Mohawk Industries Reports Q3 Results

CALHOUN, Ga., Oct. 27, 2022 (GLOBE NEWSWIRE) -- Mohawk Industries, Inc. (NYSE: MHK) today announced a 2022 third quarter net loss of $534 million and a diluted loss per share of $8.40, including the impact of non-cash impairment charges of $696 million. The Companyโ€™s current market capitalization along with challenging economic conditions and higher discount rates prompted a review of its goodwill and intangible asset balances, which resulted in the impairment charges. Adjusted net earnings were $212 million, and adjusted earnings per share (EPS) were $3.34, excluding impairment and other non-recurring charges. Net sales for the third quarter of 2022 were $2.9 billion, an increase of 3.6% as reported and 8.3% on a constant basis. For the third quarter of 2021, net sales were $2.8 billion, net earnings were $271 million and EPS was $3.93. Adjusted net earnings were $272 million, and adjusted EPS was $3.95, excluding restructuring, acquisition, and other charges.

For the nine months ended October 1, 2022, net loss and loss per share were $8 million and $0.13, respectively, including the impact of the non-cash impairment charges noted above. Adjusted net earnings excluding impairment and other non-recurring charges were $739 million and adjusted EPS was $11.56. For the 2022 nine-month period, net sales were $9.1 billion, an increase of 7.7% versus prior year as reported or 12.1% on a constant basis. For the nine-month period ending October 2, 2021, net sales were $8.4 billion, net earnings were $844 million and EPS was $12.11; excluding restructuring, acquisition and other charges, adjusted net earnings and EPS were $828 million and $11.89, respectively.

Commenting on Mohawk Industriesโ€™ third quarter performance, Jeffrey S. Lorberbaum, Chairman and CEO, stated, โ€œMohawkโ€™s third quarter sales increased primarily from price increases and strength in the commercial sector. Our sales were weaker than we anticipated, as the retail channel softened across all regions and product categories. The strengthening U.S. dollar also negatively impacted our translated sales by $117 million or 4.1%. Our operating income declined as lower volume resulted in higher unabsorbed cost and material, energy and transportation inflation impacted our results. Our global organization responded to the economic challenges with additional actions to optimize cost, productivity and inventory levels.

โ€œOur businesses in Europe have been impacted more than others due to the unprecedented energy crisis and high inflation that has slowed the regionโ€™s economy. Our costs have continued to rise, and our pricing in Europe has not kept up with the recent material and energy inflation, which has compressed our margins. The Italian government provided energy subsidies during the third quarter, and additional actions from both the European Union and individual countries are being discussed. The high cost of energy has forced European consumers to concentrate on necessities and defer discretionary purchases. Our sales and margins in the market will remain under pressure until the region overcomes these challenges. These postponed purchases will increase demand when the economy rebounds and enhance our results.

โ€œThe U.S. is being impacted by high overall inflation and mortgage rates that have risen from below 3% to approximately 7%. The residential market, which is the most significant part of our business, is expected to decline further before we see an inflection point. Remodeling has slowed, and our product mix has been impacted as consumers trade down to options that fit their budgets. It is estimated that the U.S. has a housing deficit of five million units, and more than half of U.S. homes are over 50 years old. Remodeling investments are expected to grow long term as U.S. housing stock ages and families with low mortgage rates choose to remain in their homes.

โ€œWhile we manage through current conditions, we are also investing in our business for the long term. We are expanding our capacity in growing product categories, including LVT, laminate, quartz countertops and premium ceramic and insulation. We have recently completed a number of smaller strategic acquisitions that will enhance our current product offering and leverage our existing market positions. In Europe, these include a sheet vinyl business, a mezzanine flooring company and a wood veneer plant. In the U.S., we acquired a non-woven flooring producer and a flooring accessories company.

โ€œIn the third quarter, our Global Ceramic Segmentโ€™s net sales were $1.1 billion, an increase of 9.8% as reported and 12.4% on a constant basis. The Segmentโ€™s operating margin was negative 51.0%, including the impact of a non-cash goodwill impairment charge and higher inflation, partially offset by pricing and mix improvements and productivity. Excluding the impact of the impairment and restructuring charges, the Segmentโ€™s adjusted operating margin was 12.1%. The Segment delivered the strongest operating performance during the quarter, even with substantial inflation headwinds in Europe. Sales in the new home construction channel were solid in most geographies, and the commercial channel showed resilience with new construction and remodeling projects continuing. In most markets, residential remodeling has slowed due to tightening consumer discretionary spending and higher interest rates. Sales in our U.S. ceramic business expanded during the quarter, and we are gaining support with our new higher-margin introductions that are an alternative to European imports. Our countertop sales grew during the quarter, led by our high-end quartz collections. Our European ceramic results exceeded our expectations due to our sales and pricing actions, positive mix and Italian energy subsidies. Sales of our premium collections remained strong, while increased gas prices impacted sales of our outdoor and lower-end products. In our other ceramic markets, sales grew primarily through pricing, mix and strength in the commercial channels. All businesses are reducing production in the fourth quarter, which will increase our costs.

โ€œFor the quarter, our Flooring Rest of the World segmentโ€™s net sales were $0.7 billion, a decrease of 4.8% as reported or an increase of 9.4% on a constant basis. The Segmentโ€™s operating margin was 6.2% as a result of higher inflation, temporary manufacturing shutdowns and lower volumes, partially offset by product mix improvements. The Segmentโ€™s adjusted operating margin was 8.5%, excluding the impact of restructuring activities and the impairment of certain intangible assets. The Segmentโ€™s sales rose primarily from price increases and growth in our panels, insulation and Oceania businesses. The Segmentโ€™s sales are mostly residential and were more impacted by constrained consumer spending. The retail sector is reducing inventories, and consumers are trading down in all categories. Our margins were compressed by inflation, lower sales volume and reduced production. The weakening markets are making additional price increases more difficult to implement. As flooring sales softened, we increased promotional activity to encourage consumers to trade up. While our premium laminate and LVT faced greater pressures, sales of our more value-oriented sheet vinyl grew. We have completed the acquisition of a small Polish sheet vinyl producer that will expand our business in central and eastern Europe. New building projects in western Europe are beginning to slow, and we are enhancing our insulation distribution by expanding our customer base and exports. Our insulation selling prices were slightly behind inflation, and our panels results weakened as demand softened and competition intensified. The French panels plant we acquired last year is increasing sales, and we have improved its productivity and operating expenses. We expanded distribution of our higher end decorative panels and acquired a small German mezzanine flooring company that will bolt on to our existing business. The Australian market is improving as the country relaxes COVID restrictions and New Zealand is more difficult with residential sales weakening.

โ€œIn the quarter, our Flooring North America Segmentโ€™s net sales were $1.1 billion, an increase of 3.7% as reported, and the Segmentโ€™s operating margin was 5.9% as a result of higher inflation, lower volumes and temporary manufacturing shutdowns, partially offset by pricing and mix improvements and productivity. The Segmentโ€™s adjusted operating margin was 8.0%, excluding the impact of restructuring, acquisition and integration-related costs and the impairment of certain intangible assets. The Segmentโ€™s sales increased primarily from pricing, with hard surface products outperforming due to our investments in premium laminate and LVT. The residential market softened as inflation impacted consumer discretionary spending, and retailers reduced their inventories. Our pricing actions offset material and energy inflation, though lower manufacturing volumes led to unfavorable absorption. We are implementing our restructuring plans to lower both our fixed and variable costs by shutting higher cost assets, reducing staffing and aligning production with demand. Our resilient sales continued to improve, with our strongest performance in the new home construction, multifamily and commercial channels. Sheet vinyl sales strengthened as inflation has increased interest in value-oriented flooring options. The first phase of our new West Coast LVT plant is operating at planned output levels, and additional lines will be installed throughout next year. Demand for our premium laminate continued to grow as a high performing, value alternative to other flooring. We have commitments to saturate our current laminate capacity and have initiated further expansion investments. Market conditions for carpet softened in the third quarter more than we had anticipated, and we reduced production, resulting in unabsorbed costs. In the second quarter, we announced carpet price increases that were implemented in the third quarter as inflation continued to rise. With demand softening, we were not able to increase prices further to recover the inflation after the announcement. We are seeing reductions in raw material costs that should align with our current pricing when our higher cost inventory is depleted. Our commercial business remains good, and the Architectural Billing Index reflects continued construction activity. Our commercial margins were strong as pricing and mix covered our inflation in the quarter. We have acquired a small rubber manufacturer that produces trim primarily used in commercial flooring installations. Sales in our rug business were lower than last year as major national retailers continued to adjust inventories. In July, we acquired a non-woven rug and carpet business, and the integration is delivering synergies.

โ€œIt is challenging to predict either the duration of the current economic conditions or their impact on our industry. As central banks around the world continue to raise interest rates and inflation reduces discretionary expenditures, we expect our businesses to remain under pressure. Residential remodeling drives a majority of our sales, and consumers are deferring purchases and trading down. In Europe, gas and electricity prices are reducing demand and increasing our manufacturing and material costs. We anticipate that governments in Europe will take actions to lower the impact on the economy, businesses and consumers. We are focused on managing through the current environment while investing to maximize our long-term profitability. We anticipate demand will slow further in the fourth quarter, and we will reduce production, resulting in greater unabsorbed overhead. To enhance sales, we are increasing promotional activity, introducing differentiated collections and reacting to competitive actions. We are executing restructuring actions, lowering administrative and manufacturing costs and reducing investments in marketing and advertising. Material prices spiked in the period and have begun softening in many categories. In Europe, flooring projects are being deferred and compressing industry volumes; at the same time, we are raising inventories of specific products ahead of expected higher energy costs this winter.ย After our second quarter U.S. pricing announcement, we incurred peak carpet material costs that will compress our margins until they flow through our inventory. We are postponing capital projects that do not impact our long-term strategies, while completing those that are critical to the near-term performance of our business. Finally, we expect the strengthening U.S. dollar will continue to reduce our translated results. Given these factors, we anticipate our fourth quarter adjusted EPS to be $1.40 to $1.50, excluding any restructuring or other one-time charges.

โ€œDuring past decades, Mohawk has successfully managed through many challenging periods and industry recessions. The fundamentals of our business remain strong, and flooring remains an essential component of all new construction and remodeling. Mohawk has built leading positions in key markets around the globe with well-known brands and an extensive product offering. During this period, we are investing for the market rebound that always occurs after our industry contracts. We are expanding our higher growth categories of LVT, laminate, quartz countertops, premium ceramic and insulation which will increase our revenue and profitability with the next growth cycle. We have also made strategic acquisitions that bolt on to our businesses and create significant synergies that will enhance the combined results.ย Mohawk has a strong balance sheet with low net debt leverage of 1.2 times EBITDA and available liquidity exceeding $1.8 billion to manage through the current environment and optimize the long-term results.โ€

ABOUT MOHAWK INDUSTRIES
Mohawk Industries is the leading global flooring manufacturer that creates products to enhance residential and commercial spaces around the world. Mohawkโ€™s vertically integrated manufacturing and distribution processes provide competitive advantages in the production of carpet, rugs, ceramic tile, laminate, wood, stone and vinyl flooring. Our industry leading innovation has yielded products and technologies that differentiate our brands in the marketplace and satisfy all remodeling and new construction requirements. Our brands are among the most recognized in the industry and include American Olean, Daltile, Durkan, Eliane, Feltex, Godfrey Hirst, IVC, Karastan, Marazzi, Mohawk, Mohawk Group, Pergo, Quick-Step and Unilin. During the past decade, Mohawk has transformed its business from an American carpet manufacturer into the worldโ€™s largest flooring company with operations in Australia, Brazil, Canada, Europe, Malaysia, Mexico, New Zealand and the United States.

Certain of the statements in the immediately preceding paragraphs, particularly anticipating future performance, business prospects, growth and operating strategies and similar matters and those that include the words โ€œcould,โ€ โ€œshould,โ€ โ€œbelieves,โ€ โ€œanticipates,โ€ โ€œexpects,โ€ and โ€œestimates,โ€ or similar expressions constitute โ€œforward-looking statements.โ€ For those statements, Mohawk claims the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. There can be no assurance that the forward-looking statements will be accurate because they are based on many assumptions, which involve risks and uncertainties. The following important factors could cause future results to differ: changes in economic or industry conditions; competition; inflation and deflation in raw material prices and other input costs; inflation and deflation in consumer markets; energy costs and supply; timing and level of capital expenditures; timing and implementation of price increases for the Companyโ€™s products; impairment charges; integration of acquisitions; international operations; introduction of new products; rationalization of operations; taxes and tax reform, product and other claims; litigation; the risks and uncertainty related to the COVID-19 pandemic; and other risks identified in Mohawkโ€™s SEC reports and public announcements.

Conference call Friday, October 28, 2022, at 11:00 AM Eastern Time
The telephone number is 1-833-630-1962 for U.S./Canada and 1-412-317-1843 for International/Local. A replay will be available until November 25, 2022, by dialing 1-877-344-7529 for U.S./Local calls and 1-412-317-0088 for International/Local calls and entering access code # 8886985.

Contact:ย  James Brunk, Chief Financial Officer (706) 624-2239ย 


MOHAWK INDUSTRIES, INC. AND SUBSIDIARIESย ย ย ย ย ย ย 
(Unaudited)ย ย ย ย ย ย ย 
Condensed Consolidated Statement of Operations DataThree Months Endedย Nine Months Ended
(Amounts in thousands, except per share data)October 1, 2022ย October 2, 2021ย October 1, 2022ย October 2, 2021
ย ย ย ย ย ย ย ย 
Net sales$2,917,539ย ย 2,817,017ย ย ย 9,086,390ย ย 8,439,876ย 
Cost of salesย 2,203,878ย ย 1,979,702ย ย ย 6,697,404ย ย 5,908,585ย 
Gross profitย 713,661ย ย 837,315ย ย ย 2,388,986ย ย 2,531,291ย 
Selling, general and administrative expensesย 523,479ย ย 477,341ย ย ย 1,510,076ย ย 1,449,378ย 
Impairment of goodwill and indefinite-lived intangiblesย 695,771ย ย -ย ย ย 695,771ย ย -ย 
Operating (loss) incomeย (505,589)ย 359,974ย ย ย 183,139ย ย 1,081,913ย 
Interest expenseย 13,797ย ย 14,948ย ย ย 37,337ย ย 45,083ย 
Other (income) expense, netย (1,242)ย 21ย ย ย (1,622)ย (13,374)
(Loss) earnings before income taxesย (518,144)ย 345,005ย ย ย 147,424ย ย 1,050,204ย 
Income tax expenseย 15,569ย ย 73,821ย ย ย 155,193ย ย 205,756ย 
Net (loss) earnings including noncontrolling interestsย (533,713)ย 271,184ย ย ย (7,769)ย 844,448ย 
Net earnings attributable to noncontrolling interestsย 256ย ย 206ย ย ย 440ย ย 378ย 
Net (loss) earnings attributable to Mohawk Industries, Inc.$(533,969)ย 270,978ย ย ย (8,209)ย 844,070ย 
ย ย ย ย ย ย ย ย 
Basic (loss) earnings per share attributable to Mohawk Industries, Inc.ย ย ย ย ย ย ย 
Basic (loss) earnings per share attributable to Mohawk Industries, Inc.$(8.40)ย 3.95ย ย ย (0.13)ย 12.16ย 
Weighted-average common shares outstanding - basicย 63,534ย ย 68,541ย ย ย 63,923ย ย 69,389ย 
ย ย ย ย ย ย ย ย 
Diluted (loss) earnings per share attributable to Mohawk Industries, Inc.ย ย ย ย ย ย ย 
Diluted (loss) earnings per share attributable to Mohawk Industries, Inc.$(8.40)ย 3.93ย ย ย (0.13)ย 12.11ย 
Weighted-average common shares outstanding - dilutedย 63,534ย ย 68,864ย ย ย 63,923ย ย 69,683ย 
ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย 
Other Financial Informationย ย ย ย ย ย ย 
(Amounts in thousands)ย ย ย ย ย ย ย 
Net cash provided by operating activities$224,774ย ย 498,739ย ย ย 427,435ย ย 1,096,735ย 
Less: Capital expendituresย 150,043ย ย 147,740ย ย ย 430,084ย ย 375,179ย 
Free cash flow$74,731ย ย 350,999ย ย ย (2,649)ย 721,556ย 
ย ย ย ย ย ย ย ย 
Depreciation and amortization$153,466ย ย 148,618ย ย ย 436,449ย ย 448,299ย 
ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย 
Condensed Consolidated Balance Sheet Dataย ย ย ย ย ย ย 
(Amounts in thousands)ย ย ย ย ย ย ย 
ย ย ย ย ย October 1, 2022ย October 2, 2021
ASSETSย ย ย ย ย ย ย 
Current assets:ย ย ย ย ย ย ย 
Cash and cash equivalentsย ย ย ย $326,971ย ย 1,128,027ย 
Short-term investmentsย ย ย ย ย 110,000ย ย -ย 
Receivables, netย ย ย ย ย 2,003,261ย ย 1,880,476ย 
Inventoriesย ย ย ย ย 2,900,116ย ย 2,215,630ย 
Prepaid expenses and other current assetsย ย ย ย ย 513,981ย ย 421,944ย 
Total current assetsย ย ย ย ย 5,854,329ย ย 5,646,077ย 
Property, plant and equipment, netย ย ย ย ย 4,524,536ย ย 4,442,339ย 
Right of use operating lease assetsย ย ย ย ย 400,412ย ย 385,606ย 
Goodwillย ย ย ย ย 1,827,968ย ย 2,612,201ย 
Intangible assets, netย ย ย ย ย 823,100ย ย 911,271ย 
Deferred income taxes and other non-current assetsย ย ย ย ย 370,689ย ย 452,806ย 
Total assetsย ย ย ย $13,801,034ย ย 14,450,300ย 
LIABILITIES AND STOCKHOLDERS' EQUITYย ย ย ย ย ย ย 
Current liabilities:ย ย ย ย ย ย ย 
Short-term debt and current portion of long-term debtย ย ย ย $1,542,139ย ย 588,669ย 
Accounts payable and accrued expensesย ย ย ย ย 2,256,097ย ย 2,209,942ย 
Current operating lease liabilitiesย ย ย ย ย 106,511ย ย 103,132ย 
Total current liabilitiesย ย ย ย ย 3,904,747ย ย 2,901,743ย 
Long-term debt, less current portionย ย ย ย ย 1,019,984ย ย 1,710,207ย 
Non-current operating lease liabilitiesย ย ย ย ย 306,617ย ย 292,806ย 
Deferred income taxes and other long-term liabilitiesย ย ย ย ย 744,629ย ย 793,095ย 
Total liabilitiesย ย ย ย ย 5,975,977ย ย 5,697,851ย 
Total stockholders' equityย ย ย ย ย 7,825,057ย ย 8,752,449ย 
Total liabilities and stockholders' equityย ย ย ย $13,801,034ย ย 14,450,300ย 
ย ย ย ย ย ย ย ย 
Segment InformationThree Months Endedย As of or for the Nine Months Ended
(Amounts in thousands)October 1, 2022ย October 2, 2021ย October 1, 2022ย October 2, 2021
ย ย ย ย ย ย ย ย 
Net sales:ย ย ย ย ย ย ย 
Global Ceramic$1,096,656ย ย 998,444ย ย ย 3,319,982ย ย 2,967,818ย 
Flooring NAย 1,089,634ย ย 1,050,453ย ย ย 3,261,082ย ย 3,100,892ย 
Flooring ROWย 731,249ย ย 768,120ย ย ย 2,505,326ย ย 2,371,166ย 
Consolidated net sales$2,917,539ย ย 2,817,017ย ย ย 9,086,390ย ย 8,439,876ย 
ย ย ย ย ย ย ย ย 
Operating (loss) income:ย ย ย ย ย ย ย 
Global Ceramic$(559,706)ย 118,896ย ย ย (305,099)ย 343,135ย 
Flooring NAย 64,672ย ย 118,625ย ย ย 260,026ย ย 315,866ย 
Flooring ROWย 45,508ย ย 133,595ย ย ย 304,265ย ย 456,787ย 
Corporate and intersegment eliminationsย (56,063)ย (11,142)ย ย (76,053)ย (33,875)
Consolidated operating (loss) income$(505,589)ย 359,974ย ย ย 183,139ย ย 1,081,913ย 
ย ย ย ย ย ย ย ย 
Assets:ย ย ย ย ย ย ย 
Global Ceramicย ย ย ย $4,866,822ย ย 5,174,981ย 
Flooring NAย ย ย ย ย 4,490,502ย ย 3,960,037ย 
Flooring ROWย ย ย ย ย 4,036,675ย ย 4,276,310ย 
Corporate and intersegment eliminationsย ย ย ย ย 407,035ย ย 1,038,972ย 
Consolidated assetsย ย ย ย $13,801,034ย ย 14,450,300ย 



Reconciliation of Net (Loss) Earnings Attributable to Mohawk Industries, Inc. to Adjusted Net Earnings Attributable to Mohawk Industries, Inc. and Adjusted Diluted Earnings Per Share Attributable to Mohawk Industries, Inc.
(Amounts in thousands, except per share data)
ย ย ย ย Three Months Endedย Nine Months Endedย ย 
ย ย ย ย October 1, 2022ย October 2, 2021ย October 1, 2022ย October 2, 2021ย ย 
Net (loss) earnings attributable to Mohawk Industries, Inc.ย $(533,969)ย 270,978ย ย (8,209)ย 844,070ย ย ย 
Adjusting items:ย ย ย ย ย ย ย ย ย ย ย ย 
Restructuring, acquisition and integration-related and other costsย ย 34,460ย ย 1,044ย ย 38,118ย ย 18,560ย ย ย 
Acquisitions purchase accounting, including inventory step-upย ย 1,401ย ย 226ย ย 1,544ย ย 682ย ย ย 
Impairment of goodwill and indefinite-lived intangiblesย ย 695,771ย ย -ย ย 695,771ย ย -ย ย ย 
Resolution of foreign non-income tax contingenciesย ย -ย ย -ย ย -ย ย (6,211)ย ย 
Income tax effect on resolution of foreign non-income tax contingenciesย ย -ย ย -ย ย -ย ย 2,302ย ย ย 
One-time tax planning electionย ย ย -ย ย -ย ย -ย ย (26,731)ย ย 
Legal settlements and reservesย ย ย 45,000ย ย -ย ย 45,000ย ย -ย ย ย 
Release of indemnification assetย ย ย -ย ย -ย ย 7,324ย ย -ย ย ย 
Income taxes - reversal of uncertain tax positionย ย -ย ย -ย ย (7,324)ย -ย ย ย 
Income taxes - impairment of goodwill and indefinite-lived intangiblesย ย (10,168)ย -ย ย (10,168)ย -ย ย ย 
Income taxesย ย ย ย (20,487)ย (203)ย (23,291)ย (4,317)ย ย 
Adjusted net earnings attributable to Mohawk Industries, Inc.ย $212,008ย ย 272,045ย ย 738,765ย ย 828,355ย ย ย 
Adjusted diluted earnings per share attributable to Mohawk Industries, Inc.ย $3.34ย ย 3.95ย ย 11.56ย ย 11.89ย ย ย 
Weighted-average common shares outstanding - dilutedย ย 63,534ย ย 68,864ย ย 63,923ย ย 69,683ย ย ย 
ย 
ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
Reconciliation of Total Debt to Net Debt Less Short-Term Investments
(Amounts in thousands)ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย ย ย October 1, 2022ย ย ย ย ย ย ย ย 
Short-term debt and current portion of long-term debtย $1,542,139ย ย ย ย ย ย ย ย ย 
Long-term debt, less current portionย ย ย 1,019,984ย ย ย ย ย ย ย ย ย 
Total debtย ย ย ย 2,562,123ย ย ย ย ย ย ย ย ย 
Less: Cash and cash equivalentsย ย ย 326,971ย ย ย ย ย ย ย ย ย 
Net debtย ย ย ย 2,235,152ย ย ย ย ย ย ย ย ย 
Less: Short-term investmentsย ย ย 110,000ย ย ย ย ย ย ย ย ย 
Net debt less short-term investmentsย ย $2,125,152ย ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
Reconciliation of Operating Income (Loss) to Adjusted EBITDA
(Amounts in thousands)ย ย ย ย ย ย ย ย ย ย ย Trailing Twelve
ย ย ย ย Three Months Endedย Months Ended
ย ย ย ย December 31,2021ย April 2,2022ย July 2,2022ย October 1, 2022ย October 1, 2022
Operating income (loss)ย ย ย $253,098ย ย 320,801ย ย 367,927ย ย (505,589)ย 436,237ย 
Other income (expense)ย ย ย ย (1,140)ย (2,438)ย 2,818ย ย 1,242ย ย 482ย 
Net income attributable to noncontrolling interestsย ย (11)ย (105)ย (79)ย (256)ย (451)
Depreciation and amortization(1)ย ย ย 143,411ย ย 141,415ย ย 141,569ย ย 153,466ย ย 579,861ย 
EBITDAย ย ย ย 395,358ย ย 459,673ย ย 512,235ย ย (351,137)ย 1,016,129ย 
Restructuring, acquisition and integration-related and other costsย ย 4,641ย ย 1,857ย ย 1,801ย ย 21,375ย ย 29,674ย 
Acquisitions purchase accounting, including inventory step-upย ย 1,067ย ย -ย ย 143ย ย 1,401ย ย 2,611ย 
Impairment of goodwill and indefinite-lived intangiblesย ย -ย ย -ย ย -ย ย 695,771ย ย 695,771ย 
Legal settlements and reservesย ย ย -ย ย -ย ย -ย ย 45,000ย ย 45,000ย 
Release of indemnification assetย ย ย -ย ย 7,324ย ย -ย ย -ย ย 7,324ย 
Adjusted EBITDAย ย ย $401,066ย ย 468,854ย ย 514,179ย ย 412,410ย ย 1,796,509ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
Net debt less short-term investments to adjusted EBITDAย ย ย ย ย ย ย ย ย 1.2ย 
(1) Includes accelerated depreciation of $13,085 for Q3 2022.ย ย ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
Reconciliation of Net Sales to Net Sales on a Constant Exchange Rate and on Constant Shipping Days
(Amounts in thousands)ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย ย ย Three Months Endedย Nine Months Endedย ย 
ย ย ย ย October 1, 2022ย October 2, 2021ย October 1, 2022ย October 2, 2021ย ย 
Net salesย ย ย $2,917,539ย ย 2,817,017ย ย 9,086,390ย ย 8,439,876ย ย ย 
Adjustment to net sales on constant shipping daysย ย 17,504ย ย -ย ย 49,315ย ย -ย ย ย 
Adjustment to net sales on a constant exchange rateย ย 116,782ย ย -ย ย 327,350ย ย -ย ย ย 
Net sales on a constant exchange rate and constant shipping daysย $3,051,825ย ย 2,817,017ย ย 9,463,055ย ย 8,439,876ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
Reconciliation of Segment Net Sales to Segment Net Sales on a Constant Exchange Rate and on Constant Shipping Days
(Amounts in thousands)ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย ย ย Three Months Endedย ย ย ย ย ย 
Global Ceramicย ย ย October 1, 2022ย October 2, 2021ย ย ย ย ย ย 
Net salesย ย ย $1,096,656ย ย 998,444ย ย ย ย ย ย ย 
Adjustment to segment net sales on constant shipping daysย ย 4,542ย ย -ย ย ย ย ย ย ย 
Adjustment to segment net sales on a constant exchange rateย ย 20,774ย ย -ย ย ย ย ย ย ย 
Segment net sales on a constant exchange rate and constant shipping daysย $1,121,972ย ย 998,444ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
Reconciliation of Segment Net Sales to Adjusted Segment Net Sales
(Amounts in thousands)ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย ย ย Three Months Endedย ย ย ย ย ย 
Flooring NAย ย ย October 1, 2022ย October 2, 2021ย ย ย ย ย ย 
Net salesย ย ย $1,089,634ย ย 1,050,453ย ย ย ย ย ย ย 
Rug adjustmentย ย ย ย 40,000ย ย -ย ย ย ย ย ย ย 
Adjusted segment net salesย $1,129,634ย ย 1,050,453ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
Reconciliation of Segment Net Sales to Segment Net Sales on a Constant Exchange Rate and on Constant Shipping Days
(Amounts in thousands)ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย ย ย Three Months Endedย ย ย ย ย ย 
Flooring ROWย ย ย October 1, 2022ย October 2, 2021ย ย ย ย ย ย 
Net salesย ย ย $731,249ย ย 768,120ย ย ย ย ย ย ย 
Adjustment to segment net sales on constant shipping daysย ย 12,962ย ย -ย ย ย ย ย ย ย 
Adjustment to segment net sales on a constant exchange rateย ย 96,008ย ย -ย ย ย ย ย ย ย 
Segment net sales on a constant exchange rate and constant shipping daysย $840,219ย ย 768,120ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
Reconciliation of Gross Profit to Adjusted Gross Profit
(Amounts in thousands)ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย ย ย Three Months Endedย ย ย ย ย ย 
ย ย ย ย October 1, 2022ย October 2, 2021ย ย ย ย ย ย 
Gross Profitย ย ย $713,661ย ย 837,315ย ย ย ย ย ย ย 
Adjustments to gross profit:ย ย ย ย ย ย ย ย ย ย ย ย 
Restructuring, acquisition and integration-related and other costsย ย 30,422ย ย 552ย ย ย ย ย ย ย 
Acquisitions purchase accounting, including inventory step-upย ย 1,401ย ย 226ย ย ย ย ย ย ย 
Adjusted gross profitย ย ย $745,484ย ย 838,093ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
Reconciliation of Selling, General and Administrative Expenses to Adjusted Selling, General and Administrative Expenses
(Amounts in thousands)ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย ย ย Three Months Endedย ย ย ย ย ย 
ย ย ย ย October 1, 2022ย October 2, 2021ย ย ย ย ย ย 
Selling, general and administrative expensesย $523,479ย ย 477,341ย ย ย ย ย ย ย 
Adjustments to selling, general and administrative expenses:ย ย ย ย ย ย ย ย ย ย 
Restructuring, acquisition and integration-related and other costsย ย (4,117)ย (521)ย ย ย ย ย ย 
Legal settlements and reservesย ย ย (45,000)ย -ย ย ย ย ย ย ย 
Adjusted selling, general and administrative expensesย $474,362ย ย 476,820ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
Reconciliation of Operating (Loss) Income to Adjusted Operating Income
(Amounts in thousands)ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย ย ย Three Months Endedย ย ย ย 
ย ย ย ย October 1, 2022ย October 2, 2021ย ย ย ย ย ย 
Operating (loss) incomeย ย ย $(505,589)ย 359,974ย ย ย ย ย ย ย 
Adjustments to operating (loss) income:ย ย ย ย ย ย ย ย ย ย ย 
Restructuring, acquisition and integration-related and other costsย ย 34,539ย ย 1,073ย ย ย ย ย ย ย 
Acquisitions purchase accounting, including inventory step-upย ย 1,401ย ย 226ย ย ย ย ย ย ย 
Impairment of goodwill and indefinite-lived intangiblesย ย 695,771ย ย -ย ย ย ย ย ย ย 
Legal settlements and reservesย ย ย 45,000ย ย -ย ย ย ย ย ย ย 
Adjusted operating incomeย ย $271,122ย ย 361,273ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
Reconciliation of Segment Operating (Loss) Income to Adjusted Segment Operating Income
(Amounts in thousands)ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย ย ย Three Months Endedย ย ย ย ย ย 
Global Ceramicย ย ย October 1, 2022ย October 2, 2021ย ย ย ย ย ย 
Operating (loss) incomeย ย ย $(559,706)ย 118,896ย ย ย ย ย ย ย 
Adjustments to segment operating (loss) income:ย ย ย ย ย ย ย ย ย ย 
Restructuring, acquisition and integration-related and other costsย ย 3,366ย ย 212ย ย ย ย ย ย ย 
Impairment of goodwillย ย ย ย 688,514ย ย -ย ย ย ย ย ย ย 
Adjusted segment operating incomeย ย $132,174ย ย 119,108ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
Reconciliation of Segment Operating Income to Adjusted Segment Operating Income
(Amounts in thousands)ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย ย ย Three Months Endedย ย ย ย ย ย 
Flooring NA ย ย ย October 1, 2022ย October 2, 2021ย ย ย ย ย ย 
Operating incomeย ย ย $64,672ย ย 118,625ย ย ย ย ย ย ย 
Adjustments to segment operating income:ย ย ย ย ย ย ย ย ย ย 
Restructuring, acquisition and integration-related and other costsย ย 20,223ย ย 1,396ย ย ย ย ย ย ย 
Acquisitions purchase accounting, including inventory step-upย ย 1,401ย ย -ย ย ย ย ย ย ย 
Impairment of indefinite-lived intangiblesย ย 1,407ย ย -ย ย ย ย ย ย ย 
Adjusted segment operating incomeย ย $87,703ย ย 120,021ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
Reconciliation of Segment Operating Income to Adjusted Segment Operating Income
(Amounts in thousands)ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย ย ย Three Months Endedย ย ย ย ย ย 
Flooring ROW ย ย ย October 1, 2022ย October 2, 2021ย ย ย ย ย ย 
Operating incomeย ย ย $45,508ย ย 133,595ย ย ย ย ย ย ย 
Adjustments to segment operating income:ย ย ย ย ย ย ย ย ย ย 
Restructuring, acquisition and integration-related and other costsย ย 10,950ย ย (454)ย ย ย ย ย ย 
Acquisitions purchase accounting, including inventory step-upย ย -ย ย 226ย ย ย ย ย ย ย 
Impairment of indefinite-lived intangiblesย ย 5,850ย ย -ย ย ย ย ย ย ย 
Adjusted segment operating incomeย ย $62,308ย ย 133,367ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
Reconciliation of Segment Operating (Loss) to Adjusted Segment Operating (Loss)
(Amounts in thousands)ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย ย ย Three Months Endedย ย ย ย ย ย 
Corporate and intersegment eliminationsย October 1, 2022ย October 2, 2021ย ย ย ย ย ย 
Operating (loss)ย ย ย $(56,063)ย (11,142)ย ย ย ย ย ย 
Adjustments to segment operating (loss):ย ย ย ย ย ย ย ย ย ย 
Restructuring, acquisition and integration-related and other costsย ย -ย ย (82)ย ย ย ย ย ย 
Legal settlements and reservesย ย ย 45,000ย ย -ย ย ย ย ย ย ย 
Adjusted segment operating (loss)ย ย $(11,063)ย (11,224)ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
Reconciliation of (Loss) Earnings Including Noncontrolling Interests Before Income Taxes to Adjusted Earnings Including Noncontrolling Interests Before Income Taxes
(Amounts in thousands)ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย ย ย Three Months Endedย ย ย ย ย ย 
ย ย ย ย October 1, 2022ย October 2, 2021ย ย ย ย ย ย 
(Loss) earnings before income taxesย ย $(518,144)ย 345,005ย ย ย ย ย ย ย 
Net earnings attributable to noncontrolling interestsย ย (256)ย (206)ย ย ย ย ย ย 
Adjustments to (loss) earnings including noncontrolling interests before income taxes:ย ย ย ย ย ย ย ย ย ย 
Restructuring, acquisition and integration-related and other costsย ย 34,460ย ย 1,044ย ย ย ย ย ย ย 
Acquisitions purchase accounting, including inventory step-upย ย 1,401ย ย 226ย ย ย ย ย ย ย 
Impairment of goodwill and indefinite-lived intangiblesย ย 695,771ย ย -ย ย ย ย ย ย ย 
Legal settlements and reservesย ย ย 45,000ย ย -ย ย ย ย ย ย ย 
Adjusted earnings including noncontrolling interests before income taxesย $258,232ย ย 346,069ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
Reconciliation of Income Tax Expense to Adjusted Income Tax Expense
(Amounts in thousands)ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย ย ย Three Months Endedย ย ย ย ย ย 
ย ย ย ย October 1, 2022ย October 2, 2021ย ย ย ย ย ย 
Income tax expenseย ย ย $15,569ย ย 73,821ย ย ย ย ย ย ย 
Income tax effect on impairment of goodwill and indefinite-lived intangiblesย ย 10,168ย ย -ย ย ย ย ย ย ย 
Income tax effect of adjusting itemsย ย ย 20,487ย ย 203ย ย ย ย ย ย ย 
Adjusted income tax expenseย ย $46,224ย ย 74,024ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
Adjusted income tax rateย ย ย 17.9%ย 21.4%ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
The Company supplements its condensed consolidated financial statements, which are prepared and presented in accordance with US GAAP, with certain non-GAAP financial measures. As required by the Securities and Exchange Commission rules, the tables above present a reconciliation of the Company's non-GAAP financial measures to the most directly comparable US GAAP measure. Each of the non-GAAP measures set forth above should be considered in addition to the comparable US GAAP measure, and may not be comparable to similarly titled measures reported by other companies. The Company believes these non-GAAP measures, when reconciled to the corresponding US GAAP measure, help its investors as follows: Non-GAAP revenue measures that assist in identifying growth trends and in comparisons of revenue with prior and future periods and non-GAAP profitability measures that assist in understanding the long-term profitability trends of the Company's business and in comparisons of its profits with prior and future periods.
ย ย ย ย ย ย ย ย ย ย ย ย ย 
The Company excludes certain items from its non-GAAP revenue measures because these items can vary dramatically between periods and can obscure underlying business trends. Items excluded from the Company's non-GAAP revenue measures include: foreign currency transactions and translation and the impact of acquisitions.
ย ย ย ย ย ย ย ย ย ย ย ย ย 
The Company excludes certain items from its non-GAAP profitability measures because these items may not be indicative of, or are unrelated to, the Company's core operating performance. Items excluded from the Company's non-GAAP profitability measures include: restructuring, acquisition and integration-related and other costs, legal settlements and reserves, impairment of goodwill and indefinite-lived intangibles, acquisition purchase accounting, including inventory step-up, release of indemnification assets and the reversal of uncertain tax positions.

Primary Logo

Recent Quotes

View More
Symbol Price Change (%)
AMZN  247.38
+1.09 (0.44%)
AAPL  259.37
+0.33 (0.13%)
AMD  203.17
-1.51 (-0.74%)
BAC  55.85
-0.33 (-0.59%)
GOOG  329.14
+3.13 (0.96%)
META  653.06
+7.00 (1.08%)
MSFT  479.28
+1.17 (0.24%)
NVDA  184.86
-0.18 (-0.10%)
ORCL  198.52
+9.37 (4.95%)
TSLA  445.01
+9.21 (2.11%)
Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the Privacy Policy and Terms Of Service.

Gift this article