Key
Highlights
-
Third quarter operating income from continuing
operations of $79.7 million, down 7% over the 2014 period impacted
by separation costs and higher non-cash U.S. Pension expense
-
Third quarter adjusted EBITDA from continuing
operations of $128 million, up 5% over the 2014 period as results
benefited from favorable input costs
-
Worldwide Building Products delivered a record
EBITDA quarter up 6% over the prior year
LANCASTER, Pa., October 29, 2015 --Armstrong World
Industries, Inc. (NYSE: AWI), a global leader in the design and
manufacture of floors and ceilings systems, today reported third
quarter 2015 results.
Third Quarter Results from continuing
operations |
|
|
|
|
|
|
|
|
|
(Amounts in millions except per share data) |
|
Three Months Ended September
30, |
|
|
|
|
2015 |
|
2014 |
|
Change |
|
Net
sales |
|
$658.5 |
|
$678.9 |
|
(3.0%) |
|
Operating income |
|
79.7 |
|
85.8 |
|
(7.1%) |
|
Net
income |
|
30.3 |
|
46.7 |
|
(35.1%) |
|
Diluted earnings per share |
|
$0.54 |
|
$0.84 |
|
(35.7%) |
|
Excluding the unfavorable impact from foreign
exchange of $29 million, consolidated net sales increased 1.3%
compared to the prior year period driven by higher volumes and
favorable price and mix performance.
Operating income declined compared to the prior
year period driven by increased SG&A expense to support
go-to-market initiatives in the Americas Resilient business, costs
associated with the previously announced separation project, higher
non-cash U.S. pension expense, unfavorable price and mix and higher
manufacturing costs; which were only partially offset by lower
input costs and the margin impact of higher volumes. Net
income was negatively impacted compared to the prior year by
foreign exchange rate losses on the translation of unhedged
cross-currency intercompany loans denominated in Russian Rubles
used to fund construction of a mineral fiber ceilings plant that
was completed in the first quarter of 2015 and by R&D tax
credits that had an outsized benefit in the prior year that did not
repeat.
"On a comparable foreign exchange basis sales
increased 1% in the third quarter with improvement across virtually
all of our businesses," said Matt Espe, CEO. "I'm especially
pleased to report that our Worldwide Building Products business
delivered yet another record adjusted EBITDA quarter despite
challenging conditions in emerging markets. Globally, ceiling
sales were up 2% and EBITDA up 6%, as our Americas business
continues to benefit from price over inflation, productivity
improvements and mix gains."
Additional (non-GAAP*) Financial Metrics
from continuing operations |
|
|
|
|
|
|
|
(Amounts in millions except per share data) |
|
Three Months Ended September 30, |
|
|
|
|
2015 |
|
2014 |
|
Change |
Adjusted operating income |
|
$98 |
|
$93 |
|
5% |
Adjusted net income |
|
$45 |
|
$49 |
|
(8%) |
Adjusted diluted earnings per share |
|
$0.80 |
|
$0.88 |
|
(9%) |
Free
cash flow |
|
$64 |
|
$60 |
|
8% |
(Amounts in millions) |
|
Three Months Ended September 30, |
|
|
|
|
|
2015 |
|
2014 |
|
Change |
Adjusted EBITDA |
|
|
|
|
|
|
|
Building Products |
|
$109 |
|
$103 |
|
6% |
|
Resilient Flooring |
|
24 |
|
25 |
|
(1%) |
|
Wood Flooring |
|
14 |
|
9 |
|
57% |
|
Unallocated Corporate |
|
(19) |
|
(15) |
|
(22%) |
Consolidated Adjusted EBITDA |
|
$128 |
|
$122 |
|
5% |
*The Company uses the above non-GAAP adjusted
measures, as well as other non-GAAP measures mentioned below, in
managing the business and believes the adjustments provide
meaningful comparisons of operating performance between periods.
Adjusted operating income, adjusted EBITDA, adjusted net
income, and adjusted EPS exclude the impact of foreign exchange,
restructuring charges and related costs, impairments, the non-cash
impact of the U.S. pension plan, separation costs and certain other
gains and losses. Free cash flow is defined as cash from
operations and dividends received from the WAVE joint venture, less
expenditures for property and equipment, less restricted cash, and
is adjusted to remove the impact of cash used or proceeds received
for acquisitions and divestitures. The company believes free
cash flow is useful because it provides insight into the amount of
cash that the Company has available for discretionary uses, after
expenditures for capital commitments and adjustments for
acquisitions/divestitures. Adjusted figures are reported in
comparable dollars using the budgeted exchange rate for 2015, and
are reconciled to the most comparable GAAP measures in tables at
the end of this release.
Adjusted operating income and adjusted EBITDA both
improved by 5% in the third quarter of 2015 when compared to the
prior year period. The improvement in adjusted EBITDA was
driven by lower input costs, the margin impact of higher volumes
and higher earnings from WAVE which were only partially offset by
higher SG&A spending primarily to support go-to-market
initiatives in the Americas Resilient business, unfavorable price
and mix performance, and increased manufacturing expenses.
Adjusted earnings per share is calculated using a 39% adjusted tax
rate in both periods. The increase in free cash flow was
driven by improvements in working capital and lower capital
expenditures which were only partially offset by lower cash
earnings.
Third Quarter Segment Highlights |
|
|
|
|
|
|
|
|
|
|
|
|
|
Building Products |
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
|
|
|
2015 |
|
|
2014 |
|
Change |
Total
segment net sales |
|
$335.9 |
|
|
$351.7 |
|
(4.5%) |
Operating income |
|
$89.8 |
|
|
$86.6 |
|
3.7% |
Excluding the unfavorable impact of foreign
exchange of approximately $23 million, net sales increased as
favorable price and mix offset the impact of lower volumes,
primarily in EMEA and the Pacific Rim. Operating income
increased in the third quarter of 2015 as the margin impact of
lower volumes was more than offset by favorable price and mix
performance, lower manufacturing and input costs and higher
earnings from WAVE.
Resilient Flooring |
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
|
|
|
2015 |
|
|
2014 |
|
Change |
Total
segment net sales |
|
$192.1 |
|
|
$190.2 |
|
1.0% |
Operating income |
|
$14.3 |
|
|
$14.9 |
|
(4.0%) |
Net sales increased driven by volume growth in
both the Americas and Pacific Rim, which was only partially offset
by unfavorable price and mix. Volume improvement in the
Americas commercial business was partially aided by favorable
market share shifts as a result of competitive product availability
issues and our service proposition relative to competition.
Operating income declined driven by unfavorable price and mix
performance, increased SG&A expenses to support go-to-market
initiatives in the Americas and higher manufacturing costs,
primarily due to LVT plant construction expenses, which were only
partially offset by lower input costs and the margin impact of
higher volumes. The comparison was also impacted by
approximately $3 million of charges related to the closure of our
Thomastown, Australia facility that was closed during the third
quarter of 2014.
Wood Flooring |
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
|
|
|
2015 |
|
|
2014 |
|
Change |
Total
segment net sales |
|
$130.5 |
|
|
$137.0 |
|
(4.7%) |
Operating income |
|
$10.4 |
|
|
$2.0 |
|
Favorable |
Net sales decreased as positive mix performance
was unable to offset unfavorable price and volume declines as a
result of engineered wood product availability challenges.
Operating income improved driven by lower input costs which more
than offset the margin impact of unfavorable price and mix, lower
volumes, higher manufacturing expense and an increase in SG&A
expense. The comparison was also impacted by $4 million of
severance and other charges associated with the closure of our
engineered wood flooring plant in Kunshan China that was closed
during the third quarter of 2014.
Corporate
Unallocated corporate expense of $34.8 million increased from $17.7
million in the prior year due to increased U.S. pension costs of $7
million and separation costs of $7 million.
Year to Date Results from
continuing operations
(Amounts in millions) |
Nine Months Ended September 30, |
|
|
2015 |
2014 |
Change |
Net sales (as reported) |
$1,842.6 |
$1,928.0 |
(4.4%) |
Operating income (as reported) |
178.6 |
203.2 |
(12.1%) |
Adjusted EBITDA |
315 |
309 |
2% |
Free cash flow |
99 |
14 |
Favorable |
Excluding the unfavorable impact from foreign
exchange of $72 million, consolidated net sales decreased compared
to the prior year period as volume declines were only partially
offset by favorable price and mix.
Operating income declined by 12% driven primarily
by higher non-cash U.S. pension costs and costs associated with the
previously announced separation project. Adjusted EBITDA
improved slightly over the prior year period as lower input costs
and favorable price and mix offset higher SG&A expenses, the
margin impact of lower volumes, increased manufacturing expenses
and lower earnings from WAVE. The increase in free cash flow
was driven by improvements in working capital and lower capital
expenditures, which were only partially offset by lower cash
earnings and dividends from the WAVE joint venture.
Market Outlook and 2015 Guidance
(1)
"We're updating our full year sales guidance to
reflect third quarter results and the pressure we're experiencing
due to continued volatility in foreign exchange rates," said Dave
Schulz, CFO. "Despite pressure from foreign exchange
headwinds, we continue to expect to benefit from lower input costs,
primarily in our flooring businesses, and are increasing our full
year adjusted EBITDA and adjusted EPS guidance at the
midpoint."
The Company now expects full year sales to be in
the $2.4 to $2.45 billion range, adjusted EBITDA to be in the $370
to $390 million range and adjusted EPS to be in the range of $2.15
to $2.35 per diluted share.
(1) Sales
guidance includes the impact of foreign exchange. Guidance
metrics, other than sales, are presented using 2015 budgeted
foreign exchange rates. Adjusted EPS guidance for 2015 is
calculated based on an adjusted effective tax rate of 39%.
Earnings Webcast
Management will host a live Internet broadcast
beginning at 11:00 a.m. Eastern time today, to discuss third
quarter 2015 results, market outlook and 2015 guidance. This
event will be broadcast live on the Company's Web site. To
access the call and accompanying slide presentation, go to
www.armstrong.com and click "For Investors." The replay of
this event will also be available on the Company's Web site for up
to one year after the date of the call.
Uncertainties Affecting
Forward-Looking Statements
Disclosures in this release, including without
limitation, those relating to future financial results guidance and
our plan to separate our Flooring business from our Ceilings
(Building Products) business and in our other public documents and
comments contain forward-looking statements within the meaning of
the Private Securities Litigation Reform Act of 1995. Those
statements provide our future expectations or forecasts and can be
identified by our use of words such as "anticipate," "estimate,"
"expect," "project," "intend," "plan," "believe," "outlook,"
"target," "predict," "may," "will," "would," "could," "should,"
"seek," and other words or phrases of similar meaning in connection
with any discussion of future operating or financial
performance. Forward-looking statements,
by their nature, address matters that are uncertain and involve
risks because they relate to events and depend on circumstances
that may or may not occur in the future. As a result, our
actual results may differ materially from our expected results and
from those expressed in our forward-looking statements. A
more detailed discussion of the risks and uncertainties that could
cause our actual results to differ materially from those projected,
anticipated or implied is included in the "Risk Factors" and
"Management's Discussion and Analysis" sections of our reports on
Forms 10-K and 10-Q filed with the U.S. Securities and Exchange
Commission ("SEC"). Forward-looking statements speak only as
of the date they are made. We undertake no obligation to
update any forward-looking statements beyond what is required under
applicable securities law.
About Armstrong and Additional
Information
More details on the Company's performance can be
found in its quarterly report on Form 10-Q for the quarter ended
September 30, 2015 that the Company expects to file with the SEC
today.
Armstrong World Industries, Inc. is a global
leader in the design and manufacture of floors and ceilings.
In 2014, Armstrong's consolidated net sales from continuing
operations totaled approximately $2.5 billion. As of
September 30, 2015, Armstrong operated 32 plants in nine countries
and had approximately 7,600 employees worldwide.
Additional forward looking non-GAAP metrics are
available on the Company's web site at http://www.armstrong.com/
under the Investor Relations tab. The website is not part of this
release and references to our website address in this release are
intended to be inactive textual references only.
As Reported Financial Highlights |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FINANCIAL HIGHLIGHTS |
Armstrong World Industries,
Inc. and Subsidiaries |
(amounts in millions, except
for per-share amounts, quarterly and year to date data is
unaudited) |
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended September 30, |
|
|
2015 |
|
2014 |
|
2015 |
|
2014 |
Net sales |
$658.5 |
|
$678.9 |
|
$1,842.6 |
|
$1,928.0 |
Costs of goods sold |
480.6 |
|
510.9 |
|
1,377.3 |
|
1,470.9 |
Selling general and administrative expenses |
110.4 |
|
101.0 |
|
319.5 |
|
304.3 |
Separation costs |
7.4 |
|
- |
|
16.8 |
|
- |
Goodwill impairment |
- |
|
- |
|
- |
|
0.8 |
Equity (earnings) from joint venture |
(19.6) |
|
(18.8) |
|
(49.6) |
|
(51.2) |
|
Operating income |
79.7 |
|
85.8 |
|
178.6 |
|
203.2 |
|
|
|
|
|
|
|
|
|
Interest expense |
11.3 |
|
10.9 |
|
33.9 |
|
34.3 |
Other non-operating expense |
14.0 |
|
2.6 |
|
15.5 |
|
9.2 |
Other non-operating (income) |
(0.8) |
|
(0.7) |
|
(5.0) |
|
(1.9) |
|
Earnings from continuing operations before income taxes |
55.2 |
|
73.0 |
|
134.2 |
|
161.6 |
Income tax expense |
24.9 |
|
26.3 |
|
70.2 |
|
70.2 |
|
Earnings from continuing operations |
$30.3 |
|
$46.7 |
|
$64.0 |
|
$91.4 |
Net (loss) from discontinued operations, net of tax
(benefit) of $-, $-, $- and $- |
- |
|
(14.9) |
|
- |
|
(21.7) |
Gain (loss) from disposal of discontinued business, net of
tax (benefit) of ($0.7), ($-), ($44.1) and ($1.2) |
1.5 |
|
(0.2) |
|
44.0 |
|
(2.3) |
|
Net
earnings (loss) from discontinued operations |
1.5 |
|
(15.1) |
|
44.0 |
|
(24.0) |
|
Net
earnings |
$31.8 |
|
$31.6 |
|
$108.0 |
|
$67.4 |
|
|
|
|
|
|
|
|
|
Other comprehensive income (loss), net of tax: |
|
|
|
|
|
|
|
|
Foreign currency translation adjustments |
(13.4) |
|
(14.1) |
|
(21.3) |
|
(10.0) |
|
Derivative gain (loss) |
0.9 |
|
4.9 |
|
(0.2) |
|
(1.3) |
|
Pension and postretirement adjustments |
11.1 |
|
8.5 |
|
32.2 |
|
21.3 |
|
Total
other comprehensive (loss) income |
(1.4) |
|
(0.7) |
|
10.7 |
|
10.0 |
Total comprehensive income |
$30.4 |
|
$30.9 |
|
$118.7 |
|
$77.4 |
|
|
|
|
|
|
|
|
|
Earnings per share of common stock, continuing
operations |
|
|
|
|
|
|
|
|
Basic |
$0.54 |
|
$0.84 |
|
$1.14 |
|
$1.66 |
|
Diluted |
$0.54 |
|
$0.84 |
|
$1.14 |
|
$1.64 |
|
|
|
|
|
|
|
|
|
Earnings (loss) per share of common stock,
discontinued operations |
|
|
|
|
|
|
|
|
Basic |
$0.03 |
|
($0.27) |
|
$0.79 |
|
($0.44) |
|
Diluted |
$0.03 |
|
($0.27) |
|
$0.78 |
|
($0.43) |
|
|
|
|
|
|
|
|
|
Net earnings per share of common stock: |
|
|
|
|
|
|
|
|
Basic |
$0.57 |
|
$0.57 |
|
$1.93 |
|
$1.22 |
|
Diluted |
$0.57 |
|
$0.57 |
|
$1.92 |
|
$1.21 |
|
|
|
|
|
|
|
|
|
Average number of common shares outstanding |
|
|
|
|
|
|
|
|
Basic |
55.5 |
|
55.0 |
|
55.4 |
|
54.9 |
|
Diluted |
55.9 |
|
55.5 |
|
55.8 |
|
55.4 |
SEGMENT RESULTS |
Armstrong World Industries,
Inc. and Subsidiaries |
(amounts in millions) |
(Unaudited) |
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended September 30, |
Net Sales |
2015 |
|
2014 |
|
2015 |
|
2014 |
Building Products |
$335.9 |
|
$351.7 |
|
$934.0 |
|
$983.4 |
Resilient Flooring |
192.1 |
|
190.2 |
|
548.8 |
|
550.1 |
Wood Flooring |
130.5 |
|
137.0 |
|
359.8 |
|
394.5 |
|
Total
net sales |
$658.5 |
|
$678.9 |
|
$1,842.6 |
|
$1,928.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income (loss) |
|
|
|
|
|
|
|
Building Products |
$89.8 |
|
$86.6 |
|
$213.8 |
|
$209.3 |
Resilient Flooring |
14.3 |
|
14.9 |
|
43.4 |
|
46.0 |
Wood Flooring |
10.4 |
|
2.0 |
|
11.7 |
|
4.5 |
Unallocated Corporate (expense) |
(34.8) |
|
(17.7) |
|
(90.3) |
|
(56.6) |
|
Total
Operating Income |
$79.7 |
|
$85.8 |
|
$178.6 |
|
$203.2 |
Selected Balance Sheet
Information |
(amounts in millions) |
Assets |
|
|
|
|
September 30, 2015 |
|
|
December 31, 2014 |
Current assets |
|
|
|
|
$887.7 |
|
|
$811.5 |
Property, plant and equipment, net |
|
1,067.1 |
|
|
1,062.4 |
Other noncurrent assets |
|
|
|
|
739.6 |
|
|
732.3 |
|
Total
assets |
|
|
|
|
$2,694.4 |
|
|
$2,606.2 |
|
|
|
|
|
|
|
|
|
|
Liabilities and shareholders' equity |
|
|
|
|
|
Current liabilities |
|
|
|
|
$421.6 |
|
|
$388.1 |
Noncurrent liabilities |
|
|
|
|
1,489.6 |
|
|
1,569.0 |
Equity |
|
|
|
|
783.2 |
|
|
649.1 |
|
Total liabilities and shareholders' equity |
$2,694.4 |
|
|
$2,606.2 |
Selected Cash Flow
Information |
(amounts in millions) |
|
|
|
|
|
Nine Months Ended September 30, |
|
|
2015 |
|
|
2014 |
Net
income |
|
$108.0 |
|
|
$67.4 |
Other
adjustments to reconcile net income to net cash provided by
operating activities |
|
39.5 |
|
|
123.1 |
Changes in operating assets and liabilities, net |
|
(3.5) |
|
|
(79.4) |
Net
cash provided by operating activities |
|
144.0 |
|
|
111.1 |
Net
cash (used for) investing activities |
|
(45.3) |
|
|
(96.9) |
Net
cash (used for) provided by financing activities |
|
(23.6) |
|
|
1.3 |
|
|
|
|
|
|
Effect
of exchange rate changes on cash and cash equivalents |
|
(10.4) |
|
|
(2.3) |
Net
increase in cash and cash equivalents |
|
64.7 |
|
|
13.2 |
Cash
and cash equivalents, beginning of period |
|
185.3 |
|
|
135.2 |
Cash
and cash equivalents, end of period |
|
$250.0 |
|
|
$148.4 |
Cash
and cash equivalents at end of period of discontinued
operations |
|
- |
|
|
($2.4) |
Cash
and cash equivalents at end of period of continuing operations |
|
$250.0 |
|
|
$150.8 |
Supplemental Reconciliations of GAAP to non-GAAP
Results (unaudited)
(Amounts in millions, except per share data)
To supplement its consolidated financial
statements presented in accordance with accounting principles
generally accepted in the United States (GAAP), the Company
provides additional measures of performance adjusted to exclude the
impact of foreign exchange, restructuring charges and related
costs, impairments, the non-cash impact of the U.S. pension plan,
separation costs and certain other gains and losses. Adjusted
figures are reported in comparable dollars using the budgeted
exchange rate for 2015. The Company uses these adjusted
performance measures in managing the business, including
communications with its Board of Directors and employees, and
believes that they provide users of this financial information with
meaningful comparisons of operating performance between current
results and results in prior periods. The Company believes that
these non-GAAP financial measures are appropriate to enhance
understanding of its past performance, as well as prospects for its
future performance. A reconciliation of these adjustments to
the most directly comparable GAAP measures is included in this
release and on the Company's website. These non-GAAP measures
should not be considered in isolation or as a substitute for the
most comparable GAAP measures. Non-GAAP financial measures
utilized by the Company may not be comparable to non-GAAP financial
measures used by other companies.
CONSOLIDATED RESULTS FROM CONTINUING
OPERATIONS |
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
|
|
|
2015 |
|
|
2014 |
|
|
2015 |
|
|
2014 |
Adjusted EBITDA |
|
|
$128 |
|
|
$122 |
|
|
$315 |
|
|
$309 |
D&A/Fx* |
|
|
(30) |
|
|
(29) |
|
|
(89) |
|
|
(88) |
Operating Income, Adjusted |
|
|
$98 |
|
|
$93 |
|
|
$226 |
|
|
$221 |
Non-cash impact of U.S. Pension |
|
|
6 |
|
|
- |
|
|
19 |
|
|
1 |
Separation costs |
|
|
7 |
|
|
- |
|
|
17 |
|
|
- |
Cost reduction expenses (income) |
|
|
1 |
|
|
6 |
|
|
(1) |
|
|
10 |
Multilayered Wood flooring duties |
|
|
- |
|
|
- |
|
|
4 |
|
|
- |
Impairment |
|
|
- |
|
|
- |
|
|
- |
|
|
4 |
Foreign exchange impact |
|
|
4 |
|
|
1 |
|
|
8 |
|
|
3 |
|
Operating Income, Reported |
|
|
$80 |
|
|
$86 |
|
|
$179 |
|
|
$203 |
*Excludes accelerated depreciation associated with
cost reduction initiatives reflected below. Actual D&A as
reported is; $29.5 million for the three months ended September 30,
2015, $35.4 million for the three months ended September 30, 2014,
$86.9 million for the nine months ended September 30, 2015, and
$98.1 million for the nine months ended September 30,
2014.
BUILDING PRODUCTS |
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
|
|
2015 |
|
|
2014 |
|
|
2015 |
|
|
2014 |
Adjusted EBITDA |
|
|
$109 |
|
|
$103 |
|
|
$267 |
|
|
$260 |
D&A/Fx |
|
|
(18) |
|
|
(16) |
|
|
(52) |
|
|
(48) |
Operating Income, Adjusted |
|
|
$91 |
|
|
$87 |
|
|
$215 |
|
|
$212 |
Foreign exchange impact |
|
|
1 |
|
|
- |
|
|
1 |
|
|
3 |
|
Operating Income, Reported |
|
|
$90 |
|
|
$87 |
|
|
$214 |
|
|
$209 |
RESILIENT FLOORING |
|
|
|
|
|
|
|
|
|
|
Three Months Ended September
30, |
|
|
Nine Months Ended September 30, |
|
|
|
|
2015 |
|
|
2014 |
|
|
2015 |
|
|
2014 |
Adjusted EBITDA |
|
|
$24 |
|
|
$25 |
|
|
$67 |
|
|
$71 |
D&A/Fx |
|
|
(7) |
|
|
(8) |
|
|
(20) |
|
|
(20) |
Operating Income, Adjusted |
|
|
$17 |
|
|
$17 |
|
|
$47 |
|
|
$51 |
Cost reduction expenses (income) |
|
|
1 |
|
|
2 |
|
|
(1) |
|
|
4 |
Foreign exchange impact |
|
|
2 |
|
|
- |
|
|
5 |
|
|
1 |
|
Operating Income, Reported |
|
|
$14 |
|
|
$15 |
|
|
$43 |
|
|
$46 |
WOOD FLOORING |
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
|
|
|
2015 |
|
|
2014 |
|
|
2015 |
|
|
2014 |
Adjusted EBITDA (1) |
|
|
$14 |
|
|
$9 |
|
|
$27 |
|
|
$25 |
D&A/Fx |
|
|
(3) |
|
|
(3) |
|
|
(9) |
|
|
(11) |
Operating Income, Adjusted (1) |
|
|
$11 |
|
|
$6 |
|
|
$18 |
|
|
$14 |
Cost reduction expenses |
|
|
- |
|
|
4 |
|
|
- |
|
|
6 |
Multilayered Wood flooring duties |
|
|
- |
|
|
- |
|
|
4 |
|
|
- |
Impairment |
|
|
- |
|
|
- |
|
|
- |
|
|
4 |
Foreign exchange impact |
|
|
1 |
|
|
- |
|
|
2 |
|
|
(1) |
|
Operating Income, Reported(1) |
|
|
$10 |
|
|
$2 |
|
|
$12 |
|
|
$5 |
(1) Includes a
$4 million charge recorded in the second quarter of 2015 resulting
from new duty rates assigned by the U.S. Department of Commerce on
multilayered wood importers and a $1 million gain recorded in the
second quarter of 2014 related to a refund of previously paid
duties on imports of engineered wood flooring.
UNALLOCATED CORPORATE |
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
|
|
|
2015 |
|
|
2014 |
|
|
2015 |
|
|
2014 |
Adjusted EBITDA |
|
|
($19) |
|
|
($15) |
|
|
($46) |
|
|
($47) |
D&A/Fx |
|
|
(2) |
|
|
(2) |
|
|
(8) |
|
|
(9) |
Operating (Loss), Adjusted |
|
|
($21) |
|
|
($17) |
|
|
($54) |
|
|
($56) |
Non-cash impact of U.S. Pension |
|
|
6 |
|
|
- |
|
|
19 |
|
|
1 |
Separation costs |
|
|
7 |
|
|
- |
|
|
17 |
|
|
- |
Foreign exchange impact |
|
|
1 |
|
|
1 |
|
|
- |
|
|
- |
|
Operating (Loss), Reported |
|
|
($35) |
|
|
($18) |
|
|
($90) |
|
|
($57) |
CASH FLOW(1) |
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
|
|
2015 |
|
|
2014 |
|
2015 |
|
2014 |
Net cash
from operations |
|
$85 |
|
|
$89 |
|
$144 |
|
$111 |
Less: net
cash (used for) investing |
|
(21) |
|
|
(29) |
|
(45) |
|
(97) |
Free Cash Flow |
|
$64 |
|
|
$60 |
|
$99 |
|
$14 |
-
Cash flow includes cash flows attributable to
European Flooring business
|
CONSOLIDATED RESULTS FROM CONTINUING
OPERATIONS |
|
|
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
|
|
2015 |
|
2014 |
|
2015 |
|
2014 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
Per Share |
|
Total |
|
Per Share |
|
Total |
|
Per Share |
|
Total |
|
Per Share |
Adjusted EBITDA |
|
$128 |
|
|
|
$122 |
|
|
|
$315 |
|
|
|
$309 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
D&A
as reported |
|
(30) |
|
|
|
(35) |
|
|
|
(87) |
|
|
|
(98) |
|
|
Fx/Accelerated Deprecation |
|
- |
|
|
|
6 |
|
|
|
(2) |
|
|
|
10 |
|
|
Operating Income, Adjusted |
|
$98 |
|
|
|
$93 |
|
|
|
$226 |
|
|
|
$221 |
|
|
Other
non-operating (expense) |
|
(24) |
|
|
|
(13) |
|
|
|
(44) |
|
|
|
(42) |
|
|
Earnings Before Taxes, Adjusted |
|
74 |
|
|
|
80 |
|
|
|
182 |
|
|
|
179 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted
tax (expense) @ 39% for 2015 and 2014 |
|
(29) |
|
|
|
(31) |
|
|
|
(71) |
|
|
|
(70) |
|
|
Net Earnings, Adjusted |
|
$45 |
|
$0.80 |
|
$49 |
|
$0.88 |
|
$111 |
|
$1.99 |
|
$109 |
|
$1.97 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pre-tax adjustment items |
|
(12) |
|
|
|
(7) |
|
|
|
(28) |
|
|
|
(17) |
|
|
Non-cash impact of U.S. Pension |
|
(6) |
|
|
|
- |
|
|
|
(19) |
|
|
|
(1) |
|
|
Reversal of adjusted tax expense @ 39% for 2015 and 2014 |
|
29 |
|
|
|
31 |
|
|
|
71 |
|
|
|
70 |
|
|
Ordinary tax |
|
(18) |
|
|
|
(23) |
|
|
|
(42) |
|
|
|
(51) |
|
|
Unbenefitted foreign losses |
|
(6) |
|
|
|
(7) |
|
|
|
(22) |
|
|
|
(23) |
|
|
Tax
adjustment items |
|
(2) |
|
|
|
4 |
|
|
|
(7) |
|
|
|
4 |
|
|
Net Earnings, Reported |
|
$30 |
|
$0.54 |
|
$47 |
|
$0.84 |
|
$64 |
|
$1.14 |
|
$91 |
|
$1.64 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Source: Armstrong World Industries
AWI Reports Third Quarter 2015
Results
This
announcement is distributed by NASDAQ OMX Corporate Solutions on
behalf of NASDAQ OMX Corporate Solutions clients.
The issuer of this announcement warrants that they are solely
responsible for the content, accuracy and originality of the
information contained therein.
Source: Armstrong World Industries, Inc. via
Globenewswire
HUG#1962255
Armstrong World Industries (NYSE:AWI)
Historical Stock Chart
From Mar 2024 to Apr 2024
Armstrong World Industries (NYSE:AWI)
Historical Stock Chart
From Apr 2023 to Apr 2024