Reported diluted EPS
$0.69
; adjusted EPS +19% to
$0.86
, beating
forecast
2013 adjusted EPS forecast range increased to
$3.48
to
$3.56
, +17% to 19%
ST. PAUL, Minn.--(BUSINESS WIRE)--Ecolab Inc. (NYSE: ECL):
2013 SECOND QUARTER HIGHLIGHTS:
- Reported diluted EPS $0.69
- Record adjusted EPS $0.86, +19%, excluding special gains and
charges and discrete tax items, driven by solid sales growth, strong
operating margin improvement and better than expected results from
Champion
- Reported sales +13%; acquisition adjusted fixed currency sales +6%
|
|
|
|
|
Second Quarter Ended June 30
|
|
|
(unaudited) |
|
|
Reported |
|
|
|
|
Adjusted* |
|
|
|
|
Second Quarter |
|
% |
|
|
Second Quarter |
|
% |
| (Millions, except per share) |
|
2013
|
|
2012
|
|
change
|
|
|
2013
|
|
2012
|
|
change
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Sales |
|
$ |
3,337.8 |
|
$ |
2,958.7 |
|
13 |
% |
|
|
$ |
3,337.8 |
|
$ |
2,958.7 |
|
13 |
% |
| Operating Income |
|
|
352.3 |
|
|
326.5 |
|
8 |
% |
|
|
|
441.1 |
|
|
371.2 |
|
19 |
% |
| Net Income Attributable to Ecolab |
|
|
213.1 |
|
|
184.5 |
|
16 |
% |
|
|
|
265.5 |
|
|
214.5 |
|
24 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Diluted Net Income Per Share |
|
$ |
0.69 |
|
$ |
0.62 |
|
11 |
% |
|
|
$ |
0.86 |
|
$ |
0.72 |
|
19 |
% |
* Operating income, net income and diluted net income per share are
adjusted for special gains and charges and discrete tax items.
Ecolab Inc. delivered very strong second quarter earnings led by better
than expected results from Champion, continued margin gains and
improving underlying sales growth, which along with a lower tax rate
produced a 19% adjusted earnings per share increase over last year.
CEO comment
Commenting on the
quarter, Douglas M. Baker, Jr., Ecolab’s chairman and chief executive
officer said, “We had a very good quarter. We successfully strengthened
our underlying business momentum through good new business gains,
effective deployment of new program launches which enabled us to further
help our customers meet their operating and sustainability goals, and
continued delivery of committed synergies. In addition, our
newly-acquired Champion business performed above our expectations which
added to an already strong performance.
“Going forward, our focus will remain on driving our business through
excellent execution. We believe we are well positioned for the future.
However, the global economic backdrop remains challenging. In order to
grow, we know we must continue to generate new business with both new
and existing customers. The only way to reliably do that is to continue
to increase our capabilities as a supplier in ways that make a
difference for our customers. This means continuing our focus on
developing and deploying technology that matters, continuing to develop
our ability to meet our customer’s service needs around the world,
continuing to build our team and continuing to streamline our operations
to be more effective, efficient and responsive.
“This focus on customer value and execution has led to our strong first
half results, and we expect will enable us to deliver further attractive
growth over the balance of 2013. As part of this outlook, we have
increased our full year adjusted earnings forecast to $3.48 to $3.56 per
share, representing a 17% to 19% increase versus 2012.”
Quarter overview
|
|
|
|
|
Second Quarter Ended June 30
|
|
|
(unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported |
|
% |
|
|
Adjusted Fixed Currency* |
|
% |
| (Millions) |
|
2013 |
|
2012 |
|
Change |
|
|
2013 |
|
2012 |
|
Change |
| Net Sales |
|
$ |
3,337.8 |
|
$ |
2,958.7 |
|
13 |
% |
|
|
$ |
3,356.3 |
|
$ |
2,946.2 |
|
14 |
% |
| Operating Income |
|
|
352.3 |
|
|
326.5 |
|
8 |
% |
|
|
|
444.4 |
|
|
370.7 |
|
20 |
% |
* Operating income is adjusted for special gains and charges
Ecolab's reported sales rose 13% to a record $3.3 billion in the second
quarter of 2013. Fixed currency sales rose 14%. Second quarter 2013
acquisition adjusted fixed currency sales rose 6%.
Acquisition adjusted growth rates exclude the results of any acquired
business, with the exception of Champion, for the first twelve months
post acquisition and exclude the results of any divested businesses for
the previous twelve months prior to divestiture. Specific to the
Champion transaction, due to the rapid pace at which the business is
being fully integrated within our Global Energy segment, including all
customer selling activity, discrete financial data specific to the
legacy Champion business is not necessarily available post acquisition.
As such, to allow for the most meaningful period-over-period comparison,
specific to the Champion transaction, Champion’s results for the
comparable period of the prior year have been included for purposes of
providing acquisition adjusted growth rates.
Second quarter 2013 reported operating income increased 8% to $352
million. Both reported second quarter 2013 and 2012 results include
special gains and charges. Excluding special gains and charges, second
quarter 2013 adjusted operating income of $441 million increased 19%
compared with second quarter 2012 adjusted operating income. Excluding
special gains and charges and at fixed currency rates, second quarter
2013 adjusted fixed currency operating income of $444 million increased
20% when compared with second quarter 2012 adjusted fixed currency
operating income. Second quarter 2013 adjusted fixed currency operating
income, adjusted for acquisitions, increased 18%.
Second quarter 2013 reported net income attributable to Ecolab increased
16% to $213 million, representing $0.69 per diluted share, and included
special gains and charges and discrete tax net benefits.
Second quarter 2013 adjusted net income attributable to Ecolab rose 24%
to $266 million, and adjusted diluted earnings per share increased 19%
to $0.86, when compared with second quarter 2012 adjusted diluted
earnings per share of $0.72. Currency translation had a negative impact
of $0.01 per share on reported and adjusted diluted earnings per share
in the second quarter of 2013.
Segment review
Second quarter
2013 sales for the Global Industrial segment, when measured at fixed
currency rates, rose 4% to $1,220 million and fixed currency operating
income increased 17% to $157 million compared with the year ago period.
Acquisition adjusted fixed currency second quarter 2013 sales rose 3%,
with similar acquisition adjusted gains in Global Food & Beverage,
Global Water and Global Paper; acquisition adjusted fixed currency
operating income increased 16%. Regionally, Asia Pacific and Latin
America enjoyed good growth, with the other regions recording more
modest sales gains. When measured at public currency rates,
Global Industrial sales were $1,213 million and operating income was
$156 million.
Second quarter 2013 sales for the Global Institutional segment, when
measured at fixed currency rates, rose 3% to $1,055 million, led by
strong Global Specialty sales growth. Fixed currency operating income
increased 7% to $194 million compared with last year. The Global
Institutional business reported moderate sales growth while Global
Healthcare sales declined slightly. Sales for the segment showed strong
growth in Latin America with good gains in Asia Pacific and North
America, which more than offset lower sales in EMEA. When measured at
public currency rates, Global Institutional sales were $1,049 million
and operating income was $192 million.
Global Energy segment sales, when measured at fixed currency rates, grew
64% to $901 million in the second quarter 2013 and fixed currency
operating income increased 66% to $131 million. Acquisition adjusted
fixed currency sales grew 14% led by growth in the upstream market, and
acquisition adjusted fixed currency operating income increased 28%.
Results from the recently acquired Champion Technologies acquisition
which closed April 10, 2013, exceeded expectations. When measured at
public currency rates, Global Energy sales were $896 million and
operating income was $130 million.
Other segment sales, when measured at fixed currency rates, declined 5%
to $180 million in the second quarter. Fixed currency operating income
decreased 4% to $26 million. When adjusted for the sale of Vehicle Care
in the fourth quarter 2012, second quarter 2013 fixed currency sales
increased 5% with good results from both Global Pest Elimination and
Equipment Care. When adjusted for the sale of Vehicle Care, fixed
currency operating income increased 12%. When measured at public
currency rates, Other segment reported sales were $180 million and
reported operating income was $26 million.
The Corporate segment includes amortization from both the Nalco merger
and Champion acquisition intangible assets and certain integration
costs. The Corporate segment also includes special gains and charges.
Special gains and charges for the second quarter 2013 were a net charge
of $89 million ($65 million after-tax) and primarily consisted of
restructuring charges, Nalco merger integration costs and Champion
acquisition costs. Special gains and charges for the second quarter 2012
of $45 million ($33 million after-tax) primarily consisted of charges
for Nalco merger-related restructuring and integration costs as well as
charges from the European restructuring plan previously announced in
2011.
The reported income tax rate for the second quarter 2013 was 24.6% and
compared with the reported rate of 30.2% in the second quarter 2012.
Excluding the tax rate impact of special gains and charges and discrete
tax items, the adjusted effective income tax rate was 28.5% in the
second quarter 2013 compared with 30.6% for the same period last year.
The improved tax rate was primarily the result of global tax planning
actions, extension of the R&D tax credit and the geographic mix of
income.
Ecolab reacquired 1.8 million shares of its common stock during the
second quarter.
Business Outlook
2013
Ecolab
increased its 2013 full-year adjusted earnings per share forecast to the
$3.48 to $3.56 range, representing a 17% to 19% increase over the prior
year. Ecolab previously forecast 2013 earnings per share in a $3.45 to
$3.55 range.
Special gains and charges for the full year 2013 are expected to be
approximately a $0.45 per share net charge, primarily driven by
restructuring charges, integration costs, the Venezuelan devaluation
charge recorded in the first quarter, and discrete tax items recorded to
date. Future amounts related to discrete tax items for 2013, if any, are
not currently quantifiable.
2013 – Third Quarter
Ecolab expects
third quarter adjusted earnings per share in the $1.00 to $1.05 range,
representing a 15% to 21% increase when compared with adjusted earnings
per share of $0.87 a year ago.
Our detailed outlook for the third quarter 2013 is as follows:
| |
|
|
|
|
|
|
|
Adjusted Gross Margin, excluding special gains and charges |
|
|
approx. 46% |
|
|
SG&A % of Sales |
|
|
31% to 32% |
|
|
Interest expense, net |
|
|
$65 million to $70 million |
|
|
Adjusted effective tax rate |
|
|
28% - 29% |
|
|
Adjusted EPS, excluding special gains and charges |
|
|
$1.00 - $1.05 |
|
|
Diluted shares |
|
|
approx. 307 million |
|
|
|
|
|
|
We expect third quarter 2013 special gains and charges, including
restructuring charges and integration costs, to be a net charge of
approximately $0.10 per share.
Reported third quarter 2012 diluted earnings per share of $0.80 included
special gains and charges and discrete tax items. Excluding these items,
third quarter 2012 adjusted diluted earnings per share were $0.87.
About Ecolab
A trusted partner at more than one million
customer locations, Ecolab (ECL) is the global leader in water, hygiene
and energy technologies and services that protect people and vital
resources. With 2012 sales of $12 billion and 44,000 associates, Ecolab
delivers comprehensive solutions and on-site service to promote safe
food, maintain clean environments, optimize water and energy use and
improve operational efficiencies for customers in the food, healthcare,
energy, hospitality and industrial markets in more than 170 countries
around the world. For more Ecolab news and information, visit 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 or other compatible streaming media player.
Cautionary Statements Regarding Forward-Looking Information
This
communication contains certain statements relating to future events and
our intentions, beliefs, expectations and predictions for the future
which are forward-looking statements as that term is defined in the
Private Securities Litigation Reform Act of 1995. Words or phrases such
as “will likely result,” “are expected to,” “will continue,” “is
anticipated,” “we believe,” “we expect,” “estimate,” “project,” “may,”
“will,” “intend,” “plan,” “believe,” “target,” “forecast” (including the
negative or variations thereof) or similar terminology used in
connection with any discussion of future plans, actions or events
generally identify forward-looking statements. These forward-looking
statements include, but are not limited to, statements regarding our
financial and business prospects, including forecasted 2013 third
quarter and full year business results, including adjusted gross margin,
SG&A ratios to sales, interest expense, adjusted effective tax rate,
adjusted earnings per share and diluted shares outstanding; and special
gains and charges, including restructuring charges and integration
costs. These statements are based on the current expectations of
management of the company. There are a number of risks and uncertainties
that could cause actual results to differ materially from the
forward-looking statements included in this communication. In
particular, the ultimate results of any restructuring, integration and
business improvement actions, including cost synergies, depend on a
number of factors, including the development of final plans, the impact
of local regulatory requirements regarding employee terminations, the
time necessary to develop and implement the restructuring and other
business improvement initiatives and the level of success achieved
through such actions in improving competitiveness, efficiency and
effectiveness. In addition, as it relates to the Champion acquisition,
these risks and uncertainties include problems that may arise in
successfully integrating the businesses of the company and Champion,
which may result in the combined business not operating as effectively
and efficiently as expected.
Additional risks and uncertainties that may affect operating results and
business performance are set forth under Item 1A of our most recent Form
10-K for the year ended December 31, 2012, and the company's other
public filings with the Securities and Exchange Commission (the "SEC")
and include the vitality of the markets we serve; the impact of economic
factors such as the worldwide economy, capital flows, interest rates and
foreign currency risk; our ability to integrate the Nalco merger and the
Champion acquisition and to realize the anticipated benefits of these
transactions; our ability to attract and retain high caliber management
talent to lead our business; our ability to execute key business
initiatives; potential information technology infrastructure failures;
exposure to global economic, political and legal risks related to our
international operations; 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; the occurrence of
litigation or claims, including related to the Deepwater Horizon oil
spill; our ability to develop competitive advantages through innovation;
difficulty in procuring raw materials or fluctuations in raw material
costs; our substantial indebtedness; our ability to acquire
complementary businesses and to effectively integrate such businesses;
restraints on pricing flexibility due to contractual obligations;
pressure on operations from consolidation of customers, vendors or
competitors; public health epidemics; potential losses arising from the
impairment of goodwill or other assets; potential loss of deferred tax
assets; potential class action lawsuits; the loss or insolvency of a
major customer or distributor; acts of war or terrorism; natural or
man-made disasters; water shortages; severe weather conditions; and
other uncertainties or risks reported from time to time in our reports
to the SEC. In light of these risks, uncertainties, assumptions and
factors, the forward-looking events discussed in this communication may
not occur. We caution that undue reliance should not be placed on
Forward-Looking Statements, which speak only as of the date made. Ecolab
does not undertake, and expressly disclaims, any duty to update any
forward-looking statement whether as a result of new information, future
events or changes in expectations, except as required by law.
Non-GAAP Financial Information
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, acquisition
adjusted fixed currency sales, adjusted gross margins, fixed currency
operating income, adjusted operating income, adjusted fixed currency
operating income, adjusted fixed currency operating income adjusted for
acquisitions, adjusted effective tax rate, adjusted net income
attributable to Ecolab 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, and significant in amount. In order to better allow investors to
compare underlying business performance period-to-period, we provide
adjusted gross margin, adjusted operating income, adjusted net income
attributable to Ecolab and 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 it excludes
the tax rate impact of special gains and charges and discrete tax items
which do not necessarily reflect costs associated with historical trends
or expected future results.
We evaluate the performance of our international operations based on
fixed currency rates of foreign exchange. Fixed currency sales,
acquisition adjusted fixed currency sales, fixed currency operating
income, adjusted fixed currency operating income and adjusted fixed
currency operating income adjusted for acquisitions measures eliminate
the impact of exchange rate fluctuations on our international sales,
acquisition adjusted sales, operating income, adjusted operating income
and adjusted operating income adjusted for acquisitions, 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 2013.
Acquisition adjusted growth rates exclude the results of any acquired
business, with the exception of Champion, for the first twelve months
post acquisition and exclude the results of any divested businesses for
the previous twelve months prior to divestiture. Specific to the
Champion transaction, due to the rapid pace at which the business is
being fully integrated within our Global Energy segment, including all
customer selling activity, discrete financial data specific to the
legacy Champion business is not necessarily available post acquisition.
As such, to allow for the most meaningful period-over-period comparison,
specific to the Champion transaction, Champion’s results for the
comparable period of the prior year have been included for purposes of
providing acquisition adjusted growth rates.
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. A reconciliation of reported diluted earnings per share to
adjusted diluted earnings per share is provided in the table
"Supplemental Diluted Earnings per Share Information" included in this
news release.
(ECL-E)
| |
| |
| ECOLAB INC. |
| CONSOLIDATED STATEMENT OF INCOME |
| SECOND QUARTER & SIX MONTHS ENDED JUNE 30 |
| (unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Second Quarter Ended |
|
|
Six Months Ended |
|
|
|
|
June 30 |
|
% |
|
|
June 30 |
|
% |
| (millions, except per share) |
|
2013 |
|
2012 |
|
Change |
|
|
2013 |
|
2012 |
|
Change |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net sales |
|
$ |
3,337.8 |
|
$ |
2,958.7 |
|
|
13 |
% |
|
|
$ |
6,209.9 |
|
|
$ |
5,769.6 |
|
|
8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cost of sales (1) |
|
|
1,828.6 |
|
|
1,608.9 |
|
|
14 |
% |
|
|
|
3,393.5 |
|
|
|
3,222.9 |
|
|
5 |
% |
| Selling, general and administrative expenses |
|
|
1,083.3 |
|
|
981.7 |
|
|
10 |
% |
|
|
|
2,079.1 |
|
|
|
1,971.4 |
|
|
5 |
% |
| Special (gains) and charges (1) |
|
|
73.6 |
|
|
41.6 |
|
|
|
|
|
|
123.3 |
|
|
|
83.0 |
|
|
|
| Operating income |
|
|
352.3 |
|
|
326.5 |
|
|
8 |
% |
|
|
|
614.0 |
|
|
|
492.3 |
|
|
25 |
% |
| Interest expense, net (1) |
|
|
66.2 |
|
|
63.9 |
|
|
4 |
% |
|
|
|
127.7 |
|
|
|
150.0 |
|
|
-15 |
% |
| Income before income taxes |
|
|
286.1 |
|
|
262.6 |
|
|
9 |
% |
|
|
|
486.3 |
|
|
|
342.3 |
|
|
42 |
% |
| Provision for income taxes |
|
|
70.3 |
|
|
79.2 |
|
|
-11 |
% |
|
|
|
109.5 |
|
|
|
114.8 |
|
|
-5 |
% |
| Net income including noncontrolling interest |
|
|
215.8 |
|
|
183.4 |
|
|
18 |
% |
|
|
|
376.8 |
|
|
|
227.5 |
|
|
66 |
% |
| Less: Net income (loss) attributable to noncontrolling interest (1) |
|
|
2.7 |
|
|
(1.1) |
|
|
|
|
|
|
4.1 |
|
|
|
(6.7) |
|
|
|
| Net income attributable to Ecolab |
|
$ |
213.1 |
|
$ |
184.5 |
|
|
16 |
% |
|
|
$ |
372.7 |
|
|
$ |
234.2 |
|
|
59 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Earnings attributable to Ecolab per common share |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Basic |
|
$ |
0.71 |
|
$ |
0.63 |
|
|
13 |
% |
|
|
$ |
1.25 |
|
|
$ |
0.80 |
|
|
56 |
% |
| Diluted |
|
$ |
0.69 |
|
$ |
0.62 |
|
|
11 |
% |
|
|
$ |
1.23 |
|
|
$ |
0.79 |
|
|
56 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Weighted-average common shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Basic |
|
|
301.5 |
|
|
291.9 |
|
|
3 |
% |
|
|
|
298.5 |
|
|
|
291.7 |
|
|
2 |
% |
| Diluted |
|
|
307.4 |
|
|
298.2 |
|
|
3 |
% |
|
|
|
304.2 |
|
|
|
298.1 |
|
|
2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (1) Special (gains) and charges in the Consolidated Statement of
Income above include the following: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (millions) |
|
2013 |
|
2012 |
|
|
|
|
2013 |
|
2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cost of sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Restructuring |
|
$ |
1.6 |
|
$ |
5.8 |
|
|
|
|
|
$ |
3.6 |
|
|
$ |
7.9 |
|
|
|
| Recognition of inventory fair value step-up |
|
|
13.6 |
|
|
(2.7) |
|
|
|
|
|
|
13.6 |
|
|
|
71.2 |
|
|
|
| Subtotal |
|
|
15.2 |
|
|
3.1 |
|
|
|
|
|
|
17.2 |
|
|
|
79.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Special (gains) and charges |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Restructuring charges |
|
|
45.0 |
|
|
25.9 |
|
|
|
|
|
|
63.5 |
|
|
|
52.4 |
|
|
|
| Champion acquisition and integration costs |
|
|
24.0 |
|
|
- |
|
|
|
|
|
|
31.8 |
|
|
|
- |
|
|
|
| Nalco merger and integration costs |
|
|
4.4 |
|
|
15.7 |
|
|
|
|
|
|
8.2 |
|
|
|
30.6 |
|
|
|
| Venezuela currency devaluation |
|
|
- |
|
|
- |
|
|
|
|
|
|
23.4 |
|
|
|
- |
|
|
|
| Litigation related charges and other |
|
|
0.2 |
|
|
- |
|
|
|
|
|
|
(3.6) |
|
|
|
- |
|
|
|
| Subtotal |
|
|
73.6 |
|
|
41.6 |
|
|
|
|
|
|
123.3 |
|
|
|
83.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Operating income subtotal |
|
|
88.8 |
|
|
44.7 |
|
|
|
|
|
|
140.5 |
|
|
|
162.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest expense, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Acquisition debt costs |
|
|
0.3 |
|
|
- |
|
|
|
|
|
|
2.5 |
|
|
|
- |
|
|
|
| Debt extinguishment costs |
|
|
- |
|
|
- |
|
|
|
|
|
|
- |
|
|
|
18.2 |
|
|
|
| Subtotal |
|
|
0.3 |
|
|
- |
|
|
|
|
|
|
2.5 |
|
|
|
18.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net income attributable to noncontrolling interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Venezuela currency devaluation |
|
|
- |
|
|
- |
|
|
|
|
|
|
(0.5) |
|
|
|
- |
|
|
|
| Recognition of Nalco inventory fair value step-up |
|
|
- |
|
|
- |
|
|
|
|
|
|
- |
|
|
|
(4.5) |
|
|
|
| Subtotal |
|
|
- |
|
|
- |
|
|
|
|
|
|
(0.5) |
|
|
|
(4.5) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total |
|
$ |
89.1 |
|
$ |
44.7 |
|
|
|
|
|
$ |
142.5 |
|
|
$ |
175.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| ECOLAB INC. |
| REPORTABLE SEGMENT INFORMATION |
| SECOND QUARTER ENDED JUNE 30 |
| (unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Second Quarter Ended |
|
|
Six Months Ended |
|
|
June 30 |
|
|
June 30 |
| (millions) |
|
2013 |
|
2012 |
|
% Change |
|
|
2013 |
|
2012 |
|
% Change |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Global Industrial |
|
$ |
1,220.2 |
|
|
$ |
1,178.7 |
|
|
4 |
% |
|
|
$ |
2,360.9 |
|
|
$ |
2,308.6 |
|
|
2 |
% |
| Global Institutional |
|
|
1,054.9 |
|
|
|
1,028.5 |
|
|
3 |
% |
|
|
|
2,029.6 |
|
|
|
1,979.8 |
|
|
3 |
% |
| Global Energy |
|
|
901.0 |
|
|
|
550.1 |
|
|
64 |
% |
|
|
|
1,480.1 |
|
|
|
1,089.0 |
|
|
36 |
% |
| Other |
|
|
180.2 |
|
|
|
188.9 |
|
|
-5 |
% |
|
|
|
347.5 |
|
|
|
364.4 |
|
|
-5 |
% |
| Subtotal at fixed currency rates |
|
|
3,356.3 |
|
|
|
2,946.2 |
|
|
14 |
% |
|
|
|
6,218.1 |
|
|
|
5,741.8 |
|
|
8 |
% |
| Currency impact |
|
|
(18.5) |
|
|
|
12.5 |
|
|
|
|
|
|
(8.2) |
|
|
|
27.8 |
|
|
|
| Consolidated |
|
$ |
3,337.8 |
|
|
$ |
2,958.7 |
|
|
13 |
% |
|
|
$ |
6,209.9 |
|
|
$ |
5,769.6 |
|
|
8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Operating Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Global Industrial |
|
$ |
157.3 |
|
|
$ |
134.1 |
|
|
17 |
% |
|
|
$ |
274.4 |
|
|
$ |
232.2 |
|
|
18 |
% |
| Global Institutional |
|
|
193.6 |
|
|
|
180.6 |
|
|
7 |
% |
|
|
|
338.9 |
|
|
|
313.5 |
|
|
8 |
% |
| Global Energy |
|
|
131.1 |
|
|
|
79.1 |
|
|
66 |
% |
|
|
|
209.9 |
|
|
|
161.2 |
|
|
30 |
% |
| Other |
|
|
26.2 |
|
|
|
27.4 |
|
|
-4 |
% |
|
|
|
46.8 |
|
|
|
47.3 |
|
|
-1 |
% |
| Corporate |
|
|
(152.6) |
|
|
|
(95.2) |
|
|
|
|
|
|
(253.5) |
|
|
|
(262.5) |
|
|
|
| Subtotal at fixed currency rates |
|
|
355.6 |
|
|
|
326.0 |
|
|
9 |
% |
|
|
|
616.5 |
|
|
|
491.7 |
|
|
25 |
% |
| Currency impact |
|
|
(3.3) |
|
|
|
0.5 |
|
|
|
|
|
|
(2.5) |
|
|
|
0.6 |
|
|
|
| Consolidated |
|
$ |
352.3 |
|
|
$ |
326.5 |
|
|
8 |
% |
|
|
$ |
614.0 |
|
|
$ |
492.3 |
|
|
25 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: The Corporate segment includes amortization from the Nalco
merger and Champion acquisition intangible assets and certain
integration costs. The Corporate segment also includes special (gains)
and charges reported on the Consolidated Statement of Income.
Effective in the first quarter of 2013, the company changed its
reportable segments due to a change in its underlying organizational
model designed to support the business following the Nalco merger and to
facilitate global growth.
| |
| |
| ECOLAB INC. |
| CONSOLIDATED BALANCE SHEET |
| (unaudited) |
|
|
|
|
|
|
|
|
|
June 30 |
|
December 31 |
|
June 30 |
| (millions) |
|
2013 |
|
2012 |
|
2012 |
|
|
|
|
|
|
|
| Assets |
|
|
|
|
|
|
| Current assets |
|
|
|
|
|
|
| Cash and cash equivalents |
|
$ |
375.2 |
|
|
$ |
1,157.8 |
|
|
$ |
304.9 |
|
| Accounts receivable, net |
|
|
2,436.3 |
|
|
|
2,225.1 |
|
|
|
2,076.9 |
|
| Inventories |
|
|
1,373.3 |
|
|
|
1,088.1 |
|
|
|
1,071.7 |
|
| Deferred income taxes |
|
|
203.6 |
|
|
|
205.2 |
|
|
|
189.5 |
|
| Other current assets |
|
|
309.8 |
|
|
|
215.8 |
|
|
|
265.5 |
|
| Total current assets |
|
|
4,698.2 |
|
|
|
4,892.0 |
|
|
|
3,908.5 |
|
|
|
|
|
|
|
|
| Property, plant and equipment, net |
|
|
2,779.1 |
|
|
|
2,409.1 |
|
|
|
2,285.1 |
|
| Goodwill |
|
|
6,862.3 |
|
|
|
5,920.5 |
|
|
|
5,821.8 |
|
| Other intangible assets, net |
|
|
4,945.0 |
|
|
|
4,044.1 |
|
|
|
4,140.9 |
|
| Other assets |
|
|
369.7 |
|
|
|
306.6 |
|
|
|
309.1 |
|
|
|
|
|
|
|
|
| Total assets |
|
$ |
19,654.3 |
|
|
$ |
17,572.3 |
|
|
$ |
16,465.4 |
|
|
|
|
|
|
|
|
| Liabilities and Equity |
|
|
|
|
|
|
| Current liabilities |
|
|
|
|
|
|
| Short-term debt |
|
$ |
872.9 |
|
|
$ |
805.8 |
|
|
$ |
1,445.3 |
|
| Accounts payable |
|
|
912.0 |
|
|
|
879.7 |
|
|
|
785.1 |
|
| Compensation and benefits |
|
|
452.1 |
|
|
|
518.8 |
|
|
|
401.0 |
|
| Income taxes |
|
|
72.9 |
|
|
|
77.4 |
|
|
|
58.1 |
|
| Other current liabilities |
|
|
935.6 |
|
|
|
771.0 |
|
|
|
761.2 |
|
| Total current liabilities |
|
|
3,245.5 |
|
|
|
3,052.7 |
|
|
|
3,450.7 |
|
|
|
|
|
|
|
|
| Long-term debt |
|
|
6,635.3 |
|
|
|
5,736.1 |
|
|
|
4,879.2 |
|
| Postretirement health care and pension benefits |
|
|
1,231.6 |
|
|
|
1,220.5 |
|
|
|
994.0 |
|
| Other liabilities |
|
|
1,803.2 |
|
|
|
1,402.9 |
|
|
|
1,439.3 |
|
| Total liabilities |
|
|
12,915.6 |
|
|
|
11,412.2 |
|
|
|
10,763.2 |
|
|
|
|
|
|
|
|
| Equity |
|
|
|
|
|
|
| Common stock |
|
|
344.1 |
|
|
|
342.1 |
|
|
|
339.7 |
|
| Additional paid-in capital |
|
|
4,609.9 |
|
|
|
4,249.1 |
|
|
|
4,137.4 |
|
| Retained earnings |
|
|
4,255.9 |
|
|
|
4,020.6 |
|
|
|
3,677.5 |
|
| Accumulated other comprehensive loss |
|
|
(582.0) |
|
|
|
(459.7) |
|
|
|
(473.7) |
|
| Treasury stock |
|
|
(1,960.4) |
|
|
|
(2,075.1) |
|
|
|
(2,059.1) |
|
| Total Ecolab shareholders' equity |
|
|
6,667.5 |
|
|
|
6,077.0 |
|
|
|
5,621.8 |
|
| Noncontrolling interest |
|
|
71.2 |
|
|
|
83.1 |
|
|
|
80.4 |
|
| Total equity |
|
|
6,738.7 |
|
|
|
6,160.1 |
|
|
|
5,702.2 |
|
|
|
|
|
|
|
|
| Total liabilities and equity |
|
$ |
19,654.3 |
|
|
$ |
17,572.3 |
|
|
$ |
16,465.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| 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 |
|
|
2012 |
|
2012 |
|
2012 |
|
2012 |
|
2012 |
|
2012 |
|
2012 |
|
Diluted earnings per share, as reported (U.S. GAAP)
|
|
$ |
0.17 |
|
|
$ |
0.62 |
|
|
$ |
0.79 |
|
|
$ |
0.80 |
|
|
$ |
1.58 |
|
|
$ |
0.77 |
|
|
$ |
2.35 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Special (gains) and charges (1) |
|
|
0.33 |
|
|
|
0.11 |
|
|
|
0.44 |
|
|
|
0.07 |
|
|
|
0.51 |
|
|
|
0.14 |
|
|
|
0.65 |
|
| Tax expense (benefits) (2) |
|
|
0.00 |
|
|
|
(0.01) |
|
|
|
(0.00) |
|
|
|
(0.00) |
|
|
|
(0.01) |
|
|
|
(0.02) |
|
|
|
(0.03) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted diluted earnings per share (Non-GAAP)
|
|
$ |
0.50 |
|
|
$ |
0.72 |
|
|
$ |
1.22 |
|
|
$ |
0.87 |
|
|
$ |
2.09 |
|
|
$ |
0.89 |
|
|
$ |
2.98 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
2013 |
|
2013 |
|
2013 |
|
2013 |
|
2013 |
|
2013 |
|
2013 |
|
Diluted earnings per share, as reported (U.S. GAAP)
|
|
$ |
0.53 |
|
|
$ |
0.69 |
|
|
$ |
1.23 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Special (gains) and charges (3) |
|
|
0.12 |
|
|
|
0.21 |
|
|
|
0.33 |
|
|
|
|
|
|
|
|
|
| Tax expense (benefits) (4) |
|
|
(0.05) |
|
|
|
(0.04) |
|
|
|
(0.09) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted diluted earnings per share (Non-GAAP)
|
|
$ |
0.60 |
|
|
$ |
0.86 |
|
|
$ |
1.47 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Per share amounts do not necessarily sum due to changes in shares
outstanding and rounding. |
| |
| (1) Special (gains) and charges for 2012 include restructuring
charges of $21.4 million, $23.8 million, $14.7 million and $40.4
million, net of tax in the first, second, third and fourth quarters,
respectively. Special (gains) and charges for 2012 also include
$10.0 million, $8.8 million, $11.7 million and $15.5 million, net of
tax, in the first, second, third and fourth quarters, respectively
related to Nalco merger and integration costs. Special (gains) and
charges for 2012 also include $56.3 million, net of tax, in first
quarter, for the recognition of Nalco inventory fair value step-up.
Special (gains) and charges for 2012 also include debt
extinguishment costs of $11.4 million, net of tax, in the first
quarter. Special (gains) and charges for 2012 also include $3.3
million and $12.7 million, net of tax in the third and fourth
quarters, respectively, related to Champion acquisition costs.
Special (gains) and charges for 2012, also include a net of tax gain
of $8.1 million in the third quarter related to the sale of an
investment in a U.S. business, originally sold prior to 2012.
Special (gains) and charges for 2012 also include a net gain of
$27.6 million, net of tax in the fourth quarter related to the sale
of our Vehicle Care division offset partially by litigation related
charges. |
| |
| (2) First quarter 2012 tax expense includes various individually
insignificant items, which net to total discrete tax expense of $1.4
million. Second quarter 2012 discrete tax net benefits of $2.6
million primarily include the impact of remeasurement of foreign
deferred tax assets and liabilities due to the impact of tax rate
changes resulting from a change in tax jurisdiction, offset
partially by foreign audit settlements and adjustments. Third
quarter 2012 discrete tax net benefits of $0.9 million primarily
include net benefits from filing our 2011 U.S. federal tax return
and a release of a valuation allowance related to a capital loss
carryforward, partially offset by the remeasurement of certain
deferred tax assets and liabilities resulting from changes in local
country tax rates. Fourth quarter 2012 discrete tax net benefits of
$7.1 million primarily include the remeasurement of deferred tax
assets and liabilities due to the impact of tax rate changes
resulting from a change in tax jurisdiction, as well as other
various individually insignificant items. |
| |
| (3) Special (gains) and charges for 2013 include restructuring
charges of $14.1 million and $33.7 million, net of tax in the first
and second quarters, respectively. Special (gains) and charges for
2013 also include $7.1 million and $17.1 million of costs in the
first and second quarters of 2013, respectively, related to Champion
acquisition and integration costs. Special (gains) and charges for
2013 also include $10.5 million, net of tax in the second quarter
for the recognition of Champion inventory fair value step-up.
Special (gains) and charges for 2013 also include $2.7 million and
$3.0 million of costs in the first and second quarters of 2013,
respectively, related to Nalco integration costs. Special (gains)
and charges for the first quarter of 2013 also include $15.0
million, net of tax for the devaluation of Venezuelan currency.
Special (gains) and charges for the first quarter of 2013 also
includes a net gain of $2.5 million, net of tax related to other
items. |
| |
| (4) The first quarter 2013 discrete tax benefit of $15.5 million is
driven primarily by net benefits related to the remeasurement of
certain deferred tax assets and liabilities and the retroactive
extension during first quarter 2013 of the U.S. R&D credit. The
second quarter 2013 discrete tax net benefit of $12.1 million are
driven primarily by the release of a valuation allowance related to
the realizability of foreign deferred tax assets, law changes within
a foreign jurisdiction and recognition of settlements related to our
2009 through 2010 U.S. income tax returns, offset partially by
foreign audit adjustments. |
Contacts
Michael J. Monahan, 651-293-2809
or
Lisa L. Curran, 651-293-2185