Colgate Announces 4th Quarter and Full Year 2022 Results
4Q 2022 Net sales increased 5.0%, Organic sales increased 8.5%
Full Year 2022 Net sales increased 3.0%, Organic sales increased 7.0%
“By delivering on our revenue growth management and productivity initiatives, we are continuing to fund increased investment behind innovation, advertising and digital transformation, which is helping to drive this broad-based growth and deliver improved market share performance.
“Looking ahead, we have a proven strategy, a focused portfolio of leading brands in growing, everyday usage categories and product offerings across price points. We are also strengthening and scaling our digital, data analytics, innovation and other capabilities across the company. All this adds to our confidence that despite uncertain macroeconomic conditions worldwide, we are executing against the right strategy and are well-positioned to deliver sustainable, profitable growth in 2023 and beyond.”
Full Year
- Net sales increased 3.0%, Organic sales* increased 7.0%
- On a GAAP basis, EPS declined 16% to
$2.13 , driven by goodwill and intangible assets impairment charges in the fourth quarter related to the Filorga skin health business - On a Base Business basis, EPS* declined 7% to
$2.97 , in line with the Company's full year guidance
Full Year Total Company Results (GAAP) |
|||
($ in millions except per share amounts) |
2022 |
2021 |
Change |
|
|
|
+3.0% |
EPS (diluted) |
|
|
-16% |
|
|
|
|
|
|
|
|
Full Year Total Company Results (Base Business - Non-GAAP)* |
|||
($ in millions except per share amounts) |
2022 |
2021 |
Change |
Organic Sales Growth |
+7.0% |
||
Base Business EPS (diluted) |
|
|
-7% |
*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 7 - Geographic Sales Analysis Percentage Changes” and “Table 9 - Non-GAAP Reconciliations” included with this release for a reconciliation of these non-GAAP financial measures to the related GAAP measures. |
Fourth Quarter
- Net sales increased 5.0%, Organic sales* increased 8.5%
- On a GAAP basis, EPS declined 94% to
$0.01 , driven by goodwill and intangible assets impairment charges related to the Filorga skin health business - On a Base Business basis, EPS* declined 3% to
$0.77 - GAAP Gross profit margin and Base Business Gross profit margin* both decreased 250 basis points to 55.6%, including a negative 90 basis point impact from private label sales resulting from the previously disclosed acquisitions of pet food businesses
- Net cash provided by operations was
$2,556 year to date - Colgate’s leadership in toothpaste continued with its global market share at 39.8% year to date
- Colgate’s leadership in manual toothbrushes continued with its global market share at 31.7% year to date
Fourth Quarter Total Company Results (GAAP) |
|||
($ in millions except per share amounts) |
2022 |
2021 |
Change |
|
|
|
+5.0% |
EPS (diluted) |
|
|
-94% |
|
|
|
|
|
|
|
|
Fourth Quarter Total Company Results (Base Business - Non-GAAP)* |
|||
($ in millions except per share amounts) |
2022 |
2021 |
Change |
Organic Sales Growth |
+8.5% |
||
Base Business EPS (diluted) |
|
|
-3% |
*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. |
During the fourth quarter, the Company took a non-cash, after-tax charge of
Full Year 2023 Guidance
Based on current spot rates:
- The Company expects net sales growth to be 2% to 5% including the benefit from our acquisitions of pet food businesses and a low-single-digit negative impact from foreign exchange.
- The Company expects organic sales growth to be towards the high end of its long-term targeted range of 3% to 5%.
- On a GAAP basis, the Company expects gross profit margin expansion, increased advertising investment and double-digit earnings-per-share growth.
- On a non-GAAP (Base Business) basis, the Company expects gross profit margin expansion, increased advertising investment and low to mid-single-digit earnings-per-share growth.
Divisional Performance
The following are comments about divisional performance for fourth quarter 2022 versus the year ago period. 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.
Fourth Quarter Sales Growth By Division (% change 4Q 2022 vs. 4Q 2021) |
|
|
|
|||
|
Net Sales |
Organic Sales* |
As Reported Volume** |
Organic Volume |
Pricing |
FX |
|
+4.0% |
+4.5% |
-6.0% |
-6.0% |
+10.5% |
-0.5% |
|
+10.0% |
+12.0% |
-7.0% |
-7.0% |
+19.0% |
-2.0% |
|
-10.5% |
+1.0% |
-6.0% |
-6.0% |
+7.0% |
-11.5% |
|
-4.0% |
+6.0% |
-1.0% |
-1.0% |
+7.0% |
-10.0% |
|
+9.0% |
+16.5% |
-7.0% |
-7.0% |
+23.5% |
-7.5% |
Hill's |
+20.0% |
+14.0% |
+10.0% |
+0.5% |
+13.5% |
-3.5% |
|
|
|
|
|
|
|
|
+5.0% |
+8.5% |
-2.5% |
-4.0% |
+12.5% |
-5.0% |
*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. |
**The impact of the previously disclosed acquisitions of pet food businesses on as reported volume was 9.5% and 1.5% for Hill's and |
Fourth Quarter Operating Profit By Division ($ in millions) |
|
|||
|
4Q 2022 |
% Change vs 4Q 2021 |
% to Net Sales |
Change in basis points vs 4Q 2021 % to |
|
|
21% |
21.1% |
+300 |
|
|
22% |
28.7% |
+270 |
|
|
-34% |
16.7% |
-590 |
|
|
-11% |
26.0% |
-220 |
|
|
38% |
25.3% |
+520 |
Hill's |
|
-3% |
22.0% |
-520 |
|
|
|
|
|
|
|
-45% |
4.4% |
-390 |
|
|
1% |
20.3% |
-100 |
*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. |
- Organic sales growth was broad based across oral care, personal care and home care.
- In
the United States , Colgate's share of the toothpaste market is 34.5% year to date and its share of the manual toothbrush market is 42.2% year to date. - The increase in Operating profit as a percentage of Net sales was primarily due to higher pricing, cost savings from the Company’s funding-the-growth initiatives and lower logistics and overhead expenses, partially offset by significantly higher raw and packaging material costs and increased advertising investment.
- Organic sales growth was led by
Mexico ,Argentina ,Brazil andColombia . - The increase in Operating profit as a percentage of Net sales was primarily due to higher pricing, savings from the Company’s funding-the-growth initiatives and lower overhead expenses, partially offset by significantly higher raw and packaging material costs and increased advertising investment.
- Organic sales growth was led by
Germany ,Poland ,France and theUnited Kingdom , partially offset by organic sales declines in the Filorga business. - The decrease in Operating profit as a percentage of Net sales was primarily due to significantly higher raw and packaging material costs, higher overhead expenses, primarily due to higher logistics costs, and increased advertising investment, partially offset by cost savings from the Company’s funding-the-growth initiatives and higher pricing.
- Organic sales growth was led by the
Greater China region,Australia andthe Philippines . - The decrease in Operating profit as a percentage of Net sales was primarily due to significantly higher raw and packaging material costs, partially offset by cost savings from the Company's funding-the-growth initiatives, higher pricing, decreased advertising investment and lower overhead expenses despite increases in logistics costs.
- Organic sales growth was led by Turkiye,
Nigeria andSouth Africa . - The increase in Operating profit as a percentage of Net sales was primarily due to higher pricing, cost savings from the Company’s funding-the-growth initiatives and decreased advertising investment, partially offset by significantly higher raw and packaging material costs and higher overhead expenses.
Hill's Pet Nutrition (23% of Company Sales)
- Organic sales growth was led by
the United States andEurope . - The decrease in Operating profit as a percentage of Net sales was primarily due to significantly higher raw and packaging material costs and unfavorable mix due to private label sales resulting from the previously disclosed acquisitions of pet food businesses, partially offset by higher pricing, lower overhead expenses, decreased advertising investment and cost savings from the Company’s funding-the-growth initiatives.
Prepared Materials and Webcast Information
At approximately
At
About
The Company's annual meeting of stockholders is currently scheduled for
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 relating to the 2022 Global Productivity Initiative, goodwill and intangible assets impairment charges, a gain on the sale of land in
Asia Pacific , acquisition-related costs, a loss on the early extinguishment of debt and a benefit related to a value-added tax matter inBrazil . - 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 twelve months ended
Selling, general and administrative expenses, 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 twelve months ended
(See attached tables for fourth quarter and full year results.)
|
|
|
|
Table 1 |
||||
|
||||||||
|
||||||||
Condensed Consolidated Statements of Income |
||||||||
|
||||||||
For the Three Months Ended |
||||||||
|
||||||||
(Dollars in Millions Except Per Share Amounts) (Unaudited) |
||||||||
|
||||||||
|
|
2022 |
|
2021 |
||||
|
|
|
|
|
||||
Net sales |
|
$ |
4,629 |
|
|
$ |
4,403 |
|
|
|
|
|
|
||||
Cost of sales |
|
|
2,055 |
|
|
|
1,844 |
|
|
|
|
|
|
||||
Gross profit |
|
|
2,574 |
|
|
|
2,559 |
|
|
|
|
|
|
||||
Gross profit margin |
|
|
55.6 |
% |
|
|
58.1 |
% |
|
|
|
|
|
||||
Selling, general and administrative expenses |
|
|
1,633 |
|
|
|
1,598 |
|
|
|
|
|
|
||||
Other (income) expense, net |
|
|
18 |
|
|
|
25 |
|
|
|
|
|
|
||||
|
|
|
721 |
|
|
|
571 |
|
|
|
|
|
|
||||
Operating profit |
|
|
202 |
|
|
|
365 |
|
|
|
|
|
|
||||
Operating profit margin |
|
|
4.4 |
% |
|
|
8.3 |
% |
|
|
|
|
|
||||
Non-service related postretirement costs |
|
|
15 |
|
|
|
18 |
|
|
|
|
|
|
||||
Interest (income) expense, net |
|
|
55 |
|
|
|
23 |
|
|
|
|
|
|
||||
Income before income taxes |
|
|
132 |
|
|
|
324 |
|
|
|
|
|
|
||||
Provision for income taxes |
|
|
89 |
|
|
|
136 |
|
|
|
|
|
|
||||
Effective tax rate |
|
|
67.4 |
% |
|
|
42.0 |
% |
|
|
|
|
|
||||
Net income including noncontrolling interests |
|
|
43 |
|
|
|
188 |
|
|
|
|
|
|
||||
Less: Net income attributable to noncontrolling interests |
|
|
38 |
|
|
|
40 |
|
|
|
|
|
|
||||
Net income attributable to |
|
$ |
5 |
|
|
$ |
148 |
|
|
|
|
|
|
||||
Earnings per common share |
|
|
|
|
||||
Basic |
|
$ |
0.01 |
|
|
$ |
0.18 |
|
Diluted |
|
$ |
0.01 |
|
|
$ |
0.18 |
|
|
|
|
|
|
||||
Supplemental Income Statement Information |
|
|
|
|
||||
Average common shares outstanding |
|
|
|
|
||||
Basic |
|
|
832.6 |
|
|
|
842.1 |
|
Diluted |
|
|
834.4 |
|
|
|
845.0 |
|
|
|
|
|
|
||||
Advertising |
|
$ |
504 |
|
|
$ |
489 |
|
|
|
Table 2 |
||||||
|
||||||||
|
||||||||
Condensed Consolidated Statements of Income |
||||||||
|
||||||||
For the Twelve Months Ended |
||||||||
|
||||||||
(Dollars in Millions Except Per Share Amounts) (Unaudited) |
||||||||
|
||||||||
|
2022 |
2021 |
||||||
|
|
|
||||||
Net sales |
$ |
17,967 |
|
$ |
17,421 |
|
||
|
|
|
||||||
Cost of sales |
|
7,719 |
|
|
7,046 |
|
||
|
|
|
||||||
Gross profit |
|
10,248 |
|
|
10,375 |
|
||
|
|
|
||||||
Gross profit margin |
|
57.0 |
% |
|
59.6 |
% |
||
|
|
|
||||||
Selling, general and administrative expenses |
|
6,565 |
|
|
6,407 |
|
||
|
|
|
||||||
Other (income) expense, net |
|
69 |
|
|
65 |
|
||
|
|
|
||||||
|
|
721 |
|
|
571 |
|
||
|
|
|
||||||
Operating profit |
|
2,893 |
|
|
3,332 |
|
||
|
|
|
||||||
Operating profit margin |
|
16.1 |
% |
|
19.1 |
% |
||
|
|
|
||||||
Non-service related postretirement costs |
|
80 |
|
|
70 |
|
||
|
|
|
||||||
Interest (income) expense, net |
|
153 |
|
|
175 |
|
||
|
|
|
||||||
Income before income taxes |
|
2,660 |
|
|
3,087 |
|
||
|
|
|
||||||
Provision for income taxes |
|
693 |
|
|
749 |
|
||
|
|
|
||||||
Effective tax rate |
|
26.1 |
% |
|
24.3 |
% |
||
|
|
|
||||||
Net income including noncontrolling interests |
|
1,967 |
|
|
2,338 |
|
||
|
|
|
||||||
Less: Net income attributable to noncontrolling interests |
|
182 |
|
|
172 |
|
||
|
|
|
||||||
Net income attributable to |
$ |
1,785 |
|
$ |
2,166 |
|
||
|
|
|
||||||
Earnings per common share |
|
|
||||||
Basic(1) |
$ |
2.13 |
|
$ |
2.56 |
|
||
Diluted(1) |
$ |
2.13 |
|
$ |
2.55 |
|
||
|
|
|
||||||
Supplemental Income Statement Information |
|
|
||||||
Average common shares outstanding |
|
|
||||||
Basic |
|
836.4 |
|
|
845.0 |
|
||
Diluted |
|
838.8 |
|
|
848.3 |
|
||
|
|
|
||||||
Advertising |
$ |
1,997 |
|
$ |
2,021 |
|
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) |
||||||||
|
|
|
|
|
||||
|
|
2022 |
|
2021 |
||||
Cash and cash equivalents |
|
$ |
775 |
|
|
$ |
832 |
|
Receivables, net |
|
|
1,504 |
|
|
|
1,297 |
|
Inventories |
|
|
2,074 |
|
|
|
1,692 |
|
Other current assets |
|
|
760 |
|
|
|
576 |
|
Property, plant and equipment, net |
|
|
4,307 |
|
|
|
3,730 |
|
|
|
|
3,352 |
|
|
|
3,284 |
|
Other intangible assets, net |
|
|
1,920 |
|
|
|
2,462 |
|
Other assets |
|
|
1,039 |
|
|
|
1,167 |
|
Total assets |
|
$ |
15,731 |
|
|
$ |
15,040 |
|
|
|
|
|
|
||||
Total debt |
|
|
8,766 |
|
|
|
7,245 |
|
Other current liabilities |
|
|
3,979 |
|
|
|
4,000 |
|
Other non-current liabilities |
|
|
2,180 |
|
|
|
2,824 |
|
Total liabilities |
|
|
14,925 |
|
|
|
14,069 |
|
|
|
|
401 |
|
|
|
609 |
|
Noncontrolling interests |
|
|
405 |
|
|
|
362 |
|
Total liabilities and equity |
|
$ |
15,731 |
|
|
$ |
15,040 |
|
|
|
|
|
|
||||
Supplemental Balance Sheet Information |
|
|
|
|
||||
Debt less cash, cash equivalents and marketable securities(1) |
|
$ |
7,816 |
|
|
$ |
6,379 |
|
Working capital % of sales |
|
|
1.0 |
% |
|
|
(2.7 |
)% |
Note: |
(1) Marketable securities of |
|
|
Table 4 |
||||||
|
||||||||
|
||||||||
Condensed Consolidated Statements of Cash Flows |
||||||||
|
||||||||
For the Twelve Months Ended |
||||||||
|
||||||||
(Dollars in Millions) (Unaudited) |
||||||||
|
|
|
||||||
|
2022 |
2021 |
||||||
Operating Activities |
|
|
||||||
Net income including noncontrolling interests |
$ |
1,967 |
|
$ |
2,338 |
|
||
Adjustments to reconcile Net income including noncontrolling interests to Net cash provided by operations: |
|
|
||||||
Depreciation and amortization |
|
545 |
|
|
556 |
|
||
Restructuring and termination benefits, net of cash |
|
49 |
|
|
(21 |
) |
||
Stock-based compensation expense |
|
125 |
|
|
135 |
|
||
Gain on the sale of land |
|
(47 |
) |
|
— |
|
||
|
|
721 |
|
|
571 |
|
||
Loss on early extinguishment of debt |
|
— |
|
|
75 |
|
||
Deferred income taxes |
|
(78 |
) |
|
(132 |
) |
||
Cash effects of changes in: |
|
|
||||||
Receivables |
|
(227 |
) |
|
(84 |
) |
||
Inventories |
|
(333 |
) |
|
(72 |
) |
||
Accounts payable and other accruals |
|
(115 |
) |
|
14 |
|
||
Other non-current assets and liabilities |
|
(51 |
) |
|
(55 |
) |
||
Net cash provided by operations |
|
2,556 |
|
|
3,325 |
|
||
|
|
|
||||||
Investing Activities |
|
|
||||||
Capital expenditures |
|
(696 |
) |
|
(567 |
) |
||
Purchases of marketable securities and investments |
|
(470 |
) |
|
(141 |
) |
||
Proceeds from sale of marketable securities and investments |
|
322 |
|
|
141 |
|
||
Payment for acquisitions, net of cash acquired |
|
(809 |
) |
|
— |
|
||
Proceeds from the sale of land |
|
47 |
|
|
— |
|
||
Other investing activities |
|
5 |
|
|
(25 |
) |
||
Net cash used in investing activities |
|
(1,601 |
) |
|
(592 |
) |
||
|
|
|
||||||
Financing Activities |
|
|
||||||
Short-term borrowing (repayment) less than 90 days, net |
|
540 |
|
|
(171 |
) |
||
Principal payments on debt |
|
(406 |
) |
|
(703 |
) |
||
Proceeds from issuance of debt |
|
1,513 |
|
|
699 |
|
||
Dividends paid |
|
(1,691 |
) |
|
(1,679 |
) |
||
Purchases of treasury shares |
|
(1,308 |
) |
|
(1,320 |
) |
||
Proceeds from exercise of stock options |
|
418 |
|
|
424 |
|
||
Other financing activities |
|
(18 |
) |
|
(24 |
) |
||
Net cash used in financing activities |
|
(952 |
) |
|
(2,774 |
) |
||
|
|
|
||||||
Effect of exchange rate changes on Cash and cash equivalents |
|
(60 |
) |
|
(15 |
) |
||
Net increase (decrease) in Cash and cash equivalents |
|
(57 |
) |
|
(56 |
) |
||
Cash and cash equivalents at beginning of the period |
|
832 |
|
|
888 |
|
||
Cash and cash equivalents at end of the period |
$ |
775 |
|
$ |
832 |
|
||
|
|
|
||||||
Supplemental Cash Flow Information |
|
|
||||||
Free cash flow before dividends (Net cash provided by operations less Capital expenditures) |
|
|
||||||
Net cash provided by operations |
|
2,556 |
|
|
3,325 |
|
||
Less: Capital expenditures |
|
(696 |
) |
|
(567 |
) |
||
Free cash flow before dividends |
$ |
1,860 |
|
$ |
2,758 |
|
||
|
|
|
||||||
Income taxes paid |
$ |
945 |
|
$ |
890 |
|
|
|
|
|
Table 5 |
||||||||||||
|
||||||||||||||||
|
|
|
||||||||||||||
Segment Information |
||||||||||||||||
|
|
|
||||||||||||||
For the Three and Twelve Months Ended |
||||||||||||||||
|
|
|
||||||||||||||
(Dollars in Millions) (Unaudited) |
||||||||||||||||
|
|
|
|
|||||||||||||
|
Three Months Ended |
|
Twelve Months Ended |
|||||||||||||
|
2022 |
|
2021 |
|
2022 |
|
2021 |
|||||||||
|
|
|
|
|
||||||||||||
Oral, Personal and Home Care |
|
|
|
|
||||||||||||
|
|
|
|
|
||||||||||||
|
$ |
966 |
|
$ |
930 |
|
$ |
3,816 |
|
$ |
3,694 |
|
||||
|
|
1,011 |
|
|
917 |
|
|
3,982 |
|
|
3,663 |
|
||||
|
|
623 |
|
|
698 |
|
|
2,548 |
|
|
2,841 |
|
||||
|
|
696 |
|
|
724 |
|
|
2,826 |
|
|
2,867 |
|
||||
|
|
273 |
|
|
249 |
|
|
1,082 |
|
|
1,045 |
|
||||
|
|
|
|
|
||||||||||||
Total Oral, Personal and Home Care |
|
3,569 |
|
|
3,518 |
|
|
14,254 |
|
|
14,110 |
|
||||
|
|
|
|
|
||||||||||||
Pet Nutrition |
|
1,060 |
|
|
885 |
|
|
3,713 |
|
|
3,311 |
|
||||
|
|
|
|
|
||||||||||||
Total |
$ |
4,629 |
|
$ |
4,403 |
|
$ |
17,967 |
|
$ |
17,421 |
|
||||
|
|
|
|
|
||||||||||||
|
|
|
|
|
||||||||||||
|
Three Months Ended |
|
Twelve Months Ended |
|||||||||||||
|
2022 |
|
2021 |
|
2022 |
|
2021 |
|||||||||
Operating Profit |
|
|
|
|
||||||||||||
Oral, Personal and Home Care |
|
|
|
|
||||||||||||
|
|
|
|
|
||||||||||||
|
$ |
204 |
|
$ |
168 |
|
$ |
761 |
|
$ |
754 |
|
||||
|
|
290 |
|
|
238 |
|
|
1,108 |
|
|
1,012 |
|
||||
|
|
104 |
|
|
158 |
|
|
514 |
|
|
682 |
|
||||
|
|
181 |
|
|
204 |
|
|
737 |
|
|
844 |
|
||||
|
|
69 |
|
|
50 |
|
|
228 |
|
|
203 |
|
||||
|
|
|
|
|
||||||||||||
Total Oral, Personal and Home Care |
|
848 |
|
|
818 |
|
|
3,348 |
|
|
3,495 |
|
||||
|
|
|
|
|
||||||||||||
Pet Nutrition |
|
233 |
|
|
241 |
|
|
850 |
|
|
901 |
|
||||
Corporate(1) |
|
(879 |
) |
|
(694 |
) |
|
(1,305 |
) |
|
(1,064 |
) |
||||
|
|
|
|
|
||||||||||||
Total Operating Profit |
$ |
202 |
|
$ |
365 |
|
$ |
2,893 |
|
$ |
3,332 |
|
Note: |
(1) Corporate operations include costs related to stock options and restricted stock units, research and development costs, Corporate overhead costs and gains and losses on sales of non-core product lines and assets. |
|
Corporate Operating profit (loss) for the three months ended |
|
Corporate Operating profit (loss) for the twelve months ended |
|
Corporate Operating profit (loss) for the three months ended |
|
Corporate Operating profit (loss) for the twelve 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(1) |
Volume |
Incentives |
Exchange |
|||||||||||
|
|
|
|
|
|
|
|||||||||||
|
5.0 |
% |
8.5 |
% |
(2.5 |
)% |
(4.0 |
)% |
12.5 |
% |
(5.0 |
)% |
|||||
|
|
|
|
|
|
|
|||||||||||
|
4.0 |
% |
4.5 |
% |
(6.0 |
)% |
(6.0 |
)% |
10.5 |
% |
(0.5 |
)% |
|||||
|
|
|
|
|
|
|
|||||||||||
|
10.0 |
% |
12.0 |
% |
(7.0 |
)% |
(7.0 |
)% |
19.0 |
% |
(2.0 |
)% |
|||||
|
|
|
|
|
|
|
|||||||||||
|
(10.5 |
)% |
1.0 |
% |
(6.0 |
)% |
(6.0 |
)% |
7.0 |
% |
(11.5 |
)% |
|||||
|
|
|
|
|
|
|
|||||||||||
|
(4.0 |
)% |
6.0 |
% |
(1.0 |
)% |
(1.0 |
)% |
7.0 |
% |
(10.0 |
)% |
|||||
|
|
|
|
|
|
|
|||||||||||
|
9.0 |
% |
16.5 |
% |
(7.0 |
)% |
(7.0 |
)% |
23.5 |
% |
(7.5 |
)% |
|||||
|
|
|
|
|
|
|
|||||||||||
Total CP Products |
1.5 |
% |
7.0 |
% |
(5.5 |
)% |
(5.5 |
)% |
12.5 |
% |
(5.5 |
)% |
|||||
|
|
|
|
|
|
|
|||||||||||
Hill’s |
20.0 |
% |
14.0 |
% |
10.0 |
% |
0.5 |
% |
13.5 |
% |
(3.5 |
)% |
|||||
|
|
|
|
|
|
|
|||||||||||
|
|
|
|
|
|
|
|||||||||||
Emerging Markets(2) |
4.5 |
% |
9.5 |
% |
(5.5 |
)% |
(5.5 |
)% |
15.0 |
% |
(5.0 |
)% |
|||||
|
|
|
|
|
|
|
|||||||||||
Developed Markets |
6.0 |
% |
7.0 |
% |
— |
% |
(3.5 |
)% |
10.5 |
% |
(4.5 |
)% |
Notes: |
(1) The impact of the previously disclosed acquisitions of pet food businesses on as reported volume was 1.5%, 9.5% and 3.5% for |
|
(2) Emerging Markets include |
Table 7 |
|||||||||||||||||
|
|||||||||||||||||
|
|||||||||||||||||
Geographic Sales Analysis Percentage Changes |
|||||||||||||||||
|
|||||||||||||||||
For the Twelve Months Ended |
|||||||||||||||||
|
|||||||||||||||||
(Unaudited) |
|||||||||||||||||
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
COMPONENTS OF SALES CHANGE |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
Pricing |
|
|
||||||
|
|
|
|
|
|
|
|
|
Coupons |
|
|
||||||
|
Sales |
|
|
|
|
|
|
|
Consumer & |
|
|
||||||
|
Change |
|
Organic |
|
As Reported |
|
Organic |
|
Trade |
|
Foreign |
||||||
Region |
As Reported |
|
Sales Change |
|
Volume(1) |
|
Volume |
|
Incentives |
|
Exchange |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
3.0 |
% |
|
7.0 |
% |
|
(2.0 |
)% |
|
(2.5 |
)% |
|
9.5 |
% |
|
(4.5 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
3.5 |
% |
|
3.5 |
% |
|
(2.0 |
)% |
|
(2.0 |
)% |
|
5.5 |
% |
|
— |
% |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
8.5 |
% |
|
10.5 |
% |
|
(5.0 |
)% |
|
(5.0 |
)% |
|
15.5 |
% |
|
(2.0 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
(10.5 |
)% |
|
— |
% |
|
(4.0 |
)% |
|
(4.0 |
)% |
|
4.0 |
% |
|
(10.5 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
(1.5 |
)% |
|
5.0 |
% |
|
(0.5 |
)% |
|
(0.5 |
)% |
|
5.5 |
% |
|
(6.5 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
3.5 |
% |
|
12.0 |
% |
|
(9.5 |
)% |
|
(9.5 |
)% |
|
21.5 |
% |
|
(8.5 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Total CP Products |
1.0 |
% |
|
5.5 |
% |
|
(3.5 |
)% |
|
(3.5 |
)% |
|
9.0 |
% |
|
(4.5 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Hill’s |
12.0 |
% |
|
13.0 |
% |
|
4.0 |
% |
|
1.5 |
% |
|
11.5 |
% |
|
(3.5 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Emerging Markets(2) |
3.5 |
% |
|
8.0 |
% |
|
(4.5 |
)% |
|
(4.5 |
)% |
|
12.5 |
% |
|
(4.5 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Developed Markets |
2.5 |
% |
|
6.0 |
% |
|
— |
% |
|
(1.0 |
)% |
|
7.0 |
% |
|
(4.5 |
)% |
Notes: |
(1) The impact of the previously disclosed acquisitions of pet food businesses on as reported volume was 0.5%, 2.5% and 1.0% for |
|
(2) Emerging Markets include |
Table 8 |
|||||||||||
|
|||||||||||
|
|||||||||||
Non-GAAP Reconciliations |
|||||||||||
|
|||||||||||
For the Three Months Ended |
|||||||||||
|
|||||||||||
(Dollars in Millions Except Per Share Amounts) (Unaudited) |
|||||||||||
|
|
|
|
||||||||
Selling, General and Administrative Expenses |
2022 |
2021 |
|
||||||||
Selling, general and administrative expenses, GAAP |
$ |
1,633 |
|
$ |
1,598 |
|
|
||||
2022 Global Productivity Initiative |
|
(1 |
) |
|
— |
|
|
||||
Selling, general and administrative expenses, non-GAAP |
$ |
1,632 |
|
$ |
1,598 |
|
|
||||
|
|
|
|
||||||||
|
|
|
|
||||||||
Other (Income) Expense, Net |
2022 |
2021 |
|
||||||||
Other (income) expense, net, GAAP |
$ |
18 |
|
$ |
25 |
|
|
||||
2022 Global Productivity Initiative |
|
(14 |
) |
|
— |
|
|
||||
Acquisition-related costs |
|
(3 |
) |
|
— |
|
|
||||
Other (income) expense, net, non-GAAP |
$ |
1 |
|
$ |
25 |
|
|
||||
|
|
|
|
||||||||
|
|
|
|
||||||||
Operating Profit |
2022 |
2021 |
% Change |
||||||||
Operating profit, GAAP |
$ |
202 |
|
$ |
365 |
|
(45 |
)% |
|||
|
|
721 |
|
|
571 |
|
|
||||
2022 Global Productivity Initiative |
|
15 |
|
|
— |
|
|
||||
Acquisition-related costs |
|
3 |
|
|
— |
|
|
||||
Operating profit, non-GAAP |
$ |
941 |
|
$ |
936 |
|
1 |
% |
|||
|
|
|
|
||||||||
|
|
|
|
||||||||
Operating Profit Margin |
2022 |
2021 |
Change |
||||||||
Operating profit margin, GAAP |
|
4.4 |
% |
|
8.3 |
% |
(390 |
) |
|||
|
|
15.5 |
% |
|
13 |
% |
|
||||
2022 Global Productivity Initiative |
|
0.3 |
% |
|
— |
% |
|
||||
Acquisition-related costs |
|
0.1 |
% |
|
— |
% |
|
||||
Operating profit margin, non-GAAP |
|
20.3 |
% |
|
21.3 |
% |
(100 |
) |
|||
|
|||||||||||
|
|||||||||||
Non-service related post retirement cost |
2022 |
2021 |
|
||||||||
Non-service related post retirement cost, GAAP |
$ |
15 |
|
$ |
18 |
|
|
||||
2022 Global Productivity Initiative |
|
(2 |
) |
|
— |
|
|
||||
Non-service post retirement cost, non-GAAP |
$ |
13 |
|
$ |
18 |
|
|
Table 8 |
||||||||||||||||||
Continued |
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
Non-GAAP Reconciliations |
||||||||||||||||||
|
||||||||||||||||||
For the Three Months Ended |
||||||||||||||||||
|
||||||||||||||||||
(Dollars in Millions Except Per Share Amounts) (Unaudited) |
||||||||||||||||||
|
|
|||||||||||||||||
|
|
|||||||||||||||||
|
2022 |
|||||||||||||||||
|
Income Before Income Taxes |
|
Provision For Income Taxes(1) |
|
Net Income Including Noncontrolling Interests |
|
Net Income Attributable To Colgate- Palmolive Company |
|
Effective Income Tax Rate(2) |
|
Diluted Earnings Per Share |
|||||||
As Reported GAAP |
$ |
132 |
$ |
89 |
$ |
43 |
$ |
5 |
67.4 |
% |
$ |
0.01 |
||||||
|
|
721 |
|
101 |
|
620 |
|
620 |
(45.1 |
)% |
|
0.74 |
||||||
2022 Global Productivity Initiative |
|
17 |
|
3 |
|
14 |
|
14 |
(0.1 |
)% |
|
0.02 |
||||||
Acquisition-related costs |
|
3 |
|
1 |
|
2 |
|
2 |
— |
% |
|
— |
||||||
Non-GAAP |
$ |
873 |
$ |
194 |
$ |
679 |
$ |
641 |
22.2 |
% |
$ |
0.77 |
||||||
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
||||||||||||
|
2021 |
|||||||||||||||||
|
Income Before Income Taxes |
|
Provision For Income Taxes(1) |
|
Net Income Including Noncontrolling Interests |
|
Net Income Attributable To Colgate- Palmolive Company |
|
Effective Income Tax Rate(2) |
|
Diluted Earnings Per Share |
|||||||
As Reported GAAP |
$ |
324 |
$ |
136 |
$ |
188 |
$ |
148 |
42.0 |
% |
$ |
0.18 |
||||||
|
|
571 |
|
53 |
|
518 |
|
518 |
(20.9 |
)% |
|
0.61 |
||||||
Non-GAAP |
$ |
895 |
$ |
189 |
$ |
706 |
$ |
666 |
21.1 |
% |
$ |
0.79 |
The impact of non-GAAP adjustments may not necessarily equal the difference between “GAAP” and “non-GAAP” as a result of rounding. |
|
Notes: |
(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 Twelve Months Ended |
|||||||||||
|
|
||||||||||
(Dollars in Millions Except Per Share Amounts) (Unaudited) |
|||||||||||
|
|
|
|
||||||||
|
|
|
|
||||||||
Selling, General and Administrative Expenses |
2022 |
2021 |
|
||||||||
Selling, general and administrative expenses, GAAP |
$ |
6,565 |
|
$ |
6,407 |
|
|
||||
2022 Global Productivity Initiative |
|
(5 |
) |
|
— |
|
|
||||
Selling, general and administrative expenses, non-GAAP |
$ |
6,560 |
|
$ |
6,407 |
|
|
||||
|
|
|
|
||||||||
|
|
|
|
||||||||
Other (Income) Expense, Net |
2022 |
2021 |
|
||||||||
Other (income) expense, net, GAAP |
$ |
69 |
|
$ |
65 |
|
|
||||
2022 Global Productivity Initiative |
|
(90 |
) |
|
— |
|
|
||||
Gain on the sale of land in |
|
47 |
|
|
— |
|
|
||||
Acquisition-related costs |
|
(19 |
) |
|
— |
|
|
||||
Value-added tax matter in |
|
— |
|
|
26 |
|
|
||||
Other (income) expense, net, non-GAAP |
$ |
7 |
|
$ |
91 |
|
|
||||
|
|
|
|
||||||||
|
|
|
|
||||||||
Operating Profit |
2022 |
2021 |
% Change |
||||||||
Operating profit, GAAP |
$ |
2,893 |
|
$ |
3,332 |
|
(13 |
)% |
|||
|
|
721 |
|
|
571 |
|
|
||||
2022 Global Productivity Initiative |
|
95 |
|
|
— |
|
|
||||
Gain on the sale of land in |
|
(47 |
) |
|
— |
|
|
||||
Acquisition-related costs |
|
19 |
|
|
— |
|
|
||||
Value-added tax matter in |
|
— |
|
|
(26 |
) |
|
||||
Operating profit, non-GAAP |
$ |
3,681 |
|
$ |
3,877 |
|
(5 |
)% |
|||
|
|
|
|
||||||||
|
|
|
|
||||||||
Operating Profit Margin |
2022 |
2021 |
Change |
||||||||
Operating profit margin, GAAP |
|
16.1 |
% |
|
19.1 |
% |
(300 |
) |
|||
|
|
4.0 |
% |
|
3.4 |
% |
|
||||
2022 Global Productivity Initiative |
|
0.5 |
% |
|
— |
% |
|
||||
Gain on the sale of land in |
|
(0.2 |
)% |
|
— |
% |
|
||||
Acquisition-related costs |
|
0.1 |
% |
|
— |
% |
|
||||
Value-added tax matter in |
|
— |
% |
|
(0.2 |
)% |
|
||||
Operating profit margin, non-GAAP |
|
20.5 |
% |
|
22.3 |
% |
(180 |
) |
|||
|
|
||||||||||
|
|
||||||||||
Interest (Income) Expense, Net |
2022 |
2021 |
|
||||||||
Interest (income) expense, net, GAAP |
$ |
153 |
|
$ |
175 |
|
|
||||
Loss on early extinguishment of debt |
|
— |
|
|
(75 |
) |
|
||||
Interest (income) expense, net, non-GAAP |
$ |
153 |
|
$ |
100 |
|
|
||||
|
|
|
|
||||||||
|
|
|
|
||||||||
Non-service related post retirement cost |
2022 |
2021 |
|
||||||||
Non-service related post retirement cost, GAAP |
$ |
80 |
|
$ |
70 |
|
|
||||
2022 Global Productivity Initiative |
|
(15 |
) |
|
— |
|
|
||||
Non-service post retirement cost, non-GAAP |
$ |
65 |
|
$ |
70 |
|
|
Table 9 |
|||||||||||||||||||||||||||
Continued |
|||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||
Non-GAAP Reconciliations |
|||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||
For the Twelve Months Ended |
|||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||
(Dollars in Millions Except Per Share Amounts) (Unaudited) |
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||
|
2022 |
||||||||||||||||||||||||||
|
Income Before Income Taxes |
|
Provision For Income Taxes(1) |
|
Net Income Including Noncontrolling Interests |
|
Less: Income Attributable to Noncontrolling Interests |
|
Net Income Attributable To Colgate- Palmolive Company |
|
Effective Income Tax Rate(2) |
|
Diluted Earnings Per Share |
||||||||||||||
As Reported GAAP |
$ |
2,660 |
|
$ |
693 |
|
$ |
1,967 |
|
$ |
182 |
|
$ |
1,785 |
|
26.1 |
% |
$ |
2.13 |
|
|||||||
|
|
721 |
|
|
101 |
|
|
620 |
|
|
— |
|
|
620 |
|
(2.6 |
)% |
|
0.74 |
|
|||||||
2022 Global Productivity Initiative |
|
110 |
|
|
22 |
|
|
88 |
|
|
1 |
|
|
87 |
|
(0.1 |
)% |
|
0.10 |
|
|||||||
Gain on the sale of land in |
|
(47 |
) |
|
(11 |
) |
|
(36 |
) |
|
(21 |
) |
|
(15 |
) |
— |
% |
|
(0.02 |
) |
|||||||
Acquisition-related costs |
|
19 |
|
|
3 |
|
|
16 |
|
|
— |
|
|
16 |
|
(0.1 |
) % |
|
0.02 |
|
|||||||
Non-GAAP |
$ |
3,463 |
|
$ |
808 |
|
$ |
2,655 |
|
$ |
162 |
|
$ |
2,493 |
|
23.3 |
% |
$ |
2.97 |
|
|||||||
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
2021 |
||||||||||||||||||||||||||
|
Income Before Income Taxes |
|
Provision For Income Taxes(1) |
|
Net Income Including Noncontrolling Interests |
|
Less: Income Attributable to Noncontrolling Interests |
|
Net Income Attributable To Colgate- Palmolive Company |
|
Effective Income Tax Rate(2) |
|
Diluted Earnings Per Share |
||||||||||||||
As Reported GAAP |
$ |
3,087 |
|
$ |
749 |
|
$ |
2,338 |
|
$ |
172 |
|
$ |
2,166 |
|
24.3 |
% |
$ |
2.55 |
|
|||||||
|
|
571 |
|
|
53 |
|
|
518 |
|
|
— |
|
|
518 |
|
(2.1 |
)% |
|
0.61 |
|
|||||||
Loss on early extinguishment of debt |
|
75 |
|
|
20 |
|
|
55 |
|
|
— |
|
|
55 |
|
(0.3 |
)% |
|
0.07 |
|
|||||||
Value-added tax matter in |
|
(26 |
) |
|
(6 |
) |
|
(20 |
) |
|
— |
|
|
(20 |
) |
0.1 |
% |
|
(0.02 |
) |
|||||||
Non-GAAP |
$ |
3,707 |
|
$ |
816 |
|
$ |
2,891 |
|
$ |
172 |
|
$ |
2,719 |
|
22.0 |
% |
$ |
3.21 |
|
The impact of non-GAAP adjustments may not necessarily equal the difference between “GAAP” and “non-GAAP” as a result of rounding. |
|
Notes: |
(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. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20230127005011/en/
Source: