Press Releases
Church & Dwight Reports Q4 And Full Year Results
2020 Fourth Quarter Results
-
Net Sales growth +13.2%: Domestic +13.8%, Int’l +16.2% - Organic sales +10.8%: Domestic +11.0%, Int’l +14.9%
- EPS growth +1.7%; Adjusted -3.6%
2020 Full Year Results
-
Net Sales growth +12.3%; Organic +9.6% -
EPS:
$3.12 (+27.9%), Adjusted$2.83 (+14.6%) -
Cash from operations
$990.3 million , +14.6%
Full year net sales grew 12.3% to
Reported Q4 net sales were
“2020 was an extraordinarily strong year for
“The International business had a strong quarter despite the global COVID-19 pandemic, with extremely strong and broad-based consumption increases across many countries and brands. Specialty Products sales in Q4 contracted primarily in the non-dairy segment.”
Fourth Quarter Review
Consumer Domestic net sales were
Specialty Products net sales were
Gross margin decreased 280 basis points to 43.0% due to the impact of higher manufacturing costs primarily related to outsourcing, COVID-19 pandemic related expenses, awards to supply chain employees for their dedication during COVID-19, and higher tariffs.
Marketing expense was
Selling, general, and administrative expense (SG&A) was
Income from Operations was
Other Expense of
The effective tax rate was 15.1% compared to 18.7% in 2019, a decrease of 360 basis points which includes a planned tax settlement and higher stock option exercises. The full year rate was 19.3%.
Operating Cash Flow
For the full year 2020, cash from operating activities increased 14.6% to
At
5.2% Dividend Increase and Share Repurchase
The Company’s Board of Directors declared a 5.2% increase in the regular quarterly dividend from
2021 New Products
“In the household products portfolio, we are introducing OXICLEAN Laundry and Home Sanitizer. It is the first and only sanitizing product, that consumers add directly to the washing machine with their regular detergent, that not only boosts stain fighting performance it also eliminates 99.9% of bacteria and viruses. The product is also designed for cleaning throughout the house on a variety of surfaces for a germ-free clean.
“In the personal care portfolio, VITAFUSION has launched VITAFUSION POWER ZINC™, Elderberry gummies in both adult and kids’ variants, and Super Immune Support to capitalize on increased consumer interest in immunity.
Outlook for 2021
“We expect modest growth from the laundry category in 2021. Dry shampoo, condoms, and women’s grooming are expected to improve with increased consumer mobility. We expect growth in water flossers in 2021 due to the wellness trend and as higher traffic returns to dental offices. Other categories are expected to pull back from 2020 highs, such as baking soda, toothache, and pregnancy kits. Additionally, we have confidence in 2021 as we have compelling new product launches in many categories to help drive growth. Investments in our International business continue to pay off, particularly in our
“We expect full year reported gross margin to be up 50 basis points, with improvement weighted to the back half of 2021 (first half -50 bps, second half +150 bps). We expect inflation and tariffs to be offset by productivity, a reduction in COVID-19 incremental costs, and trade promotional efficiency. Marketing spend in dollars is expected to increase in 2021, but decline as a percentage of sales by 30 basis points as we return to pre-pandemic levels. We expect SG&A as a percentage of sales to improve by 20 basis points. As a result of these improvements, we expect adjusted operating profit margin expansion of 100 basis points, which exceeds our Evergreen model of +50 basis points.¹ The 2021 effective tax rate is expected to be approximately 21-22%. Cash flow from operations is expected to be approximately
“For Q1, we expect reported sales growth of approximately 3.0%, organic sales growth of approximately 2.0%, gross margin contraction as we lap artificially low promotional levels, and adjusted EPS of
1 This press release does not provide a forward-looking reconciliation of adjusted EPS to reported EPS and adjusted operating margin to reported operating margin, the most directly comparable GAAP financial measures, expected for 2021 or the first quarter of 2021, because we are unable to provide such a reconciliation without unreasonable effort. We have excluded the changes in the Company’s potential earn-out liability from our acquisition of the FLAWLESS business from our expected adjusted EPS for these periods. We are required to review the fair value of the earn-out liability quarterly based on changes in sales forecasts, discount rates, volatility assumptions, and other inputs. Our inability to provide a reconciliation to GAAP EPS for future periods is due to the uncertainty and inherent difficulty of predicting what these changes will be on a quarter-by-quarter basis or on an annual basis. For the same reasons, we are unable to address the probable significance of the unavailable information, which could be material to our future results.
2See non-GAAP reporting reconciliations.
For more information, see the
https://churchdwight.com/pdf/Sustainability/2019-Sustainability-Report.pdf.
This press release contains forward-looking statements, including, among others, statements relating to net sales and earnings growth; the impact of the COVID-19 pandemic and the Company’s response; gross margin changes; trade, marketing, and SG&A spending; sufficiency of cash flows from operations; earnings per share; cost savings programs; consumer demand and spending; the effects of competition; the effect of product mix; volume growth, including the effects of new product launches into new and existing categories; the impact of acquisitions (including earn-outs); and capital expenditures. Other forward-looking statements in this release may be identified by the use of such terms as “may,” “could,” “expect,” “intend,” “believe,” “plan,” “estimate,” “forecast,” “project,” “anticipate,” “to be,” “to make” or other comparable terms. These statements represent the intentions, plans, expectations and beliefs of the Company, and are based on assumptions that the Company believes are reasonable but may prove to be incorrect. In addition, these statements are subject to risks, uncertainties and other factors, many of which are outside the Company’s control and could cause actual results to differ materially from such forward-looking statements. Factors that could cause such differences include a decline in market growth, retailer distribution and consumer demand (as a result of, among other things, political, economic and marketplace conditions and events); including those relating to the outbreak of contagious diseases; other impacts of the COVID-19 pandemic and its impact on the Company’s operations, customers, suppliers, employees, and other constituents, and market volatility and impact on the economy (including causing recessionary conditions), resulting from nationwide or local or regional outbreaks or increases in infections and the risk that the Company will not be able to successfully execute its response plans with respect to the pandemic or localized outbreaks and the corresponding uncertainty; the impact of regulatory changes or policies associated with the COVID-19 pandemic, including continuing or renewed shutdowns of retail and other businesses in various jurisdictions; the impact of the CARES Act and other governmental actions; unanticipated increases in raw material and energy prices; delays or other problems in manufacturing or distribution; increases in transportation costs; adverse developments affecting the financial condition of major customers and suppliers; changes in marketing and promotional spending; growth or declines in various product categories and the impact of customer actions in response to changes in consumer demand and the economy, including increasing shelf space of private label products; consumer and competitor reaction to, and customer acceptance of, new product introductions and features; the Company’s ability to maintain product quality and characteristics at a level acceptable to our customers and consumers; disruptions in the banking system and financial markets; foreign currency exchange rate fluctuations; implications of the United Kingdom’s withdrawal from the
For a description of additional factors that could cause actual results to differ materially from the forward-looking statements, please see Item 1A, “Risk Factors” in the Company’s annual report on Form 10-K and quarterly reports on Form 10Q. The Company undertakes no obligation to publicly update any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by the
This press release also contains non-GAAP financial information. Management uses this information in its internal analysis of results and believes that this information may be informative to investors in gauging the quality of the Company’s financial performance, identifying trends in its results and providing meaningful period-to-period comparisons. The Company has included reconciliations of these non-GAAP financial measures to the most directly comparable financial measure calculated in accordance with GAAP. See the end of this press release for these reconciliations. These non-GAAP financial measures should not be considered in isolation or as a substitute for the comparable GAAP measures. In addition, these non-GAAP financial measures may not be the same as similar measures provided by other companies due to potential differences in methods of calculation and items being excluded. They should be read in connection with the Company’s financial statements presented in accordance with GAAP.
|
||||||||||||||||
Condensed Consolidated Statements of Income (Unaudited) |
||||||||||||||||
|
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
(In millions, except per share data) |
|
2020 |
|
2019 |
|
2020 |
|
2019 |
||||||||
|
|
$ |
1,295.3 |
|
|
$ |
1,144.2 |
|
|
$ |
4,895.8 |
|
|
$ |
4,357.7 |
|
Cost of sales |
|
|
737.9 |
|
|
|
620.2 |
|
|
|
2,681.6 |
|
|
|
2,373.7 |
|
Gross Profit |
|
|
557.4 |
|
|
|
524.0 |
|
|
|
2,214.2 |
|
|
|
1,984.0 |
|
Marketing expenses |
|
|
201.6 |
|
|
|
162.6 |
|
|
|
591.2 |
|
|
|
515.0 |
|
Selling, general and administrative expenses |
|
|
165.2 |
|
|
|
166.2 |
|
|
|
593.3 |
|
|
|
628.8 |
|
Income from Operations |
|
|
190.6 |
|
|
|
195.2 |
|
|
|
1,029.7 |
|
|
|
840.2 |
|
Equity in earnings of affiliates |
|
|
1.2 |
|
|
|
1.1 |
|
|
|
6.7 |
|
|
|
6.6 |
|
Other income (expense), net |
|
|
(14.9 |
) |
|
|
(18.6 |
) |
|
|
(62.6 |
) |
|
|
(73.1 |
) |
Income before Income Taxes |
|
|
176.9 |
|
|
|
177.7 |
|
|
|
973.8 |
|
|
|
773.7 |
|
Income taxes |
|
|
26.7 |
|
|
|
33.3 |
|
|
|
187.9 |
|
|
|
157.8 |
|
Net Income |
|
$ |
150.2 |
|
|
$ |
144.4 |
|
|
$ |
785.9 |
|
|
$ |
615.9 |
|
Net Income per share - Basic |
|
$ |
0.61 |
|
|
$ |
0.59 |
|
|
$ |
3.18 |
|
|
$ |
2.50 |
|
Net Income per share - Diluted |
|
$ |
0.59 |
|
|
$ |
0.58 |
|
|
$ |
3.12 |
|
|
$ |
2.44 |
|
Dividends per share |
|
$ |
0.24 |
|
|
$ |
0.23 |
|
|
$ |
0.96 |
|
|
$ |
0.91 |
|
Weighted average shares outstanding - Basic |
|
|
247.9 |
|
|
|
245.3 |
|
|
|
246.8 |
|
|
|
246.2 |
|
Weighted average shares outstanding - Diluted |
|
|
253.0 |
|
|
|
250.8 |
|
|
|
252.2 |
|
|
|
252.1 |
|
Condensed Consolidated Balance Sheets (Unaudited) |
|||||||
(Dollars in millions) |
|
|
|
|
|
||
Assets |
|
|
|
|
|
|
|
Current Assets |
|
|
|
|
|
|
|
Cash and Cash Equivalents |
|
$ |
183.1 |
|
|
$ |
155.7 |
Accounts Receivable |
|
|
398.8 |
|
|
|
356.4 |
Inventories |
|
|
495.4 |
|
|
|
417.4 |
Other Current Assets |
|
|
35.1 |
|
|
|
26.9 |
Total Current Assets |
|
|
1,112.4 |
|
|
|
956.4 |
Property, Plant and Equipment (Net) |
|
|
612.8 |
|
|
|
573.0 |
|
|
|
9.1 |
|
|
|
9.7 |
|
|
|
3,110.2 |
|
|
|
2,750.0 |
|
|
|
2,229.6 |
|
|
|
2,079.5 |
Other Long-Term Assets |
|
|
340.4 |
|
|
|
288.8 |
Total Assets |
|
$ |
7,414.5 |
|
|
$ |
6,657.4 |
Liabilities and Stockholders’ Equity |
|
|
|
|
|
|
|
Short-Term Debt |
|
$ |
351.4 |
|
|
$ |
252.9 |
Other Current Liabilities |
|
|
1,037.2 |
|
|
|
839.4 |
Total Current Liabilities |
|
|
1,388.6 |
|
|
|
1,092.3 |
Long-Term Debt |
|
|
1,812.5 |
|
|
|
1,810.2 |
Other Long-Term Liabilities |
|
|
1,193.0 |
|
|
|
1,087.1 |
Stockholders’ Equity |
|
|
3,020.4 |
|
|
|
2,667.8 |
Total Liabilities and Stockholders’ Equity |
|
$ |
7,414.5 |
|
|
$ |
6,657.4 |
Condensed Consolidated Statements of Cash Flow (Unaudited) |
||||||||
|
|
Twelve Months Ended |
||||||
|
|
|
|
|
||||
(Dollars in millions) |
|
2020 |
|
2019 |
||||
|
|
|
|
|
|
|
|
|
Net Income |
|
$ |
785.9 |
|
|
$ |
615.9 |
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
189.7 |
|
|
|
176.4 |
|
Change in fair value of business acquisition liabilities |
|
|
(93.7 |
) |
|
|
1.3 |
|
Deferred income taxes |
|
|
25.7 |
|
|
|
5.6 |
|
Non-cash compensation |
|
|
21.5 |
|
|
|
20.8 |
|
Gain on sale of assets |
|
|
(3.0 |
) |
|
|
- |
|
Other |
|
|
4.9 |
|
|
|
12.6 |
|
Subtotal |
|
|
931.0 |
|
|
|
832.6 |
|
|
|
|
|
|
|
|
|
|
Changes in assets and liabilities: |
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
(13.4 |
) |
|
|
(9.2 |
) |
Inventories |
|
|
(61.9 |
) |
|
|
(33.8 |
) |
Other current assets |
|
|
(10.2 |
) |
|
|
4.9 |
|
Accounts payable and accrued expenses |
|
|
168.0 |
|
|
|
72.8 |
|
Income taxes payable |
|
|
12.2 |
|
|
|
3.4 |
|
Other |
|
|
(35.4 |
) |
|
|
(6.2 |
) |
Net cash from operating activities |
|
|
990.3 |
|
|
|
864.5 |
|
|
|
|
|
|
|
|
|
|
Capital expenditures |
|
|
(98.9 |
) |
|
|
(73.7 |
) |
Acquisition |
|
|
(512.7 |
) |
|
|
(475.0 |
) |
Proceeds from sale of assets |
|
|
7.0 |
|
|
|
- |
|
Other |
|
|
(3.5 |
) |
|
|
(4.8 |
) |
Net cash (used in) investing activities |
|
|
(608.1 |
) |
|
|
(553.5 |
) |
|
|
|
|
|
|
|
|
|
Net change in long-term debt |
|
|
- |
|
|
|
(300.0 |
) |
Net change in short-term debt |
|
|
99.0 |
|
|
|
251.0 |
|
Payment of cash dividends |
|
|
(237.3 |
) |
|
|
(224.1 |
) |
Proceeds from stock option exercises |
|
|
93.0 |
|
|
|
52.8 |
|
Purchase of treasury stock |
|
|
(300.0 |
) |
|
|
(250.0 |
) |
Payment of business acquisition liabilities |
|
|
(14.5 |
) |
|
|
- |
|
Deferred financing and other |
|
|
(0.3 |
) |
|
|
(2.6 |
) |
Net cash (used in) financing activities |
|
|
(360.1 |
) |
|
|
(472.9 |
) |
|
|
|
|
|
|
|
|
|
F/X impact on cash |
|
|
5.3 |
|
|
|
0.9 |
|
|
|
|
|
|
|
|
|
|
Net change in cash and cash equivalents |
|
$ |
27.4 |
|
|
$ |
(161.0 |
) |
2020 and 2019 Product |
|||||||||||
|
Three Months Ended |
|
|
Percent |
|||||||
|
|
|
|
|
|
|
Change |
||||
Household Products |
$ |
498.1 |
|
|
$ |
450.6 |
|
|
|
10.5 |
% |
Personal Care Products |
|
492.8 |
|
|
|
420.2 |
|
|
|
17.3 |
% |
Consumer Domestic |
$ |
990.9 |
|
|
$ |
870.8 |
|
|
|
13.8 |
% |
|
|
228.5 |
|
|
|
196.6 |
|
|
|
16.2 |
% |
Total Consumer |
$ |
1,219.4 |
|
|
$ |
1,067.4 |
|
|
|
14.2 |
% |
Specialty Products Division |
|
75.9 |
|
|
|
76.8 |
|
|
|
-1.2 |
% |
Total |
$ |
1,295.3 |
|
|
$ |
1,144.2 |
|
|
|
13.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended |
|
|
Percent |
|||||||
|
|
|
|
|
|
|
Change |
||||
Household Products |
$ |
2,038.5 |
|
|
$ |
1,821.7 |
|
|
|
11.9 |
% |
Personal Care Products |
|
1,729.1 |
|
|
|
1,480.9 |
|
|
|
16.8 |
% |
Consumer Domestic |
$ |
3,767.6 |
|
|
$ |
3,302.6 |
|
|
|
14.1 |
% |
|
|
828.2 |
|
|
|
756.3 |
|
|
|
9.5 |
% |
Total Consumer |
$ |
4,595.8 |
|
|
$ |
4,058.9 |
|
|
|
13.2 |
% |
Specialty Products Division |
|
300.0 |
|
|
|
298.8 |
|
|
|
0.4 |
% |
Total |
$ |
4,895.8 |
|
|
$ |
4,357.7 |
|
|
|
12.3 |
% |
Non-GAAP Measures:
The following discussion addresses the non-GAAP measures used in this press release and reconciliations of these non-GAAP measures to the most directly comparable GAAP measures. These non-GAAP financial measures should not be considered in isolation from or as a substitute for the comparable GAAP measures. The following non-GAAP measures may not be the same as similar measures provided by other companies due to differences in methods of calculation and items and events being excluded.
Organic Sales Growth:
This press release provides information regarding organic sales growth, namely net sales growth excluding the effect of acquisitions, divestitures and foreign exchange rate changes. Management believes that the presentation of organic sales growth is useful to investors because it enables them to assess, on a consistent basis, sales trends related to products that were marketed by the Company during the entirety of relevant periods, excluding the impact of acquisitions, divestitures, and foreign exchange rate changes that are out of the control of, and do not reflect the performance of the Company and management.
Adjusted Selling, General, and Administrative Expense (SG&A):
This press release also presents adjusted SG&A, namely, SG&A calculated in accordance with GAAP, as adjusted to exclude significant one-time items that are not indicative of the Company’s period-to-period performance. We believe that this metric provides investors a useful perspective of underlying business trends and results and provides useful supplemental information regarding our year over year SG&A expense.
Adjusted Income from Operations:
This press release also presents adjusted income from operations, namely income from operations calculated in accordance with GAAP, as adjusted to exclude significant one-time items that are not indicative of the Company’s period-to-period performance. We believe that this metric provides investors a useful perspective of underlying business trends and results and provides useful supplemental information regarding our year over year income from operations.
Adjusted EPS:
This press release also presents adjusted earnings per share, namely, EPS calculated in accordance with GAAP, as adjusted to exclude significant one-time items that are not indicative of the Company’s period-to-period performance. We believe that this metric provides investors a useful perspective of underlying business trends and results and provides useful supplemental information regarding our year over year EPS growth.
|
||||||||||||||||||
Organic Sales |
||||||||||||||||||
|
Three Months Ended |
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
Worldwide |
|
|
Consumer |
|
|
Consumer |
|
|
Specialty |
|||||
|
Company |
|
|
Consumer |
|
|
Domestic |
|
|
International |
|
|
Products |
|||||
Reported Sales Growth |
13.2% |
|
|
14.2% |
|
|
13.8% |
|
|
16.2% |
|
|
-1.2% |
|||||
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisitions |
2.2% |
|
|
2.3% |
|
|
2.8% |
|
|
0.4% |
|
|
0.0% |
|||||
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FX / Other |
-0.3% |
|
|
-0.3% |
|
|
0.0% |
|
|
-1.7% |
|
|
0.0% |
|||||
Divestitures |
0.1% |
|
|
0.1% |
|
|
0.0% |
|
|
0.8% |
|
|
0.0% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Organic Sales Growth |
10.8% |
|
|
11.7% |
|
|
11.0% |
|
|
14.9% |
|
|
-1.2% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended |
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
Worldwide |
|
|
Consumer |
|
|
Consumer |
|
|
Specialty |
|||||
|
Company |
|
|
Consumer |
|
|
Domestic |
|
|
International |
|
|
Products |
|||||
Reported Sales Growth |
12.3% |
|
|
13.2% |
|
|
14.1% |
|
|
9.5% |
|
|
0.4% |
|||||
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisitions |
3.0% |
|
|
3.3% |
|
|
3.4% |
|
|
3.0% |
|
|
0.0% |
|||||
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FX / Other |
0.1% |
|
|
0.1% |
|
|
0.0% |
|
|
0.7% |
|
|
0.0% |
|||||
Divestitures |
0.2% |
|
|
0.3% |
|
|
0.0% |
|
|
1.4% |
|
|
0.0% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Organic Sales Growth |
9.6% |
|
|
10.3% |
|
|
10.7% |
|
|
8.6% |
|
|
0.4% |
|
||||||||||||||||||||
Reconciliation of GAAP Measures to Non-GAAP Measures (Unaudited) |
||||||||||||||||||||
(Dollars in millions, except per share data) |
||||||||||||||||||||
|
For the quarter ended
|
|
|
For the quarter ended
|
|
|
Change |
|||||||||||||
|
|
|
|
|
% of NS |
|
|
|
|
|
|
% of NS |
|
|
|
|
|
|
||
Adjusted SG&A Reconciliation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SG&A - Reported |
$ |
165.2 |
|
|
|
12.8 |
% |
|
$ |
166.2 |
|
|
|
14.5 |
% |
|
|
-170 |
|
bps |
Flawless Earn-Out Adjustment |
|
22.0 |
|
|
|
1.6 |
% |
|
|
7.0 |
|
|
|
0.6 |
% |
|
|
100 |
|
bps |
SG&A - Adjusted (non-GAAP) |
$ |
187.2 |
|
|
|
14.4 |
% |
|
$ |
173.2 |
|
|
|
15.1 |
% |
|
|
-70 |
|
bps |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the quarter ended
|
|
|
|
|
|
|
|||||||||||||
Adjusted Income From Operations |
|
|
|
|
% of NS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income From Operations - Reported |
$ |
190.6 |
|
|
|
14.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Flawless Earn-Out Adjustment |
|
-22.0 |
|
|
|
-1.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income From Operations - Adjusted |
$ |
168.6 |
|
|
|
13.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the quarter ended
|
|
|
For the quarter ended
|
|
|
Change |
|||||||||||||
Adjusted Diluted Earnings Per Share Reconciliation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Earnings Per Share - Reported |
$ |
0.59 |
|
|
|
|
|
|
$ |
0.58 |
|
|
|
|
|
|
|
1.7 |
% |
|
Flawless Earn-Out Adjustment |
|
-0.06 |
|
|
|
|
|
|
|
-0.03 |
|
|
|
|
|
|
|
100.0 |
% |
|
Diluted Earnings Per Share - Adjusted (non-GAAP) |
$ |
0.53 |
|
|
|
|
|
|
$ |
0.55 |
|
|
|
|
|
|
|
-3.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the year ended
|
|
|
For the year ended
|
|
|
Change |
|||||||||||||
Adjusted Diluted Earnings Per Share Reconciliation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Earnings Per Share - Reported |
$ |
3.12 |
|
|
|
|
|
|
$ |
2.44 |
|
|
|
|
|
|
|
27.9 |
% |
|
Passport Earn-Out Reversal |
|
- |
|
|
|
|
|
|
|
-0.02 |
|
|
|
|
|
|
|
|
|
|
Brazil Loss on Sale |
|
- |
|
|
|
|
|
|
|
0.03 |
|
|
|
|
|
|
|
|
|
|
Flawless Earn-Out Adjustment |
|
-0.28 |
|
|
|
|
|
|
|
0.02 |
|
|
|
|
|
|
|
|
|
|
Gain on Sale of International Brand |
|
-0.01 |
|
|
|
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
Diluted Earnings Per Share - Adjusted (non-GAAP) |
$ |
2.83 |
|
|
|
|
|
|
$ |
2.47 |
|
|
|
|
|
|
|
14.6 |
% |
|
Reported and Organic Forecasted Sales Reconciliation |
|
||||||
|
|
|
|
|
|
|
|
|
For the Quarter |
|
|
For the Year |
|
||
|
Ended |
|
|
Ended |
|
||
|
|
|
|
|
|
||
Reported Sales Growth |
3.0% |
|
|
4.5% |
|
||
Less: Acquisition |
-1.1% |
|
|
-1.6% |
|
||
Add: FX / Other |
0.1% |
|
|
0.1% |
|
||
|
|
|
|
|
|
|
|
Organic Sales Growth |
2.0% |
|
|
3.0% |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20210129005119/en/
Chief Financial Officer
609-806-1200
Source: