Fourth quarter reported EPS $0.48, +45%; adjusted EPS $0.55, +22%, excluding special gains and charges and discrete tax items
Reported full year 2009 EPS $1.74, -3%; adjusted EPS $1.99, +7%, excluding special gains and charges and discrete tax items
ST. PAUL, Minn.--(BUSINESS WIRE)--Ecolab Inc. (NYSE: ECL):
2009 FOURTH QUARTER HIGHLIGHTS:
- Record reported diluted EPS $0.48, +45%
- Adjusted EPS $0.55, +22%, excluding special gains and charges and
discrete tax items
- Record sales +5% to $1.6 billion; fixed currency sales +2%
- U.S. Kay and Healthcare report double-digit sales gains; Canada and
Asia Pacific strong, more than offset lower Europe and U.S. Other
Services sales
- New account sales, pricing, cost-saving actions and favorable raw
material comparisons more than offset the effects of global recession
- Distributor program change, as expected, benefited both reported
and adjusted EPS by approximately $0.03
|
|
(unaudited) |
|
|
Fourth Quarter |
|
% |
|
Full Year |
|
% |
|
|
2009
|
|
2008
|
|
change
|
|
2009
|
|
2008
|
|
change
|
| (Millions, except per share) |
|
|
|
|
|
|
|
|
|
|
|
|
| Net Sales |
|
$ |
1,564.5 |
|
$ |
1,483.3 |
|
5 |
% |
|
$ |
5,900.6 |
|
$ |
6,137.5 |
|
-4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Operating Income |
|
|
195.8 |
|
|
140.2 |
|
40 |
% |
|
|
681.3 |
|
|
712.8 |
|
-4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pretax Income |
|
|
180.7 |
|
|
124.7 |
|
45 |
% |
|
|
620.1 |
|
|
651.2 |
|
-5 |
% |
| Taxes |
|
|
64.4 |
|
|
44.3 |
|
45 |
% |
|
|
201.4 |
|
|
202.8 |
|
-1 |
% |
| Net Income Attributable to Ecolab |
|
$ |
115.8 |
|
$ |
80.0 |
|
45 |
% |
|
$ |
417.3 |
|
$ |
448.1 |
|
-7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Diluted Earnings Per Share |
|
$ |
0.48 |
|
$ |
0.33 |
|
45 |
% |
|
$ |
1.74 |
|
$ |
1.80 |
|
-3 |
% |
| Diluted Average Shares Outstanding |
|
|
241.3 |
|
|
242.9 |
|
-1 |
% |
|
|
239.9 |
|
|
249.3 |
|
-4 |
% |
Ecolab Inc. reported strong fourth quarter earnings as results were led
by new account gains, pricing, cost-savings actions and favorable raw
material comparisons.
Ecolab's reported net sales increased 5% to $1.6 billion in the fourth
quarter of 2009; measured in fixed currencies, sales rose 2%. Excluding
the impact of a change in distributor incentive programs and
acquisitions and divestitures, fixed currency sales increased 1%. Net
income increased 45% to $116 million. Reported diluted earnings per
share increased 45% to $0.48.
Fourth quarter 2009 and 2008 results included special gains and charges
and discrete tax items. Excluding those items, adjusted fourth quarter
2009 diluted earnings per share were $0.55, a 22% increase over adjusted
fourth quarter 2008 diluted earnings per share of $0.45. The fourth
quarter 2009 also included the effects of a change in distributor
incentive programs made earlier in the year; this reversed a reduction
in sales and earnings in the first quarter 2009 and increased fourth
quarter earnings by approximately $0.03 per share.
Segment review
Fourth quarter 2009 sales for Ecolab's U.S. Cleaning & Sanitizing
operations rose 4% to $676 million, led by double-digit gains from Kay
and Healthcare. Ecolab's U.S. Cleaning & Sanitizing operating income
rose 29% to $125 million. Excluding the impact of the change in the
Institutional distributor incentive program, U.S. Cleaning & Sanitizing
sales increased 2% and operating income grew 19%.
U.S. Other Services sales declined 3% to $109 million in the fourth
quarter. However, operating income increased 14% to $16 million.
Sales of Ecolab's International operations, when measured in fixed
currencies, rose 1% to $701 million in the fourth quarter. Canada and
Asia Pacific enjoyed strong sales growth. Fixed currency operating
income increased 5% to $64 million. When measured at public currency
rates, International sales increased 8% and operating income grew 13%.
Currency translation had a favorable impact on net income growth of
approximately $3 million for the fourth quarter of 2009.
The reported income tax rate for the fourth quarter 2009 was 35.6%
compared to the reported tax rate of 35.5% for the fourth quarter 2008.
Excluding the tax rate impact of special gains and charges and discrete
tax items from both periods, the adjusted effective income tax rate for
the fourth quarter 2009 was 31.9% compared with 30.5% in the fourth
quarter 2008. The increase in the adjusted fourth quarter effective tax
rate was primarily due to lower tax benefits derived from our
international operations. The adjusted effective tax rate for the full
year 2009, excluding the impact of special gains and charges and
discrete tax items, was 31.7% and comparable to our 31.6% tax rate in
2008.
The Corporate segment includes special gains and charges, which are
reported as a separate line item in the income statement. Special gains
and charges for the fourth quarter 2009 of $13 million included a
restructuring charge of $11 million ($8 million after tax) for actions
announced in January 2009 that were taken primarily to optimize our
workforce as well as other costs to optimize our business structure.
Special gains and charges for the fourth quarter 2008 included a charge
of $19 million for the write down of investments in an energy management
business and the closure of two small non-strategic businesses. The
Corporate segment also includes investments in the development of
business systems and other corporate investments we are making as part
of our ongoing effort to improve our efficiency and returns.
Ecolab reacquired 1.2 million shares of its common stock during the
fourth quarter under its share repurchase program.
CEO comment
Commenting on the quarter, Douglas M. Baker, Jr., Ecolab’s Chairman,
President and Chief Executive Officer said, “We are proud of our
accomplishments in 2009. The severe global recession had a significant
impact on our foodservice and hospitality markets and customers, and
made it one of the toughest years in memory for all of us. We took
aggressive actions in response, working closely with our customers to
provide them with effective cost-saving solutions for their cleaning and
sanitizing needs, driving hard to win new accounts, reducing our costs
and streamlining our processes. These actions were effective as we
strengthened our customer relationships and grew our business, and made
the right investments to accelerate our growth. My thanks to our many
customers for their business, and to our outstanding team of Ecolab
associates who worked hard to achieve these results.
“While we do not expect a significant rebound in our end markets in
2010, we have seen a clear bottoming. We have moved fully onto offense
and will drive to achieve superior results for our customers and
shareholders. We are focused on delivering double-digit earnings per
share growth in 2010. We plan to build momentum through the year by
driving share in our core markets; continuing the recent acceleration in
future growth investments, including our healthcare, water and waste
management, China and Latin America businesses; making significant
investments in our sales and service team and field technology; and
continuing our approach to doing what is right for our business. We also
know our opportunity remains abundant. We are the leader in a huge
global market, with tremendous growth opportunities in every one of our
businesses. We have a rich technology base from which we will deliver
more innovative solutions to customer needs. And we have a terrific team
of associates whose creative and bold approach to solving problems
continues to fuel our long term growth. The year before us will have its
challenges, but we have the right tools, the right people and the right
plans to deliver another year of superior service to our customers and
superior returns to our shareholders.”
Business Outlook
2010 – Full Year
Ecolab expects adjusted earnings per share, which exclude special gains
and charges and discrete tax items, for the full year ending December
31, 2010 to be in the $2.17 to $2.25 range. Currently quantifiable
special gains and charges for 2010 are expected to be approximately
$0.03 per share unfavorable, including $0.02 per share related to the
devaluation of the Venezuelan currency in the first quarter. Ecolab
expects additional charges may be incurred during the year reflecting
efforts to be undertaken to drive efficiencies in the business, though
2010 special gains and charges are expected to be dramatically lower
than the $0.24 per share unfavorable reported in 2009. Amounts related
to discrete tax items for 2010, if any, are not currently quantifiable.
2010 – First Quarter
Ecolab expects modest sales growth in the first quarter 2010 over the
first quarter 2009; currency translation is expected to have a favorable
effect on reported sales. Gross margins are projected to expand as we
recover from the high raw material cost increases in prior years. The
SG&A ratio will reflect investments we are making in people and systems
for future growth and compare against significant cost reductions and
restructuring actions made in last year’s quarter. The tax rate is
expected to decline versus the prior year because of increased tax
benefits from our international operations and U.S. tax law changes. Our
outlook for the first quarter of 2010, excluding special gains and
charges and discrete tax items, is as follows:
| Gross margin |
|
|
approx. 50% |
| SG&A % of sales |
|
|
39% - 40% |
| Interest expense, net |
|
|
approx. $15 million |
| Effective tax rate |
|
|
30% - 31% |
|
Adjusted EPS, excluding special gains and charges and discrete tax
items
|
|
|
$0.36 - $0.40 |
| Special gains and charges |
|
|
approx. ($0.02) |
First quarter 2009 results included special charges and discrete tax
items of an unfavorable $0.09 per share. Excluding those items, adjusted
first quarter 2009 diluted earnings per share were $0.33.
Ecolab Inc. (NYSE: ECL) is the global leader in cleaning, sanitizing,
food safety and infection prevention products and services. Ecolab
delivers comprehensive programs and services to the foodservice, food
and beverage processing, healthcare, and hospitality markets in more
than 160 countries. More news and information is available at www.ecolab.com.
Ecolab will host a live webcast to review the fourth quarter earnings
announcement today at 1:00 p.m. Eastern Time. The webcast, along with
related presentation slides, will be available to the public on Ecolab's
website at www.ecolab.com/investor.
A replay of the webcast and related materials will be available at that
site.
Listening to the webcast requires Internet access, the Windows Media
Player, Real Player or other compatible streaming media player.
This news release and certain of the accompanying tables include
financial measures that have not been calculated in accordance with
accounting principles generally accepted in the U.S. (GAAP). These
Non-GAAP financial measures include fixed currency sales, fixed currency
sales excluding the impact of a change in distributor incentive programs
and acquisitions and divestitures, fixed currency operating income,
adjusted effective tax rate excluding the tax rate impact of special
gains and charges and discrete tax items, and adjusted diluted earnings
per share excluding special gains and charges and discrete tax items. We
provide these measures as additional information regarding our operating
results. We use these Non-GAAP measures internally to evaluate our
performance and in making financial and operational decisions, including
with respect to incentive compensation. We believe that our presentation
of these measures provides investors with greater transparency with
respect to our results of operations and that these measures are useful
for period-to-period comparison of results.
We evaluate the performance of our International operations based on
fixed currency rates of foreign exchange. Fixed currency sales and fixed
currency operating income measures eliminate the impact of exchange rate
fluctuations on our international sales and operating income,
respectively, and promote a better understanding of our sales and
operating income trends from underlying business performance. Fixed
currency amounts included in this release are based on translation into
U.S. dollars at the fixed foreign currency exchange rates established by
management at the beginning of 2009.
The adjusted effective tax rate measure promotes period-to-period
comparability of the underlying effective tax rate because the amounts
excluded do not necessarily reflect costs associated with historical
trends or expected future costs.
We include in special gains and charges items that are either unusual in
nature or significant in amount and important to an understanding of
underlying business performance. In order to better allow investors to
compare underlying business performance period-to-period, we provide
adjusted diluted earnings per share, which excludes special gains and
charges and discrete tax items.
These Non-GAAP financial measures are not in accordance with, or an
alternative to, GAAP, and may be different from Non-GAAP measures used
by other companies. Investors should not rely on any single financial
measure when evaluating our business. We recommend that investors view
these measures in conjunction with the GAAP measures included in this
news release.
This news release contains various “Forward-Looking Statements” within
the meaning of the Private Securities Litigation Reform Act of 1995.
These include statements concerning our 2010 first quarter and full year
financial and business prospects, including estimated sales, gross
margins, selling, general and administrative expense, growth
investments, interest expense, special gains and charges, effective tax
rates, currency translation, end-market economic activity, and adjusted
diluted earnings per share. These statements, which represent Ecolab’s
expectations or beliefs concerning various future events, are based on
current expectations that involve a number of risks and uncertainties
that could cause actual results to differ materially from those of such
Forward-Looking Statements. We caution that undue reliance should not be
placed on Forward-Looking Statements, which speak only as of the date
made.
Risks and uncertainties that may affect operating results and business
performance are set forth under Item 1A of our most recent Form 10-Q and
include the vitality of the markets we serve; the impact of worldwide
economic factors such as the worldwide economy, credit markets, interest
rates and foreign currency risk; fluctuations in raw material and
delivered product costs; our ability to develop competitive advantages
through innovation; restraints on pricing flexibility due to contractual
obligations; pressure on operations from consolidation of customers,
vendors or competitors; the ability to acquire complementary businesses
and to effectively integrate such businesses; the impact of investments
to develop business systems or to optimize our business structure; the
costs and effects of complying with laws and regulations relating to the
environment and to the manufacture, storage, distribution, sale and use
of our products; changes in laws, regulations or accounting standards;
public health epidemics; the occurrence of litigation or claims, acts of
war, terrorism, severe weather or natural or man-made disasters; the
loss or insolvency of a major customer, supplier or distributor; our
ability to attract and retain high caliber management talent; and other
uncertainties or risks reported from time to time in our reports to the
Securities and Exchange Commission.
Except as may be required under applicable law, we undertake no duty to
update our Forward-Looking Statements.
(ECL-E)
| ECOLAB INC. |
| CONSOLIDATED STATEMENT OF INCOME |
| FOURTH QUARTER ENDED DECEMBER 31, 2009 |
| (unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fourth Quarter Ended |
|
|
|
Year Ended |
|
|
|
|
December 31 |
|
% |
|
December 31 |
|
% |
| (millions, except per share) |
|
2009 |
|
2008 |
|
Change |
|
2009 |
|
2008 |
|
Change |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net sales |
|
$ |
1,564.5 |
|
$ |
1,483.3 |
|
5 |
% |
|
$ |
5,900.6 |
|
$ |
6,137.5 |
|
-4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cost of sales (1) |
|
|
781.1 |
|
|
770.2 |
|
1 |
% |
|
|
2,978.0 |
|
|
3,141.6 |
|
-5 |
% |
| Selling, general and administrative expenses |
|
|
577.4 |
|
|
541.4 |
|
7 |
% |
|
|
2,174.2 |
|
|
2,257.2 |
|
-4 |
% |
| Special (gains) and charges (1) |
|
|
10.2 |
|
|
31.5 |
|
|
|
|
67.1 |
|
|
25.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Operating income |
|
|
195.8 |
|
|
140.2 |
|
40 |
% |
|
|
681.3 |
|
|
712.8 |
|
-4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest expense, net |
|
|
15.1 |
|
|
15.5 |
|
-3 |
% |
|
|
61.2 |
|
|
61.6 |
|
-1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Income before income taxes |
|
|
180.7 |
|
|
124.7 |
|
45 |
% |
|
|
620.1 |
|
|
651.2 |
|
-5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Provision for income taxes |
|
|
64.4 |
|
|
44.3 |
|
45 |
% |
|
|
201.4 |
|
|
202.8 |
|
-1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net income including noncontrolling interest |
|
|
116.3 |
|
|
80.4 |
|
45 |
% |
|
|
418.7 |
|
|
448.4 |
|
-7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Less: Net income attributable to |
|
|
|
|
|
|
|
|
|
|
|
|
| noncontrolling interest |
|
|
0.5 |
|
|
0.4 |
|
|
|
|
1.4 |
|
|
0.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net income attributable to Ecolab |
|
$ |
115.8 |
|
$ |
80.0 |
|
45 |
% |
|
$ |
417.3 |
|
$ |
448.1 |
|
-7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Earnings attributable to Ecolab per common share |
|
|
|
|
|
|
|
|
|
|
|
|
| Basic |
|
$ |
0.49 |
|
$ |
0.33 |
|
48 |
% |
|
$ |
1.76 |
|
$ |
1.83 |
|
-4 |
% |
| Diluted |
|
$ |
0.48 |
|
$ |
0.33 |
|
45 |
% |
|
$ |
1.74 |
|
$ |
1.80 |
|
-3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Weighted-average common shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
| Basic |
|
|
237.1 |
|
|
239.9 |
|
-1 |
% |
|
|
236.7 |
|
|
245.4 |
|
-4 |
% |
| Diluted |
|
|
241.3 |
|
|
242.9 |
|
-1 |
% |
|
|
239.9 |
|
|
249.3 |
|
-4 |
% |
| (1) Amounts include the following special gains and charges: |
|
|
Fourth Quarter Ended |
|
|
Year Ended |
| (millions) |
|
December 31 |
|
|
December 31 |
|
|
2009 |
|
2008 |
|
|
2009 |
|
2008 |
| Cost of sales |
|
|
|
|
|
|
|
|
|
| Restructuring |
|
$ |
3.2 |
|
$ |
- |
|
|
$ |
12.6 |
|
$ |
- |
|
| Subtotal cost of sales |
|
|
3.2 |
|
|
- |
|
|
|
12.6 |
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
| Special (gains) and charges |
|
|
|
|
|
|
|
|
|
| Restructuring |
|
|
7.3 |
|
|
- |
|
|
|
59.9 |
|
|
- |
|
| Business write-down and closures |
|
|
2.4 |
|
|
19.1 |
|
|
|
2.4 |
|
|
19.1 |
|
| Business structure and optimization |
|
|
0.5 |
|
|
11.3 |
|
|
|
2.8 |
|
|
25.6 |
|
| Gain on the sale of plant |
|
|
- |
|
|
- |
|
|
|
- |
|
|
(24.0) |
|
| Gain on the sale of businesses |
|
|
- |
|
|
- |
|
|
|
- |
|
|
(1.7) |
|
| Other items |
|
|
- |
|
|
1.1 |
|
|
|
2.0 |
|
|
6.9 |
|
| Subtotal special (gains) and charges |
|
|
10.2 |
|
|
31.5 |
|
|
|
67.1 |
|
|
25.9 |
|
|
|
|
|
|
|
|
|
|
|
| Total |
|
$ |
13.4 |
|
$ |
31.5 |
|
|
$ |
79.7 |
|
$ |
25.9 |
|
| ECOLAB INC. |
| OPERATING SEGMENT INFORMATION |
| FOURTH QUARTER AND YEAR ENDED DECEMBER 31, 2009 |
| (unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fourth Quarter Ended |
|
|
|
Year Ended |
|
|
|
|
December 31 |
|
% |
|
December 31 |
|
% |
| (millions) |
|
2009 |
|
2008 |
|
Change |
|
2009 |
|
2008 |
|
Change |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Sales |
|
|
|
|
|
|
|
|
|
|
|
|
| United States |
|
|
|
|
|
|
|
|
|
|
|
|
| Cleaning & Sanitizing |
|
$ |
676.1 |
|
|
$ |
648.2 |
|
|
4 |
% |
|
$ |
2,663.3 |
|
|
$ |
2,660.8 |
|
|
0 |
% |
| Other Services |
|
|
109.4 |
|
|
|
113.3 |
|
|
-3 |
% |
|
|
449.4 |
|
|
|
469.3 |
|
|
-4 |
% |
| Total |
|
|
785.5 |
|
|
|
761.5 |
|
|
3 |
% |
|
|
3,112.7 |
|
|
|
3,130.1 |
|
|
-1 |
% |
| International |
|
|
701.5 |
|
|
|
697.4 |
|
|
1 |
% |
|
|
2,674.9 |
|
|
|
2,650.7 |
|
|
1 |
% |
| Subtotal at fixed currency rates |
|
|
1,487.0 |
|
|
|
1,458.9 |
|
|
2 |
% |
|
|
5,787.6 |
|
|
|
5,780.8 |
|
|
0 |
% |
| Effect of foreign currency translation |
|
|
77.5 |
|
|
|
24.4 |
|
|
|
|
|
113.0 |
|
|
|
356.7 |
|
|
|
| Consolidated |
|
$ |
1,564.5 |
|
|
$ |
1,483.3 |
|
|
5 |
% |
|
$ |
5,900.6 |
|
|
$ |
6,137.5 |
|
|
-4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Operating Income |
|
|
|
|
|
|
|
|
|
|
|
|
| United States |
|
|
|
|
|
|
|
|
|
|
|
|
| Cleaning & Sanitizing |
|
$ |
125.2 |
|
|
$ |
97.4 |
|
|
29 |
% |
|
$ |
495.2 |
|
|
$ |
430.2 |
|
|
15 |
% |
| Other Services |
|
|
15.8 |
|
|
|
13.9 |
|
|
14 |
% |
|
|
65.7 |
|
|
|
51.8 |
|
|
27 |
% |
| Total |
|
|
141.0 |
|
|
|
111.3 |
|
|
27 |
% |
|
|
560.9 |
|
|
|
482.0 |
|
|
16 |
% |
| International |
|
|
64.5 |
|
|
|
61.5 |
|
|
5 |
% |
|
|
209.0 |
|
|
|
236.2 |
|
|
-12 |
% |
| Subtotal at fixed currency rates |
|
|
205.5 |
|
|
|
172.8 |
|
|
19 |
% |
|
|
769.9 |
|
|
|
718.2 |
|
|
7 |
% |
| Corporate |
|
|
(19.9) |
|
|
|
(38.8) |
|
|
|
|
|
(103.9) |
|
|
|
(55.1) |
|
|
|
| Effect of foreign currency translation |
|
|
10.2 |
|
|
|
6.2 |
|
|
|
|
|
15.3 |
|
|
|
49.7 |
|
|
|
| Consolidated |
|
$ |
195.8 |
|
|
$ |
140.2 |
|
|
40 |
% |
|
$ |
681.3 |
|
|
$ |
712.8 |
|
|
-4 |
% |
Note: The Corporate segment includes special gains and charges reported
on the Consolidated Statement of Income as well as investments in the
development of business systems and other business efficiency
investments.
| ECOLAB INC. |
| CONSOLIDATED BALANCE SHEET |
|
|
|
|
|
|
|
December 31 |
|
December 31 |
| (millions) |
|
2009 |
|
2008 |
|
|
(unaudited) |
|
|
| Assets |
|
|
|
|
| Current assets |
|
|
|
|
| Cash and cash equivalents |
|
$ |
73.6 |
|
$ |
66.7 |
| Accounts receivable, net |
|
|
1,016.1 |
|
|
971.0 |
| Inventories |
|
|
493.4 |
|
|
467.2 |
| Deferred income taxes |
|
|
83.9 |
|
|
94.7 |
| Other current assets |
|
|
147.2 |
|
|
91.5 |
| Total current assets |
|
|
1,814.2 |
|
|
1,691.1 |
|
|
|
|
|
| Property, plant and equipment, net |
|
|
1,176.2 |
|
|
1,135.2 |
| Goodwill, net |
|
|
1,414.1 |
|
|
1,267.7 |
| Other intangible assets, net |
|
|
312.5 |
|
|
326.7 |
| Other assets |
|
|
303.9 |
|
|
336.2 |
|
|
|
|
|
| Total assets |
|
$ |
5,020.9 |
|
$ |
4,756.9 |
|
|
|
|
|
| Liabilities and Equity |
|
|
|
|
| Current liabilities |
|
|
|
|
| Short-term debt |
|
$ |
98.5 |
|
$ |
338.9 |
| Accounts payable |
|
|
360.9 |
|
|
359.6 |
| Compensation and benefits |
|
|
302.1 |
|
|
261.1 |
| Income taxes |
|
|
21.8 |
|
|
46.3 |
| Other current liabilities |
|
|
466.9 |
|
|
436.0 |
| Total current liabilities |
|
|
1,250.2 |
|
|
1,441.9 |
|
|
|
|
|
| Long-term debt |
|
|
868.8 |
|
|
799.3 |
| Postretirement health care and pension benefits |
|
|
603.7 |
|
|
680.2 |
| Other liabilities |
|
|
288.6 |
|
|
256.5 |
|
|
|
|
|
| Ecolab shareholders' equity |
|
|
2,000.9 |
|
|
1,571.6 |
| Noncontrolling interest |
|
|
8.7 |
|
|
7.4 |
| Total equity |
|
|
2,009.6 |
|
|
1,579.0 |
|
|
|
|
|
| Total liabilities and equity |
|
$ |
5,020.9 |
|
$ |
4,756.9 |
| ECOLAB INC. |
| SUPPLEMENTAL DILUTED EARNINGS PER SHARE INFORMATION |
| (unaudited) |
| |
|
The table below provides a reconciliation of diluted earnings per
share, as reported, to the non-GAAP measure of adjusted diluted
earnings per share.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First |
|
Second |
|
Six |
|
Third |
|
Nine |
|
Fourth |
|
|
|
|
Quarter |
|
Quarter |
|
Months |
|
Quarter |
|
Months |
|
Quarter |
|
Year |
|
|
Ended |
|
Ended |
|
Ended |
|
Ended |
|
Ended |
|
Ended |
|
Ended |
|
|
March 31 |
|
June 30 |
|
June 30 |
|
Sept. 30 |
|
Sept. 30 |
|
Dec. 31 |
|
Dec. 31 |
|
|
2008 |
|
2008 |
|
2008 |
|
2008 |
|
2008 |
|
2008 |
|
2008 |
| Diluted earnings per share, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| as reported (U.S. GAAP) |
|
$ |
0.41 |
|
|
$ |
0.55 |
|
|
$ |
0.96 |
|
|
$ |
0.50 |
|
|
$ |
1.46 |
|
|
$ |
0.33 |
|
$ |
1.80 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Special (gains) and charges (1) |
|
|
- |
|
|
|
(0.08) |
|
|
|
(0.08) |
|
|
|
0.04 |
|
|
|
(0.04) |
|
|
|
0.11 |
|
|
0.07 |
|
| Tax expense (benefits) (2) |
|
|
(0.02) |
|
|
|
- |
|
|
|
(0.02) |
|
|
|
0.01 |
|
|
|
(0.01) |
|
|
|
- |
|
|
(0.01) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Adjusted diluted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| earnings per share |
|
$ |
0.39 |
|
|
$ |
0.47 |
|
|
$ |
0.86 |
|
|
$ |
0.55 |
|
|
$ |
1.41 |
|
|
$ |
0.45 |
|
$ |
1.86 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First |
|
Second |
|
Six |
|
Third |
|
Nine |
|
Fourth |
|
|
|
|
Quarter |
|
Quarter |
|
Months |
|
Quarter |
|
Months |
|
Quarter |
|
Year |
|
|
Ended |
|
Ended |
|
Ended |
|
Ended |
|
Ended |
|
Ended |
|
Ended |
|
|
March 31 |
|
June 30 |
|
June 30 |
|
Sept. 30 |
|
Sept. 30 |
|
Dec. 31 |
|
Dec. 31 |
|
|
2009 |
|
2009 |
|
2009 |
|
2009 |
|
2009 |
|
2009 |
|
2009 |
| Diluted earnings per share, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| as reported (U.S. GAAP) |
|
$ |
0.24 |
|
|
$ |
0.41 |
|
|
$ |
0.65 |
|
|
$ |
0.60 |
|
|
$ |
1.26 |
|
|
$ |
0.48 |
|
$ |
1.74 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Special (gains) and charges (3) |
|
|
0.09 |
|
|
|
0.08 |
|
|
|
0.18 |
|
|
|
0.02 |
|
|
|
0.20 |
|
|
|
0.04 |
|
|
0.24 |
|
| Tax expense (benefits) (4) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(0.02) |
|
|
|
(0.02) |
|
|
|
0.02 |
|
|
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Adjusted diluted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| earnings per share |
|
$ |
0.33 |
|
|
$ |
0.50 |
|
|
$ |
0.83 |
|
|
$ |
0.61 |
|
|
$ |
1.44 |
|
|
$ |
0.55 |
|
$ |
1.99 |
|
Per share amounts do not necessarily sum due to changes in shares
outstanding and rounding.
(1) Special gains and charges for the second quarter of 2008 include a
$24.0 million gain on the sale of a plant in Denmark, partially offset
by other non-recurring business structure costs. Special gains and
charges for the third quarter of 2008 includes non-recurring business
structure costs. Special gains and charges in the fourth quarter of 2008
includes a $19.1 million charge for the write-down of investments in an
energy management business and the closure of two small non-strategic
healthcare businesses, as well as business structure and optimization
costs.
(2) First quarter 2008 tax benefits include discrete tax impact of
enacted tax legislation and an international rate change. Third quarter
2008 tax expense includes discrete tax impact of recognizing adjustments
from filing the prior year federal tax return.
(3) Special gains and charges for 2009 include restructuring charges of
$20.9 million, $18.9 million, $4.4 million and $7.8 million, net of tax,
in the first, second, third and fourth quarter, respectively. Special
gains and charges for 2009 also includes other non-recurring items, net
of tax.
(4) Third quarter 2009 tax benefits primarily include discrete tax
benefits related to our 2005 Federal tax return. Fourth quarter 2009
discrete tax expense primarily includes the impact of international tax
costs from optimizing our business structure.
Contacts
Ecolab Inc.
Michael J. Monahan, 651-293-2809