Second quarter reported EPS $0.54, +32%; adjusted EPS $0.56, +12%
ST. PAUL, Minn.--(BUSINESS WIRE)--Ecolab Inc. (NYSE: ECL):
2010 SECOND QUARTER HIGHLIGHTS:
- Reported diluted EPS $0.54, +32%
- Adjusted diluted EPS $0.56, +12%, excluding special gains and
charges and discrete tax items
- Reported sales +5% to $1.5 billion; fixed currency sales +3%
- Strong sales growth from Asia Pacific and Latin America, along with
cost savings actions and favorable delivered product costs, drive
results
|
|
|
|
|
Second quarter and six months ended June 30 |
|
|
(unaudited)
|
|
|
Second Quarter |
|
% |
|
Six Months |
|
% |
| (Millions, except per share) |
|
2010 |
|
2009 |
|
change |
|
2010 |
|
2009 |
|
change |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Sales |
|
$ |
1,520.2 |
|
$ |
1,441.5 |
|
5 |
% |
|
$ |
2,952.3 |
|
$ |
2,789.7 |
|
6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Operating Income |
|
|
204.3 |
|
|
165.0 |
|
24 |
% |
|
|
358.1 |
|
|
262.5 |
|
36 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pretax Income |
|
|
189.3 |
|
|
149.8 |
|
26 |
% |
|
|
328.1 |
|
|
231.5 |
|
42 |
% |
| Taxes |
|
|
59.8 |
|
|
50.3 |
|
19 |
% |
|
|
102.9 |
|
|
74.3 |
|
38 |
% |
| Net Income Attributable to Ecolab |
|
$ |
129.3 |
|
$ |
99.1 |
|
30 |
% |
|
$ |
224.8 |
|
$ |
156.5 |
|
44 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Diluted Net Income Per Share |
|
$ |
0.54 |
|
$ |
0.41 |
|
32 |
% |
|
$ |
0.94 |
|
$ |
0.65 |
|
45 |
% |
| Diluted Average Shares Outstanding |
|
|
237.4 |
|
|
239.5 |
|
-1 |
% |
|
|
238.1 |
|
|
239.1 |
|
0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ecolab Inc. reported strong second quarter earnings as sales increased,
led by strong growth in Asia Pacific and Latin America, and as cost
savings actions and lower delivered product costs benefited results.
Ecolab's reported net sales rose 5% to $1.5 billion in the second
quarter of 2010; measured in fixed currencies, sales rose 3%. Net income
attributable to shareholders increased 30% to $129 million, with
reported diluted earnings per share up 32% to $0.54.
Second quarter 2010 and 2009 results included special gains and charges
and discrete tax items. Excluding those items, adjusted second quarter
2010 diluted earnings per share were $0.56, a 12% increase from adjusted
second quarter 2009 diluted earnings per share of $0.50. Currency
translation had a favorable effect on reported and adjusted diluted
earnings per share of $0.01 per share in the second quarter of 2010.
Segment review
Second
quarter 2010 sales for Ecolab's U.S. Cleaning & Sanitizing operations
rose 3% to $689 million. Ecolab's U.S. Cleaning & Sanitizing operating
income increased 10% to $139 million.
U.S. Other Services sales were flat when compared with last year at $115
million. Operating income grew 2% to $19 million.
Sales of Ecolab's International operations, when measured at fixed
currency rates, grew 5% to $750 million in the second quarter. Fixed
currency operating income decreased 5% to $55 million as we continued to
make significant investments in our international businesses. When
measured at public currency rates, International sales increased 9% and
operating income rose 3%.
The Corporate segment includes special gains and charges, which are
reported as a separate line item on the income statement. Special
charges for the second quarter 2010 were $1 million. Special charges for
the second quarter 2009 of $25 million included a restructuring charge
of $24 million ($19 million after tax) for actions primarily taken to
optimize our workforce. The Corporate segment also includes investments
in the development of business systems and other corporate investments
we are making as part of our ongoing efforts to improve our efficiency
and returns.
The reported income tax rate for the second quarter 2010 was 31.6% and
compared with the reported rate of 33.6% for the second quarter 2009.
Excluding the tax rate impact of special gains and charges and discrete
tax items, the adjusted effective income tax rate in the second quarter
2010 was 30.4% compared with 31.3% for the same period last year. The
decrease in the second quarter adjusted effective tax rate was due
primarily to increased benefits from the domestic manufacturing
deduction in the U.S.
Ecolab reacquired 1.2 million shares of its common stock during the
second 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 continue to make good progress. Our
top line performance was driven by aggressive new account efforts and a
strong pipeline of innovative new products. These, combined with our
continued actions to reduce costs and to improve our efficiency,
delivered the strong earnings performance.
“We look for continued sales gains and double-digit earnings growth for
the full year 2010. Our markets, as expected, have stabilized and are
slowly recovering, though the pace continues to vary considerably by
region. We will continue to focus on driving our top line while also
improving margins, using our industry-leading sales and service team,
new product innovation and focused efficiency investments to deliver
strong earnings results. We expect continued improvement in our business
as our initiatives continue to take hold. We think we have the right mix
of opportunities, strategies and people to sustain superior growth this
year and for many more in the future.”
Business Outlook
2010
– Full Year
Ecolab continues to expect 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 $2.21 to $2.26
range.
Currently quantifiable special gains and charges for the full year 2010
are expected to be approximately $0.03 per share unfavorable, including
$0.02 per share recorded in the first quarter 2010 related to the impact
on our balance sheet of the Venezuelan currency devaluation. 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. Future amounts
related to discrete tax items for 2010, if any, are not currently
quantifiable.
2010 – Third Quarter
Ecolab
expects continued sales growth in fixed currencies in the third quarter
2010 over the third quarter 2009; currency translation is expected to
have an unfavorable effect on reported sales. Gross margins are
projected to expand as we recover from the high delivered product cost
increases in prior years. The SG&A ratio will compare against
significant cost savings actions made last year and will also include
investments we are currently making in people and systems for future
growth. Additionally, we anticipate currency translation to have an
unfavorable impact of approximately $0.01 on third quarter earnings per
share.
Our outlook for the third quarter 2010 is as follows:
| Gross Margins |
|
|
|
|
|
approx. 51% |
| SG&A % of sales |
|
|
|
|
|
36%-37% |
| Interest expense, net |
|
|
|
|
|
approx. $15 million |
| Effective tax rate |
|
|
|
|
|
30%-31% |
| Adjusted EPS, excluding special gains and charges |
|
|
|
|
|
$0.64 - $0.66 |
|
|
|
|
|
|
|
Reported third quarter 2009 earnings per share of $0.60 included $0.01
of special gains and charges and discrete tax items. Excluding these
items, third quarter adjusted diluted earnings per share were $0.61.
With sales of $6 billion and more than 26,000 associates, 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 second quarter earnings
announcement and earnings guidance 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
operating income, adjusted effective tax rate, and adjusted diluted
earnings per share. 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 include in special gains and charges items that are unusual in
nature, 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.
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 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 2010.
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 third quarter and full year
financial and business prospects, including estimated sales, gross
margins, delivered product costs, selling, general and administrative
expense, growth investments, interest expense, special gains and
charges, effective tax rates, discrete tax items, currency translation,
end-market economic activity, and adjusted diluted earnings per share,
as well as longer term growth prospects. 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-K 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 |
| SECOND QUARTER ENDED JUNE 30, 2010 |
| (unaudited) |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Second Quarter Ended |
|
|
|
Six Months Ended |
|
|
|
|
June 30 |
|
% |
|
June 30 |
|
% |
| (millions, except per share) |
2010 |
|
2009 |
|
Change |
|
2010 |
|
2009 |
|
Change |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net sales |
$ |
1,520.2 |
|
$ |
1,441.5 |
|
5 |
% |
|
$ |
2,952.3 |
|
|
$ |
2,789.7 |
|
6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cost of sales (1) |
|
750.0 |
|
|
725.1 |
|
3 |
% |
|
|
1,466.7 |
|
|
|
1,433.0 |
|
2 |
% |
| Selling, general and administrative expenses |
|
565.3 |
|
|
526.4 |
|
7 |
% |
|
|
1,123.4 |
|
|
|
1,042.7 |
|
8 |
% |
| Special gains and charges (1) |
|
0.6 |
|
|
25.0 |
|
|
|
|
4.1 |
|
|
|
51.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Operating income |
|
204.3 |
|
|
165.0 |
|
24 |
% |
|
|
358.1 |
|
|
|
262.5 |
|
36 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest expense, net |
|
15.0 |
|
|
15.2 |
|
-1 |
% |
|
|
30.0 |
|
|
|
31.0 |
|
-3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Income before income taxes |
|
189.3 |
|
|
149.8 |
|
26 |
% |
|
|
328.1 |
|
|
|
231.5 |
|
42 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Provision for income taxes |
|
59.8 |
|
|
50.3 |
|
19 |
% |
|
|
102.9 |
|
|
|
74.3 |
|
38 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net income including noncontrolling interest |
|
129.5 |
|
|
99.5 |
|
30 |
% |
|
|
225.2 |
|
|
|
157.2 |
|
43 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Less: Net income attributable to noncontrolling interest |
|
0.2 |
|
|
0.4 |
|
|
|
|
0.4 |
|
|
|
0.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net income attributable to Ecolab |
$ |
129.3 |
|
$ |
99.1 |
|
30 |
% |
|
$ |
224.8 |
|
|
$ |
156.5 |
|
44 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Earnings attributable to Ecolab per common share |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
$ |
0.55 |
|
$ |
0.42 |
|
31 |
% |
|
$ |
0.96 |
|
|
$ |
0.66 |
|
45 |
% |
|
Diluted |
$ |
0.54 |
|
$ |
0.41 |
|
32 |
% |
|
$ |
0.94 |
|
|
$ |
0.65 |
|
45 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Weighted-average common shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
233.4 |
|
|
236.5 |
|
-1 |
% |
|
|
234.4 |
|
|
|
236.3 |
|
-1 |
% |
|
Diluted |
|
237.4 |
|
|
239.5 |
|
-1 |
% |
|
|
238.1 |
|
|
|
239.1 |
|
0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (1) Amounts include the following special gains and charges: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Second Quarter Ended |
|
|
|
Six Months Ended |
|
|
|
|
June 30 |
|
|
|
June 30 |
|
|
|
(millions) |
2010 |
|
2009 |
|
|
|
2010 |
|
2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales |
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring |
$ |
- |
|
$ |
0.1 |
|
|
|
$ |
- |
|
|
$ |
8.1 |
|
|
|
Subtotal cost of sales |
|
- |
|
|
0.1 |
|
|
|
|
- |
|
|
|
8.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Special (gains) and charges |
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring |
|
- |
|
|
23.9 |
|
|
|
|
- |
|
|
|
48.6 |
|
|
|
Venezuela currency devaluation |
|
- |
|
|
|
|
|
|
4.2 |
|
|
|
|
|
|
Business structure and optimization |
|
0.6 |
|
|
0.6 |
|
|
|
|
1.2 |
|
|
|
1.6 |
|
|
|
Business write-downs and closures |
|
- |
|
|
- |
|
|
|
|
(1.0) |
|
|
|
- |
|
|
|
Other items |
|
- |
|
|
0.5 |
|
|
|
|
(0.3) |
|
|
|
1.3 |
|
|
|
Subtotal special gains and charges |
|
0.6 |
|
|
25.0 |
|
|
|
|
4.1 |
|
|
|
51.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total special gains and charges |
$ |
0.6 |
|
$ |
25.1 |
|
|
|
$ |
4.1 |
|
|
$ |
59.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| ECOLAB INC. |
| OPERATING SEGMENT INFORMATION |
| SECOND QUARTER ENDED JUNE 30, 2010 |
| (unaudited) |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Second Quarter Ended |
|
|
|
Six Months Ended |
|
|
|
|
|
|
June 30 |
|
% |
|
June 30 |
|
% |
| (millions) |
|
2010 |
|
2009 |
|
Change |
|
2010 |
|
2009 |
|
Change |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
United States |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cleaning & Sanitizing |
|
$ |
689.3 |
|
|
$ |
671.1 |
|
|
3 |
% |
|
$ |
1,321.6 |
|
|
$ |
1,294.0 |
|
|
2 |
% |
|
|
Other Services |
|
|
114.9 |
|
|
|
115.3 |
|
|
0 |
% |
|
|
219.6 |
|
|
|
222.4 |
|
|
-1 |
% |
|
|
Total |
|
|
804.2 |
|
|
|
786.4 |
|
|
2 |
% |
|
|
1,541.2 |
|
|
|
1,516.4 |
|
|
2 |
% |
|
International |
|
|
749.6 |
|
|
|
716.7 |
|
|
5 |
% |
|
|
1,449.2 |
|
|
|
1,400.2 |
|
|
3 |
% |
|
|
Subtotal at fixed currency rates |
|
|
1,553.8 |
|
|
|
1,503.1 |
|
|
3 |
% |
|
|
2,990.4 |
|
|
|
2,916.6 |
|
|
3 |
% |
|
Effect of foreign currency translation |
|
|
(33.6) |
|
|
|
(61.6) |
|
|
|
|
|
(38.1) |
|
|
|
(126.9) |
|
|
|
|
Consolidated |
|
$ |
1,520.2 |
|
|
$ |
1,441.5 |
|
|
5 |
% |
|
$ |
2,952.3 |
|
|
$ |
2,789.7 |
|
|
6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Operating Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
United States |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cleaning & Sanitizing |
|
$ |
138.6 |
|
|
$ |
126.3 |
|
|
10 |
% |
|
$ |
252.0 |
|
|
$ |
228.9 |
|
|
10 |
% |
|
|
Other Services |
|
|
18.6 |
|
|
|
18.3 |
|
|
2 |
% |
|
|
33.2 |
|
|
|
31.5 |
|
|
5 |
% |
|
|
Total |
|
|
157.2 |
|
|
|
144.6 |
|
|
9 |
% |
|
|
285.2 |
|
|
|
260.4 |
|
|
10 |
% |
|
International |
|
|
55.1 |
|
|
|
57.8 |
|
|
-5 |
% |
|
|
92.3 |
|
|
|
83.2 |
|
|
11 |
% |
|
|
Subtotal at fixed currency rates |
|
|
212.3 |
|
|
|
202.4 |
|
|
5 |
% |
|
|
377.5 |
|
|
|
343.6 |
|
|
10 |
% |
|
Corporate |
|
|
(6.9) |
|
|
|
(31.7) |
|
|
|
|
|
(18.8) |
|
|
|
(70.8) |
|
|
|
|
Effect of foreign currency translation |
|
|
(1.1) |
|
|
|
(5.7) |
|
|
|
|
|
(0.6) |
|
|
|
(10.3) |
|
|
|
|
Consolidated |
|
$ |
204.3 |
|
|
$ |
165.0 |
|
|
24 |
% |
|
$ |
358.1 |
|
|
$ |
262.5 |
|
|
36 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30 |
|
December 31 |
|
June 30 |
| (millions) |
|
2010 |
|
2009 |
|
2009 |
|
|
|
(unaudited) |
|
|
|
(unaudited) |
| Assets |
|
|
|
|
|
|
| Current assets |
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
121.3 |
|
|
$ |
73.6 |
|
|
$ |
82.7 |
|
|
Accounts receivable, net |
|
|
950.1 |
|
|
|
1,016.1 |
|
|
|
970.6 |
|
|
Inventories |
|
|
441.3 |
|
|
|
493.4 |
|
|
|
476.7 |
|
|
Deferred income taxes |
|
|
84.5 |
|
|
|
83.9 |
|
|
|
97.7 |
|
|
Other current assets |
|
|
138.1 |
|
|
|
147.2 |
|
|
|
122.2 |
|
|
Total current assets |
|
|
1,735.3 |
|
|
|
1,814.2 |
|
|
|
1,749.9 |
|
|
|
|
|
|
|
|
|
| Property, plant and equipment, net |
|
|
1,124.0 |
|
|
|
1,176.2 |
|
|
|
1,142.9 |
|
| Goodwill, net |
|
|
1,272.1 |
|
|
|
1,414.1 |
|
|
|
1,356.4 |
|
| Other intangible assets, net |
|
|
277.8 |
|
|
|
312.5 |
|
|
|
319.3 |
|
| Other assets |
|
|
254.6 |
|
|
|
303.9 |
|
|
|
359.8 |
|
|
|
|
|
|
|
|
|
| Total assets |
|
$ |
4,663.8 |
|
|
$ |
5,020.9 |
|
|
$ |
4,928.3 |
|
|
|
|
|
|
|
|
|
| Liabilities and Equity |
|
|
|
|
|
|
| Current liabilities |
|
|
|
|
|
|
|
Short-term debt |
|
$ |
326.7 |
|
|
$ |
98.5 |
|
|
$ |
241.8 |
|
|
Accounts payable |
|
|
324.0 |
|
|
|
360.9 |
|
|
|
343.7 |
|
|
Compensation and benefits |
|
|
228.7 |
|
|
|
302.1 |
|
|
|
235.3 |
|
|
Income taxes |
|
|
22.5 |
|
|
|
21.8 |
|
|
|
37.2 |
|
|
Other current liabilities |
|
|
438.0 |
|
|
|
466.9 |
|
|
|
481.9 |
|
|
Total current liabilities |
|
|
1,339.9 |
|
|
|
1,250.2 |
|
|
|
1,339.9 |
|
|
|
|
|
|
|
|
|
| Long-term debt |
|
|
637.0 |
|
|
|
868.8 |
|
|
|
842.8 |
|
| Postretirement health care and pension benefits |
|
566.0 |
|
|
|
603.7 |
|
|
|
665.2 |
|
| Other liabilities |
|
|
259.3 |
|
|
|
288.6 |
|
|
|
268.3 |
|
|
|
|
|
|
|
|
|
| Ecolab shareholders' equity |
|
|
|
|
|
|
|
Common stock |
|
|
331.2 |
|
|
|
329.8 |
|
|
|
328.4 |
|
|
Additional paid-in capital |
|
|
1,232.7 |
|
|
|
1,179.3 |
|
|
|
1,117.8 |
|
|
Retained earnings |
|
|
3,050.1 |
|
|
|
2,898.1 |
|
|
|
2,707.4 |
|
|
Accumulated other comprehensive loss |
|
(380.6) |
|
|
|
(232.9) |
|
|
|
(244.3) |
|
|
Treasury stock |
|
|
(2,375.1) |
|
|
|
(2,173.4) |
|
|
|
(2,105.2) |
|
|
Total Ecolab shareholders' equity |
|
|
1,858.3 |
|
|
|
2,000.9 |
|
|
|
1,804.1 |
|
|
Noncontrolling interest |
|
|
3.3 |
|
|
|
8.7 |
|
|
|
8.0 |
|
|
Total equity |
|
|
1,861.6 |
|
|
|
2,009.6 |
|
|
|
1,812.1 |
|
|
|
|
|
|
|
|
|
| Total liabilities and equity |
|
$ |
4,663.8 |
|
|
$ |
5,020.9 |
|
|
$ |
4,928.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| 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 |
|
|
Mar. 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 (1) |
|
|
0.09 |
|
|
|
0.08 |
|
|
|
0.18 |
|
|
|
0.02 |
|
|
|
0.20 |
|
|
|
0.04 |
|
|
0.24 |
|
| Tax expense (benefits) (2) |
|
|
0.00 |
|
|
|
(0.00) |
|
|
|
(0.00) |
|
|
|
(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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First |
|
Second |
|
Six |
|
|
|
|
|
|
|
|
|
|
Quarter |
|
Quarter |
|
Months |
|
|
|
|
|
|
|
|
|
|
Ended |
|
Ended |
|
Ended |
|
|
|
|
|
|
|
|
|
|
Mar. 31 |
|
June 30 |
|
June 30 |
|
|
|
|
|
|
|
|
|
|
2010 |
|
2010 |
|
2010 |
|
|
|
|
|
|
|
|
|
Diluted earnings per share, as reported (U.S. GAAP)
|
|
$ |
0.40 |
|
|
$ |
0.54 |
|
|
$ |
0.94 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Special (gains) and charges (3) |
|
|
0.02 |
|
|
|
0.00 |
|
|
|
0.02 |
|
|
|
|
|
|
|
|
|
| Tax expense (benefits) (4) |
|
|
(0.00) |
|
|
|
0.01 |
|
|
|
0.01 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted diluted earnings per share
|
|
$ |
0.41 |
|
|
$ |
0.56 |
|
|
$ |
0.97 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Per share amounts do not necessarily sum due to changes in shares
outstanding and rounding. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) 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 items, net of tax.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) 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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3) Special gains and charges for 2010 include a $4.4 million
charge, net of tax, related to currency devaluation in Venezuela
recorded in the first quarter, as well as other items, net of tax.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4) First quarter 2010 tax benefits include discrete tax benefits
related to tax audit settlement in Germany, partially offset by
discrete tax expense related to the impact of a change in Medicare
prescription drug benefit tax deductions. Second quarter 2010
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