The Valspar Corporation today reported fiscal fourth quarter 2015 net sales of $1.15 billion, a decrease of 9 percent over the prior year. This includes the effects of foreign currency translation that negatively impacted net sales by 6 percent; the estimated impact of the extra week in fiscal fourth quarter 2014 that reduced sales by 3 percent; and acquisitions that added 4 percent to net sales in the quarter. Total volume declined 2 percent in fiscal fourth quarter 2015. This includes the estimated impact of the extra week in fiscal fourth quarter 2014 that reduced volume by 3 percent and acquisitions that added 2 percent to volume in the quarter. Reported net income of $102 million and earnings per diluted share of $1.26 for fiscal fourth quarter 2015 include nonrecurring items, which are detailed in the “Reconciliation of Non-GAAP Financial Measures” included in this release. Fourth quarter 2015 adjusted net income and earnings per diluted share, excluding these nonrecurring items, were $109 million and $1.35, respectively.
Fiscal year 2015 net sales were $4.4 billion, and decreased 5 percent versus the prior year. This includes the effects of foreign currency translation that negatively impacted net sales by 5 percent; the estimated impact of the extra week in fiscal fourth quarter 2014 that reduced sales by 1 percent; and acquisitions added 2 percent to net sales in the year. Reported net income of $400 million and earnings per diluted share of $4.85 for fiscal 2015 include nonrecurring items, which are detailed in the “Reconciliation of Non-GAAP Financial Measures” included in this release. Fiscal year 2015 adjusted net income and earnings per diluted share, excluding these nonrecurring items, were $381 million and $4.62, respectively.
“2015 was another year of record earnings for Valspar,” said Gary E. Hendrickson, chairman and chief executive officer. “Adjusted EBIT grew 4 percent and EPS increased 6 percent for the year. We delivered this growth while facing difficult comparisons to the exceptional performance in 2014, a strengthening U.S. Dollar and a product line adjustment at a significant customer. Our performance in 2015 demonstrates the strength of Valspar’s diverse portfolio of businesses and operating model. We’re executing well, by winning new business and achieving significant productivity. In addition, we leveraged the success of this performance, by increasing our dividend 15 percent and repurchasing 5 percent of our outstanding shares during the year. ”
“During the fourth quarter of 2015, the Coatings segment continued its positive momentum, with new business wins in all product lines.” Hendrickson added. “In the Paints segment, international volume increased and sell-through trends improved in North America. Consolidated EBIT margin (as adjusted) increased 150 basis points in the fourth quarter, driven by strong commercial execution and significant productivity initiatives.”
Commenting on the company’s outlook Hendrickson said, “Looking ahead to fiscal 2016, we expect sales to increase in the mid-single digits and adjusted EPS growth of 8 to 13 percent, excluding the impact of foreign currency.”
Fiscal Fourth Quarter and Full Year 2015 Segment Results
Fiscal fourth quarter 2015 net sales in the Coatings segment decreased 11 percent to $638 million. This includes the effects of foreign currency translation that negatively impacted net sales by 7 percent and the estimated impact of the extra week in fiscal fourth quarter 2014 that reduced net sales by 3 percent in the quarter. Volumes decreased 3 percent in the fiscal fourth quarter of 2015. This includes the estimated impact of the extra week in fiscal fourth quarter 2014 that reduced volume by 3 percent in the quarter. Coatings segment adjusted earnings before interest and taxes (EBIT) of $125 million increased 7 percent, driven by benefits from productivity initiatives and improvements in cost/price, partially offset by the impact of currency translation. Adjusted EBIT as a percent of net sales increased to 19.5% from 16.4% in the prior year.
Fiscal 2015 net sales in the Coatings segment decreased 3 percent to $2.50 billion. This includes the effects of foreign currency translation that negatively impacted net sales by 6 percent and the estimated impact of the extra week in fiscal fourth quarter 2014 that reduced net sales by 1 percent in the year. Coatings segment EBIT of $445 million increased 6 percent from $418 million. Adjusted EBIT as a percent of net sales increased to 17.8% from 16.2% in the prior year.
Fiscal fourth quarter 2015 net sales in the Paints segment decreased 7 percent to $452 million. This includes the effects of foreign currency translation that negatively impacted net sales by 5 percent, the estimated impact of the extra week in fiscal fourth quarter 2014 that reduced net sales by 3 percent and acquisitions added 10 percent to net sales in the quarter. Volumes were down 2 percent in the fiscal fourth quarter of 2015. This includes the estimated impact of the extra week in fiscal fourth quarter 2014 that reduced volume by 2 percent and acquisitions that added 5 percent to volume in the quarter. Paints segment adjusted EBIT of $63 million declined 10 percent, driven by the lower sales, partially offset by positive benefits from productivity initiatives and the Quest acquisition. Adjusted EBIT as a percent of net sales declined to 14.0% from 14.4% in the prior year.
Fiscal 2015 net sales in the Paints segment decreased 8 percent to $1.7 billion. This includes the effects of foreign currency translation that negatively impacted net sales by 4 percent, the estimated impact of the extra week in fiscal fourth quarter 2014 that reduced net sales by 1 percent and acquisitions added 4 percent to net sales in the year. Paints segment adjusted EBIT of $191 million decreased 7 percent from $204 million. Adjusted EBIT as a percent of net sales increased to 11.5% from 11.3% in the prior year.
Dividends and Share Repurchases
During the quarter, the company paid a quarterly dividend of $0.30 per common share outstanding, or $24 million. For the full year fiscal 2015, the company paid dividends of $97 million (representing a per share increase of 15 percent). Valspar is a member of the S&P High Yield Dividend Aristocrats®, which is comprised of companies increasing dividends every year for at least 20 consecutive years. During the quarter, the company repurchased 900 thousand shares of its stock, for $77 million. For the full year fiscal 2015, the company repurchased approximately 3.9 million shares (or 5%) of the Company’s stock for $322 million.
Fiscal 2016 Guidance
The company is providing initial guidance for fiscal 2016, which includes sales growth in the “mid-single digits” in constant currency (sales including the estimated impact of foreign currency translation expected to be “up slightly” compared to fiscal 2015). The company expects annual Fiscal 2016 diluted EPS (as adjusted) of $4.80 to $5.00. This guidance range includes a 20 cent unfavorable impact from foreign currency translation. Annual Fiscal 2016 diluted EPS (as adjusted) guidance reflects growth of 8% to 13% in constant currency.
An earnings conference call is scheduled for 11:00 a.m. Eastern Time (10:00 a.m. Central Time) today and will be webcast and accessible from the Investor Relations section of Valspar’s website athttp://investors.valspar.com.
Valspar: If it matters, we’re on it.®
Valspar is a global leader in the coatings industry providing customers with innovative, high-quality products and value-added services. Our 11,100 employees worldwide deliver advanced coatings solutions with best-in-class appearance, performance, protection and sustainability to customers in more than 100 countries. Valspar offers a broad range of superior coatings products for the consumer market, and highly-engineered solutions for the construction, industrial, packaging and transportation markets. Founded in 1806, Valspar is headquartered in Minneapolis. Valspar’s reported net sales in fiscal 2015 were $4.4 billion and its shares are traded on the New York Stock Exchange (symbol: VAL). For more information, visit www.valspar.com and follow @valspar on Twitter.
FORWARD-LOOKING STATEMENTS
Certain statements contained in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and elsewhere in this report constitute “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. The Private Securities Litigation Reform Act of 1995 provides a safe harbor for forward-looking statements. Forward-looking statements are based on management’s current expectations, estimates, assumptions and beliefs about future events, conditions and financial performance. Forward-looking statements are subject to risks, uncertainties and other factors, many of which are outside our control and could cause actual results to differ materially from such statements. Any statement that is not historical in nature is a forward-looking statement. We may identify forward-looking statements with words and phrases such as “expects,” “projects,” “estimates,” “anticipates,” “believes,” “could,” “may,” “will,” “plans to,” “intends,” “should” and similar expressions. These risks, uncertainties and other factors include, but are not limited to, deterioration in general economic conditions, both domestic and international, that may adversely affect our business; fluctuations in availability and prices of raw materials, including raw material shortages and other supply chain disruptions, and the inability to pass along or delays in passing along raw material cost increases to our customers; dependence of internal sales and earnings growth on business cycles affecting our customers and growth in the domestic and international coatings industry; market share loss to, and pricing or margin pressure from, larger competitors with greater financial resources; significant indebtedness that restricts the use of cash flow from operations for acquisitions and other investments; dependence on acquisitions for growth, and risks related to future acquisitions, including adverse changes in the results of acquired businesses, the assumption of unforeseen liabilities and disruptions resulting from the integration of acquisitions; risks and uncertainties associated with operating in foreign markets, including achievement of profitable growth in developing markets; impact of fluctuations in foreign currency exchange rates on our financial results; loss of business with key customers; damage to our reputation and business resulting from product claims or recalls, litigation, customer perception and other matters; our ability to respond to technology changes and to protect our technology; possible interruption, failure or compromise of the information systems we use to operate our business; changes in governmental regulation, including more stringent environmental, health and safety regulations; our reliance on the efforts of vendors, government agencies, utilities and other third parties to achieve adequate compliance and avoid disruption of our business; unusual weather conditions adversely affecting sales; changes in accounting policies and standards and taxation requirements such as new tax laws or revised tax law interpretations; the nature, cost and outcome of pending and future litigation and other legal proceedings; and civil unrest and the outbreak of war and other significant national and international events. We undertake no obligation to subsequently revise any forward-looking statement to reflect new information, events or circumstances after the date of such statement, except as required by law.
THE VALSPAR CORPORATION | ||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) | ||||||||||||
For the Three Months and Years Ended October 30, 2015 and October 31, 2014 | ||||||||||||
(Dollars in thousands, except per share amounts) | ||||||||||||
Three Months Ended | Years Ended | |||||||||||
October 30, | October 31, | October 30, | October 31, | |||||||||
2015 | 2014 | 2015 | 2014 | |||||||||
Net Sales1 | $ | 1,149,538 | $ | 1,261,377 | $ | 4,392,622 | $ | 4,625,624 | ||||
Cost of Sales1 | 727,842 | 828,040 | 2,822,798 | 3,058,107 | ||||||||
Restructuring Charges - Cost of Sales | 6,609 | 10,794 | 14,007 | 28,471 | ||||||||
Acquisition-related Charges - Cost of Sales | 1,476 | — | 4,428 | — | ||||||||
Gross Profit | 413,611 | 422,543 | 1,551,389 | 1,539,046 | ||||||||
Research and Development | 33,223 | 33,706 | 132,813 | 134,134 | ||||||||
Selling, General and Administrative | 209,826 | 224,061 | 810,136 | 832,335 | ||||||||
Restructuring Charges - Operating Expenses | 1,568 | 2,030 | 7,562 | 12,668 | ||||||||
Acquisition-related Charges - Operating Expenses | — | — | 892 | — | ||||||||
Operating Expenses | 244,617 | 259,797 | 951,403 | 979,137 | ||||||||
Gain on Sale of Certain Assets | — | — | 48,001 | — | ||||||||
Income From Operations | 168,994 | 162,746 | 647,987 | 559,909 | ||||||||
Interest Expense | 22,170 | 17,505 | 81,348 | 65,330 | ||||||||
Other (Income) Expense, Net | 2,039 | 196 | 2,838 | 2,697 | ||||||||
Income Before Income Taxes | 144,785 | 145,045 | 563,801 | 491,882 | ||||||||
Income Taxes | 42,429 | 36,989 | 164,295 | 146,481 | ||||||||
Net Income | $ | 102,356 | $ | 108,056 | $ | 399,506 | $ | 345,401 | ||||
Average Number of Shares O/S - basic | 79,147,730 | 82,434,042 | 80,429,741 | 83,710,111 | ||||||||
Average Number of Shares O/S - diluted | 81,032,079 | 84,635,463 | 82,446,703 | 86,046,057 | ||||||||
Net Income per Common Share - basic | $ | 1.29 | $ | 1.31 | $ | 4.97 | $ | 4.13 | ||||
Net Income per Common Share - diluted | $ | 1.26 | $ | 1.28 | $ | 4.85 | $ | 4.01 | ||||
1 Certain amounts in the 2014 financial statements have been reclassified to conform to the 2015 presentation. In the first quarter of 2015, we reclassified freight costs on shipments to customers as cost of sales. Previously these costs were recorded as a deduction from net sales. Reclassifications had no effect on net income (loss), cash flows or stockholders’ equity as previously reported. | ||||||||||||
THE VALSPAR CORPORATION | |||||||||||||||||
SEGMENT INFORMATION (UNAUDITED AND SUBJECT TO RECLASSIFICATION) | |||||||||||||||||
For the Three Months and Years Ended October 30, 2015 and October 31, 2014 | |||||||||||||||||
(Dollars in thousands) | |||||||||||||||||
Three Months Ended | Years Ended | ||||||||||||||||
October 30, | October 31, | October 30, | October 31, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||||
Coatings Segment | |||||||||||||||||
Net Sales1 | $ | 638,425 | $ | 714,291 | $ | 2,496,528 | $ | 2,585,416 | |||||||||
Earnings Before Interest and Taxes (EBIT) | 122,707 | 106,494 | 483,649 | 389,390 | |||||||||||||
Key Metrics (GAAP): | |||||||||||||||||
Sales Growth1 | (10.6 | %) | 15.3 | % | (3.4 | %) | 13.8 | % | |||||||||
EBIT, % of Net Sales1 | 19.2 | % | 14.9 | % | 19.4 | % | 15.1 | % | |||||||||
Key Metrics (non-GAAP)2: | |||||||||||||||||
Adjusted EBIT | $ | 124,772 | $ | 116,992 | $ | 445,222 | $ | 418,292 | |||||||||
Adjusted EBIT, % of Net Sales1 | 19.5 | % | 16.4 | % | 17.8 | % | 16.2 | % | |||||||||
Paints Segment | |||||||||||||||||
Net Sales1 | $ | 451,840 | $ | 484,095 | $ | 1,661,186 | $ | 1,806,051 | |||||||||
EBIT | 55,638 | 67,578 | 173,435 | 192,222 | |||||||||||||
Key Metrics (GAAP): | |||||||||||||||||
Sales Growth1 | (6.7 | %) | 6.7 | % | (8.0 | %) | 6.9 | % | |||||||||
EBIT, % of Net Sales1 | 12.3 | % | 14.0 | % | 10.4 | % | 10.6 | % | |||||||||
Key Metrics (non-GAAP)2: | |||||||||||||||||
Adjusted EBIT | $ | 63,135 | $ | 69,877 | $ | 190,668 | $ | 204,156 | |||||||||
Adjusted EBIT, % of Net Sales1 | 14.0 | % | 14.4 | % | 11.5 | % | 11.3 | % | |||||||||
Other and Administrative | |||||||||||||||||
Net Sales1 | $ | 59,273 | $ | 62,991 | $ | 234,908 | $ | 234,157 | |||||||||
EBIT | (11,390 | ) | (11,522 | ) | (11,935 | ) | (24,400 | ) | |||||||||
Key Metrics (GAAP): | |||||||||||||||||
Sales Growth1 | (5.9 | %) | 5.3 | % | 0.3 | % | 0.3 | % | |||||||||
EBIT, % of Net Sales1 | (19.2 | %) | (18.3 | %) | (5.1 | %) | (10.4 | %) | |||||||||
Key Metrics (non-GAAP)2: | |||||||||||||||||
Adjusted EBIT | $ | (11,299 | ) | $ | (11,495 | ) | $ | (11,853 | ) | $ | (24,097 | ) | |||||
Adjusted EBIT, % of Net Sales1 | (19.1 | %) | (18.2 | %) | (5.0 | %) | (10.3 | %) | |||||||||
1 Certain amounts in the 2014 financial statements have been reclassified to conform to the 2015 presentation. In the first quarter of 2015, we reclassified freight costs on shipments to customers as cost of sales. Previously these costs were recorded as a deduction from net sales. Reclassifications had no effect on net income (loss), cash flows or stockholders’ equity as previously reported. | |||||||||||||||||
2 The information on this page includes non-GAAP financial measures. Please refer to the "RECONCILIATION OF NON-GAAP FINANCIAL MEASURES" included in this release for detailed information. | |||||||||||||||||
THE VALSPAR CORPORATION | |||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED) | |||||||||
As of October 30, 2015 and October 31, 2014 | |||||||||
(Dollars in thousands) | |||||||||
October 30, | October 31, | ||||||||
2015 | 2014 | ||||||||
Assets | |||||||||
Current Assets: | |||||||||
Cash and Cash Equivalents | $ | 185,961 | $ | 128,203 | |||||
Restricted Cash | 1,307 | 2,868 | |||||||
Accounts and Notes Receivable, Net | 857,256 | 840,447 | |||||||
Inventories | 451,909 | 486,262 | |||||||
Deferred Income Taxes | 37,707 | 28,898 | |||||||
Prepaid Expenses and Other | 97,090 | 90,579 | |||||||
Total Current Assets | 1,631,230 | 1,577,257 | |||||||
Goodwill | 1,287,703 | 1,125,824 | |||||||
Intangibles, Net | 643,100 | 592,512 | |||||||
Other Assets | 112,735 | 83,072 | |||||||
Long-Term Deferred Income Taxes | 11,042 | 10,184 | |||||||
Property, Plant & Equipment, Net | 632,765 | 645,102 | |||||||
Total Assets | $ | 4,318,575 | $ | 4,033,951 | |||||
Liabilities and Stockholders' Equity | |||||||||
Current Liabilities: | |||||||||
Short-term Debt | $ | 334,022 | $ | 443,854 | |||||
Current Portion of Long-Term Debt | 131 | 162,502 | |||||||
Trade Accounts Payable | 553,737 | 600,875 | |||||||
Income Taxes | 36,010 | 26,017 | |||||||
Other Accrued Liabilities | 442,839 | 471,173 | |||||||
Total Current Liabilities | 1,366,739 | 1,704,421 | |||||||
Long Term Debt, Net of Current Portion | 1,706,933 | 950,035 | |||||||
Deferred Income Taxes | 240,919 | 219,261 | |||||||
Other Long-Term Liabilities | 148,975 | 149,143 | |||||||
Total Liabilities | 3,463,566 | 3,022,860 | |||||||
Stockholders' Equity | 855,009 | 1,011,091 | |||||||
Total Liabilities and Stockholders' Equity | $ | 4,318,575 | $ | 4,033,951 | |||||
THE VALSPAR CORPORATION | |||||||||||||
SELECTED INFORMATION (UNAUDITED AND SUBJECT TO RECLASSIFICATION) | |||||||||||||
For the Three Months and Years Ended October 30, 2015 and October 31, 2014 | |||||||||||||
(Dollars in thousands) | |||||||||||||
Three Months Ended | Years Ended | ||||||||||||
October 30, | October 31, | October 30, | October 31, | ||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||
Depreciation and Amortization | $ | 24,545 | $ | 26,658 | $ | 92,603 | $ | 100,910 | |||||
Capital Expenditures | 36,280 | 45,391 | 97,126 | 121,271 | |||||||||
Dividends Paid | 23,834 | 21,541 | 96,890 | 87,427 | |||||||||
THE VALSPAR CORPORATION | |||||||||||||||
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (UNAUDITED) | |||||||||||||||
For the Three Months and Years Ended October 30, 2015 and October 31, 2014 | |||||||||||||||
(Dollars in thousands, except per share amounts) | |||||||||||||||
The following information provides reconciliations of non-GAAP financial measures from operations presented in the accompanying news release to the most comparable financial measures calculated and presented in accordance with accounting principles generally accepted in the U.S. (“GAAP”). The company has provided non-GAAP financial measures, which are not calculated or presented in accordance with GAAP, as information supplemental and in addition to the financial measures presented in the accompanying news release that are calculated and presented in accordance with GAAP. Such non-GAAP financial measures should not be considered superior to, as a substitute for, or as an alternative to, and should be considered in conjunction with, the GAAP financial measures presented in the news release. The non-GAAP financial measures in the accompanying news release may differ from similar measures used by other companies. The following tables reconcile gross profit, operating expense, earnings before interest and taxes (EBIT), net income, net income per common share - diluted, and diluted earnings per share (EPS) guidance for the periods presented (GAAP financial measures) to adjusted gross profit, adjusted operating expense, adjusted earnings before interest and taxes (EBIT), adjusted net income, adjusted net income per common share - diluted, and adjusted diluted earnings per share (EPS) guidance (non-GAAP financial measures) for the periods presented. | |||||||||||||||
Three Months Ended | Three Months Ended | ||||||||||||||
October 30, 2015 | October 31, 2014 | ||||||||||||||
Dollars | % of Net Sales | Dollars | % of Net Sales | ||||||||||||
Coatings Segment | |||||||||||||||
EBIT | $ | 122,707 | 19.2 | % | $ | 106,494 | 14.9 | % | |||||||
Restructuring Charges - Cost of Sales | 680 | 0.1 | % | 8,760 | 1.2 | % | |||||||||
Restructuring Charges - Operating Expense | 1,385 | 0.2 | % | 1,738 | 0.2 | % | |||||||||
Adjusted EBIT 2 | $ | 124,772 | 19.5 | % | $ | 116,992 | 16.4 | % | |||||||
Paints Segment | |||||||||||||||
EBIT | $ | 55,638 | 12.3 | % | $ | 67,578 | 14.0 | % | |||||||
Restructuring Charges - Cost of Sales | 5,929 | 1.3 | % | 2,114 | 0.4 | % | |||||||||
Acquisition-related Charges - Cost of Sales | 1,476 | 0.3 | % | — | 0.0 | % | |||||||||
Restructuring Charges - Operating Expense | 92 | 0.0 | % | 185 | 0.0 | % | |||||||||
Adjusted EBIT 2 | $ | 63,135 | 14.0 | % | $ | 69,877 | 14.4 | % | |||||||
Other and Administrative | |||||||||||||||
EBIT | $ | (11,390 | ) | (19.2 | %) | $ | (11,522 | ) | (18.3 | %) | |||||
Restructuring Charges - Cost of Sales | — | 0.0 | % | (80 | ) | (0.1 | %) | ||||||||
Restructuring Charges - Operating Expense | 91 | 0.2 | % | 107 | 0.2 | % | |||||||||
Adjusted EBIT 2 | $ | (11,299 | ) | (19.1 | %) | $ | (11,495 | ) | (18.2 | %) | |||||
Total | |||||||||||||||
Gross Profit | $ | 413,611 | 36.0 | % | $ | 422,543 | 33.5 | % | |||||||
Restructuring Charges - Cost of Sales | 6,609 | 0.6 | % | 10,794 | 0.9 | % | |||||||||
Acquisition-related Charges - Cost of Sales | 1,476 | 0.1 | % | — | 0.0 | % | |||||||||
Adjusted Gross Profit | $ | 421,696 | 36.7 | % | $ | 433,337 | 34.4 | % | |||||||
Operating Expenses | $ | 244,617 | 21.3 | % | $ | 259,797 | 20.6 | % | |||||||
Restructuring Charges - Operating Expense | (1,568 | ) | (0.1 | %) | (2,030 | ) | (0.2 | %) | |||||||
Acquisition-related Charges - Operating Expense | — | 0.0 | % | — | 0.0 | % | |||||||||
Adjusted Operating Expenses 2 | $ | 243,049 | 21.1 | % | $ | 257,767 | 20.4 | % | |||||||
EBIT | $ | 166,955 | 14.5 | % | $ | 162,550 | 12.9 | % | |||||||
Restructuring Charges - Total | 8,177 | 0.7 | % | 12,824 | 1.0 | % | |||||||||
Acquisition-related Charges - Total | 1,476 | 0.1 | % | — | 0.0 | % | |||||||||
Adjusted EBIT 2 | $ | 176,608 | 15.4 | % | $ | 175,374 | 13.9 | % | |||||||
Net Income | $ | 102,356 | $ | 108,056 | |||||||||||
After Tax Restructuring Charges - Total | 5,989 | 9,083 | |||||||||||||
After Tax Acquisition-related Charges - Total | 925 | — | |||||||||||||
Adjusted Net Income | $ | 109,270 | $ | 117,139 | |||||||||||
Net Income per Common Share - diluted | $ | 1.26 | $ | 1.28 | |||||||||||
After Tax Restructuring Charges - Total | 0.07 | 0.10 | |||||||||||||
After Tax Acquisition-related Charges - Total | 0.01 | — | |||||||||||||
Adjusted Net Income per Common Share - diluted 2 | $ | 1.35 | $ | 1.38 | |||||||||||
1 Certain amounts in the 2014 financial statements have been reclassified to conform to the 2015 presentation. In the first quarter of 2015, we reclassified freight costs on shipments to customers as cost of sales. Previously these costs were recorded as a deduction from net sales. Reclassifications had no effect on net income (loss), cash flows or stockholders’ equity as previously reported. | |||||||||||||||
2 The data in this schedule has been individually rounded, and therefore may not sum. | |||||||||||||||
THE VALSPAR CORPORATION | |||||||||||||||
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (UNAUDITED) | |||||||||||||||
For the Years Ended October 30, 2015 and October 31, 2014 | |||||||||||||||
(Dollars in thousands, except per share amounts) | |||||||||||||||
Year Ended | Year Ended | ||||||||||||||
October 30, 2015 | October 31, 2014 | ||||||||||||||
Dollars | % of Net Sales | Dollars | % of Net Sales | ||||||||||||
Coatings Segment | |||||||||||||||
Earnings Before Interest and Taxes (EBIT) | $ | 483,649 | 19.4 | % | $ | 389,390 | 15.1 | % | |||||||
Restructuring Charges - Cost of Sales | 4,456 | 0.2 | % | 18,269 | 0.7 | % | |||||||||
Restructuring Charges - Operating Expense | 5,118 | 0.2 | % | 10,633 | 0.4 | % | |||||||||
Gain on Sale of Certain Assets | (48,001 | ) | (1.9 | %) | — | 0.0 | % | ||||||||
Adjusted EBIT 2 | $ | 445,222 | 17.8 | % | $ | 418,292 | 16.2 | % | |||||||
Paints Segment | |||||||||||||||
EBIT | $ | 173,435 | 10.4 | % | $ | 192,222 | 10.6 | % | |||||||
Restructuring Charges - Cost of Sales | 9,551 | 0.6 | % | 10,216 | 0.6 | % | |||||||||
Acquisition-related Charges - Cost of Sales | 4,428 | 0.3 | % | — | 0.0 | % | |||||||||
Restructuring Charges - Operating Expense | 2,362 | 0.1 | % | 1,718 | 0.1 | % | |||||||||
Acquisition-related Charges - Operating Expense | 892 | 0.1 | % | — | 0.0 | % | |||||||||
Adjusted EBIT 2 | $ | 190,668 | 11.5 | % | $ | 204,156 | 11.3 | % | |||||||
Other and Administrative | |||||||||||||||
EBIT | $ | (11,935 | ) | (5.1 | %) | $ | (24,400 | ) | (10.4 | %) | |||||
Restructuring Charges - Cost of Sales | — | 0.0 | % | (14 | ) | 0.0 | % | ||||||||
Restructuring Charges - Operating Expense | 82 | 0.0 | % | 317 | 0.1 | % | |||||||||
Adjusted EBIT 2 | $ | (11,853 | ) | (5.0 | %) | $ | (24,097 | ) | (10.3 | %) | |||||
Total | |||||||||||||||
Gross Profit | $ | 1,551,389 | 35.3 | % | $ | 1,539,046 | 33.3 | % | |||||||
Restructuring Charges - Cost of Sales | 14,007 | 0.3 | % | 28,471 | 0.6 | % | |||||||||
Acquisition-related Charges - Cost of Sales | 4,428 | 0.1 | % | — | 0.0 | % | |||||||||
Adjusted Gross Profit | $ | 1,569,824 | 35.7 | % | $ | 1,567,517 | 33.9 | % | |||||||
Operating Expenses | $ | 951,403 | 21.7 | % | $ | 979,137 | 21.2 | % | |||||||
Restructuring Charges - Operating Expense | (7,562 | ) | (0.2 | %) | (12,668 | ) | (0.3 | %) | |||||||
Acquisition-related Charges - Operating Expense | (892 | ) | (0.0 | %) | — | 0.0 | % | ||||||||
Adjusted Operating Expenses | $ | 942,949 | 21.5 | % | $ | 966,469 | 20.9 | % | |||||||
EBIT | $ | 645,149 | 14.7 | % | $ | 557,212 | 12.0 | % | |||||||
Restructuring Charges - Total | 21,569 | 0.5 | % | 41,139 | 0.9 | % | |||||||||
Acquisition-related Charges - Total | 5,320 | 0.1 | % | — | 0.0 | % | |||||||||
Gain on Sale of Certain Assets | (48,001 | ) | (1.1 | %) | — | 0.0 | % | ||||||||
Adjusted EBIT | $ | 624,037 | 14.2 | % | $ | 598,351 | 12.9 | % | |||||||
Net Income | $ | 399,506 | $ | 345,401 | |||||||||||
After Tax Restructuring Charges - Total | 15,158 | 28,941 | |||||||||||||
After Tax Acquisition-related Charges | 3,637 | — | |||||||||||||
After Tax Gain on Sale of Certain Assets | (37,216 | ) | — | ||||||||||||
Adjusted Net Income | $ | 381,085 | $ | 374,342 | |||||||||||
Net Income per Common Share - diluted | $ | 4.85 | $ | 4.01 | |||||||||||
After Tax Restructuring Charges - Total | 0.18 | 0.34 | |||||||||||||
After Tax Acquisition-related Charges - Total | 0.04 | — | |||||||||||||
After Tax Gain on Sale of Certain Assets | (0.45 | ) | — | ||||||||||||
Adjusted Net Income per Common Share - diluted 2 | 4.62 | $ | 4.35 | ||||||||||||
Fiscal 2016 Annual Adjusted Diluted EPS Guidance (Non-GAAP) | $4.80 - $5.00 | ||||||||||||||
1 Certain amounts in the 2014 financial statements have been reclassified to conform to the 2015 presentation. In the first quarter of 2015, we reclassified freight costs on shipments to customers as cost of sales. Previously these costs were recorded as a deduction from net sales. Reclassifications had no effect on net income (loss), cash flows or stockholders’ equity as previously reported. | |||||||||||||||
2 The data in this schedule has been individually rounded, and therefore may not sum. |
View source version on businesswire.com: http://www.businesswire.com/news/home/20151124005231/en/
Contacts:
Investor Contact:
Bill Seymour,
612-656-1328
william.seymour@valspar.com
or
Media
Contact:
Kimberly A. Welch, 612-656-1347
kim.welch@valspar.com