Newell Brands Announces Third Quarter 2024 Results
Turnaround On Track As Year-over-Year Sales Improve Sequentially
Strong Gross and Operating Margin Performance Versus Prior Year
Raises Outlook for Full Year 2024
Third Quarter 2024 Executive Summary
-
Net sales were
$1.9 billion , a decline of 4.9 percent compared with the prior year period. Core sales declined 1.7 percent compared with the prior year period. - Reported gross margin increased to 34.9 percent compared with 30.3 percent in the prior year period. Normalized gross margin increased to 35.4 percent compared with 30.7 percent in the prior year period.
- Reported operating margin improved to negative 6.2 percent compared with negative 7.8 percent in the prior year period. Normalized operating margin increased to 9.5 percent compared with 7.4 percent in the prior year period.
-
Reported net loss was
$198 million compared with$218 million in the prior year period. Normalized net income was$69 million compared with$154 million in the prior year period. -
Normalized EBITDA increased to
$250 million compared with$218 million in the prior year period. -
Reported diluted loss per share were
$0.48 compared$0.53 in the prior year period. Normalized diluted earnings per share were$0.16 compared with$0.37 in the prior year period. Normalized diluted earnings per share included a negative$0.02 impact associated with a change in the company's normalization practice. -
Year-to-date operating cash flow was
$346 million compared with$679 million in the prior year period. - The company increased its full year 2024 outlook for normalized operating margin, normalized earnings per share and operating cash flow.
Third Quarter 2024 Operating Results
Net sales were
Reported gross margin was 34.9 percent compared with 30.3 percent in the prior year period, as the positive impact from productivity savings and lower restructuring-related charges more than offset the headwinds from lower sales volume, inflation and foreign exchange. Normalized gross margin was 35.4 percent compared with 30.7 percent in the prior year period, which represents the fifth consecutive quarter of year-over-year improvement.
Reported operating loss was
Net interest expense was
Reported tax benefit was
Reported net loss was
Reported diluted loss per share were
Change to Normalization Practice
In addition to its GAAP results, the company has provided and will continue to provide certain non-GAAP financial measures, referred to as “normalized” measures, which provide investors supplementary information helpful in understanding the company’s underlying operating performance. Commencing in the third quarter of 2024, the company changed its normalization practice. Historically, the company has excluded from normalized results inventory write-downs and accelerated depreciation charges relating to restructuring and exit activities that were reflected within its restructuring-related costs non-GAAP adjustment. Beginning in the third quarter 2024, the company no longer excludes these charges from its normalized results. These changes had no impact on reported diluted earnings per share and a negative impact of approximately
An explanation of non-GAAP measures disclosed in this release and a reconciliation of these non-GAAP results to comparable GAAP measures, if available, are included in the tables attached to this release.
Balance Sheet and Cash Flow
Year-to-date operating cash flow was
At the end of the third quarter,
Third Quarter 2024 Operating Segment Results
The Learning & Development segment generated net sales of
The Home & Commercial Solutions segment generated net sales of
Organizational Realignment Update
In
Outlook for Fourth Quarter and Full Year 2024
The company initiated its outlook for fourth quarter 2024 and increased its full year 2024 outlook for normalized operating margin, normalized EPS and operating cash flow.
Q4 2024 Outlook |
|
|
|
|
||||
|
7% to 4% decline |
|
|
|
|
|||
Core Sales |
5% to 2% decline |
|
|
|
|
|||
Normalized Operating Margin |
7.0% to 7.7% |
|
|
|
|
|||
Normalized EPS |
|
|
|
|
|
|||
|
|
|
|
|
||||
|
Previous Full Year 2024 Outlook |
|
|
|
Updated Full Year 2024 Outlook |
|||
|
7% to 6% decline |
|
|
|
7% to 6% decline |
|||
Core Sales |
4% to 3% decline |
|
|
|
4% to 3% decline |
|||
Normalized Operating Margin |
8.0% to 8.2% |
|
|
|
8.1% to 8.3% |
|||
Normalized EPS |
|
|
|
|
|
The company also increased its outlook for full year 2024 operating cash flow to a range of
The company has presented forward-looking statements regarding core sales, normalized operating margin and normalized earnings per share. These non-GAAP financial measures are derived by excluding certain amounts, expenses or income, from the corresponding financial measures determined in accordance with GAAP. The determination of the amounts that are excluded from these non-GAAP financial measures is a matter of management judgement and depends upon, among other factors, the nature of the underlying expense or income amounts recognized in a given period in reliance on the exception provided by item 10(e)(1)(i)(B) of Regulation S-K. We are unable to present a quantitative reconciliation of forward-looking normalized operating margin or normalized earnings per share to their most directly comparable forward-looking GAAP financial measures because such information is not available, and management cannot reliably predict all of the necessary components of such GAAP measures without unreasonable effort or expense. In addition, we believe such reconciliations would imply a degree of precision that would be confusing or misleading to investors. The unavailable information could have a significant impact on the company's future financial results. These non-GAAP financial measures are preliminary estimates and are subject to risks and uncertainties, including, among others, changes in connection with quarter-end and year-end adjustments. Any variation between the company's actual results and preliminary financial data set forth above may be material.
Conference Call
Newell Brands’ third quarter 2024 earnings conference call will be held today,
Non-GAAP Financial Measures
This release and the accompanying remarks contain non-GAAP financial measures within the meaning of Regulation G promulgated by the
The company uses certain non-GAAP financial measures that are included in this press release, the additional financial information and accompanying remarks both to explain its results to stockholders and the investment community and in the internal evaluation and management of its businesses. The company’s management believes that these non-GAAP financial measures and the information they provide are useful to investors since these measures (a) permit investors to view the company’s performance and liquidity using the same tools that management uses to evaluate the company’s past performance, reportable segments, prospects for future performance and liquidity, and (b) determine certain elements of management incentive compensation.
The company’s management believes that core sales provides a more complete understanding of underlying sales trends by providing sales on a consistent basis as it excludes the impacts of acquisitions, divestitures, retail store openings and closings, certain market and category exits, and changes in foreign exchange from year-over-year comparisons. The effect of changes in foreign exchange on reported sales is calculated by applying the prior year average monthly exchange rates to the current year local currency sales amounts (excluding acquisitions and divestitures), with the difference between the current year reported sales and constant currency sales presented as the foreign exchange impact increase or decrease in core sales. The company’s management believes that “normalized” gross margin, “normalized” operating income, “normalized” operating margin, "normalized EBITDA", “normalized” net income, “normalized” diluted earnings per share, “normalized” interest and “normalized” income tax benefit or expense, which exclude restructuring and restructuring-related expenses and one-time and other events such as costs related to the extinguishment of debt; certain tax benefits and charges; impairment charges; pension settlement charges; divestiture costs; costs related to the acquisition, integration and financing of acquired businesses; amortization of acquisition-related intangible assets; inflationary adjustments; and certain other items, are useful because they provide investors with a meaningful perspective on the current underlying performance of the company’s core ongoing operations and liquidity. “Normalized EBITDA” is an ongoing liquidity measure (that excludes non-cash items) and is calculated as normalized earnings before interest, tax, depreciation, amortization and stock-based compensation expense.
The company uses a "with" and "without" approach to calculate normalized income tax expense or benefit. At an interim period, the company determines the year to date tax effect of the pretax items excluded from normalized results by allocating the difference between the calculated GAAP and calculated normalized tax expense or benefit.
The company defines "net debt" as short-term debt, current portion of long-term debt and long-term debt less cash and cash equivalents.
While the company believes these non-GAAP financial measures are useful in evaluating the company’s performance and liquidity, this information should be considered as supplemental in nature and not as a substitute for or superior to the related financial information prepared in accordance with GAAP. Additionally, these non-GAAP financial measures may differ from similar measures presented by other companies.
About
This press release and additional information about
Caution Concerning Forward-Looking Statements
Some of the statements in this press release and its exhibits, particularly those anticipating future financial performance, business prospects, growth, operating strategies, the benefits and savings associated with the Realignment Plan, future macroeconomic conditions and similar matters, are forward-looking statements within the meaning of the federal securities laws. These statements generally can be identified by the use of words or phrases, including, but not limited to, "guidance," "outlook," “intend,” “anticipate,” “believe,” “estimate,” “project,” “target,” “plan,” “expect,” “setting up,” "beginning to,” “will,” “should,” “would,” "could," “resume,” “remain confident,” "remain optimistic," "seek to," or similar statements. We caution that forward-looking statements are not guarantees because there are inherent difficulties in predicting future results. Actual results may differ materially from those expressed or implied in the forward-looking statements. Important factors that could cause actual results to differ materially from those suggested by the forward-looking statements include, but are not limited to:
- our ability to optimize costs and cash flow and mitigate the impact of soft global demand and retailer inventory rebalancing through discretionary and overhead spend management, advertising and promotion expense optimization, demand forecast and supply plan adjustments and actions to improve working capital;
- our dependence on the strength of retail and consumer demand and commercial and industrial sectors of the economy in various countries around the world;
- our ability to improve productivity, reduce complexity and streamline operations;
- risks related to our substantial indebtedness, potential increases in interest rates or changes in our credit ratings, including the failure to maintain financial covenants which if breached could subject us to cross-default and acceleration provisions in our debt documents;
- competition with other manufacturers and distributors of consumer products;
- major retailers’ strong bargaining power and consolidation of our customers;
-
supply chain and operational disruptions in the markets in which we operate, including as a result of geopolitical and macroeconomic conditions and any global military conflicts, including those between
Russia andUkraine and in theMiddle East ; - changes in the prices and availability of labor, transportation, raw materials and sourced products, including significant inflation, and our ability to offset cost increases through pricing and productivity in a timely manner;
- our ability to effectively execute our turnaround plan, including the Realignment Plan and other restructuring and cost saving initiatives;
- our ability to develop innovative new products, to develop, maintain and strengthen end-user brands and to realize the benefits of increased advertising and promotion spend;
- the risks inherent to our foreign operations, including currency fluctuations, exchange controls and pricing restrictions;
- future events that could adversely affect the value of our assets and/or stock price and require additional impairment charges;
- unexpected costs or expenses associated with dispositions;
- the cost and outcomes of governmental investigations, inspections, lawsuits, legislative requests or other actions by third parties, the potential outcomes of which could exceed policy limits, to the extent insured;
- our ability to remediate the material weaknesses in internal control over financial reporting and to maintain effective internal control over financial reporting;
- a failure or breach of one of our key information technology systems, networks, processes or related controls or those of our service providers;
-
the impact of
U.S. and foreign regulations on our operations, including the impact of tariffs and environmental remediation costs and legislation and regulatory actions related to product safety, data privacy and climate change; - the potential inability to attract, retain and motivate key employees;
- changes in tax laws and the resolution of tax contingencies resulting in additional tax liabilities;
- product liability, product recalls or related regulatory actions;
- our ability to protect our intellectual property rights;
- significant increases in the funding obligations related to our pension plans; and
-
other factors listed from time to time in our
SEC filings, including but not limited to our Annual Report on Form 10-K and Quarterly Reports on Form 10-Q and other filings.
The consolidated condensed financial statements are prepared in conformity with accounting principles generally accepted in
The information contained in this press release and the tables is as of the date indicated. The company assumes no obligation to update any forward-looking statements as a result of new information, future events or developments.
|
||||||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) |
||||||||||||||||||||
(Amounts in millions, except per share amounts) |
||||||||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
|||||||||||||||||
|
2024 |
|
2023 |
|
% Change |
|
2024 |
|
2023 |
|
% Change |
|||||||||
Net sales |
$ |
1,947 |
|
|
$ |
2,048 |
|
|
(4.9)% |
|
$ |
5,633 |
|
|
$ |
6,057 |
|
|
(7.0)% |
|
Cost of products sold |
|
1,268 |
|
|
|
1,427 |
|
|
|
|
|
3,751 |
|
|
|
4,325 |
|
|
|
|
Gross profit |
|
679 |
|
|
|
621 |
|
|
9.3% |
|
|
1,882 |
|
|
|
1,732 |
|
|
8.7% |
|
Selling, general and administrative expenses |
|
536 |
|
|
|
501 |
|
|
7.0% |
|
|
1,518 |
|
|
|
1,457 |
|
|
4.2% |
|
Restructuring costs, net |
|
4 |
|
|
|
16 |
|
|
|
|
|
40 |
|
|
|
76 |
|
|
|
|
Impairment of goodwill, intangibles and other assets |
|
260 |
|
|
|
263 |
|
|
|
|
|
266 |
|
|
|
274 |
|
|
|
|
Operating income (loss) |
|
(121 |
) |
|
|
(159 |
) |
|
23.9% |
|
|
58 |
|
|
|
(75 |
) |
|
NM |
|
Non-operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Interest expense, net |
|
75 |
|
|
|
69 |
|
|
|
|
|
223 |
|
|
|
213 |
|
|
|
|
Loss on extinguishment and modification of debt |
|
— |
|
|
|
— |
|
|
|
|
|
1 |
|
|
|
— |
|
|
|
|
Other expense, net |
|
9 |
|
|
|
70 |
|
|
|
|
|
15 |
|
|
|
91 |
|
|
|
|
Loss before income taxes |
|
(205 |
) |
|
|
(298 |
) |
|
31.2% |
|
|
(181 |
) |
|
|
(379 |
) |
|
52.2% |
|
Income tax benefit |
|
(7 |
) |
|
|
(80 |
) |
|
|
|
|
(19 |
) |
|
|
(77 |
) |
|
|
|
Net loss |
$ |
(198 |
) |
|
$ |
(218 |
) |
|
9.2% |
|
$ |
(162 |
) |
|
$ |
(302 |
) |
|
46.4% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Basic |
|
416.0 |
|
|
|
414.2 |
|
|
|
|
|
415.3 |
|
|
|
414.1 |
|
|
|
|
Diluted |
|
416.0 |
|
|
|
414.2 |
|
|
|
|
|
415.3 |
|
|
|
414.1 |
|
|
|
|
Loss per share: |
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Basic |
$ |
(0.48 |
) |
|
$ |
(0.53 |
) |
|
|
|
$ |
(0.39 |
) |
|
$ |
(0.73 |
) |
|
|
|
Diluted |
$ |
(0.48 |
) |
|
$ |
(0.53 |
) |
|
|
|
$ |
(0.39 |
) |
|
$ |
(0.73 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Dividends per share |
$ |
0.07 |
|
|
$ |
0.07 |
|
|
|
|
$ |
0.21 |
|
|
$ |
0.37 |
|
|
|
|
* NM - NOT MEANINGFUL |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
CONSOLIDATED BALANCE SHEETS (UNAUDITED) |
||||||
(Amounts in millions) |
||||||
|
|
|
|
|||
Assets |
|
|
|
|||
Current assets |
|
|
|
|||
Cash and cash equivalents |
$ |
494 |
|
$ |
332 |
|
Accounts receivable, net |
|
931 |
|
|
1,195 |
|
Inventories |
|
1,652 |
|
|
1,531 |
|
Prepaid expenses and other current assets |
|
285 |
|
|
296 |
|
Total current assets |
|
3,362 |
|
|
3,354 |
|
Property, plant and equipment, net |
|
1,153 |
|
|
1,212 |
|
Operating lease assets |
|
488 |
|
|
515 |
|
|
|
3,074 |
|
|
3,071 |
|
Other intangible assets, net |
|
2,155 |
|
|
2,488 |
|
Deferred income taxes |
|
791 |
|
|
806 |
|
Other assets |
|
750 |
|
|
717 |
|
Total Assets |
$ |
11,773 |
|
$ |
12,163 |
|
Liabilities and Stockholders' Equity |
|
|
|
|||
Current liabilities |
|
|
|
|||
Accounts payable |
$ |
1,047 |
|
$ |
1,003 |
|
Other accrued liabilities |
|
1,486 |
|
|
1,565 |
|
Short-term debt and current portion of long-term debt |
|
869 |
|
|
329 |
|
Total current liabilities |
|
3,402 |
|
|
2,897 |
|
Long-term debt |
|
4,092 |
|
|
4,575 |
|
Deferred income taxes |
|
223 |
|
|
241 |
|
Operating lease liabilities |
|
422 |
|
|
446 |
|
Other noncurrent liabilities |
|
774 |
|
|
892 |
|
Total liabilities |
|
8,913 |
|
|
9,051 |
|
|
|
|
|
|||
Total stockholders' equity |
|
2,860 |
|
|
3,112 |
|
Total Liabilities and Stockholders' Equity |
$ |
11,773 |
|
$ |
12,163 |
|
||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) |
||||||||
(Amounts in millions) |
||||||||
|
Nine Months Ended |
|||||||
|
2024 |
|
2023 |
|||||
Cash flows from operating activities: |
|
|
|
|||||
Net loss |
$ |
(162 |
) |
|
$ |
(302 |
) |
|
Adjustments to reconcile net loss to net cash provided by operating activities: |
|
|
|
|||||
Depreciation and amortization |
|
245 |
|
|
|
240 |
|
|
Impairment of goodwill, intangibles and other assets |
|
266 |
|
|
|
274 |
|
|
Deferred income taxes |
|
(9 |
) |
|
|
(108 |
) |
|
Stock based compensation expense |
|
49 |
|
|
|
32 |
|
|
Pension settlement charge |
|
— |
|
|
|
66 |
|
|
Other, net |
|
(7 |
) |
|
|
(39 |
) |
|
Changes in operating accounts: |
|
|
|
|||||
Accounts receivable |
|
238 |
|
|
|
26 |
|
|
Inventories |
|
(138 |
) |
|
|
411 |
|
|
Accounts payable |
|
41 |
|
|
|
31 |
|
|
Accrued liabilities and other, net |
|
(177 |
) |
|
|
48 |
|
|
Net cash provided by operating activities |
|
346 |
|
|
|
679 |
|
|
Cash flows from investing activities: |
|
|
|
|||||
Capital expenditures |
|
(163 |
) |
|
|
(209 |
) |
|
Proceeds from sale of divested businesses and investment |
|
14 |
|
|
|
— |
|
|
Swap proceeds |
|
25 |
|
|
|
34 |
|
|
Other investing activities, net |
|
17 |
|
|
|
28 |
|
|
Net cash used in investing activities |
|
(107 |
) |
|
|
(147 |
) |
|
Cash flows from financing activities: |
|
|
|
|||||
Payments on short-term debt, net |
|
39 |
|
|
|
(244 |
) |
|
Proceeds from short-term debt with original maturities greater than 90 days |
|
431 |
|
|
|
— |
|
|
Payments on short-term debt with original maturities greater than 90 days |
|
(431 |
) |
|
|
— |
|
|
Payments on current portion of long-term debt |
|
— |
|
|
|
(2 |
) |
|
Cash dividends |
|
(89 |
) |
|
|
(155 |
) |
|
Equity compensation activity and other, net |
|
(14 |
) |
|
|
(4 |
) |
|
Net cash used in financing activities |
|
(64 |
) |
|
|
(405 |
) |
|
Exchange rate effect on cash, cash equivalents and restricted cash |
|
(15 |
) |
|
|
(8 |
) |
|
Increase in cash, cash equivalents and restricted cash |
|
160 |
|
|
|
119 |
|
|
Cash, cash equivalents and restricted cash at beginning of period |
|
361 |
|
|
|
303 |
|
|
Cash, cash equivalents and restricted cash at end of period |
$ |
521 |
|
|
$ |
422 |
|
|
|
|
|
|
|||||
Supplemental disclosures: |
|
|
|
|||||
Restricted cash at beginning of period |
$ |
29 |
|
|
$ |
16 |
|
|
Restricted cash at end of period |
|
27 |
|
|
|
26 |
|
RECONCILIATION OF GAAP AND NON-GAAP INFORMATION (UNAUDITED)
The following tables present a reconciliation of certain non-GAAP financial measures to the most directly comparable financial measures in accordance with GAAP for the three and nine months ended
Normalized Adjustments in 2024 and 2023 include the following:
Restructuring and restructuring-related costs |
|
The Company incurs restructuring and restructuring-related costs in connection with various discrete initiatives, including previously disclosed initiatives such as our Realignment Plan, |
Amortization expense and impairments of acquired intangible assets |
|
Represents the amortization expense and impairment charges associated with acquired intangible assets. |
|
|
Represents the favorable or unfavorable movement in Argentine pesos related to our subsidiary operating in |
(Gain) loss on divestitures and transaction costs |
|
Represents the gain or loss on disposal of a business, which represents the difference between the fair value (less costs to sell) and carrying value of the business being disposed, as well as transaction costs associated with acquisitions and divestitures. |
Loss on pension settlement |
|
Represents charges associated with settlement of certain of the Company’s defined benefit plans, which relates to the recognition of previously unrecognized actuarial losses in accumulated other comprehensive loss. |
Other adjustments |
|
The following adjustments comprise other adjustments below: Legal expenses for certain proceedings primarily related to a completed |
Normalized income tax adjustments |
|
The company uses a “with” and “without” approach to calculate normalized income tax expense or benefit. At an interim period, the company determines the year-to-date tax effect of the pretax items excluded from normalized results by allocating the difference between the calculated GAAP and calculated normalized tax expense or benefit. In addition, normalized income tax adjustments includes the income tax expense ( |
|
||||||||||||||||
RECONCILIATION OF GAAP AND NON-GAAP INFORMATION (UNAUDITED) |
||||||||||||||||
CERTAIN LINE ITEMS |
||||||||||||||||
(Amounts in millions, except per share amounts) |
||||||||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
|||||||||||||
|
2024 |
|
2023 |
|
2024 |
|
2023 |
|||||||||
Gross profit, as reported under GAAP |
$ |
679 |
|
|
$ |
621 |
|
|
$ |
1,882 |
|
|
$ |
1,732 |
|
|
As a % of net sales |
|
34.9 |
% |
|
|
30.3 |
% |
|
|
33.4 |
% |
|
|
28.6 |
% |
|
|
|
|
|
|
|
|
|
|||||||||
Normalized Adjustments: |
|
|
|
|
|
|
|
|||||||||
Restructuring-related costs: |
|
|
|
|
|
|
|
|||||||||
Asset valuation adjustments and disposal gains or losses |
|
6 |
|
|
|
4 |
|
|
|
15 |
|
|
|
9 |
|
|
Duplicative costs pending facility closure or exit of business activity |
|
2 |
|
|
|
1 |
|
|
|
3 |
|
|
|
4 |
|
|
|
|
3 |
|
|
|
2 |
|
|
|
9 |
|
|
|
7 |
|
|
Normalized gross profit |
$ |
690 |
|
|
$ |
628 |
|
|
$ |
1,909 |
|
|
$ |
1,752 |
|
|
As a % of net sales |
|
35.4 |
% |
|
|
30.7 |
% |
|
|
33.9 |
% |
|
|
28.9 |
% |
|
|
|
|
|
|
|
|
|
|||||||||
Operating income (loss), as reported under GAAP |
$ |
(121 |
) |
|
$ |
(159 |
) |
|
$ |
58 |
|
|
$ |
(75 |
) |
|
As a % of net sales |
|
(6.2 |
)% |
|
|
(7.8 |
)% |
|
|
1.0 |
% |
|
|
(1.2 |
)% |
|
|
|
|
|
|
|
|
|
|||||||||
Normalized Adjustments: |
|
|
|
|
|
|
|
|||||||||
Restructuring: |
|
|
|
|
|
|
|
|||||||||
Severance and other employee termination costs |
|
4 |
|
|
|
14 |
|
|
|
36 |
|
|
|
71 |
|
|
Contract termination and other costs |
|
— |
|
|
|
2 |
|
|
|
4 |
|
|
|
5 |
|
|
Restructuring-related costs: |
|
|
|
|
|
|
|
|||||||||
Asset valuation adjustments and disposal gains or losses |
|
9 |
|
|
|
8 |
|
|
|
24 |
|
|
|
— |
|
|
Duplicative costs pending facility closure or exit of business activity |
|
3 |
|
|
|
1 |
|
|
|
6 |
|
|
|
8 |
|
|
Consulting costs |
|
1 |
|
|
|
1 |
|
|
|
7 |
|
|
|
2 |
|
|
Amortization of acquired intangible assets |
|
25 |
|
|
|
19 |
|
|
|
75 |
|
|
|
57 |
|
|
Impairment of acquired intangible assets |
|
260 |
|
|
|
263 |
|
|
|
260 |
|
|
|
271 |
|
|
Gain or loss on divestitures and transaction costs |
|
2 |
|
|
|
— |
|
|
|
1 |
|
|
|
7 |
|
|
|
|
3 |
|
|
|
2 |
|
|
|
9 |
|
|
|
7 |
|
|
Other, net |
|
(1 |
) |
|
|
1 |
|
|
|
(1 |
) |
|
|
13 |
|
|
Total normalized adjustments to operating income (loss), as reported under GAAP |
|
306 |
|
|
|
311 |
|
|
|
421 |
|
|
|
441 |
|
|
Normalized operating income |
$ |
185 |
|
|
$ |
152 |
|
|
$ |
479 |
|
|
$ |
366 |
|
|
As a % of net sales |
|
9.5 |
% |
|
|
7.4 |
% |
|
|
8.5 |
% |
|
|
6.0 |
% |
|
||||||||||||||||
RECONCILIATION OF GAAP AND NON-GAAP INFORMATION (UNAUDITED) |
||||||||||||||||
CERTAIN LINE ITEMS |
||||||||||||||||
(Amounts in millions, except per share amounts) |
||||||||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
|||||||||||||
|
2024 |
|
2023 |
|
2024 |
|
2023 |
|||||||||
|
|
|
|
|
|
|
|
|||||||||
Loss before income taxes, as reported under GAAP |
$ |
(205 |
) |
|
$ |
(298 |
) |
|
$ |
(181 |
) |
|
$ |
(379 |
) |
|
|
|
|
|
|
|
|
|
|||||||||
Normalized Adjustments: |
|
|
|
|
|
|
|
|||||||||
Restructuring: |
|
|
|
|
|
|
|
|||||||||
Severance and other employee termination costs |
|
4 |
|
|
|
14 |
|
|
|
36 |
|
|
|
71 |
|
|
Contract termination and other costs |
|
— |
|
|
|
2 |
|
|
|
4 |
|
|
|
5 |
|
|
Restructuring-related costs: |
|
|
|
|
|
|
|
|||||||||
Asset valuation adjustments and disposal gains or losses |
|
9 |
|
|
|
8 |
|
|
|
24 |
|
|
|
— |
|
|
Duplicative costs pending facility closure or exit of business activity |
|
3 |
|
|
|
1 |
|
|
|
6 |
|
|
|
8 |
|
|
Consulting costs |
|
1 |
|
|
|
1 |
|
|
|
7 |
|
|
|
2 |
|
|
Amortization of acquired intangible assets |
|
25 |
|
|
|
19 |
|
|
|
75 |
|
|
|
57 |
|
|
Impairment of acquired intangible assets |
|
260 |
|
|
|
263 |
|
|
|
260 |
|
|
|
271 |
|
|
Gain or loss on divestitures and transaction costs |
|
3 |
|
|
|
— |
|
|
|
(1 |
) |
|
|
7 |
|
|
Loss on pension settlement |
|
— |
|
|
|
61 |
|
|
|
— |
|
|
|
66 |
|
|
|
|
5 |
|
|
|
6 |
|
|
|
13 |
|
|
|
16 |
|
|
Other, net |
|
(2 |
) |
|
|
(2 |
) |
|
|
(1 |
) |
|
|
11 |
|
|
Normalized income before income taxes |
$ |
103 |
|
|
$ |
75 |
|
|
$ |
242 |
|
|
$ |
135 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Income tax benefit, as reported under GAAP |
$ |
(7 |
) |
|
$ |
(80 |
) |
|
$ |
(19 |
) |
|
$ |
(77 |
) |
|
Effective income tax rates, as reported under GAAP |
|
(3.4 |
)% |
|
|
(26.8 |
)% |
|
|
(10.5 |
)% |
|
|
(20.3 |
)% |
|
Normalized income tax adjustments |
|
41 |
|
|
|
1 |
|
|
|
44 |
|
|
|
8 |
|
|
Normalized income tax provision (benefit) |
$ |
34 |
|
|
$ |
(79 |
) |
|
$ |
25 |
|
|
$ |
(69 |
) |
|
Effective income tax rates, as adjusted |
|
33.0 |
% |
|
|
(105.3 |
)% |
|
|
10.3 |
% |
|
|
(51.1 |
)% |
|
||||||||||||||||
RECONCILIATION OF GAAP AND NON-GAAP INFORMATION (UNAUDITED) |
||||||||||||||||
CERTAIN LINE ITEMS |
||||||||||||||||
(Amounts in millions, except per share amounts) |
||||||||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
|||||||||||||
|
2024 |
|
2023 |
|
2024 |
|
2023 |
|||||||||
|
|
|
|
|
|
|
|
|||||||||
Net loss, as reported under GAAP |
$ |
(198 |
) |
|
$ |
(218 |
) |
|
$ |
(162 |
) |
|
$ |
(302 |
) |
|
|
|
|
|
|
|
|
|
|||||||||
Normalized Adjustments: |
|
|
|
|
|
|
|
|||||||||
Restructuring: |
|
|
|
|
|
|
|
|||||||||
Severance and other employee termination costs |
|
4 |
|
|
|
14 |
|
|
|
36 |
|
|
|
71 |
|
|
Contract termination and other costs |
|
— |
|
|
|
2 |
|
|
|
4 |
|
|
|
5 |
|
|
Restructuring-related costs: |
|
|
|
|
|
|
|
|||||||||
Asset valuation adjustments and disposal gains or losses |
|
9 |
|
|
|
8 |
|
|
|
24 |
|
|
|
— |
|
|
Duplicative costs pending facility closure or exit of business activity |
|
3 |
|
|
|
1 |
|
|
|
6 |
|
|
|
8 |
|
|
Consulting costs |
|
1 |
|
|
|
1 |
|
|
|
7 |
|
|
|
2 |
|
|
Amortization of acquired intangible assets |
|
25 |
|
|
|
19 |
|
|
|
75 |
|
|
|
57 |
|
|
Impairment of acquired intangible assets |
|
260 |
|
|
|
263 |
|
|
|
260 |
|
|
|
271 |
|
|
Gain or loss on divestitures and transaction costs |
|
3 |
|
|
|
— |
|
|
|
(1 |
) |
|
|
7 |
|
|
Loss on pension settlement |
|
— |
|
|
|
61 |
|
|
|
— |
|
|
|
66 |
|
|
|
|
5 |
|
|
|
6 |
|
|
|
13 |
|
|
|
16 |
|
|
Other, net |
|
(2 |
) |
|
|
(2 |
) |
|
|
(1 |
) |
|
|
11 |
|
|
Normalized income tax adjustments |
|
(41 |
) |
|
|
(1 |
) |
|
|
(44 |
) |
|
|
(8 |
) |
|
Total normalized adjustments, net of tax |
|
267 |
|
|
|
372 |
|
|
|
379 |
|
|
|
506 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Normalized net income |
$ |
69 |
|
|
$ |
154 |
|
|
$ |
217 |
|
|
$ |
204 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|||||||||
Basic |
|
416.0 |
|
|
|
414.2 |
|
|
|
415.3 |
|
|
|
414.1 |
|
|
Diluted |
|
418.5 |
|
|
|
416.3 |
|
|
|
418.1 |
|
|
|
415.6 |
|
|
||||||||||||||||
RECONCILIATION OF GAAP AND NON-GAAP INFORMATION (UNAUDITED) |
||||||||||||||||
CERTAIN LINE ITEMS |
||||||||||||||||
(Amounts in millions, except per share amounts) |
||||||||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
|||||||||||||
|
2024 |
|
2023 |
|
2024 |
|
2023 |
|||||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted loss per share, as reported under GAAP |
$ |
(0.48 |
) |
|
$ |
(0.53 |
) |
|
$ |
(0.39 |
) |
|
$ |
(0.73 |
) |
|
|
|
|
|
|
|
|
|
|||||||||
Normalized Adjustments: |
|
|
|
|
|
|
|
|||||||||
Restructuring: |
|
|
|
|
|
|
|
|||||||||
Severance and other employee termination costs |
|
0.01 |
|
|
|
0.03 |
|
|
|
0.09 |
|
|
|
0.17 |
|
|
Contract termination and other costs |
|
— |
|
|
|
— |
|
|
|
0.01 |
|
|
|
0.01 |
|
|
Restructuring-related costs: |
|
|
|
|
|
|
|
|||||||||
Asset valuation adjustments and disposal gains or losses |
|
0.02 |
|
|
|
0.02 |
|
|
|
0.06 |
|
|
|
— |
|
|
Duplicative costs pending facility closure or exit of business activity |
|
0.01 |
|
|
|
— |
|
|
|
0.01 |
|
|
|
0.02 |
|
|
Consulting costs |
|
— |
|
|
|
— |
|
|
|
0.02 |
|
|
|
— |
|
|
Amortization of acquired intangible assets |
|
0.06 |
|
|
|
0.05 |
|
|
|
0.18 |
|
|
|
0.14 |
|
|
Impairment of acquired intangible assets |
|
0.62 |
|
|
|
0.63 |
|
|
|
0.62 |
|
|
|
0.65 |
|
|
Gain or loss on divestitures and transaction costs |
|
0.01 |
|
|
|
— |
|
|
|
— |
|
|
|
0.02 |
|
|
Loss on pension settlement |
|
— |
|
|
|
0.15 |
|
|
|
— |
|
|
|
0.16 |
|
|
|
|
0.01 |
|
|
|
0.01 |
|
|
|
0.03 |
|
|
|
0.04 |
|
|
Other, net |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
0.03 |
|
|
Normalized income tax adjustments |
|
(0.10 |
) |
|
|
— |
|
|
|
(0.11 |
) |
|
|
(0.02 |
) |
|
Normalized diluted earnings per share * |
$ |
0.16 |
|
|
$ |
0.37 |
|
|
$ |
0.52 |
|
|
$ |
0.49 |
|
|
*Totals may not add due to rounding |
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
RECONCILIATION OF GAAP AND NON-GAAP INFORMATION (UNAUDITED) |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
FINANCIAL WORKSHEET - SEGMENT REPORTING |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
(Amounts in millions) |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Three Months Ended |
|
Three Months Ended |
|
Year over year changes |
|||||||||||||||||||||||||||||||||||||||||||||||||
|
Reported
|
Reported
|
Normalized
|
Normalized
|
Normalized
|
|
|
Reported
|
Reported
|
Normalized
|
Normalized
|
Normalized
|
|
|
|
|
Normalized |
|||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
Operating Income |
||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
$ |
% |
|
$ |
% |
||||||||||||||||||||||||||||||||||||||||||||||
Home and Commercial Solutions |
$ |
1,047 |
$ |
(94 |
) |
(9.0 |
)% |
$ |
216 |
$ |
122 |
|
11.7 |
% |
|
$ |
1,123 |
$ |
64 |
|
5.7 |
% |
$ |
27 |
$ |
91 |
|
8.1 |
% |
|
$ |
(76 |
) |
(6.8 |
)% |
|
$ |
31 |
|
34.1 |
% |
|||||||||||||
Learning and Development |
|
717 |
|
75 |
|
10.5 |
% |
|
79 |
|
154 |
|
21.5 |
% |
|
|
694 |
|
(127 |
) |
(18.3 |
)% |
|
250 |
|
123 |
|
17.7 |
% |
|
|
23 |
|
3.3 |
% |
|
|
31 |
|
25.2 |
% |
|||||||||||||
|
|
183 |
|
(23 |
) |
(12.6 |
)% |
|
8 |
|
(15 |
) |
(8.2 |
)% |
|
|
231 |
|
(42 |
) |
(18.2 |
)% |
|
26 |
|
(16 |
) |
(6.9 |
)% |
|
|
(48 |
) |
(20.8 |
)% |
|
|
1 |
|
6.3 |
% |
|||||||||||||
Corporate |
|
— |
|
(79 |
) |
— |
% |
|
3 |
|
(76 |
) |
— |
% |
|
|
— |
|
(54 |
) |
— |
% |
|
8 |
|
(46 |
) |
— |
% |
|
|
— |
|
— |
% |
|
|
(30 |
) |
(65.2 |
)% |
|||||||||||||
|
$ |
1,947 |
$ |
(121 |
) |
(6.2 |
)% |
$ |
306 |
$ |
185 |
|
9.5 |
% |
|
$ |
2,048 |
$ |
(159 |
) |
(7.8 |
)% |
$ |
311 |
$ |
152 |
|
7.4 |
% |
|
$ |
(101 |
) |
(4.9 |
)% |
|
$ |
33 |
|
21.7 |
% |
[1] |
Refer to Total normalized adjustments to operating income (loss), as reported under GAAP in the "Reconciliation of GAAP and Non-GAAP Information (Unaudited) - Certain Line Items" for the three months ended |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
RECONCILIATION OF GAAP AND NON-GAAP INFORMATION (UNAUDITED) |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
FINANCIAL WORKSHEET - SEGMENT REPORTING |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
(Amounts in millions) |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Nine Months Ended |
|
Nine Months Ended |
|
Year over year changes |
|||||||||||||||||||||||||||||||||||||||||||||||||
|
Reported
|
Reported
|
Normalized
|
Normalized
|
Normalized
|
|
|
Reported
|
Reported
|
Normalized
|
Normalized
|
Normalized
|
|
|
|
|
Normalized Operating |
|||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
Income (Loss) |
||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
$ |
% |
|
$ |
% |
||||||||||||||||||||||||||||||||||||||||||||||
Home and Commercial Solutions |
$ |
2,902 |
$ |
(30 |
) |
(1.0 |
)% |
$ |
267 |
$ |
237 |
|
8.2 |
% |
|
$ |
3,152 |
$ |
6 |
|
0.2 |
% |
$ |
92 |
$ |
98 |
|
3.1 |
% |
|
$ |
(250 |
) |
(7.9 |
)% |
|
$ |
139 |
|
NM |
|
|||||||||||||
Learning and Development |
|
2,089 |
|
374 |
|
17.9 |
% |
|
96 |
|
470 |
|
22.5 |
% |
|
|
2,071 |
|
133 |
|
6.4 |
% |
|
271 |
|
404 |
|
19.5 |
% |
|
|
18 |
|
0.9 |
% |
|
|
66 |
|
16.3 |
% |
|||||||||||||
|
|
642 |
|
(52 |
) |
(8.1 |
)% |
|
27 |
|
(25 |
) |
(3.9 |
)% |
|
|
834 |
|
(38 |
) |
(4.6 |
)% |
|
33 |
|
(5 |
) |
(0.6 |
)% |
|
|
(192 |
) |
(23.0 |
)% |
|
|
(20 |
) |
NM |
|
|||||||||||||
Corporate |
|
— |
|
(234 |
) |
— |
% |
|
31 |
|
(203 |
) |
— |
% |
|
|
— |
|
(176 |
) |
— |
% |
|
45 |
|
(131 |
) |
— |
% |
|
|
— |
|
— |
% |
|
|
(72 |
) |
(55.0 |
)% |
|||||||||||||
|
$ |
5,633 |
$ |
58 |
|
1.0 |
% |
$ |
421 |
$ |
479 |
|
8.5 |
% |
|
$ |
6,057 |
$ |
(75 |
) |
(1.2 |
)% |
$ |
441 |
$ |
366 |
|
6.0 |
% |
|
$ |
(424 |
) |
(7.0 |
)% |
|
$ |
113 |
|
30.9 |
% |
|||||||||||||
* NM - NOT MEANINGFUL |
[1] |
Refer to Total normalized adjustments to operating income (loss), as reported under GAAP in the "Reconciliation of GAAP and Non-GAAP Information (Unaudited) - Certain Line Items" for the nine months ended |
|
||||||||||||||||||||||||
RECONCILIATION OF GAAP AND NON-GAAP INFORMATION (UNAUDITED) |
||||||||||||||||||||||||
CORE SALES GROWTH BY SEGMENT |
||||||||||||||||||||||||
|
Three Months Ended |
Nine Months Ended |
||||||||||||||||||||||
|
|
Acquisitions,
|
Currency
|
Core Sales
|
|
Acquisitions,
|
Currency
|
Core Sales
|
||||||||||||||||
Home and Commercial Solutions |
(6.8 |
)% |
0.8 |
% |
3.7 |
% |
(2.3 |
)% |
(7.9 |
)% |
0.8 |
% |
3.5 |
% |
(3.6 |
)% |
||||||||
Learning and Development |
3.3 |
% |
— |
% |
1.1 |
% |
4.4 |
% |
0.9 |
% |
— |
% |
1.6 |
% |
2.5 |
% |
||||||||
|
(20.8 |
)% |
0.5 |
% |
3.5 |
% |
(16.8 |
)% |
(23.0 |
)% |
0.7 |
% |
3.8 |
% |
(18.5 |
)% |
||||||||
|
(4.9 |
)% |
0.4 |
% |
2.8 |
% |
(1.7 |
)% |
(7.0 |
)% |
0.6 |
% |
2.9 |
% |
(3.5 |
)% |
CORE SALES GROWTH BY GEOGRAPHY |
||||||||||||||||||||||||
|
Three Months Ended |
Nine Months Ended |
||||||||||||||||||||||
|
|
|
Acquisitions,
|
|
Currency
|
|
Core Sales
|
|
|
|
Acquisitions,
|
|
Currency
|
|
Core Sales
|
|||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
(5.5 |
)% |
0.6 |
% |
0.1 |
% |
(4.8 |
)% |
(7.2 |
)% |
0.6 |
% |
0.1 |
% |
(6.5 |
)% |
||||||||
International |
(3.8 |
)% |
0.4 |
% |
8.5 |
% |
5.1 |
% |
(6.7 |
)% |
0.4 |
% |
8.9 |
% |
2.6 |
% |
||||||||
|
(4.9 |
)% |
0.4 |
% |
2.8 |
% |
(1.7 |
)% |
(7.0 |
)% |
0.6 |
% |
2.9 |
% |
(3.5 |
)% |
[1] |
“Core Sales” provides a consistent basis for year-over-year comparisons in sales as it excludes the impacts of acquisitions and divestitures (including the sale of the Millefiori business), retail store openings and closings, certain market and category exits, as well as changes in foreign currency. |
[2] |
Divestitures include the sale of the Millefiori business, certain market and category exits and current and prior period net sales from retail store closures (consistent with standard retail practice). |
[3] |
“Currency Impact” represents the effect of foreign currency on 2024 reported sales and is calculated by applying the 2023 average monthly exchange rates to the current year local currency sales amounts (excluding acquisitions and divestitures) and comparing to 2024 reported sales. |
[4] |
Totals may not add due to rounding. |
|
||||||||||||||||||||||||||
RECONCILIATION OF GAAP AND NON-GAAP INFORMATION (UNAUDITED) |
||||||||||||||||||||||||||
NORMALIZED EBITDA RECONCILIATION |
||||||||||||||||||||||||||
(Amounts in millions) |
||||||||||||||||||||||||||
|
Three Months Ended
|
|
Change |
|
Nine Months Ended
|
|
Change |
|||||||||||||||||||
|
2024 |
|
2023 |
|
$ |
|
% |
|
2024 |
|
2023 |
|
$ |
|
% |
|||||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Net loss, as reported under GAAP [1] |
$ |
(198 |
) |
$ |
(218 |
) |
$ |
20 |
9.2% |
$ |
(162 |
) |
$ |
(302 |
) |
$ |
140 |
46.4% |
||||||||
Total normalized adjustments, net of tax [2] |
|
267 |
|
|
372 |
|
|
|
|
379 |
|
|
506 |
|
|
|
||||||||||
Normalized net income [2] |
|
69 |
|
|
154 |
|
|
|
|
217 |
|
|
204 |
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Normalized income tax [3] |
|
34 |
|
|
(79 |
) |
|
|
|
25 |
|
|
(69 |
) |
|
|
||||||||||
Interest expense, net [1] |
|
75 |
|
|
69 |
|
|
|
|
223 |
|
|
213 |
|
|
|
||||||||||
Normalized depreciation and amortization [2] [4] [5] |
|
56 |
|
|
62 |
|
|
|
|
170 |
|
|
183 |
|
|
|
||||||||||
Stock-based compensation [4] |
|
16 |
|
|
12 |
|
|
|
|
49 |
|
|
32 |
|
|
|
||||||||||
Normalized EBITDA [6] |
$ |
250 |
|
$ |
218 |
|
$ |
32 |
14.7% |
$ |
684 |
|
$ |
563 |
|
$ |
121 |
21.5% |
[1] |
Refer to “Condensed Consolidated Statements of Operations (Unaudited)” for the three and nine months ended |
[2] |
Refer to Total normalized adjustments, net of tax in the "Reconciliation of GAAP and Non-GAAP Information (Unaudited) - Certain Line Items" for the three and nine months ended |
[3] |
Refer to Normalized income tax provision (benefit) in the "Reconciliation of GAAP and Non-GAAP Information (Unaudited) - Certain Line Items" for the three and nine months ended |
[4] |
Refer to "Consolidated Statement of Cash Flows (Unaudited)" for the nine months ended |
[5] |
Normalized depreciation and amortization exclude the amortization of acquired intangibles. For the three months ended |
[6] |
The Company defines Normalized EBITDA as earnings before interest, taxes, depreciation and amortization, adjusted for certain items and non-cash stock-based compensation expense. |
|
||||||||||||
RECONCILIATION OF GAAP AND NON-GAAP INFORMATION (UNAUDITED) |
||||||||||||
NET DEBT AND TRAILING 12-MONTHS NORMALIZED EBITDA RECONCILIATION |
||||||||||||
(Amounts in millions) |
||||||||||||
|
Trailing-twelve
|
|
Twelve months ended
|
|
Trailing-twelve
|
|||||||
NET DEBT RECONCILIATION: |
|
|
|
|
|
|||||||
Short-term debt and current portion of long-term debt |
$ |
869 |
|
|
$ |
329 |
|
|
$ |
376 |
|
|
Long-term debt |
|
4,092 |
|
|
|
4,575 |
|
|
|
4,737 |
|
|
Gross debt |
|
4,961 |
|
|
|
4,904 |
|
|
|
5,113 |
|
|
Less: Cash and cash equivalents |
|
494 |
|
|
|
332 |
|
|
|
396 |
|
|
Net debt [1] |
$ |
4,467 |
|
|
$ |
4,572 |
|
|
$ |
4,717 |
|
|
|
|
|
|
|
|
|||||||
Net loss, as reported under GAAP |
$ |
(248 |
) |
|
$ |
(388 |
) |
|
$ |
(551 |
) |
|
|
|
|
|
|
|
|||||||
Normalized Adjustments: |
|
|
|
|
|
|||||||
Restructuring: |
|
|
|
|
|
|||||||
Severance and other employee termination costs |
|
54 |
|
|
|
89 |
|
|
|
73 |
|
|
Contract termination and other costs |
|
5 |
|
|
|
6 |
|
|
|
6 |
|
|
Restructuring-related costs: |
|
|
|
|
|
|||||||
Asset valuation adjustments and disposal gains or losses |
|
37 |
|
|
|
13 |
|
|
|
2 |
|
|
Duplicative costs pending facility closure or exit of business activity |
|
9 |
|
|
|
11 |
|
|
|
12 |
|
|
Consulting costs |
|
9 |
|
|
|
4 |
|
|
|
2 |
|
|
Amortization of acquired intangible assets |
|
94 |
|
|
|
76 |
|
|
|
73 |
|
|
Impairment of acquired intangible assets |
|
328 |
|
|
|
339 |
|
|
|
597 |
|
|
Gain or loss on divestitures and transaction costs |
|
9 |
|
|
|
17 |
|
|
|
8 |
|
|
Loss on pension settlement |
|
60 |
|
|
|
126 |
|
|
|
66 |
|
|
|
|
27 |
|
|
|
30 |
|
|
|
19 |
|
|
Other, net |
|
11 |
|
|
|
23 |
|
|
|
36 |
|
|
Normalized income tax adjustments |
|
(105 |
) |
|
|
(69 |
) |
|
|
(81 |
) |
|
Total normalized adjustments, net of tax |
|
538 |
|
|
|
665 |
|
|
|
813 |
|
|
Normalized net income |
|
290 |
|
|
|
277 |
|
|
|
262 |
|
|
|
|
|
|
|
|
|||||||
Normalized income tax |
|
8 |
|
|
|
(86 |
) |
|
|
(77 |
) |
|
Interest expense, net |
|
293 |
|
|
|
283 |
|
|
|
277 |
|
|
Normalized depreciation and amortization [2] |
|
245 |
|
|
|
258 |
|
|
|
241 |
|
|
Stock based compensation expense |
|
67 |
|
|
|
50 |
|
|
|
36 |
|
|
Normalized EBITDA |
$ |
903 |
|
|
$ |
782 |
|
|
$ |
739 |
|
[1] |
The Company defines net debt as gross debt less the total of cash and cash equivalents. The Company believes net debt is meaningful to investors as it considers net debt and its components to be an important indicator of liquidity and a guiding measure of capital structure strategy. |
[2] |
Normalized depreciation and amortization excludes from GAAP depreciation and amortization acquisition amortization expense of |
|
||||||||||||
RECONCILIATION OF GAAP AND NON-GAAP INFORMATION (UNAUDITED) |
||||||||||||
CORE SALES OUTLOOK |
||||||||||||
|
Three Months Ending
|
|
Six Months Ending
|
|
Twelve Months Ending
|
|||||||
Estimated net sales change (GAAP) |
(7)% |
to |
(4)% |
|
(6)% |
to |
(5)% |
|
(7)% |
to |
(6)% |
|
Estimated currency impact [1] and divestitures [2], net |
~2% |
|
~3% |
|
~3% |
|||||||
Core sales change (NON-GAAP) [3] |
(5)% |
to |
(2)% |
|
(3)% |
to |
(2)% |
|
(4)% |
to |
(3)% |
[1] |
“Currency Impact” represents the effect of foreign currency on 2024 estimated sales and is calculated by applying the 2023 average monthly exchange rates to the current year local currency sales amounts (excluding acquisitions and divestitures) and comparing to 2024 estimated sales. |
[2] |
Divestitures include the sale of the Millefiori business, certain market and category exits and current and prior period net sales from retail store closures (consistent with standard retail practice). |
[3] |
Totals may not add due to rounding. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20241025720479/en/
Investor Contact:
VP, Investor Relations
+1 (727) 947-0891
joanne.freiberger@newellco.com
Media Contact:
Chief Communications Officer
+1 (470) 580-1086
beth.stellato@newellco.com
Source: