Reported diluted EPS $1.02; adjusted diluted EPS +20% to $1.03
2014 full-year adjusted EPS forecast range narrowed to $4.14 to $4.20, +17% to 19%
ST. PAUL, Minn.--(BUSINESS WIRE)--Ecolab Inc. (NYSE: ECL):
2014 SECOND QUARTER HIGHLIGHTS:
- Record reported diluted EPS $1.02
- Record adjusted EPS $1.03, +20%, excluding special gains and
charges and discrete tax items, driven by solid sales growth and
strong margin improvement
- Reported sales +7%; acquisition adjusted fixed currency sales +5%
led by the Energy, Specialty and Water businesses and the Latin
America and Asia Pacific regions
|
|
Second Quarter Ended June 30
|
|
|
(unaudited) |
|
|
Reported |
|
|
|
Adjusted* |
|
|
|
|
Second Quarter |
|
% |
|
Second Quarter |
|
% |
| (Millions, except per share) |
|
2014
|
|
2013
|
|
change
|
|
2014
|
|
2013
|
|
change
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Sales |
|
$ |
3,568.2 |
|
$ |
3,337.8 |
|
7 |
% |
|
$ |
3,568.2 |
|
$ |
3,337.8 |
|
7 |
% |
| Operating Income |
|
|
512.2 |
|
|
352.3 |
|
45 |
% |
|
|
507.2 |
|
|
441.1 |
|
15 |
% |
| Net Income Attributable to Ecolab |
|
|
311.4 |
|
|
213.1 |
|
46 |
% |
|
|
314.4 |
|
|
265.5 |
|
18 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Diluted Net Income Per Share |
|
$ |
1.02 |
|
$ |
0.69 |
|
48 |
% |
|
$ |
1.03 |
|
$ |
0.86 |
|
20 |
% |
|
|
* 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 second quarter earnings as continued sales
growth and margin expansion led to a 20% 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, “Record second quarter results were driven by solid sales
gains and margin expansion that once again reflected the strength of our
business model and our continued growth focus.
“Looking to the balance of the year, we expect to outperform market
trends as we continue to focus on strong customer relationships,
industry-leading innovation, and delivering unmatched personalized
service through our outstanding global team. We believe our solid first
half momentum coupled with increasing global needs for our comprehensive
solutions will drive accelerated second half sales and full-year
upper-teens adjusted earnings per share growth this year as well as
superior growth for years to come.”
Quarter overview
|
|
Second Quarter Ended June 30
|
|
|
(unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported |
|
% |
|
Adjusted Fixed Currency* |
|
% |
| (Millions) |
|
2014 |
|
2013 |
|
Change |
|
2014 |
|
2013 |
|
Change |
| Net Sales |
|
$ |
3,568.2 |
|
$ |
3,337.8 |
|
7 |
% |
|
$ |
3,532.2 |
|
$ |
3,278.6 |
|
8 |
% |
| Operating Income |
|
|
512.2 |
|
|
352.3 |
|
45 |
% |
|
|
503.2 |
|
|
431.2 |
|
17 |
% |
|
|
|
|
|
|
* Operating income is adjusted for special gains and charges
Ecolab's reported sales rose 7% to a record $3.6 billion in the second
quarter of 2014. Fixed currency sales rose 8%; 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.
Second quarter 2014 reported operating income increased 45% to $512
million. Both reported second quarter 2014 and 2013 results include
special gains and charges. Excluding special gains and charges, second
quarter 2014 adjusted operating income of $507 million increased 15%
compared with second quarter 2013 adjusted operating income. Excluding
special gains and charges and at fixed currency rates, second quarter
2014 adjusted fixed currency operating income of $503 million increased
17% when compared with second quarter 2013 adjusted fixed currency
operating income. Second quarter 2014 adjusted fixed currency operating
income, adjusted for acquisitions, increased 16%.
Second quarter 2014 reported net income attributable to Ecolab increased
46% to $311 million, representing $1.02 per diluted share. Excluding
special gains and charges and discrete tax items, second quarter 2014
adjusted net income attributable to Ecolab rose 18% to $314 million, and
adjusted diluted earnings per share increased 20% to $1.03, when
compared with second quarter 2013 adjusted diluted earnings per share of
$0.86. Currency translation had a negative impact of $0.02 per share on
reported and adjusted diluted earnings per share in the second quarter
of 2014.
Segment review
Second quarter
2014 sales for the Global Industrial segment, when measured at fixed
currency rates, rose 3% to $1,214 million, led by Water. Fixed currency
operating income increased 8% to $162 million compared with the year ago
period. Regionally, Latin America and Asia Pacific enjoyed good sales
growth, with modest gains in both North America and EMEA. When
measured at public currency rates, Global Industrial sales were $1,229
million and operating income was $163 million.
Second quarter 2014 sales for the Global Institutional segment, when
measured at fixed currency rates, rose 3% to $1,077 million, led by
strong Specialty sales growth. Fixed currency operating income increased
3% to $200 million compared with last year. Sales for the segment showed
good growth in Latin America, North America, and Asia Pacific, which
more than offset slightly lower sales in EMEA. When measured at public
currency rates, Global Institutional sales were $1,086 million and
operating income was $201 million.
Global Energy segment sales, when measured at fixed currency rates, grew
20% to $1,051 million in the second quarter 2014 and fixed currency
operating income increased 44% to $157 million. Acquisition adjusted
fixed currency sales grew 8% reflecting good growth in both the upstream
and downstream markets; acquisition adjusted fixed currency operating
income increased 40%, including synergies. When measured at public
currency rates, Global Energy sales were $1,061 million and operating
income was $158 million.
Other segment sales, when measured at fixed currency rates, increased 7%
to $191 million in the second quarter. Fixed currency operating income
increased 7% to $30 million. When measured at public currency rates,
Other segment reported sales were $192 million and reported operating
income was $30 million.
The Corporate segment also includes special gains and charges. Special
gains and charges for the second quarter of 2014 were a net gain of $5
million ($5 million after-tax) and primarily consisted of gains from a
favorable licensing settlement, partially offset by restructuring
charges and Champion integration costs. Special gains and charges for
the second quarter 2013 were a net charge of $89 million ($65 million
after-tax).
The reported income tax rate for the second quarter 2014 was 29.4% and
compared with the reported rate of 24.6% in the second quarter 2013.
Excluding the tax rate impact of special gains and charges and discrete
tax items, the adjusted income tax rate was 27.9% in the second quarter
2014 compared with 28.5% for 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 (R&D) tax
credit.
Ecolab reacquired 0.8 million shares of its common stock during the
second quarter.
Business Outlook
2014
Ecolab
now expects its 2014 full-year adjusted earnings per share forecast to
be in the $4.14 to $4.20 range, representing a 17% to 19% increase over
the prior year. Previously, the expected 2014 full-year adjusted
earnings per share forecast range was $4.10 - $4.20. 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 |
|
|
|
$4.14 - $4.20 |
|
|
|
Diluted shares |
|
|
|
approx. 306 million |
|
|
|
|
|
|
|
|
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, integration costs and discrete tax items recorded
to date. Amounts do not reflect future discrete tax items for 2014 that
are not currently quantifiable or the impact of a potential Venezuelan
devaluation charge.
2014 – Third Quarter
Ecolab expects
third quarter adjusted earnings per share in the $1.18 to $1.22 range,
representing a 13% to 17% increase when compared with adjusted earnings
per share of $1.04 a year ago.
Our detailed outlook for the third quarter 2014 is as follows:
| |
|
|
Adjusted Gross Margin, excluding special gains and charges |
|
|
|
approx. 47% |
|
|
|
SG&A % of Sales |
|
|
|
approx. 32% |
|
|
|
Interest expense, net |
|
|
|
$60 million to $65 million |
|
|
|
Adjusted tax rate |
|
|
|
approx. 28% |
|
|
|
Adjusted EPS, excluding special gains and charges |
|
|
|
$1.18 - $1.22 |
|
|
|
Diluted shares |
|
|
|
approx. 306 million |
|
|
|
|
|
|
|
|
We expect third quarter 2014 special gains and charges, including
restructuring charges and integration costs, to be a net charge of
approximately $0.05 per share.
Reported third quarter 2013 diluted earnings per share of $1.00 included
special gains and charges and discrete tax items. Excluding these items,
third quarter 2013 adjusted diluted earnings per share were $1.04.
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 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 and a 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 third 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; and passage of the U.S. R&D Tax Credit
during fourth quarter 2014. 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 our other public filings with the Securities and Exchange
Commission (“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, 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 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 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 |
| SECOND QUARTER & SIX MONTHS ENDED JUNE 30 |
| (unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Second Quarter Ended |
|
|
Six Months Ended |
|
|
|
|
June 30 |
|
% |
|
June 30 |
|
% |
| (millions, except per share) |
|
2014 |
|
2013 |
|
Change |
|
2014 |
|
2013 |
|
Change |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net sales |
|
$ |
3,568.2 |
|
|
$ |
3,337.8 |
|
7 |
% |
|
$ |
6,904.8 |
|
|
$ |
6,209.9 |
|
|
11 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cost of sales (1) |
|
|
1,909.4 |
|
|
|
1,810.2 |
|
5 |
% |
|
|
3,728.6 |
|
|
|
3,349.9 |
|
|
11 |
% |
| Selling, general and administrative expenses |
|
|
1,152.7 |
|
|
|
1,101.7 |
|
5 |
% |
|
|
2,289.6 |
|
|
|
2,122.7 |
|
|
8 |
% |
| Special (gains) and charges (1) |
|
|
(6.1) |
|
|
|
73.6 |
|
|
|
|
23.5 |
|
|
|
123.3 |
|
|
|
| Operating income |
|
|
512.2 |
|
|
|
352.3 |
|
45 |
% |
|
|
863.1 |
|
|
|
614.0 |
|
|
41 |
% |
| Interest expense, net (1) |
|
|
66.2 |
|
|
|
66.2 |
|
0 |
% |
|
|
131.3 |
|
|
|
127.7 |
|
|
3 |
% |
| Income before income taxes |
|
|
446.0 |
|
|
|
286.1 |
|
56 |
% |
|
|
731.8 |
|
|
|
486.3 |
|
|
50 |
% |
| Provision for income taxes |
|
|
131.0 |
|
|
|
70.3 |
|
86 |
% |
|
|
222.3 |
|
|
|
109.5 |
|
|
103 |
% |
| Net income including noncontrolling interest |
|
|
315.0 |
|
|
|
215.8 |
|
46 |
% |
|
|
509.5 |
|
|
|
376.8 |
|
|
35 |
% |
| Less: Net income (loss) attributable to noncontrolling interest (1) |
|
|
3.6 |
|
|
|
2.7 |
|
|
|
|
7.1 |
|
|
|
4.1 |
|
|
|
| Net income attributable to Ecolab |
|
$ |
311.4 |
|
|
$ |
213.1 |
|
46 |
% |
|
$ |
502.4 |
|
|
$ |
372.7 |
|
|
35 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Earnings attributable to Ecolab per common share |
|
|
|
|
|
|
|
|
|
|
|
|
| Basic |
|
$ |
1.04 |
|
|
$ |
0.71 |
|
46 |
% |
|
$ |
1.67 |
|
|
$ |
1.25 |
|
|
34 |
% |
| Diluted |
|
$ |
1.02 |
|
|
$ |
0.69 |
|
48 |
% |
|
$ |
1.64 |
|
|
$ |
1.23 |
|
|
33 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Weighted-average common shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
| Basic |
|
|
299.6 |
|
|
|
301.5 |
|
-1 |
% |
|
|
300.1 |
|
|
|
298.5 |
|
|
1 |
% |
| Diluted |
|
|
305.2 |
|
|
|
307.4 |
|
-1 |
% |
|
|
305.9 |
|
|
|
304.2 |
|
|
1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
| (1) Special (gains) and charges in the Consolidated Statement of
Income above include the following: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (millions) |
|
2014 |
|
2013 |
|
|
|
2014 |
|
2013 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cost of sales |
|
|
|
|
|
|
|
|
|
|
|
|
| Restructuring |
|
$ |
1.1 |
|
|
$ |
1.6 |
|
|
|
$ |
7.1 |
|
|
$ |
3.6 |
|
|
|
| Recognition of inventory fair value step-up |
|
|
- |
|
|
|
13.6 |
|
|
|
|
- |
|
|
|
13.6 |
|
|
|
| Subtotal |
|
|
1.1 |
|
|
|
15.2 |
|
|
|
|
7.1 |
|
|
|
17.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Special (gains) and charges |
|
|
|
|
|
|
|
|
|
|
|
|
| Restructuring charges |
|
|
6.0 |
|
|
|
45.0 |
|
|
|
|
28.6 |
|
|
|
63.5 |
|
|
|
| Champion acquisition and integration costs |
|
|
5.2 |
|
|
|
24.0 |
|
|
|
|
11.7 |
|
|
|
31.8 |
|
|
|
| Nalco merger and integration costs |
|
|
1.5 |
|
|
|
4.4 |
|
|
|
|
2.8 |
|
|
|
8.2 |
|
|
|
| Venezuela currency devaluation |
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
23.4 |
|
|
|
| Litigation related charges, settlements and other |
|
|
(18.8) |
|
|
|
0.2 |
|
|
|
|
(19.6) |
|
|
|
(3.6) |
|
|
|
| Subtotal |
|
|
(6.1) |
|
|
|
73.6 |
|
|
|
|
23.5 |
|
|
|
123.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Operating income subtotal |
|
|
(5.0) |
|
|
|
88.8 |
|
|
|
|
30.6 |
|
|
|
140.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest expense, net |
|
|
|
|
|
|
|
|
|
|
|
|
| Acquisition debt costs |
|
|
- |
|
|
|
0.3 |
|
|
|
|
- |
|
|
|
2.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net income attributable to noncontrolling interest |
|
|
|
|
|
|
|
|
|
|
|
|
| Venezuela currency devaluation |
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
(0.5) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total |
|
$ |
(5.0) |
|
|
$ |
89.1 |
|
|
|
$ |
30.6 |
|
|
$ |
142.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note:
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
with management's view of 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.
| ECOLAB INC. |
| REPORTABLE SEGMENT INFORMATION |
| SECOND QUARTER & SIX MONTHS ENDED JUNE 30 |
| (unaudited) |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Second Quarter Ended |
|
Six Months Ended |
|
|
|
|
June 30 |
|
June 30 |
| (millions) |
|
2014 |
|
2013 |
|
% Change |
|
2014 |
|
2013 |
|
% Change |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
Global Industrial |
|
$ |
1,213.6 |
|
|
$ |
1,180.3 |
|
|
3 |
% |
|
$ |
2,351.6 |
|
|
$ |
2,284.6 |
|
|
3 |
% |
|
Global Institutional |
|
|
1,077.0 |
|
|
|
1,042.1 |
|
|
3 |
% |
|
|
2,070.3 |
|
|
|
2,005.3 |
|
|
3 |
% |
|
Global Energy |
|
|
1,050.7 |
|
|
|
877.4 |
|
|
20 |
% |
|
|
2,055.8 |
|
|
|
1,443.1 |
|
|
42 |
% |
|
Other |
|
|
190.9 |
|
|
|
178.8 |
|
|
7 |
% |
|
|
363.6 |
|
|
|
344.7 |
|
|
5 |
% |
|
|
Subtotal at fixed currency rates |
|
|
3,532.2 |
|
|
|
3,278.6 |
|
|
8 |
% |
|
|
6,841.3 |
|
|
|
6,077.7 |
|
|
13 |
% |
|
Currency impact |
|
|
36.0 |
|
|
|
59.2 |
|
|
|
|
|
63.5 |
|
|
|
132.2 |
|
|
|
|
|
Consolidated |
|
$ |
3,568.2 |
|
|
$ |
3,337.8 |
|
|
7 |
% |
|
$ |
6,904.8 |
|
|
$ |
6,209.9 |
|
|
11 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Operating Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
Global Industrial |
|
$ |
162.0 |
|
|
$ |
149.4 |
|
|
8 |
% |
|
$ |
281.5 |
|
|
$ |
261.1 |
|
|
8 |
% |
|
Global Institutional |
|
|
200.0 |
|
|
|
194.2 |
|
|
3 |
% |
|
|
355.5 |
|
|
|
340.0 |
|
|
5 |
% |
|
Global Energy |
|
|
156.7 |
|
|
|
109.0 |
|
|
44 |
% |
|
|
288.4 |
|
|
|
181.1 |
|
|
59 |
% |
|
Other |
|
|
29.5 |
|
|
|
27.7 |
|
|
7 |
% |
|
|
51.6 |
|
|
|
49.4 |
|
|
4 |
% |
|
Corporate |
|
|
(40.0) |
|
|
|
(137.9) |
|
|
|
|
|
(120.8) |
|
|
|
(238.2) |
|
|
|
|
|
Subtotal at fixed currency rates |
|
|
508.2 |
|
|
|
342.4 |
|
|
48 |
% |
|
|
856.2 |
|
|
|
593.4 |
|
|
44 |
% |
|
Currency impact |
|
|
4.0 |
|
|
|
9.9 |
|
|
|
|
|
6.9 |
|
|
|
20.6 |
|
|
|
|
|
Consolidated |
|
$ |
512.2 |
|
|
$ |
352.3 |
|
|
45 |
% |
|
$ |
863.1 |
|
|
$ |
614.0 |
|
|
41 |
% |
|
|
|
|
|
|
|
|
|
|
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) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30 |
|
December 31 |
|
June 30 |
| (millions) |
|
2014 |
|
2013 |
|
2013 |
|
|
|
|
|
|
|
| Assets |
|
|
|
|
|
|
| Current assets |
|
|
|
|
|
|
| Cash and cash equivalents |
|
$ |
187.0 |
|
|
$ |
339.2 |
|
|
$ |
375.2 |
|
| Accounts receivable, net |
|
|
2,637.3 |
|
|
|
2,568.0 |
|
|
|
2,436.3 |
|
| Inventories |
|
|
1,414.3 |
|
|
|
1,321.9 |
|
|
|
1,373.3 |
|
| Deferred income taxes |
|
|
167.3 |
|
|
|
163.0 |
|
|
|
203.6 |
|
| Other current assets |
|
|
366.2 |
|
|
|
306.3 |
|
|
|
309.8 |
|
| Total current assets |
|
|
4,772.1 |
|
|
|
4,698.4 |
|
|
|
4,698.2 |
|
|
|
|
|
|
|
|
| Property, plant and equipment, net |
|
|
2,938.9 |
|
|
|
2,882.0 |
|
|
|
2,779.1 |
|
| Goodwill |
|
|
6,862.9 |
|
|
|
6,862.9 |
|
|
|
6,862.3 |
|
| Other intangible assets, net |
|
|
4,635.9 |
|
|
|
4,785.3 |
|
|
|
4,945.0 |
|
| Other assets |
|
|
404.0 |
|
|
|
407.9 |
|
|
|
369.7 |
|
|
|
|
|
|
|
|
| Total assets |
|
$ |
19,613.8 |
|
|
$ |
19,636.5 |
|
|
$ |
19,654.3 |
|
|
|
|
|
|
|
|
| Liabilities and Equity |
|
|
|
|
|
|
| Current liabilities |
|
|
|
|
|
|
| Short-term debt |
|
$ |
1,589.7 |
|
|
$ |
861.0 |
|
|
$ |
872.9 |
|
| Accounts payable |
|
|
1,004.5 |
|
|
|
1,021.9 |
|
|
|
912.0 |
|
| Compensation and benefits |
|
|
492.8 |
|
|
|
571.1 |
|
|
|
452.1 |
|
| Income taxes |
|
|
43.4 |
|
|
|
80.9 |
|
|
|
72.9 |
|
| Other current liabilities |
|
|
836.5 |
|
|
|
953.8 |
|
|
|
935.6 |
|
| Total current liabilities |
|
|
3,966.9 |
|
|
|
3,488.7 |
|
|
|
3,245.5 |
|
|
|
|
|
|
|
|
| Long-term debt |
|
|
5,539.1 |
|
|
|
6,043.5 |
|
|
|
6,635.3 |
|
| Postretirement health care and pension benefits |
|
|
797.4 |
|
|
|
795.6 |
|
|
|
1,231.6 |
|
| Other liabilities |
|
|
1,850.3 |
|
|
|
1,899.3 |
|
|
|
1,803.2 |
|
| Total liabilities |
|
|
12,153.7 |
|
|
|
12,227.1 |
|
|
|
12,915.6 |
|
|
|
|
|
|
|
|
| Equity |
|
|
|
|
|
|
| Common stock |
|
|
346.7 |
|
|
|
345.1 |
|
|
|
344.1 |
|
| Additional paid-in capital |
|
|
4,791.4 |
|
|
|
4,692.0 |
|
|
|
4,609.9 |
|
| Retained earnings |
|
|
5,036.3 |
|
|
|
4,699.0 |
|
|
|
4,255.9 |
|
| Accumulated other comprehensive loss |
|
|
(350.8) |
|
|
|
(305.2) |
|
|
|
(582.0) |
|
| Treasury stock |
|
|
(2,420.7) |
|
|
|
(2,086.6) |
|
|
|
(1,960.4) |
|
| Total Ecolab shareholders' equity |
|
|
7,402.9 |
|
|
|
7,344.3 |
|
|
|
6,667.5 |
|
| Noncontrolling interest |
|
|
57.2 |
|
|
|
65.1 |
|
|
|
71.2 |
|
| Total equity |
|
|
7,460.1 |
|
|
|
7,409.4 |
|
|
|
6,738.7 |
|
|
|
|
|
|
|
|
| Total liabilities and equity |
|
$ |
19,613.8 |
|
|
$ |
19,636.5 |
|
|
$ |
19,654.3 |
|
|
|
|
|
|
|
|
| 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 |
|
|
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 |
|
|
$ |
1.02 |
|
|
$ |
1.64 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Special (gains) and charges (3) |
|
|
0.09 |
|
|
|
(0.02) |
|
|
|
0.07 |
|
|
|
|
|
|
|
|
|
| Tax expense (benefits) (4) |
|
|
0.03 |
|
|
|
0.03 |
|
|
|
0.06 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted diluted earnings per share (Non-GAAP)
|
|
$ |
0.74 |
|
|
$ |
1.03 |
|
|
$ |
1.77 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 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, net of tax, 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, net of tax, 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 2014 include restructuring charges
of $22.8 million and $6.1 million, net of tax, in the first and second
quarters, respectively. Special (gains) and charges 2014 also include
$4.1 million and $3.4 million of costs, net of tax, in the first and
second quarters, respectively, related to Champion integration costs.
Special (gains) and charges for 2014 also include $0.9 million and $1.1
million of costs, net of tax, in the first and second quarters,
respectively, related to Nalco integration costs. Special (gains) and
charges for 2014 also include a gain of $0.5 million, net of tax, in the
first quarter related to other items and a gain of $15.9 million, net of
tax, in the second quarter related to a favorable licensing settlement
and other settlement gains.
(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. The second quarter 2014 discrete tax net
expense of $8.3 million is driven primarily by an update to non-current
tax liabilities for global tax audits and an adjustment related to the
re-characterization of intercompany payments between our U.S. and
foreign affiliates which more than offset the change of valuation
allowances based on the realizability of foreign deferred tax assets.
Contacts
Ecolab Inc.
Michael J. Monahan, 651-250-2809
or
Lisa
L. Curran, 651-250-2185