Mohawk Industries Reports Q4 2022 Results

CALHOUN, Ga., Feb. 09, 2023 (GLOBE NEWSWIRE) -- Mohawk Industries, Inc.ย (NYSE: MHK) today announced fourth quarter 2022 net earnings ofย $33 millionย and diluted earnings per share (EPS) ofย $0.52. Adjusted net earnings wereย $84 million and adjusted EPS wasย $1.32, excluding restructuring, acquisition and other charges. Net sales for the fourth quarter of 2022 wereย $2.7 billion, a decrease of 4.0% as reported and 1.3% on a constant currency and days basis. For the fourth quarter of 2021, net sales wereย $2.8 billion, net earnings wereย $189 millionย and EPS wasย $2.80. Adjusted net earnings wereย $199 million, and adjusted EPS wasย $2.95, excluding restructuring, acquisition and other charges.

For the twelve months endingย December 31, 2022, net earnings and EPS wereย $25 millionย andย $0.39, respectively. Adjusted net earnings excluding restructuring, acquisition and other charges wereย $823 millionย and adjusted EPS wasย $12.85. For the 2022 twelve-month period, net sales wereย approximately $11.7 billion, an increase of 4.8% versus prior year as reported or 8.8% on a constant currency and days basis. For the twelve-month period endingย December 31, 2021, net sales were approximatelyย $11.2 billion, net earnings wereย $1,033 millionย and EPS wasย $14.94; excluding restructuring, acquisition and other charges, adjusted net earnings and adjusted EPS wereย $1,027 millionย andย $14.86, respectively.

Commenting on Mohawk Industriesโ€™ full year and fourth quarter performance,ย Jeffrey S. Lorberbaum, Chairman and CEO, stated, โ€œAfter a strong beginning to 2022, the U.S. housing market declined under pressure from rising interest rates and high inflation. In Europe, energy and overall inflation escalated, and consumers reduced discretionary spending to pay for essentials. With lower home sales and residential remodeling in the second half of the year, our flooring volumes decreased. Throughout the year, commercial new construction and remodeling activity outperformed residential.โ€

Mohawk concluded 2022 with a strong balance sheet, low net debt leverage of 1.3 times EBITDA and available liquidity of approximately $1.8 billion to manage the current environment and optimize our long-term results. During 2022, we acquired 5 small bolt-on businesses that extend the scope of our product offering and distribution. This month, we completed the acquisition of Elizabeth, a leading Brazilian ceramic producer, and we are awaiting regulatory approval for our acquisition of Vitromex in Mexico. Both Vitromex and Elizabeth will almost double our local market positions, expand our customer base and product offering and improve our manufacturing capabilities.

Our fourth quarter revenues were driven by price increases and strength in the commercial channel, which continued to benefit from ongoing remodeling and new construction projects. Sales across our businesses were slower than we expected in the quarter as residential flooring sales contracted with rising interest rates, declining home sales and lower consumer confidence. As a consequence, our customers lowered their inventory levels, and consumers reduced spending for renovation. In response, we scaled back production rates and lowered our inventories, which increased unabsorbed overhead expenses. We curtailed spending across the enterprise, though inflation offset many of our initiatives. In both Flooring North America and Flooring Rest of the World, we are taking restructuring actions in specific areas to align our operations with the present market conditions. We have reduced our planned capital spending until we see greater certainty in our markets around the world. During the quarter, energy and material costs around the world began to decline, whichย should positively affect our future results.

For the fourth quarter, the Global Ceramic Segment delivered a 4.0% increase in net sales as reported, or 5.2% on a constant currency and days basis. The Segmentโ€™s operating margin was 7.0% as reported or 7.1% on an adjusted basis as a result of improved pricing and product mix as well as productivity gains, partially offset by inflation and lower volumes. As residential remodeling sales softened in the quarter, the Segmentโ€™s sales and earnings benefited from a higher mix of new residential construction and commercial sales than Mohawkโ€™s overall business. The costs of energy and transportation are declining, which will benefit our margins as these costs flow through our inventory. In the U.S., ceramic sales and volumes both increased due to our premium product offering, price increases and growing countertop business. To support additional growth in our quartz countertop sales, we are adding manufacturing capacity by the end of this year. Our ceramic business in Europe remains under pressure with slowing demand, customer inventory reductions and inflation. Our costs in Europe were impacted by peak energy prices in the third quarter and reductions in plant volumes from temporary shutdowns. Natural gas prices have declined substantially, though disruptions could impact future costs. We are completing the expansion of our large porcelain slab manufacturing in Italy to support continued growth and enhance our styling. Sales in both Mexico and Brazil decelerated in the quarter as inflation and increasing interest rates reduced residential demand. We anticipate continued near-term weakness and have reduced production levels in both countries.

During the fourth quarter, our Flooring Rest of the World Segmentโ€™s net sales decreased by 9.9% as reported or 1.9% on a constant currency and days basis. The Segmentโ€™s operating margin was 5.0% as reported or 7.7% on an adjusted basis, as a result of favorable pricing and product mix offset by inflation, lower volumes and temporary plant shutdowns. Natural gas prices in Europe peaked at an unprecedented level in the third quarter, raising our material and production costs. Since the beginning of 2023, gas prices have declined substantially, and material costs should follow. We remain focused on optimizing volume with selective promotions as well as controlling costs until the business improves. During the quarter, our European flooring categories experienced significant volume declines, with many residential remodeling projects being postponed as inflation eroded consumer discretionary spending. Our sheet vinyl sales outperformed our other flooring categories as consumers chose lower-priced alternatives. We are expanding our rigid LVT offering as it takes share from flexible. We are increasing existing operations and adding new rigid production that makes smaller runs with additional patented features. We will phase out of the residential flexible LVT products and will close the supporting production. The total cost of this new restructuring initiative is approximately $45 million, with a cash cost of approximately $7.5 million, resulting in annualized cost savings of $15 million and significantly increased sales. Our insulation business is growing as conserving energy has become a higher priority and building requirements have increased. We are increasing our insulation sales and distribution in the U.K. as we start up our new plant. Our panels business has faced the same pressures as our other categories with softening demand and rising material prices. Our businesses in Australia and New Zealand are slowing with the local economies, as inflation and mortgage rates are impacting flooring sales. In this market, we have announced additional price increases and are initiating selective promotions and updating our product offering to maximize our sales.

In the fourth quarter, our Flooring North America Segment sales decreased 6.8%. The Segment had a negative operating margin of 3.1% as reported, or approximately breakeven on an adjusted basis, as a result of favorable pricing and product mix offset by inflation, temporary plant shutdowns and lower volumes. The Segmentโ€™s sales in the quarter slowed faster than we anticipated, primarily due to declines in residential channels, rug sales and customer inventory reductions. Earnings in the Segment were compressed due to lower sales, consumption of higher cost materials, reduced inventory levels and temporary plant shutdowns. In response to slower market conditions, we are completing our previously-announced restructuring actions, deferring capital projects and reducing discretionary spending. Reductions in energy and material costs should become a tailwind in the second quarter. Our commercial business remains solid as remodeling and new construction projects continue. The multifamily channel was the strongest residential performer, and we are re-aligning resources to focus more on this sector. Our resilient sales grew in the quarter as we leveraged our WetProtect and antimicrobial technologies to differentiate our collections. The first phase of our new West Coast LVT plant is operating at expected levels, and we are preparing new technologies that will improve costs and add differentiated features. Our premium laminate sales were impacted by slowing retail traffic and customer inventory adjustments. Our new laminate manufacturing line, which began last year, is operating at planned levels and will deliver our next generation of features.

The flooring industry is slowing due to higher interest rates, sustained inflation and low consumer confidence. Visibility of the depth and duration of this cycle is limited, and conditions differ across the world. Mohawk has a strong record of managing through these downturns by proactively executing the necessary actions. We are adjusting our business for the current conditions by reducing production levels, inventory, cost structures and capital expenditures. We are implementing restructuring actions in both Flooring North America and Flooring Rest of the World to streamline operations, reduce SG&A and rationalize higher cost assets. In the first quarter of 2023, we anticipate more pressure on our pricing and mix due to low industry volumes. Our inventory costs remain elevated in most product categories due to the higher material and energy costs that we incurred in earlier periods. Additionally, we will not raise production as normal in the first quarter to prepare for future demand, increasing our unabsorbed costs. The cost of energy has fallen and should benefit our global margins as our inventory turns. Our second quarter results should have sequentially stronger improvement, with seasonally higher sales, increased production and lower material costs. Significantly lower energy costs in Europe should enhance consumer spending, discretionary purchases and flooring demand. We are refocusing our sales teams on the channels that are performing better in the current environment. We are introducing innovative new collections and merchandising as well as utilizing targeted promotions to improve sales. Given these factors, we anticipate our first quarter adjusted EPS to be between $1.24 and $1.34, excluding any restructuring, acquisition and other charges.

Around the world, the long-term demand for housing will require significant investments in new construction and remodeling. Mohawk is uniquely positioned with a comprehensive array of innovative products, industry-leading distribution and strength in all sales channels. We are currently implementing structural changes to navigate the industryโ€™s challenges while optimizing our future results. While we are managing the present economic cycle, we operate with a long-term perspective and are expanding capacity in areas where we have the greatest growth potential when markets rebound, including LVT, laminate, quartz countertops, porcelain slabs and insulation. We anticipate coming out of this downturn in a stronger position as we benefit from our bolt-on acquisitions, enhanced market positions in Brazil and Mexico and strategic expansion of our high-growth product categories. Our balance sheet is well positioned to manage the current cycle and to drive future growth and profitability.

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, Russia 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 freight, raw material prices and other input costs; inflation and deflation in consumer markets; currency fluctuations; 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; regulatory and political changes in the jurisdictions in which the Company does business; and other risks identified in Mohawkโ€™s SEC reports and public announcements.

Conference call Friday, February 10, 2023, at 11:00 AM Eastern Time
To participate in the conference call via the Internet, please visit https://ir.mohawkind.com/events/event-details/q4-2022-mohawk-industries-inc-earnings-conference-call. To participate in the conference call via telephone, register in advance at ย https://dpregister.com/sreg/10174405/f5843bf1fd to receive a unique personal identification number or dial 1-833-630-1962 for U.S./Canada and 1-412-317-1843 for international/local on the day of the call for operator assistance. A replay will be available until March 10, 2023, by dialing 1-877-344-7529 for U.S./Canada calls and 1-412-317-0088 for international/local calls and entering access code #7424780.

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

ย 

MOHAWK INDUSTRIES, INC. AND SUBSIDIARIESย ย ย ย ย ย ย ย ย 
(Unaudited)ย ย ย ย ย ย ย ย ย 
Condensed Consolidated Statement of Operations Dataย Three Months Endedย Twelve Months Endedย 
(Amounts in thousands, except per share data)ย December 31, 2022ย December 31, 2021ย December 31, 2022ย December 31, 2021ย 
ย ย ย ย ย ย ย ย ย ย 
Net salesย $2,650,675ย 2,760,737ย 11,737,065ย 11,200,613ย 
Cost of salesย 2,096,235ย 2,023,294ย 8,793,639ย 7,931,879ย 
Gross profitย 554,440ย 737,443ย 2,943,426ย 3,268,734ย 
Selling, general and administrative expensesย 493,362ย 484,345ย 2,003,438ย 1,933,723ย 
Impairment of goodwill and indefinite-lived intangiblesย -ย -ย 695,771ย -ย 
Operating incomeย 61,078ย 253,098ย 244,217ย 1,335,011ย 
Interest expenseย 14,601ย 12,169ย 51,938ย 57,252ย 
Other expense (income), netย 10,008ย 1,140ย 8,386ย (12,234)
Earnings before income taxesย 36,469ย 239,789ย 183,893ย 1,289,993ย 
Income tax expenseย 2,917ย 50,689ย 158,110ย 256,445ย 
Net earnings including noncontrolling interestsย 33,552ย 189,100ย 25,783ย 1,033,548ย 
Net earnings attributable to noncontrolling interestsย 96ย 11ย 536ย 389ย 
Net earnings attributable to Mohawk Industries, Inc.ย $33,456ย 189,089ย 25,247ย 1,033,159ย 
ย ย ย ย ย ย ย ย ย ย 
Basic earnings per share attributable to Mohawk Industries, Inc.ย ย ย ย ย ย ย ย ย 
Basic earnings per share attributable to Mohawk Industries, Inc.ย $0.53ย 2.81ย 0.40ย 15.01ย 
Weighted-average common shares outstanding - basicย 63,534ย 67,209ย 63,826ย 68,852ย 
ย ย ย ย ย ย ย ย ย ย 
Diluted earnings per share attributable to Mohawk Industries, Inc.ย ย ย ย ย ย ย ย ย 
Diluted earnings per share attributable to Mohawk Industries, Inc.ย $0.52ย 2.80ย 0.39ย 14.94ย 
Weighted-average common shares outstanding - dilutedย 63,792ย 67,535ย 64,062ย 69,145ย 
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 
Other Financial Informationย ย ย ย ย ย ย ย ย 
(Amounts in thousands)ย ย ย ย ย ย ย ย ย 
Net cash provided by operating activitiesย $241,718ย 212,384ย 669,153ย 1,309,119ย 
Less: Capital expendituresย 150,658ย 300,941ย 580,742ย 676,120ย 
Free cash flowย $91,060ย (88,557)ย 88,411ย 632,999ย 
ย ย ย ย ย ย ย ย ย ย 
Depreciation and amortizationย $159,014ย 143,411ย 595,464ย 591,711ย 
ย ย ย ย ย ย ย ย ย ย 


ย 

Condensed Consolidated Balance Sheet Dataย ย ย ย 
(Amounts in thousands)ย ย ย ย 
ย ย December 31, 2022ย December 31, 2021
ASSETSย ย ย ย 
Current assets:ย ย ย ย 
Cash and cash equivalentsย $509,623ย 268,895
Short-term investmentsย 158,000ย 323,000
Receivables, netย 1,904,786ย 1,839,985
Inventoriesย 2,793,765ย 2,391,672
Prepaid expenses and other current assetsย 528,925ย 414,805
Total current assetsย 5,895,099ย 5,238,357
Property, plant and equipment, netย 4,661,178ย 4,636,865
Right of use operating lease assets
ย 387,816ย 389,967
Goodwillย 1,927,759ย 2,607,909
Intangible assets, netย 857,948ย 899,980
Deferred income taxes and other non-current assetsย 390,632ย 451,439
Total assetsย $14,120,432ย 14,224,517
LIABILITIES AND STOCKHOLDERS' EQUITYย ย ย ย 
Current liabilities:ย ย ย ย 
Short-term debt and current portion of long-term debtย $840,571ย 624,503
Accounts payable and accrued expensesย 2,124,448ย 2,217,418
Current operating lease liabilitiesย 105,266ย 104,434
Total current liabilitiesย 3,070,285ย 2,946,355
Long-term debt, less current portionย 1,978,563ย 1,700,282
Non-current operating lease liabilitiesย 296,136ย 297,390
Deferred income taxes and other long-term liabilitiesย 757,534ย 852,274
Total liabilitiesย 6,102,518ย 5,796,301
Total stockholders' equityย 8,017,914ย 8,428,216
Total liabilities and stockholders' equityย $14,120,432ย 14,224,517
ย ย ย ย ย 


ย 

Segment Informationย Three Months Endedย As of or for the Twelve Months Ended
(Amounts in thousands)ย December 31, 2022ย ย December 31, 2021ย ย December 31, 2022ย ย December 31, 2021
ย ย ย ย ย ย ย ย ย ย ย ย ย 
Net sales:ย ย ย ย ย ย ย ย ย ย ย ย 
Global Ceramicย $987,699ย ย 949,501ย ย 4,307,681ย ย 3,917,319ย 
Flooring NAย 945,959ย ย 1,015,513ย ย 4,207,041ย ย 4,116,405ย 
Flooring ROWย 717,017ย ย 795,723ย ย 3,222,343ย ย 3,166,889ย 
Consolidated net salesย $2,650,675ย ย 2,760,737ย ย 11,737,065ย ย 11,200,613ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
Operating income (loss):ย ย ย ย ย ย ย ย ย ย ย ย 
Global Ceramicย $69,033ย ย 60,000ย ย (236,066)ย 403,135ย 
Flooring NAย (28,950)ย 91,711ย ย 231,076ย ย 407,577ย 
Flooring ROWย 35,902ย ย 114,339ย ย 340,167ย ย 571,126ย 
Corporate and intersegment eliminationsย (14,907)ย (12,952)ย (90,960)ย (46,827)
Consolidated operating incomeย $61,078ย ย 253,098ย ย 244,217ย ย 1,335,011ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
Assets:ย ย ย ย ย ย ย ย ย ย ย ย 
Global Ceramicย ย ย ย ย ย ย $4,841,310ย ย 5,160,776ย 
Flooring NAย ย ย ย ย ย ย 4,299,360ย ย 4,125,960ย 
Flooring ROWย ย ย ย ย ย ย 4,275,519ย ย 4,361,741ย 
Corporate and intersegment eliminationsย ย ย ย ย ย ย 704,243ย ย 576,040ย 
Consolidated assetsย ย ย ย ย ย ย $14,120,432ย ย 14,224,517ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 


Reconciliation of Net 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.ย ย ย 

ย 

(Amounts in thousands, except per share data)ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย Three Months Endedย Twelve Months Ended
ย ย December 31, 2022ย December 31, 2021ย December 31, 2022ย December 31, 2021
Net earnings attributable to Mohawk Industries, Inc.ย $33,456ย ย 189,089ย ย 25,247ย ย 1,033,159ย 
Adjusting items:ย ย ย ย ย ย ย ย ย ย ย ย 
Restructuring, acquisition and integration-related and other costsย 49,701ย ย 4,558ย ย 87,819ย ย 23,118ย 
Acquisitions purchase accounting, including inventory step-upย 1,218ย ย 1,067ย ย 2,762ย ย 1,749ย 
Impairment of goodwill and indefinite-lived intangiblesย -ย ย -ย ย 695,771ย ย -ย 
Resolution of foreign non-income tax contingenciesย -ย ย -ย ย -ย ย (6,211)
Income tax effect on resolution of foreign non-income tax contingenciesย -ย ย -ย ย -ย ย 2,302ย 
One-time tax planning electionย -ย ย 4,568ย ย -ย ย (22,163)
Legal settlements, reserves and fees, net of insurance proceedsย 9,231ย (1)-ย ย 54,231ย ย -ย 
Release of indemnification assetย -ย ย -ย ย 7,324ย ย -ย 
Income taxes - reversal of uncertain tax positionย -ย ย -ย ย (7,324)ย -ย 
Income taxes - impairment of goodwill and indefinite-lived intangiblesย -ย ย -ย ย (10,168)ย -ย 
Income tax effect of adjusting itemsย (9,245)ย (309)ย (32,536)ย (4,626)
Adjusted net earnings attributable to Mohawk Industries, Inc.ย $84,361ย ย 198,973ย ย 823,126ย ย 1,027,328ย 
Adjusted diluted earnings per share attributable to Mohawk Industries, Inc.ย $1.32ย ย 2.95ย ย 12.85ย ย 14.86ย 
Weighted-average common shares outstanding - dilutedย 63,792ย ย 67,535ย ย 64,062ย ย 69,145ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
(1)The Company has entered into an agreement with plaintiffs to resolve the Securities Class Action lawsuit, initially filed on January 3, 2020, in the United States District Court for the Northern District of Georgia for $60m, of which a significant portion is covered by insurance, in addition to legal fees and other.


ย 

Reconciliation of Total Debt to Net Debt Less Short-Term Investmentsย ย 
(Amounts in thousands)ย ย 
ย ย December 31, 2022
Short-term debt and current portion of long-term debtย $840,571
Long-term debt, less current portionย 1,978,563
Total debtย 2,819,134
Less: Cash and cash equivalentsย 509,623
Net debtย 2,309,511
Less: Short-term investmentsย 158,000
Net debt less short-term investmentsย $2,151,511
ย ย ย 


ย 

Reconciliation of Net Earnings (Loss) to Adjusted EBITDAย ย ย ย ย ย ย ย ย ย 
(Amounts in thousands)ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย ย ย Trailing Twelve
ย ย Three Months Endedย Months Ended
ย ย April 2,2022ย July 2,2022ย October 1, 2022ย December 31, 2022ย December 31, 2022
Net earnings (loss) including noncontrolling interestsย $245,434ย ย 280,510ย ย (533,713)ย 33,552ย ย 25,783ย 
Interest expenseย 11,481ย ย 12,059ย ย 13,797ย ย 14,601ย ย 51,938ย 
Income tax expenseย 61,448ย ย 78,176ย ย 15,569ย ย 2,917ย ย 158,110ย 
Net earnings attributable to noncontrolling interestsย (105)ย (79)ย (256)ย (96)ย (536)
Depreciation and amortization(1)ย 141,415ย ย 141,569ย ย 153,466ย ย 159,014ย ย 595,464ย 
EBITDAย 459,673ย ย 512,235ย ย (351,137)ย 209,988ย ย 830,759ย 
Restructuring, acquisition and integration-related and other costsย 1,857ย ย 1,801ย ย 21,375ย ย 33,786ย ย 58,819ย 
Acquisitions purchase accounting, including inventory step-upย -ย ย 143ย ย 1,401ย ย 1,218ย ย 2,762ย 
Impairment of goodwill and indefinite-lived intangiblesย -ย ย -ย ย 695,771ย ย -ย ย 695,771ย 
Legal settlements, reserves and fees, net of insurance proceedsย -ย ย -ย ย 45,000ย ย 9,231ย ย 54,231ย 
Release of indemnification assetย 7,324ย ย -ย ย -ย ย -ย ย 7,324ย 
Adjusted EBITDAย $468,854ย ย 514,179ย ย 412,410ย ย 254,223ย ย 1,649,666ย 
ย ย ย 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 ย ย ย ย 1.3ย 
(1)Includes accelerated depreciation of $13,085 for Q3 2022 and $15,915 for Q4 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 
Reconciliation of Net Sales to Net Sales on Constant Shipping Days and on a Constant Exchange Rateย ย ย ย ย ย ย ย 
(Amounts in thousands)ย ย ย ย ย ย ย ย ย 
ย ย Three Months Endedย Twelve Months Ended
ย ย December 31, 2022ย December 31, 2021ย December 31, 2022ย December 31, 2021
Net salesย $2,650,675ย ย 2,760,737ย 11,737,065ย 11,200,613
Adjustment to net sales on constant shipping daysย (9,529)ย -ย 39,786ย -
Adjustment to net sales on a constant exchange rateย 84,299ย ย -ย 411,649ย -
Net sales on constant shipping days and on a constant exchange rateย $2,725,445ย ย 2,760,737ย 12,188,500ย 11,200,613
ย ย ย ย ย ย ย ย ย ย 


ย 

Reconciliation of Segment Net Sales to Segment Net Sales on Constant Shipping Days and on a Constant Exchange Rate
(Amounts in thousands)ย ย ย ย 
ย ย Three Months Ended
Global Ceramicย December 31, 2022ย December 31, 2021
Net salesย $987,699ย 949,501
Adjustment to segment net sales on constant shipping daysย 3,412ย -
Adjustment to segment net sales on a constant exchange rateย 7,838ย -
Segment net sales on constant shipping days and on a constant exchange rateย $998,949ย 949,501
ย ย ย ย ย 


ย 

Reconciliation of Segment Net Sales to Segment Net Sales on Constant Shipping Days and on a Constant Exchange Rate
(Amounts in thousands)ย ย ย ย ย 
ย ย Three Months Ended
Flooring ROWย December 31, 2022ย ย December 31, 2021
Net salesย $717,017ย ย 795,723
Adjustment to segment net sales on constant shipping daysย (12,941)ย -
Adjustment to segment net sales on a constant exchange rateย 76,461ย ย -
Segment net sales on constant shipping days and on a constant exchange rateย $780,537ย ย 795,723
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 Three Months Ended
ย ย December 31, 2022ย December 31, 2021
Gross Profitย $554,440ย 737,443
Adjustments to gross profit:ย ย ย ย 
Restructuring, acquisition and integration-related and other costsย 39,159ย 2,363
Acquisitions purchase accounting, including inventory step-upย 1,218ย 1,067
Adjusted gross profitย $594,817ย 740,873
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 Three Months Ended
ย ย December 31, 2022ย ย December 31, 2021ย 
Selling, general and administrative expensesย $493,362ย ย 484,345ย 
Adjustments to selling, general and administrative expenses:ย ย ย ย ย ย 
Restructuring, acquisition and integration-related and other costsย (8,480)ย (2,238)
Legal settlements, reserves and fees, net of insurance proceedsย (9,231)ย -ย 
Adjusted selling, general and administrative expensesย $475,651ย ย 482,107ย 
ย ย ย ย ย ย 


ย 

Reconciliation of Operating Income to Adjusted Operating Incomeย ย ย ย 
(Amounts in thousands)ย ย ย ย 
ย ย Three Months Ended
ย ย December 31, 2022ย December 31, 2021
Operating incomeย $61,078ย 253,098
Adjustments to operating income:ย ย ย ย 
Restructuring, acquisition and integration-related and other costsย 47,639ย 4,601
Acquisitions purchase accounting, including inventory step-upย 1,218ย 1,067
Legal settlements, reserves and fees, net of insurance proceedsย 9,231ย -
Adjusted operating incomeย $119,166ย 258,766
ย ย ย ย ย 
ย ย ย ย ย 


ย 

Reconciliation of Segment Operating Income to Adjusted Segment Operating Incomeย ย ย ย 
(Amounts in thousands)ย ย ย ย 
ย ย Three Months Ended
Global Ceramicย December 31, 2022ย December 31, 2021
Operatingย  incomeย $69,033ย 60,000
Adjustments to segment operating income:ย ย ย ย 
Restructuring, acquisition and integration-related and other costsย 1,054ย 416
Adjusted segment operating incomeย $70,087ย 60,416
ย ย ย ย ย 


ย 

Reconciliation of Segment Operating (Loss) Income to Adjusted Segment Operating (Loss) Income
(Amounts in thousands)ย ย ย ย 
ย ย Three Months Ended
Flooring NAย December 31, 2022ย December 31, 2021
Operating (loss) incomeย $(28,950)ย 91,711
Adjustments to segment operating (loss) income:ย ย ย ย 
Restructuring, acquisition and integration-related and other costsย 28,174ย 1,146
Adjusted segment operating (loss) incomeย $(776)ย 92,857
ย ย ย ย ย 


ย 

Reconciliation of Segment Operating Income to Adjusted Segment Operating Incomeย ย ย ย 
(Amounts in thousands)ย ย ย ย 
ย ย Three Months Ended
Flooring ROWย ย December 31, 2022ย December 31, 2021
Operating incomeย $35,902ย 114,339
Adjustments to segment operating income:ย ย ย ย 
Restructuring, acquisition and integration-related and other costsย 18,411ย 2,022
Acquisitions purchase accounting, including inventory step-upย 1,218ย 1,067
Adjusted segment operating incomeย $55,531ย 117,428
ย ย ย ย ย 


ย 

Reconciliation of Segment Operating (Loss) to Adjusted Segment Operating (Loss)ย ย ย ย ย ย ย ย 
(Amounts in thousands)ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย Three Months Endedย Twelve Months Ended
Corporate and intersegment eliminationsย December 31, 2022ย December 31, 2021ย December 31, 2022ย December 31, 2021
Operating (loss)ย $(14,907)ย (12,952)ย (90,960)ย (46,827)
Adjustments to segment operating (loss):ย ย ย ย ย ย ย ย ย ย ย ย 
Restructuring, acquisition and integration-related and other costsย -ย ย 1,017ย ย -ย ย 1,212ย 
Legal settlements, reserves and fees, net of insurance proceedsย 9,231ย ย -ย ย 54,231ย ย -ย 
Adjusted segment operating (loss)ย $(5,676)ย (11,935)ย (36,729)ย (45,615)
ย ย ย ย ย ย ย ย ย ย ย ย ย 


ย 

Reconciliation of Other Expense, net to Adjusted Other Expense, netย ย ย ย 
(Amounts in thousands)ย ย ย ย ย 
ย ย Three Months Ended
ย ย December 31, 2022ย ย December 31, 2021
Other expense, netย $10,008ย ย 1,140
Adjustments to other expense:ย ย ย ย ย 
Restructuring, acquisition and integration-related and other costsย (2,062)ย 43
Adjusted other expense, netย $7,946ย ย 1,183
ย ย ย ย ย ย 


ย 

Reconciliation of 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 Three Months Ended
ย ย December 31, 2022ย ย December 31, 2021ย 
Earnings before income taxesย $36,469ย ย 239,789ย 
Net earnings attributable to noncontrolling interestsย (96)ย (11)
Adjustments to earnings including noncontrolling interests before income taxes:ย ย ย ย ย ย 
Restructuring, acquisition and integration-related and other costsย 49,701ย ย 4,558ย 
Acquisitions purchase accounting, including inventory step-upย 1,218ย ย 1,067ย 
Legal settlements, reserves and fees, net of insurance proceedsย 9,231ย ย -ย 
Adjusted earnings including noncontrolling interests before income taxesย $96,523ย ย 245,403ย 
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 Three Months Ended
ย ย December 31, 2022ย December 31, 2021ย 
Income tax expenseย $2,917ย 50,689ย 
One-time tax planning electionย -ย (4,568)
Income tax effect of adjusting itemsย 9,245ย 309ย 
Adjusted income tax expenseย $12,162ย 46,430ย 
ย ย ย ย ย ย 
Adjusted income tax rateย 12.6%ย 18.9%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.

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.

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, reserves and fees, net of insurance proceeds, 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