | 945 | |||
Supplemental Cash Flow Information | |||||||
Free cash flow before dividends (Net cash provided by operations less capital expenditures) | |||||||
Net cash provided by operations | $ | 2,133 | $ | 2,057 | |||
Less: Capital expenditures | (317 | ) | (324 | ) | |||
Free cash flow before dividends | $ | 1,816 | $ | 1,733 | |||
Income taxes paid | $ | 949 | $ | 769 | |||
Table 5 |
||||||||||||||||
|
||||||||||||||||
Segment Information | ||||||||||||||||
For the Three and Nine Months Ended |
||||||||||||||||
(Dollars in Millions) (Unaudited) | ||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||
|
September 30, | |||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||
Net sales | ||||||||||||||||
Oral, Personal and Home Care | ||||||||||||||||
|
$ | 797 | $ | 776 | $ | 2,310 | $ | 2,238 | ||||||||
|
1,245 | 1,243 | 3,684 | 3,571 | ||||||||||||
|
865 | 972 | 2,569 | 2,661 | ||||||||||||
|
897 | 855 | 2,635 | 2,484 | ||||||||||||
Total Oral, Personal and Home Care | 3,804 | 3,846 | 11,198 | 10,954 | ||||||||||||
Pet Nutrition | 528 | 537 | 1,601 | 1,608 | ||||||||||||
Total Net sales | $ | 4,332 | $ | 4,383 | $ | 12,799 | $ | 12,562 | ||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||
|
September 30, | |||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||
Operating profit | ||||||||||||||||
Oral, Personal and Home Care | ||||||||||||||||
|
$ | 219 | $ | 213 | $ | 598 | $ | 599 | ||||||||
|
371 | 364 | 1,082 | 1,050 | ||||||||||||
|
198 | 196 | 560 | 551 | ||||||||||||
|
231 | 202 | 671 | 604 | ||||||||||||
Total Oral, Personal and Home Care | 1,019 | 975 | 2,911 | 2,804 | ||||||||||||
Pet Nutrition | 147 | 127 | 440 | 408 | ||||||||||||
Corporate(1) | (139 | ) | (67 | ) | (404 | ) | (294 | ) | ||||||||
Total Operating profit |
$ | 1,027 | $ | 1,035 | $ | 2,947 | $ | 2,918 |
Note: | ||
(1) |
Corporate operations include costs related to stock options and restricted stock awards, research and development costs, Corporate overhead costs, restructuring and related implementation costs and gains and losses on sales of non-core product lines and assets. |
|
Corporate Operating profit for the three months ended |
||
Corporate Operating profit for the nine months ended |
||
For the three and nine months ended |
||
Table 6 |
|||||||||||||||||||||
|
|||||||||||||||||||||
Geographic Sales Analysis Percentage Changes | |||||||||||||||||||||
For the Three Months Ended |
|||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||
COMPONENTS OF SALES CHANGE | |||||||||||||||||||||
Pricing | |||||||||||||||||||||
Coupons | |||||||||||||||||||||
Sales | 3 Months | Consumer & | |||||||||||||||||||
Change | Organic | As Reported | Organic | Ex-Divested | Trade | Foreign | |||||||||||||||
Region |
As Reported |
Sales Change |
Volume |
Volume |
Volume |
Incentives |
Exchange |
||||||||||||||
|
(1.0 | )% | 5.0 | % | 2.0 | % | 2.0 | % | 2.0 | % | 3.0 | % | (6.0 | )% | |||||||
|
(11.0 | )% | (2.5 | )% | (1.5 | )% | (1.5 | )% | (1.5 | )% | (1.0 | )% | (8.5 | )% | |||||||
|
- |
% | 9.0 | % | 2.5 | % | 3.5 | % | 3.5 | % | 5.5 | % | (8.0 | )% | |||||||
|
5.0 | % | 11.5 | % | 7.5 | % | 7.5 | % | 7.5 | % | 4.0 | % | (6.5 | )% | |||||||
|
(2.0 | )% | 6.0 | % | 2.5 | % | 3.0 | % | 3.0 | % | 3.0 | % | (7.5 | )% | |||||||
|
2.5 | % | 2.5 | % | 2.0 | % | 2.0 | % | 2.0 | % | 0.5 | % |
- |
% | |||||||
Total CP Products | (1.0 | )% | 5.5 | % | 2.5 | % | 3.0 | % | 3.0 | % | 2.5 | % | (6.0 | )% | |||||||
Hill's | (1.5 | )% | 1.5 | % | (2.5 | )% | (2.5 | )% | (2.5 | )% | 4.0 | % | (3.0 | )% | |||||||
Emerging Markets (2) | 1.5 | % | 9.5 | % | 4.5 | % | 5.0 | % | 5.0 | % | 4.5 | % | (7.5 | )% | |||||||
Developed Markets | (4.0 | )% |
- |
% | (1.0 | )% | (1.0 | )% | (1.0 | )% | 1.0 | % | (4.0 | )% |
Notes: |
(1) The Company's non-core laundry detergent business in
|
The impact of the sale of the Company's non-core laundry detergent
business in |
(2) Emerging Markets include |
Table 7 |
|||||||||||||||||||||
|
|||||||||||||||||||||
Geographic Sales Analysis Percentage Changes | |||||||||||||||||||||
For the Nine Months Ended |
|||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||
COMPONENTS OF SALES CHANGE | |||||||||||||||||||||
Pricing | |||||||||||||||||||||
Coupons | |||||||||||||||||||||
Sales | 9 Months | Consumer & | |||||||||||||||||||
Change | Organic | As Reported | Organic | Ex-Divested | Trade | Foreign | |||||||||||||||
Region |
As Reported |
Sales Change |
Volume |
Volume |
Volume |
Incentives |
Exchange |
||||||||||||||
|
2.0 | % | 6.5 | % | 3.5 | % | 3.0 | % | 4.0 | % | 3.5 | % | (5.0 | )% | |||||||
|
(3.5 | )% | (1.0 | )% | 4.5 | % | 0.5 | % | 4.5 | % | (1.5 | )% | (6.5 | )% | |||||||
|
3.0 | % | 12.5 | % | 3.5 | % | 5.5 | % | 5.5 | % | 7.0 | % | (7.5 | )% | |||||||
|
6.0 | % | 11.5 | % | 7.0 | % | 6.5 | % | 7.0 | % | 5.0 | % | (6.0 | )% | |||||||
|
2.0 | % | 8.0 | % | 5.0 | % | 4.5 | % | 5.5 | % | 3.5 | % | (6.5 | )% | |||||||
|
3.5 | % | 3.5 | % | 2.0 | % | 2.0 | % | 2.0 | % | 1.5 | % |
- |
% | |||||||
Total CP Products | 2.0 | % | 7.0 | % | 4.5 | % | 4.0 | % | 5.0 | % | 3.0 | % | (5.5 | )% | |||||||
Hill's | (0.5 | )% | 2.0 | % | (2.5 | )% | (2.5 | )% | (2.5 | )% | 4.5 | % | (2.5 | )% | |||||||
Emerging Markets (3) | 3.5 | % | 11.5 | % | 4.5 | % | 5.5 | % | 6.0 | % | 6.0 | % | (7.0 | )% | |||||||
Developed Markets |
- |
% | 1.5 | % | 2.0 | % | 0.5 | % | 2.0 | % | 1.0 | % | (3.0 | )% |
Notes: |
(1) The |
The impact of the |
(2) The Company's non-core laundry detergent business in
|
The impact of the sale of the Company's non-core laundry detergent
business in |
(3) Emerging Markets include |
Table 8 | |||||||||||
|
|||||||||||
Non-GAAP Reconciliations | |||||||||||
For the Three Months Ended |
|||||||||||
(Dollars in Millions Except Per Share Amounts) (Unaudited) | |||||||||||
Gross Profit |
2012 |
2011 |
|||||||||
Gross profit, GAAP | $ | 2,529 | $ | 2,462 | |||||||
Costs related to the sale of land in |
7 | - | |||||||||
Business realignment and other cost-saving initiatives | 1 | 28 | |||||||||
Gross profit, non-GAAP | $ | 2,537 | $ | 2,490 | |||||||
|
|||||||||||
Gross Profit Margin | 2012 | 2011 | Change | ||||||||
Gross profit margin, GAAP | 58.4 | % | 56.2 | % | 220 | ||||||
Costs related to the sale of land in |
0.2 | % | - | ||||||||
Business realignment and other cost-saving initiatives | - | 0.6 | % | ||||||||
Gross profit margin, non-GAAP | 58.6 | % | 56.8 | % | 180 | ||||||
Selling, General and Administrative Expenses | 2012 | 2011 | |||||||||
Selling, general and administrative expenses, GAAP | $ | 1,501 | $ | 1,489 | |||||||
Costs related to the sale of land in |
- | - | |||||||||
Business realignment and other cost-saving initiatives | (2 | ) | (5 | ) | |||||||
Selling, general and administrative expenses, non-GAAP | $ | 1,499 | $ | 1,484 | |||||||
|
|||||||||||
Selling, General and Administrative Expenses as a Percentage of Net Sales | 2012 | 2011 | Change | ||||||||
Selling, general and administrative expenses as a percentage of Net sales, GAAP | 34.6 | % | 34.0 | % | 60 | ||||||
Costs related to the sale of land in |
- | - | |||||||||
Business realignment and other cost-saving initiatives | - | (0.1 |
)% |
|
|||||||
Selling, general and administrative expenses as a percentage of Net sales, non-GAAP | 34.6 | % | 33.9 | % | 70 | ||||||
Other (Income) Expense, Net | 2012 | 2011 | |||||||||
Other (income) expense, net, GAAP | $ | 1 | $ | (62 | ) | ||||||
Costs related to the sale of land in |
- | (7 | ) | ||||||||
Business realignment and other cost-saving initiatives | - | (135 | ) | ||||||||
Gain on sale of non-core laundry detergent business in |
- | 207 | |||||||||
Other (income) expense, net, non-GAAP | $ | 1 | $ | 3 | |||||||
Operating Profit | 2012 | 2011 | % Change | ||||||||
Operating profit, GAAP | $ | 1,027 | $ | 1,035 | (1 | )% | |||||
Costs related to the sale of land in |
7 | 7 | |||||||||
Business realignment and other cost-saving initiatives | 3 | 168 | |||||||||
Gain on sale of non-core laundry detergent business in |
- | (207 | ) | ||||||||
Operating profit, non-GAAP | $ | 1,037 | $ | 1,003 | 3 | % | |||||
|
|||||||||||
Operating Profit Margin | 2012 | 2011 | Change | ||||||||
Operating profit margin, GAAP | 23.7 | % | 23.6 | % | 10 | ||||||
Costs related to the sale of land in |
0.1 | % | 0.2 | % | |||||||
Business realignment and other cost-saving initiatives | 0.1 | % | 3.8 | % | |||||||
Gain on sale of non-core laundry detergent business in |
- | (4.7 | )% | ||||||||
Operating profit margin, non-GAAP | 23.9 | % | 22.9 | % | 100 | ||||||
Net Income Attributable to |
2012 | 2011 | % Change | ||||||||
Net income attributable to |
$ | 654 | $ | 643 | 2 | % | |||||
Costs related to the sale of land in |
5 | 5 | |||||||||
Business realignment and other cost-saving initiatives | 2 | 128 | |||||||||
Gain on sale of non-core laundry detergent business in |
- | (135 | ) | ||||||||
Net income attributable to |
$ | 661 | $ | 641 | 3 | % | |||||
Earnings Per Common Share, Diluted (1) | 2012 | 2011 | % Change | ||||||||
Earnings per common share, diluted, GAAP | $ | 1.36 | $ | 1.31 | 4 | % | |||||
Costs related to the sale of land in |
0.01 | 0.01 | |||||||||
Business realignment and other cost-saving initiatives | 0.01 | 0.26 | |||||||||
Gain on sale of non-core laundry detergent business in |
- | (0.27 | ) | ||||||||
Earnings per common share, diluted, non-GAAP | $ | 1.38 | $ | 1.31 | 5 | % |
(1) The impact of non-GAAP adjustments on the diluted earnings per share may not necessarily equal the difference between "GAAP" and "non-GAAP" as a result of rounding. |
Table 9 |
|||||||||||
|
|||||||||||
Non-GAAP Reconciliations | |||||||||||
For the Nine Months Ended |
|||||||||||
(Dollars in Millions Except Per Share Amounts) (Unaudited) | |||||||||||
Gross Profit |
2012 |
2011 |
|||||||||
Gross profit, GAAP | $ | 7,427 | $ | 7,197 | |||||||
Costs related to the sale of land in |
20 | - | |||||||||
Business realignment and other cost-saving initiatives | 5 | 28 | |||||||||
Gross profit, non-GAAP | $ | 7,452 | $ | 7,225 | |||||||
|
|||||||||||
Gross Profit Margin | 2012 | 2011 | Change | ||||||||
Gross profit margin, GAAP | 58.0 | % | 57.3 | % | 70 | ||||||
Costs related to the sale of land in |
0.2 | % | - | ||||||||
Business realignment and other cost-saving initiatives | - | 0.2 | % | ||||||||
Gross profit margin, non-GAAP | 58.2 | % | 57.5 | % | 70 | ||||||
Selling, General and Administrative Expenses | 2012 | 2011 | |||||||||
Selling, general and administrative expenses, GAAP | $ | 4,443 | $ | 4,314 | |||||||
Costs related to the sale of land in |
- | - | |||||||||
Business realignment and other cost-saving initiatives | (14 | ) | (5 | ) | |||||||
Selling, general and administrative expenses, non-GAAP | $ | 4,429 | $ | 4,309 | |||||||
|
|||||||||||
Selling, General and Administrative Expenses as a Percentage of Net Sales | 2012 | 2011 | Change | ||||||||
Selling, general and administrative expenses as a percentage of Net sales, GAAP | 34.7 | % | 34.3 | % | 40 | ||||||
Costs related to the sale of land in |
- | - | |||||||||
Business realignment and other cost-saving initiatives | (0.1 | )% | - | ||||||||
Selling, general and administrative expenses as a percentage of Net sales, non-GAAP | 34.6 | % | 34.3 | % | 30 | ||||||
Other (Income) Expense, Net | 2012 | 2011 | |||||||||
Other (income) expense, net, GAAP | $ | 37 | $ | (35 | ) | ||||||
Costs related to the sale of land in |
- | (7 | ) | ||||||||
Business realignment and other cost-saving initiatives | (2 | ) | (135 | ) | |||||||
Gain on sale of non-core laundry detergent business in |
- | 207 | |||||||||
Other (income) expense, net, non-GAAP | $ | 35 | $ | 30 | |||||||
Operating Profit | 2012 | 2011 | % Change | ||||||||
Operating profit, GAAP | $ | 2,947 | $ | 2,918 | 1 | % | |||||
Costs related to the sale of land in |
20 | 7 | |||||||||
Business realignment and other cost-saving initiatives | 21 | 168 | |||||||||
Gain on sale of non-core laundry detergent business in |
- | (207 | ) | ||||||||
Operating profit, non-GAAP | $ | 2,988 | $ | 2,886 | 4 | % | |||||
|
|||||||||||
Operating Profit Margin | 2012 | 2011 | Change | ||||||||
Operating profit margin, GAAP | 23.0 | % | 23.2 | % | (20 | ) | |||||
Costs related to the sale of land in |
0.1 | % | 0.1 | % | |||||||
Business realignment and other cost-saving initiatives | 0.2 | % | 1.3 | % | |||||||
Gain on sale of non-core laundry detergent business in |
- | (1.6 | )% | ||||||||
Operating profit margin, non-GAAP | 23.3 | % | 23.0 | % | 30 | ||||||
Net Income Attributable to |
2012 | 2011 | % Change | ||||||||
Net income attributable to |
$ | 1,874 | $ | 1,841 | 2 | % | |||||
Costs related to the sale of land in |
15 | 5 | |||||||||
Business realignment and other cost-saving initiatives | 14 | 128 | |||||||||
Gain on sale of non-core laundry detergent business in |
- | (135 | ) | ||||||||
Net income attributable to |
$ | 1,903 | $ | 1,839 | 3 | % | |||||
Earnings Per Common Share, Diluted (1) | 2012 | 2011 | % Change | ||||||||
Earnings per common share, diluted, GAAP | $ | 3.89 | $ | 3.73 | 4 | % | |||||
Costs related to the sale of land in |
0.03 | 0.01 | |||||||||
Business realignment and other cost-saving initiatives | 0.03 | 0.26 | |||||||||
Gain on sale of non-core laundry detergent business in |
- | (0.27 | ) | ||||||||
Earnings per common share, diluted, non-GAAP | $ | 3.95 | $ | 3.73 | 6 | % |
(1) The impact of non-GAAP adjustments on the diluted earnings per share may not necessarily equal the difference between "GAAP" and "non-GAAP" as a result of rounding. |
Source:
News Provided by Acquire Media