Reported diluted EPS $062; adjusted EPS +23% to $0.74
2014 full-year adjusted EPS forecast remains $4.10 to $4.20, +16% to 19%
ST. PAUL, Minn.--(BUSINESS WIRE)--Ecolab Inc. (NYSE:ECL):
2014 FIRST QUARTER HIGHLIGHTS:
- Reported sales +16%; acquisition adjusted fixed currency sales +5%
led by the Specialty, Energy, Food & Beverage businesses and the Latin
America and Asia Pacific regions
- Reported diluted EPS $0.62, +17%
- Record adjusted EPS $0.74, +23%, excluding special gains and
charges and discrete tax items, driven by solid sales gains, cost
efficiency programs and synergies
|
|
First Quarter Ended March 31
|
|
|
(unaudited) |
|
|
|
|
|
Reported |
|
|
|
Adjusted* |
|
|
|
|
First Quarter |
|
% |
|
First Quarter |
|
% |
| (Millions, except per share) |
|
2014
|
|
2013
|
|
change
|
|
2014
|
|
2013
|
|
change
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Sales |
|
$ |
3,336.6 |
|
$ |
2,872.1 |
|
16 |
% |
|
$ |
3,336.6 |
|
$ |
2,872.1 |
|
16 |
% |
| Operating Income |
|
|
350.9 |
|
|
261.7 |
|
34 |
% |
|
|
386.5 |
|
|
313.4 |
|
23
|
%
|
| Net Income Attributable to Ecolab |
|
|
191.0 |
|
|
159.6 |
|
20 |
% |
|
|
228.2 |
|
|
180.5 |
|
26 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Diluted Net Income Per Share |
|
$ |
0.62 |
|
$ |
0.53 |
|
17 |
% |
|
$ |
0.74 |
|
$ |
0.60 |
|
23 |
% |
| |
| * Operating income is adjusted for special gains and charges. Net
income and diluted net income per share are adjusted for special
gains and charges and discrete tax items. |
| |
Ecolab Inc. delivered strong first quarter earnings as continued solid
sales growth and operating margin gains led to a 23% 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, “First quarter results were in line with
our expectations, as our team delivered solid organic sales growth and
strong earnings gains, more than offsetting unfavorable currencies.
“We continue to expect a strong year in 2014. Global economies remain
choppy, so we continue to focus on driving sales growth through our
strong value proposition – providing the leading products and on-site
service that deliver the best results and lowest operating costs for
customers – while also generating improved cost efficiencies and
synergies to further accelerate earnings growth. We are in a terrific
position, with major growth opportunities in all of our markets. We are
committed to delivering superior results for our customers and
shareholders in 2014, and continue to invest in the best opportunities
for future growth.”
Quarter overview
|
|
First Quarter Ended March 31
|
|
|
(unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported |
|
% |
|
Adjusted Fixed Currency* |
|
% |
| (Millions) |
|
2014
|
|
2013
|
|
Change |
|
2014 |
|
2013 |
|
Change |
| Net Sales |
|
$ |
3,336.3 |
|
$ |
2,872.1 |
|
16 |
% |
|
$ |
3,309.1 |
|
$ |
2,799.1 |
|
18 |
% |
| Operating Income |
|
|
350.9 |
|
|
261.7 |
|
34 |
% |
|
|
383.6 |
|
|
302.7 |
|
27 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
| * Operating income is adjusted for special gains and charges. |
| |
Ecolab's reported sales rose 16% to a record $3.3 billion in the first
quarter of 2014. Fixed currency sales rose 18%. First quarter 2014
acquisition adjusted fixed currency sales rose 5%.
Acquisition adjusted growth rates generally exclude the results of any
acquired business for the first twelve months post acquisition and
exclude the results of any divested businesses for the twelve months
prior to divestiture. Champion is an exception. 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 readily 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.
First quarter 2014 reported operating income increased 34% to $351
million. Both reported first quarter 2014 and 2013 results include
special gains and charges. Excluding special gains and charges, first
quarter 2014 adjusted operating income of $387 million increased 23%
compared with first quarter 2013 adjusted operating income. Excluding
special gains and charges and at fixed currency rates, first quarter
2014 adjusted fixed currency operating income of $384 million increased
27% when compared with first quarter 2013 adjusted fixed currency
operating income. First quarter 2014 adjusted fixed currency operating
income, adjusted for acquisitions, increased 17%.
First quarter 2014 reported net income attributable to Ecolab increased
20% to $191 million and reported diluted earnings per share increased
17% to $0.62. Excluding special gains and charges and discrete tax
items, first quarter 2014 adjusted net income rose 26% to $228 million,
and adjusted diluted earnings per share increased 23% to $0.74, when
compared with first quarter 2013 adjusted diluted earnings per share of
$0.60. Currency translation had a negative impact of $0.02 per share on
reported and adjusted diluted earnings per share in the first quarter of
2014.
Segment review
Effective in the first quarter of 2014, Ecolab made immaterial changes
to its reportable segments, including the movement of certain customers
between reportable segments and updates to the internal allocations of
certain supply chain and SG&A expenses related to our centralized
functions. These changes had no impact on Ecolab’s consolidated sales or
operating income. Results for 2013 have been revised to conform to the
current year presentation and are reflected in the following commentary
for both 2013 and 2014 results.
First quarter 2014 sales for the Global Industrial segment, when
measured at fixed currency rates, rose 3% to $1,138 million, led by Food
& Beverage and Water. Fixed currency operating income increased 7% to
$120 million compared with the year ago period. Regionally, Asia Pacific
and Latin America enjoyed good sales growth, with modest gains in North
America and a modest decline in EMEA. When measured at public
currency rates, Global Industrial segment sales were $1,148 million and
operating income was $121 million.
First quarter 2014 sales for the Global Institutional segment, when
measured at fixed currency rates, rose 3% to $993 million, led by strong
Specialty sales growth. Fixed currency operating income increased to
$156 million, up 7% compared with last year. Sales for the segment
showed strong growth in Latin America, with good gains in North America
and Asia Pacific, and a modest increase in EMEA. When measured at public
currency rates, Global Institutional segment sales were $999 million and
operating income was $156 million.
First quarter 2014 sales for the Global Energy segment, when measured at
fixed currency rates, grew 78% to $1,005 million in the first quarter
2014, due in large part to the Champion acquisition. Fixed currency
operating income increased 83% to $132 million. Acquisition adjusted
fixed currency sales grew 8% reflecting good growth in the upstream and
downstream markets; acquisition adjusted fixed currency operating income
increased 36%. When measured at public currency rates, Global Energy
segment sales were $1,016 million and operating income was $133 million.
Other segment sales, when measured at fixed currency rates, increased 4%
to $173 million in the first quarter. Fixed currency operating income
increased 2% to $22 million. When measured at public currency rates,
Other segment reported sales were $173 million and reported operating
income was $22 million.
The Corporate segment includes amortization from the Nalco merger
intangible assets, and certain integration costs for both the Nalco and
Champion transactions in 2013. The Corporate segment also includes
special gains and charges. Special gains and charges for the first
quarter of 2014 were a net charge of $36 million ($27 million after-tax)
and primarily consisted of restructuring charges and Champion
integration costs. Special gains and charges for the first quarter 2013
were a net charge of $53 million ($36 million after-tax).
The reported tax rate in the first quarter 2014 was 31.9% and compared
with 19.6% in the first quarter 2013. Excluding the tax rate impact of
special gains and charges and discrete tax items, the adjusted tax rate
was 27.9% in the first quarter 2014 and compared with 28.2% in the same
period last year. The improved adjusted tax rate was the result of
favorable geographic income mix which more than offset the expired U.S.
Research & Development tax credit.
Ecolab reacquired 2 million shares of its common stock during the first
quarter.
Business Outlook
2014
Ecolab continues to expect 2014 full-year adjusted earnings per share
forecast in the $4.10 to $4.20 range, representing a 16% to 19% increase
over the prior year. When compared with the 2013 performance, we expect
further solid fixed currency sales growth, improved adjusted gross
margin and selling, general and administrative (SG&A) ratios to sales,
lower interest expense and a lower adjusted tax rate. We look for
unfavorable currency exchange to offset favorable pension expense. We
expect these factors, combined with improved efficiency, cost savings
and merger synergies, to yield a very strong adjusted earnings per share
performance. Please note our tax rate forecast for the full year assumes
passage of the R&D tax credit in the fourth quarter.
| Our detailed outlook for the full year 2014 is as follows: |
|
|
|
|
|
| Adjusted Gross Margin, excluding special gains and charges |
|
|
|
|
approx. 47% |
| SG&A % of Sales |
|
|
|
|
approx. 32% |
| Interest expense, net |
|
|
|
|
$250 million to $260 million |
| Adjusted tax rate |
|
|
|
|
27% - 28% |
| Adjusted EPS, excluding special gains and charges |
|
|
|
|
$4.10 - $4.20 |
| Diluted shares |
|
|
|
|
approx. 307 million |
|
|
|
|
|
|
Effective in the first quarter of 2014, certain employee-related costs
from our recently acquired businesses that were historically presented
within cost of sales were revised and reclassified to SG&A. These
immaterial revisions were made to conform to how management views the
respective costs within the global organizational model. Results for
2013 have been revised to conform to the current year presentation. The
reclassification had no impact on net earnings, financial position or
cash flows.
We continue to expect special gains and charges for the full-year 2014
to be approximately a $0.25 per share net charge, primarily driven by
restructuring charges and integration costs. Amounts do not reflect the
impact of a potential Venezuela currency devaluation or discrete tax
items for 2014 that are not currently quantifiable.
2014 – Second Quarter
Ecolab expects second quarter adjusted earnings per share in the $1.00
to $1.04 range, representing a 16% to 21% increase versus a very strong
year-ago period, when adjusted earnings per share rose 19% to $0.86.
| Our detailed outlook for the second quarter 2014 is as follows: |
|
|
|
|
|
| Adjusted Gross Margin, excluding special gains and charges |
|
|
|
|
approx. 46% |
| SG&A % of Sales |
|
|
|
|
approx. 33% |
| Interest expense, net |
|
|
|
|
$60 million to $65 million |
| Adjusted tax rate |
|
|
|
|
approx. 28% |
| Adjusted EPS, excluding special gains and charges |
|
|
|
|
$1.00 - $1.04 |
| Diluted shares |
|
|
|
|
approx. 307 million |
|
|
|
|
|
|
We expect second quarter 2014 special gains and charges, including
restructuring charges and integration costs, to be less than $0.05 per
share. Amounts do not reflect the impact of a potential Venezuela
currency devaluation or discrete tax items for 2014 that are not
currently quantifiable.
Reported second quarter 2013 diluted earnings per share of $0.69
included special gains and charges and discrete tax items. Excluding
these items, second quarter 2013 adjusted diluted earnings per share
were $0.86.
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 2013 sales of $13
billion and 45,000 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 first 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 performance and prospects, including forecasted
2014 second quarter and full-year business results, including sales
growth, adjusted gross margin, SG&A ratios to sales, interest expense,
adjusted effective tax rate, adjusted earnings per share and diluted
shares outstanding; special gains and charges, including restructuring
charges and integration costs; market conditions; cost savings; merger
synergies; currency exchange; and pension expense. 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 Nalco
and Champion transactions, these risks and uncertainties include
problems that may arise in successfully integrating the businesses of
the company and Nalco 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 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, including a potential currency
devaluation in Venezuela; our ability to integrate the Nalco and
Champion transactions 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, including with respect to our operations in
Russia; the costs and effects of complying with laws and regulations,
including those 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 compete with respect to value, innovation and
customer support; 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 chemical spill or release; potential
class action lawsuits; uncertainty of customer performance, including
with respect to our joint venture operations in Kazakhstan; 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 Securities and Exchange Commission. 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 tax rate, adjusted net income 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 the amounts
excluded 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 acquisition adjusted 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
2014.
Acquisition adjusted growth rates generally exclude the results of any
acquired business for the first twelve months post acquisition and
exclude the results of any divested businesses for the previous twelve
months prior to divestiture. Champion is an exception. 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 readily
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 |
| FIRST QUARTER ENDED MARCH 31 |
| (unaudited) |
|
|
|
|
|
|
|
|
|
First Quarter Ended |
|
|
|
|
March 31 |
|
% |
|
| (millions, except per share) |
|
2014 |
|
2013 |
|
Change |
|
|
|
|
|
|
|
| Net sales |
|
$ |
3,336.6 |
|
|
$ |
2,872.1 |
|
|
16 |
% |
|
|
|
|
|
|
|
| Cost of sales (1) |
|
|
1,819.2 |
|
|
|
1,539.7 |
|
|
18 |
% |
| Selling, general and administrative expenses |
|
|
1,136.9 |
|
|
|
1,021.0 |
|
|
11 |
% |
| Special (gains) and charges (1) |
|
|
29.6 |
|
|
|
49.7 |
|
|
|
| Operating income |
|
|
350.9 |
|
|
|
261.7 |
|
|
34 |
% |
| Interest expense, net (1) |
|
|
65.1 |
|
|
|
61.5 |
|
|
6 |
% |
| Income before income taxes |
|
|
285.8 |
|
|
|
200.2 |
|
|
43 |
% |
| Provision for income taxes |
|
|
91.3 |
|
|
|
39.2 |
|
|
133 |
% |
| Net income including noncontrolling interest |
|
|
194.5 |
|
|
|
161.0 |
|
|
21 |
% |
| Less: Net income (loss) attributable to noncontrolling interest (1) |
|
|
3.5 |
|
|
|
1.4 |
|
|
|
| Net income attributable to Ecolab |
|
$ |
191.0 |
|
|
$ |
159.6 |
|
|
20 |
% |
|
|
|
|
|
|
|
| Earnings attributable to Ecolab per common share |
|
|
|
|
|
|
| Basic |
|
$ |
0.64 |
|
|
$ |
0.54 |
|
|
19 |
% |
| Diluted |
|
$ |
0.62 |
|
|
$ |
0.53 |
|
|
17 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Weighted-average common shares outstanding |
|
|
|
|
|
|
| Basic |
|
|
300.6 |
|
|
|
295.4 |
|
|
2 |
% |
| Diluted |
|
|
306.5 |
|
|
|
300.9 |
|
|
2 |
% |
|
|
|
|
|
|
|
| (1) Special (gains) and charges in the Consolidated Statement of
Income above include the following: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (millions) |
|
|
2014 |
|
|
|
2013 |
|
|
|
|
|
|
|
|
|
|
| Cost of sales |
|
|
|
|
|
|
| Restructuring |
|
$ |
6.0 |
|
|
$ |
2.0 |
|
|
|
|
|
|
|
|
|
|
| Special (gains) and charges |
|
|
|
|
|
|
| Restructuring charges |
|
|
22.6 |
|
|
|
18.5 |
|
|
|
| Champion acquisition and integration costs |
|
|
6.5 |
|
|
|
7.8 |
|
|
|
| Nalco merger and integration costs |
|
|
1.3 |
|
|
|
3.8 |
|
|
|
| Venezuela currency devaluation |
|
|
- |
|
|
|
23.4 |
|
|
|
| Litigation related charges and other |
|
|
(0.8) |
|
|
|
(3.8) |
|
|
|
| Subtotal |
|
|
29.6 |
|
|
|
49.7 |
|
|
|
|
|
|
|
|
|
|
| Operating income subtotal |
|
|
35.6 |
|
|
|
51.7 |
|
|
|
|
|
|
|
|
|
|
| Interest expense, net |
|
|
|
|
|
|
| Acquisition debt costs |
|
|
- |
|
|
|
2.2 |
|
|
|
|
|
|
|
|
|
|
| Net income attributable to noncontrolling interest |
|
|
|
|
|
|
| Venezuela currency devaluation |
|
|
- |
|
|
|
(0.5) |
|
|
|
|
|
|
|
|
|
|
| Total |
|
$ |
35.6 |
|
|
$ |
53.4 |
|
|
|
| |
| ECOLAB INC. |
| REPORTABLE SEGMENT INFORMATION |
| FIRST QUARTER ENDED MARCH 31 |
| (unaudited) |
|
|
|
|
|
|
|
|
|
First Quarter Ended |
|
|
March 31 |
| (millions) |
|
2014 |
|
2013 |
|
% Change |
|
|
|
|
|
|
|
| Net Sales |
|
|
|
|
|
|
| Global Industrial |
|
$ 1,138.0 |
|
$ 1,104.3 |
|
3% |
| Global Institutional |
|
993.3 |
|
963.2 |
|
3% |
| Global Energy |
|
1,005.1 |
|
565.7 |
|
78% |
| Other |
|
172.7 |
|
165.9 |
|
4% |
| Subtotal at fixed currency rates |
|
3,309.1 |
|
2,799.1 |
|
18% |
| Currency impact |
|
27.5 |
|
73.0 |
|
|
| Consolidated |
|
$ 3,336.6 |
|
$ 2,872.1 |
|
16% |
|
|
|
|
|
|
|
| Operating Income |
|
|
|
|
|
|
| Global Industrial |
|
$ 119.5 |
|
$ 111.7 |
|
7% |
| Global Institutional |
|
155.5 |
|
145.8 |
|
7% |
| Global Energy |
|
131.7 |
|
72.1 |
|
83% |
| Other |
|
22.1 |
|
21.7 |
|
2% |
| Corporate |
|
(80.8) |
|
(100.3) |
|
|
| Subtotal at fixed currency rates |
|
348.0 |
|
251.0 |
|
39% |
| Currency impact |
|
2.9 |
|
10.7 |
|
|
| Consolidated |
|
$ 350.9 |
|
$ 261.7 |
|
34% |
Note:
Effective in the first quarter of 2014, Ecolab made immaterial changes
to its reportable segments, including the movement of certain customers
between reportable segments and updates to the internal allocations of
certain supply chain and SG&A expenses related to our centralized
functions. Results for 2013 have been revised to conform to the current
year presentation and are reflected in the above table for both 2013 and
2014 results.
The Corporate segment includes amortization from the Nalco merger
intangible assets and in 2013 certain integration costs for both the
Nalco and Champion transactions. The Corporate segment also includes
special (gains) and charges reported on the Consolidated Statement of
Income.
| |
| ECOLAB INC. |
| CONSOLIDATED BALANCE SHEET |
| (unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31 |
|
December 31 |
|
March 31 |
| (millions) |
|
2014 |
|
2013 |
|
2013 |
|
|
|
|
|
|
|
| Assets |
|
|
|
|
|
|
| Current assets |
|
|
|
|
|
|
| Cash and cash equivalents |
|
$ |
300.3 |
|
|
$ |
339.2 |
|
|
$ |
824.3 |
|
| Accounts receivable, net |
|
|
2,519.6 |
|
|
|
2,568.0 |
|
|
|
2,182.1 |
|
| Inventories |
|
|
1,367.1 |
|
|
|
1,321.9 |
|
|
|
1,145.3 |
|
| Deferred income taxes |
|
|
170.8 |
|
|
|
163.0 |
|
|
|
201.3 |
|
| Other current assets |
|
|
345.2 |
|
|
|
306.3 |
|
|
|
250.4 |
|
| Total current assets |
|
|
4,703.0 |
|
|
|
4,698.4 |
|
|
|
4,603.4 |
|
|
|
|
|
|
|
|
| Property, plant and equipment, net |
|
|
2,889.0 |
|
|
|
2,882.0 |
|
|
|
2,415.5 |
|
| Goodwill |
|
|
6,856.6 |
|
|
|
6,862.9 |
|
|
|
5,908.5 |
|
| Other intangible assets, net |
|
|
4,701.3 |
|
|
|
4,785.3 |
|
|
|
4,022.5 |
|
| Other assets |
|
|
413.5 |
|
|
|
407.9 |
|
|
|
346.3 |
|
|
|
|
|
|
|
|
| Total assets |
|
$ |
19,563.4 |
|
|
$ |
19,636.5 |
|
|
$ |
17,296.2 |
|
|
|
|
|
|
|
|
| Liabilities and Equity |
|
|
|
|
|
|
| Current liabilities |
|
|
|
|
|
|
| Short-term debt |
|
$ |
1,257.6 |
|
|
$ |
861.0 |
|
|
$ |
497.1 |
|
| Accounts payable |
|
|
951.2 |
|
|
|
1,021.9 |
|
|
|
845.0 |
|
| Compensation and benefits |
|
|
474.7 |
|
|
|
571.1 |
|
|
|
405.4 |
|
| Income taxes |
|
|
89.3 |
|
|
|
80.9 |
|
|
|
108.1 |
|
| Other current liabilities |
|
|
881.8 |
|
|
|
953.8 |
|
|
|
828.6 |
|
| Total current liabilities |
|
|
3,654.6 |
|
|
|
3,488.7 |
|
|
|
2,684.2 |
|
|
|
|
|
|
|
|
| Long-term debt |
|
|
5,946.4 |
|
|
|
6,043.5 |
|
|
|
5,737.1 |
|
| Postretirement health care and pension benefits |
|
|
795.9 |
|
|
|
795.6 |
|
|
|
1,219.2 |
|
| Other liabilities |
|
|
1,893.4 |
|
|
|
1,899.3 |
|
|
|
1,423.2 |
|
| Total liabilities |
|
|
12,290.3 |
|
|
|
12,227.1 |
|
|
|
11,063.7 |
|
|
|
|
|
|
|
|
| Equity |
|
|
|
|
|
|
| Common stock |
|
|
346.4 |
|
|
|
345.1 |
|
|
|
343.6 |
|
| Additional paid-in capital |
|
|
4,757.0 |
|
|
|
4,692.0 |
|
|
|
4,309.7 |
|
| Retained earnings |
|
|
4,807.2 |
|
|
|
4,699.0 |
|
|
|
4,112.3 |
|
| Accumulated other comprehensive loss |
|
|
(373.3) |
|
|
|
(305.2) |
|
|
|
(509.2) |
|
| Treasury stock |
|
|
(2,326.8) |
|
|
|
(2,086.6) |
|
|
|
(2,094.7) |
|
| Total Ecolab shareholders' equity |
|
|
7,210.5 |
|
|
|
7,344.3 |
|
|
|
6,161.7 |
|
| Noncontrolling interest |
|
|
62.6 |
|
|
|
65.1 |
|
|
|
70.8 |
|
| Total equity |
|
|
7,273.1 |
|
|
|
7,409.4 |
|
|
|
6,232.5 |
|
|
|
|
|
|
|
|
| Total liabilities and equity |
|
$ |
19,563.4 |
|
|
$ |
19,636.5 |
|
|
$ |
17,296.2 |
|
| |
| 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 |
|
2013 |
|
2013 |
|
2013 |
|
2013 |
|
2013 |
|
2013 |
|
2013 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share, as reported (U.S. GAAP)
|
$ |
0.53 |
|
|
$ |
0.69 |
|
|
$ |
1.23 |
|
|
$ |
1.00 |
|
|
$ |
2.23 |
|
|
$ |
0.93 |
|
|
$ |
3.16 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Special (gains) and charges (1) |
|
0.12 |
|
|
|
0.21 |
|
|
|
0.33 |
|
|
|
0.07 |
|
|
|
0.40 |
|
|
|
0.11 |
|
|
|
0.51 |
|
| Tax expense (benefits) (2) |
|
(0.05) |
|
|
|
(0.04) |
|
|
|
(0.09) |
|
|
|
(0.04) |
|
|
|
(0.13) |
|
|
|
(0.01) |
|
|
|
(0.14) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted diluted earnings per share (Non-GAAP)
|
$ |
0.60 |
|
|
$ |
0.86 |
|
|
$ |
1.47 |
|
|
$ |
1.04 |
|
|
$ |
2.50 |
|
|
$ |
1.04 |
|
|
$ |
3.54 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
2014 |
|
2014 |
|
2014 |
|
2014 |
|
2014 |
|
2014 |
|
2014 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share, as reported (U.S. GAAP)
|
$ |
0.62 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Special (gains) and charges (3) |
|
0.09 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Tax expense (benefits) (4) |
|
0.03 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted diluted earnings per share (Non-GAAP)
|
$ |
0.74 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Per share amounts do not necessarily sum due to changes in shares
outstanding and rounding. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Special (gains) and charges for 2013 include restructuring
charges of $14.1 million, $33.7 million, $8.9 million and $10.2
million net of tax in the first, second, third and fourth
quarters, respectively. Special (gains) and charges for 2013 also
include $7.1 million, $17.1 million, $6.7 million and $4.6 million
of costs in the first, second, third and fourth quarters of 2013,
respectively, related to Champion acquisition and integration
costs. Special (gains) and charges for 2013 also include $10.5
million, $3.5 million and $11.9 million, net of tax in the second,
third and fourth quarters, respectively, for the recognition of
Champion inventory fair value step-up. Special (gains) and charges
for 2013 also include $2.7 million, $3.0 million, $3.5 million and
$5.0 million of costs in the first, second, third and fourth
quarters of 2013, respectively, related to Nalco integration
costs. Special (gains) and charges for the first and fourth
quarters of 2013 also include $15.0 million and $1.2 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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) The first quarter 2013 discrete tax net 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 2012 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.
The third quarter 2013 discrete tax net benefit of $12.5 million
primarily includes net benefits from filing our 2012 U.S. federal
tax return and the recognition of settlements related to prior
year income tax audits, partially offset by the remeasurement of
certain deferred tax assets. The fourth quarter 2013 discrete tax
net benefits of $1.6 million relate primarily to U.S. and foreign
audit settlements and adjustments and net benefits from filing our
2012 U.S. state tax returns, partially offset by net adjustments
to deferred tax assets and liabilities.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3) Special (gains) and charges for the first quarter of 2014
include restructuring charges of $22.8 million, net of tax.
Special (gains) and charges for the first quarter of 2014 also
include $4.1 million, net of tax, related to Champion integration
costs and $0.9 million, net of tax, related to Nalco integration
costs. Special (gains) and charges for the first quarter of 2014
also include a gain of $0.5 million, net of tax, related to other
items.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4) The first quarter 2014 discrete tax net expense of $9.9
million is driven primarily by the rate differential on certain
prior year shared costs, the remeasurement of certain deferred tax
assets and liabilities resulting from a change in the state tax
rate for certain entities following the merger of Champion
operations and the change of a valuation allowance related to the
realizability of foreign deferred tax assets, which collectively
more than offset benefits from a foreign country audit settlement.
|
Contacts
Ecolab Inc.
Michael J. Monahan, 651-293-2809
Lisa L. Curran,
651-293-2185