0001206774-15-000362.txt : 20150204 0001206774-15-000362.hdr.sgml : 20150204 20150204084529 ACCESSION NUMBER: 0001206774-15-000362 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 5 CONFORMED PERIOD OF REPORT: 20150204 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Regulation FD Disclosure ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20150204 DATE AS OF CHANGE: 20150204 FILER: COMPANY DATA: COMPANY CONFORMED NAME: CLOROX CO /DE/ CENTRAL INDEX KEY: 0000021076 STANDARD INDUSTRIAL CLASSIFICATION: SPECIALTY CLEANING, POLISHING AND SANITATION PREPARATIONS [2842] IRS NUMBER: 310595760 STATE OF INCORPORATION: DE FISCAL YEAR END: 0630 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-07151 FILM NUMBER: 15573713 BUSINESS ADDRESS: STREET 1: THE CLOROX COMPANY STREET 2: 1221 BROADWAY CITY: OAKLAND STATE: CA ZIP: 94612-1888 BUSINESS PHONE: 5102717000 MAIL ADDRESS: STREET 1: P.O. BOX 24305 CITY: OAKLAND STATE: CA ZIP: 94612-1305 8-K 1 clorox_8k.htm CURRENT REPORT
 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
___________________

FORM 8-K

CURRENT REPORT
Pursuant to Section 13 OR 15(d) of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): February 4, 2015

THE CLOROX COMPANY
(Exact name of registrant as specified in its charter)

___________________

Delaware 1-07151 31-0595760
(State or other jurisdiction of (Commission File Number) (I.R.S. Employer
incorporation) Identification No.)

1221 Broadway, Oakland, California 94612-1888
(Address of principal executive offices) (Zip code)

(510) 271-7000
(Registrant's telephone number, including area code)

Not applicable
(Former name or former address, if changed since last report)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

[ ]  

Written communications pursuant to Rule 425 Under the Securities Act (17 CFR 230.425)

   
[ ]

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 
[ ]

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 
[ ]

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))




Item 2.02 Results of Operations and Financial Condition

On February 4, 2015, The Clorox Company issued a press release announcing its financial results for its second quarter ended December 31, 2014. The full text of the press release is attached hereto as Exhibit 99.1 and is incorporated herein by reference.

Item 7.01 Regulation FD Disclosure

Attached hereto as Exhibit 99.2 and incorporated herein by reference is supplemental financial information.

Item 9.01 Financial Statements and Exhibits

(d) Exhibits

Exhibit       Description
99.1   Press Release dated February 4, 2015 of The Clorox Company
99.2 Supplemental information regarding financial results



SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

THE CLOROX COMPANY
 
 
Date:   February 4, 2015 By:      /s/ Laura Stein
   Senior Vice President –
       General Counsel



THE CLOROX COMPANY

FORM 8-K

INDEX TO EXHIBITS

    Exhibit          Description
99.1   Press Release dated February 4, 2015 of The Clorox Company
99.2 Supplemental information regarding financial results


EX-99.1 2 exhibit99-1.htm PRESS RELEASE DATED FEBRUARY 4, 2015 OF THE CLOROX COMPANY
PRESS RELEASE
   

The Clorox Company Reports 3 Percent Sales Growth and 8 Percent EPS Growth in Q2; Raises Fiscal Year 2015 Outlook for Sales and EPS
OAKLAND, Calif., Feb. 4, 2015 – The Clorox Company (NYSE:CLX) today reported 3 percent sales growth and 8 percent diluted net earnings per share (EPS) growth from continuing operations for its second quarter, which ended Dec. 31, 2014. On a currency-neutral basis, sales grew 6 percent.
“Clorox delivered solid first-half results,” said Chief Executive Officer Benno Dorer. “In the second quarter, we delivered strong volume and sales growth, as well as improved market shares across several categories. Importantly, we continued to invest in incremental demand-building programs, which helped drive our topline results.
“While we anticipate increased impacts from unfavorable foreign exchange and other headwinds in the second half of the fiscal year, we’ll remain focused on executing our 2020 Strategy, with the goal to accelerate profitable growth, including investing in our brands to grow our categories and overall market share.”
All results in this press release are reported on a continuing operations basis, unless otherwise stated. As previously announced, Corporación Clorox de Venezuela S.A. (Clorox Venezuela) discontinued operations effective Sept. 22, 2014. For the current and year-ago quarters, the results from Clorox Venezuela are now included in discontinued operations in the company’s financial statements. Some information in this release is reported on a non-GAAP basis. See “Non-GAAP Financial Information” below and the tables toward the end of this press release for more information and reconciliations of key second-quarter results to the most directly comparable financial measures calculated in accordance with generally accepted accounting principles in the U.S. (GAAP).
Fiscal Second-Quarter Results
Following is a summary of key second-quarter results. All comparisons are with the second quarter of fiscal year 2014, unless otherwise stated.
*       97 cents diluted EPS (8% growth)
 
* 4% volume growth
 
* 3% sales growth

In the second quarter, Clorox delivered earnings from continuing operations of $128 million, or 97 cents diluted EPS, compared to $118 million, or 90 cents diluted EPS, in the year-ago quarter. Second-quarter results reflected higher sales and volume, the benefits of cost savings and price increases, as well as lower selling and administrative expenses. These factors were partially offset by the impact of unfavorable foreign currency exchange rates, incremental demand-building investments, higher commodity costs and increased manufacturing and logistics costs.
In the second quarter, sales grew 3 percent, reflecting double-digit growth in the Professional Products, Natural Personal Care and Bags and Wraps businesses. Total company sales growth was driven primarily by higher volume and the benefit of price increases, partially offset by the impact of 3 percentage points from unfavorable foreign currency exchange rates. Volume for the second quarter increased 4 percent, reflecting shipment growth in all four segments.
The company’s second-quarter gross margin increased 10 basis points to 42.5 percent, reflecting the benefits of cost savings and price increases, which were largely offset by higher commodity costs, primarily from resin, as the benefits related to lower energy costs are not expected to be seen until the second half of the fiscal year. The company’s gross margin was also affected by increased manufacturing and logistics costs, largely due to the impact of continued high inflation in International.
Year-to-date net cash provided by continuing operations was $267 million, compared with $222 million in the year-ago period. Contributing factors to the year-over-year change were lower employee incentive compensation payments and lower tax payments in the current quarter, as well as the initial funding of the company’s non-qualified deferred compensation plan in the year-ago quarter. These factors were partially offset by $25 million in payments to settle interest-rate hedges related to the company’s issuance of long-term debt. In December 2014, the company issued $500 million in senior notes, increasing the company’s quarter-end cash balance, with proceeds subsequently used to pay down a portion of notes that matured on January 15th of this year.


Key Segment Results
Following is a summary of key second-quarter results from continuing operations by reportable segment. All comparisons are with the second quarter of fiscal 2014, unless otherwise stated.

Cleaning
(Laundry, Home Care, Professional Products)

3% volume growth
 
3% sales growth
 
6% pretax earnings growth

Volume growth in the segment was driven by double-digit gains in Professional Products, reflecting increases in its cleaning and health care businesses, which were driven, in part, by Ebola and Enterovirus concerns. Volume for Home Care and Laundry was essentially flat. Home Care volume results reflected the distribution loss of Clorox® disinfecting wipes at a major club customer in calendar year 2014, offset by double-digit Clorox® disinfecting wipes gains at other retailers and volume growth across multiple Home Care brands. Laundry volume results reflected continued bleach category softness. Home Care and Laundry grew market share in total, with gains across multiple brands. Pretax earnings growth reflected higher sales, as well as the benefits of cost savings and price increases, partially offset by incremental demand-building investments and higher commodity costs.

Household
(Bags and Wraps, Charcoal, Cat Litter)

3% volume growth
 
5% sales growth
 
24% pretax earnings growth

Segment volume growth was driven primarily by gains in Bags and Wraps behind innovation and increased distribution of Glad® OdorShield® trash bags. Cat Litter also grew volume behind new Fresh Step® extreme light weight cat litter. The variance between volume and sales results was due primarily to the benefit of price increases in Bags and Wraps. Pretax earnings growth reflected higher sales and the benefit of cost savings, partially offset by higher commodity costs and incremental demand-building investments.

Lifestyle
(Dressings and Sauces, Water Filtration, Natural Personal Care)

5% volume growth
 
4% sales growth
 
6% pretax earnings growth

Volume results in the segment were driven by strong double-digit gains in Natural Personal Care, largely due to innovation in Burt’s Bees® lip and face-care products, including continued growth in towelettes. Incremental demand-building programs, including the first-ever television campaign for the Burt’s Bees® brand, also contributed to Natural Personal Care’s strong sales results. Dressings and Sauces also grew volume primarily from increased merchandising of Hidden Valley® dry mixes and salad dressings. These results were partially offset by lower shipments in Water Filtration due to increased merchandising of private-label filter products. Volume growth outpaced sales growth primarily due to unfavorable mix. Pretax earnings growth reflected higher sales, lower commodity costs and the benefit of cost savings. These factors were partially offset by higher manufacturing costs and higher advertising spending.

Page 2 of 9



International
(All countries outside of the U.S.)

5% volume growth
 
2% sales decrease (11% growth, currency-neutral basis)
 
27% pretax earnings decrease

The segment’s volume growth reflected gains primarily in Mexico, Canada, Europe and Argentina. Segment sales reflected the impact of unfavorable foreign currency exchange rates across most countries, partially offset by the benefit of price increases. On a currency-neutral basis, segment sales grew 11 percent. Pretax earnings declined $9 million primarily due to the impact of unfavorable foreign currency exchange rates and higher selling and administrative expenses, as well as increased manufacturing and logistics costs and higher commodity costs, largely driven by continued high inflation. These factors were partially offset by higher volume and the benefits of price increases and cost savings.

Clorox Updates Outlook for Fiscal Year 2015

About 1% sales growth (previously sales about flat)
 
EBIT margin about flat (unchanged)
 
$4.40 to $4.55 diluted EPS range (previously $4.35 to $4.50)

The company now anticipates fiscal-year 2015 sales to grow about 1 percent, reflecting first-half sales results, product innovation and the benefit of price increases. The fiscal-year sales outlook also now anticipates a greater impact from unfavorable foreign exchange rates in the range of 2 percent to 3 percent. Other moderating factors include slowing economies in international markets and an increase in full-year trade-promotion spending to drive the company’s core business and trial of new products in a highly competitive environment.

Clorox continues to anticipate moderate gross margin expansion in fiscal year 2015, reflecting the benefits of cost savings and price increases. The company now anticipates commodity costs to be about flat, due to energy cost declines, which are expected to be partially offset by higher logistics costs, as well as the aforementioned increase in full-year trade-promotion spending.

Clorox continues to anticipate EBIT margin to be about flat for fiscal year 2015, reflecting moderate gross margin expansion, offset by higher demand-building investments.

Clorox continues to anticipate its effective fiscal year 2015 tax rate to be about 34 percent.

Net of all these factors, Clorox now anticipates fiscal 2015 diluted EPS from continuing operations in the range of $4.40 to $4.55.

For More Detailed Financial Information

Visit the Investors: Financial Reporting: Financial Results section of the company’s website at TheCloroxCompany.com for the following:

*         Combined financial tables that include the schedules below
 
* Supplemental unaudited condensed volume and sales growth information
 
* Supplemental unaudited condensed gross margin driver information
 
* Supplemental unaudited reconciliation of certain non-GAAP financial information, including earnings from continuing operations before interest and taxes (EBIT) and earnings from continuing operations before interest, taxes, depreciation and amortization (EBITDA)
 
* Supplemental balance sheet and cash flow information and free cash flow reconciliation (unaudited)
 
* Supplemental price-change information

Page 3 of 9



Note: Percentage and basis-point changes noted in this press release are calculated based on rounded numbers. Supplemental materials are available in the Investors: Financial Reporting: Financial Results section of the company’s website at TheCloroxCompany.com.

The Clorox Company

The Clorox Company is a leading multinational manufacturer and marketer of consumer and professional products with about 7,700 employees worldwide and fiscal year 2014 sales of $5.5 billion. Clorox markets some of the most trusted and recognized consumer brand names, including its namesake bleach and cleaning products; Pine-Sol® cleaners; Liquid Plumr® clog removers; Poett® home care products; Fresh Step® cat litter; Glad® bags, wraps and containers; Kingsford® charcoal; Hidden Valley® and KC Masterpiece® dressings and sauces; Brita® water-filtration products and Burt’s Bees® natural personal care products. The company also markets brands for professional services, including Clorox Healthcare®, HealthLink®, Aplicare® and Dispatch® infection control products for the healthcare industry. More than 80 percent of the company's brands hold the No. 1 or No. 2 market share positions in their categories. Clorox's commitment to corporate responsibility includes making a positive difference in its communities. In fiscal year 2014, The Clorox Company and The Clorox Company Foundation contributed more than $16 million in combined cash grants, product donations, cause marketing and employee volunteerism. For more information, visit TheCloroxCompany.com.

Forward-Looking Statements

This press release contains "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and such forward-looking statements involve risks and uncertainties. Except for historical information, matters discussed above, including statements about future volume, sales, costs, cost savings, earnings, cash flows, plans, objectives, expectations, growth, or profitability, are forward-looking statements based on management's estimates, assumptions and projections. Words such as "could," "may," "expects," "anticipates," "targets," "goals," "projects," "intends," "plans," "believes," "seeks," "estimates," and variations on such words, and similar expressions, are intended to identify such forward-looking statements. These forward-looking statements are only predictions, subject to risks and uncertainties, and actual results could differ materially from those discussed above. Important factors that could affect performance and cause results to differ materially from management's expectations are described in the sections entitled "Risk Factors" in the company's Annual Report on Form 10-K for the fiscal year ended June 30, 2014, and "Management's Discussion and Analysis of Financial Condition and Results of Operations" in Exhibit 99.2 of the Company’s Current Report on Form 8-K filed on December 4, 2014, as updated from time to time in the company's SEC filings. These factors include, but are not limited to: risks related to international operations, including political instability; government-imposed price controls or other regulations; foreign currency exchange rate controls, including periodic changes in such controls, fluctuations and devaluations; labor unrest and inflationary pressures, particularly in Argentina and other challenging markets; risks related to the possibility of nationalization, expropriation of assets, or other government action in foreign jurisdictions; risks related to the Company’s discontinuation of operations in Venezuela; intense competition in the company's markets; changes in the company’s leadership; worldwide, regional and local economic conditions and financial market volatility; volatility and increases in commodity costs such as resin, sodium hypochlorite and agricultural commodities and increases in energy, transportation or other costs; the ability of the company to drive sales growth, increase price and market share, grow its product categories and achieve favorable product and geographic mix; dependence on key customers and risks related to customer consolidation and ordering patterns; costs resulting from government regulations; the ability of the company to successfully manage global political, legal, tax and regulatory risks, including changes in regulatory or administrative activity; supply disruptions and other risks inherent in reliance on a limited base of suppliers; the ability of the company to implement and generate anticipated cost savings and efficiencies; the success of the company's business strategies; the impact of product liability claims, labor claims and other legal proceedings, including in foreign jurisdictions and the company's litigation related to its discontinued operations in Brazil; the ability of the company to develop and introduce commercially successful products; risks relating to acquisitions, new ventures and divestitures and associated costs, including the potential for asset impairment charges, related to, among others, intangible assets and goodwill; risks related to reliance on information technology systems, including potential security breaches, cyber attacks or privacy breaches that result in the unauthorized disclosure of consumer, customer, employee or company information, or service interruptions; the company's ability to attract and retain key personnel; the company's ability to maintain its business reputation and the reputation of its brands; environmental matters including costs associated with the remediation of past contamination and the handling and/or transportation of hazardous substances; the impact of natural disasters, terrorism and other events beyond the company's control; the company's ability to maximize, assert and defend its intellectual property rights; any infringement or claimed infringement by the company of third-party intellectual property rights; the effect of the company's indebtedness and credit rating on its operations and financial results; the company's ability to maintain an effective system of internal controls; uncertainties relating to tax positions, tax disputes and changes in the company's tax rate; the accuracy of the company's estimates and assumptions on which its financial statement projections are based; the company's ability to pay and declare dividends or repurchase its stock in the future; and the impacts of potential stockholder activism.

Page 4 of 9



The company's forward-looking statements in this press release are based on management's current views and assumptions regarding future events and speak only as of their dates. The company undertakes no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by the federal securities laws.

Non-GAAP Financial Information

This press release contains non-GAAP financial information relating to sales growth, diluted EPS, the debt to EBITDA ratio and EBIT margin. 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.

The company disclosed these non-GAAP financial measures to supplement its consolidated financial statements presented in accordance with GAAP. These non-GAAP financial measures exclude certain items that are included in the company’s results reported in accordance with GAAP, including income taxes, interest income, interest expense and foreign exchange impact. The exclusion of foreign exchange impact is also referred to as currency-neutral. Management believes these non-GAAP financial measures provide useful additional information to investors about trends in the company’s operations and are useful for period-over-period comparisons. 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 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 consolidated financial statements presented in accordance with GAAP.

Media Relations
Aileen Zerrudo (510) 271-3075, aileen.zerrudo@clorox.com
Kathryn Caulfield (510) 271-7209, kathryn.caulfield@clorox.com

Investor Relations
Landon Dunn (510) 271-7256, landon.dunn@clorox.com
Steve Austenfeld (510) 271-2270, steve.austenfeld@clorox.com

For recent presentations made by company management and other investor materials, visit Investor Events on the company’s website.

Page 5 of 9



Condensed Consolidated Statements of Earnings (Unaudited)
Dollars in millions, except per share amounts

Three Months Ended Six Months Ended
      12/31/2014       12/31/2013       12/31/2014       12/31/2013
Net sales $     1,345 $     1,308 $     2,697 $     2,651
Cost of products sold 773 753 1,547 1,512
Gross profit 572 555 1,150 1,139
 
Selling and administrative expenses 191 196 371 390
Advertising costs 127 122 248 242
Research and development costs 33 31 63 62
Interest expense 26 26 52 52
Other (income) expense, net (2 ) (4 ) 1 (2 )
Earnings from continuing operations before income taxes 197 184 415 395
Income taxes on continuing operations 69 66 142 138
Earnings from continuing operations 128 118 273 257
Losses from discontinued operations, net of tax (3 ) (3 ) (58 ) (6 )
Net earnings $ 125 $ 115 $ 215 $ 251  
 
Net earnings (losses) per share
       Basic
              Continuing operations $ 0.98 $ 0.91 $ 2.10 $ 1.99
              Discontinued operations (0.02 ) (0.02 ) (0.44 ) (0.06 )
       Basic net earnings per share $ 0.96 $ 0.89 $ 1.66 $ 1.93
 
       Diluted
              Continuing operations $ 0.97 $ 0.90 $ 2.07 $ 1.95
              Discontinued operations (0.02 ) (0.03 ) (0.44 ) (0.05 )
       Diluted net earnings per share $ 0.95 $ 0.87 $ 1.63 $ 1.90
 
Weighted average shares outstanding (in thousands)    
       Basic   130,555       129,836 129,933   129,955
       Diluted   132,819 132,278       132,203 132,276

Page 6 of 9



Reportable Segment Information
(Unaudited)
Dollars in millions

Second Quarter Net Sales Earnings (Losses) from Continuing Operations
Before Income Taxes
Three Months Ended Three Months Ended
      12/31/14       12/31/13 (1)       % Change (2)       12/31/14       12/31/13 (1)       % Change (2)
Cleaning Segment $     447 $     432               3 % $     107 $            101 6%
Household Segment 371 352 5 % 51 41 24%
Lifestyle Segment 246 237 4 % 73 69 6%
International Segment 281 287 -2 % 24 33 -27%
Corporate - - - (58 ) (60 ) -3%
Total Company $ 1,345 $ 1,308 3 % $ 197 $ 184 7%
  
Year-to-Date Net Sales Earnings (Losses) from Continuing Operations
Before Income Taxes
Six Months Ended Six Months Ended
      12/31/14       12/31/13 (1)       % Change (2)       12/31/14       12/31/13 (1)       % Change (2)
Cleaning Segment $ 917 $ 911 1 % $ 231 $ 232 0%
Household Segment 763 724 5 % 103 93 11%
Lifestyle Segment 462   455 2 % 129 122 6%
International Segment 555   561   -1 %   50     64     -22%
Corporate     - - -     (98 )   (116 ) -16%
Total Company $ 2,697 $ 2,651 2 % $ 415 $ 395 5%

(1) As a result of Clorox Venezuela results being included in discontinued operations beginning in the first fiscal quarter of the current fiscal year, the prior comparative period has been reclassified to conform with current quarter presentation.
(2) Percentages based on rounded numbers.

Page 7 of 9



Condensed Consolidated Balance Sheets
Dollars in millions

12/31/2014 6/30/2014 12/31/2013
      (Unaudited)             (Unaudited)
ASSETS
Current assets
       Cash and cash equivalents $        819 $        329 $        341
       Receivables, net 473 546 499
       Inventories, net 446 386 466
       Other current assets 167 134 194
              Total current assets 1,905 1,395 1,500
 
Property, plant and equipment, net 933 977 992
Goodwill 1,080 1,101 1,100
Trademarks, net 537 547 552
Other intangible assets, net 55 64 67
Other assets 164 174 177
Total assets $ 4,674 $ 4,258 $ 4,388
 
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities
       Notes and loans payable $ 2 $ 143 $ 342
       Current maturities of long-term debt 875 575 -
       Accounts payable 375 440 359
       Accrued liabilities 492 472 480
       Income taxes payable - 8 -
              Total current liabilities 1,744 1,638 1,181
Long-term debt 1,795 1,595 2,170
Other liabilities 773 768 765
Deferred income taxes 81 103 116
              Total liabilities 4,393 4,104 4,232
Stockholders’ equity
Common stock 159 159 159
Additional paid-in capital 726 709 693
Retained earnings 1,757 1,739 1,623
Treasury shares (1,908 ) (2,036 ) (1,932 )
Accumulated other comprehensive net losses (453 ) (417 ) (387 )
Stockholders’ equity 281 154 156
Total liabilities and stockholders’ equity $ 4,674 $ 4,258 $ 4,388

Page 8 of 9



The tables below present the reconciliation of non-GAAP financial measures to the most directly comparable financial measures calculated in accordance with GAAP and other supplemental information. See “Non-GAAP Financial Information” above for further information regarding the company’s use of non-GAAP financial measures.

The reconciliations below are on a continuing operations basis

Second-Quarter and Fiscal Year-to-Date Sales Growth Reconciliation

  Q2 Q2 Q2 YTD Q2 YTD
  Fiscal Fiscal Fiscal Fiscal
2015 2014 2015 2014
Total Sales Growth – GAAP       2.9%       0.5%       1.7%       1.4%
 
Less: Foreign exchange -2.8 -1.7 -2.4 -1.6
 
Currency Neutral Sales Growth - Non-GAAP 5.7% 2.2% 4.1% 3.0%

The reconciliations below for fiscal year 2014 are provided as a reference point for the fiscal year 2015 outlook, and reflect the reclassification of Clorox Venezuela to discontinued operations in Q1FY15.

Fiscal Year EBIT Margin(1) Reconciliation

FY
Fiscal
2014
Earnings from continuing operations       $     884
before income taxes – GAAP
 
Interest Income -3
Interest Expense 103
 
EBIT (1) – non-GAAP $ 984
 
Net Sales $ 5,514
EBIT margin(1) – non-GAAP 17.80%

(1) EBIT represents earnings from continuing operations before interest and taxes. EBIT margin is the ratio of EBIT to net sales.

For Gross Margin Drivers, please refer to the Supplemental Information: Gross Margin Driver page in the Financial Results section of the company’s website TheCloroxCompany.com.

Page 9 of 9


EX-99.2 3 exhibit99-2.htm SUPPLEMENTAL INFORMATION REGARDING FINANCIAL RESULTS

The Clorox Company


Supplemental Unaudited Condensed InformationVolume Growth

  % Change vs. Prior Year  
Reportable Segments FY14(1) FY15(1) Major Drivers of Change
  Q1 Q2 Q3 Q4 FY Q1 Q2 YTD  
Cleaning 0% 3% -5% 0% -1% -1% 3% 1% Q2 volume increase driven by higher shipments in the Professional Products business for Health Care and Cleaning, including benefit related to Ebola and Enterovirus concerns.
Household 2% -1% 5% -2% 1% 4% 3% 3% Q2 volume increase driven by higher shipments of Glad® Odorshield Trash behind scent innovation and distribution, and Fresh Step® Lightweight litter products.
Lifestyle 4% -1% -1% 2% 1% 0% 5% 2% Q2 volume increase driven by higher shipments of Burt’s Bees® lip and face care products, partially offset by lower shipments of Brita® products.
International 1% 3% 1% 2% 2% 5% 5% 5% Q2 volume increase driven by higher shipments in Latin America, Canada and Europe.
Total Company 1% 1% 0% 0% 1% 1% 4% 2%  

Supplemental Unaudited Condensed InformationSales Growth

  % Change vs. Prior Year  
Reportable Segments FY14(1) FY15(1) Major Drivers of Change
  Q1 Q2 Q3 Q4 FY Q1 Q2 YTD  
Cleaning 1% 2% -4% -1% 0% -2% 3% 1% Q2 variance between volume and sales was flat.
Household

5%

-1% 4% -2% 1% 5% 5% 5% Q2 variance between volume and sales driven by the benefit of price increases.
Lifestyle 5% 0% -3% 2% 1% -1% 4% 2% Q2 variance between volume and sales was driven primarily by unfavorable mix.
International -2% 1% -6% -6% -3% 0% -2% -1% Q2 variance between volume and sales driven by unfavorable foreign currency exchange rates, partially offset by the benefit of price increases.
Total Company 2% 0% -2% -2% 0% 1% 3% 2%  

(1) Volume growth and sales growth percentage changes for the International reportable segment and Total Company reflect the reclassification of Clorox Venezuela to discontinued operations effective Q1 fiscal 2015 for all periods presented.



The Clorox Company

Supplemental Unaudited Condensed InformationGross Margin Drivers

The table below provides details on the drivers of gross margin change versus the prior year.

Gross Margin Change vs. Prior Year (basis points)
Driver FY14 FY15
Q1 Q2 Q3 Q4 FY Q1 Q2
Cost Savings +180 +150 +140 +110 +140 +120 +130
Price Changes +80 +70 +80 +80 +80 +90 +100
Market Movement (commodities) -110 -140 -120 -110 -120 -40 -90
Manufacturing & Logistics -140 -120 -120 -240 -160 -170 -90
All other(1) -10 -20 -10 -10 -10 -70 -40
Impact of Clorox Venezuela reclassification to
discontinued operations(2)
+30 +10 - +40 +20 - -
Change vs prior year +30 -50 -30 -130 -50 -70 +10
Gross Margin (%) 43.5% 42.4% 42.1% 42.9% 42.7% 42.8% 42.5%

(1)      In Q2 of fiscal year 2015, ‘All other’ includes -40 bps of unfavorable foreign currency impact.
(2) Other than the impact of the Clorox Venezuela reclassification, none of the fiscal year 2013 and 2014 gross margin drivers have changed; all effects of the Clorox Venezuela reclassification to discontinued operations are reflected in this line.



The Clorox Company


Supplemental Information – Balance Sheet
(Unaudited)
As of December 31, 2014

Working Capital Update

Q2
FY 2015 FY 2014 Change Days (5) Days (5)
($ millions) ($ millions) ($ millions) FY 2015 FY 2014 Change
Receivables, net $473 $499 -$26 31 35 -4
Inventories $446 $466 -$20 49 54 -5
Accounts payable (1) $375 $359 $16 42 42 0
Accrued liabilities $492 $480 $12    
Total WC (2) $219 $320 -$101    
Total WC % net sales (3) 4.1% 6.1%  
Average WC (2) $155 $267 -$112  
Average WC % net sales (4) 2.9% 5.1%

Receivables, net: Decrease driven primarily by unfavorable foreign exchange rates.

Inventories: Decrease driven primarily by the write-off of inventory resulting from the discontinuation of Clorox Venezuela’s operations.

(1)      Days of accounts payable is calculated as follows: average accounts payable / [(cost of products sold + change in inventory) / 90].
(2) Working capital (WC) is defined in this context as current assets minus current liabilities excluding cash and short-term debt, based on end of period balances. Average working capital represents a two-point average of working capital.
(3) Represents working capital at the end of the period divided by annualized net sales (current quarter net sales x 4).
(4) Represents a two-point average of working capital divided by annualized net sales (current quarter net sales x 4).
(5) Days calculations based on a two-point average.


Supplemental Information – Cash Flow
(Unaudited)
For the quarter ended December 31, 2014

Capital expenditures for the second quarter were $31 million versus $36 million in the year-ago quarter.

Depreciation and amortization for the second quarter was $42 million versus $45 million in the year ago quarter.

Net cash provided by continuing operations in the second quarter was $33 million, or 2 percent of sales.



The Clorox Company


Supplemental Unaudited Condensed Information

Fiscal Year to Date Free Cash Flow Reconciliation

      Q2       Q2
Fiscal Fiscal
YTD YTD
2015 2014
Net cash provided by continuing operations – GAAP $267 $222
Less: Capital expenditures 60 63
Free cash flow – non-GAAP (1) $207 $159
       Free cash flow as a percent of sales – non-GAAP (1) 7.7% 6.0%
Net sales $2,697 $2,651

(1)      In accordance with the SEC's Regulation G, this schedule provides the definition of certain non-GAAP measures and the reconciliation to the most closely related GAAP measure. Management uses free cash flow and free cash flow as a percent of sales to help assess the cash generation ability of the business and funds available for investing activities, such as acquisitions, investing in the business to drive growth, and financing activities, including debt payments, dividend payments and share repurchases. Free cash flow does not represent cash available only for discretionary expenditures, since the Company has mandatory debt service requirements and other contractual and non-discretionary expenditures. In addition, free cash flow may not be the same as similar measures provided by other companies due to potential differences in methods of calculation and items being excluded.



The Clorox Company


Supplemental unaudited reconciliation of earnings from continuing operations before income taxes to EBIT(1)(3) and EBITDA (2)(3)

(Adjusted to reflect Clorox Venezuela reclassified to discontinued operations)

Dollars in millions and percentages based on rounded numbers

FY 2014 FY 2015
   Q1 Q2 Q3 Q4 FY Q1 Q2
 
9/30/13 12/31/13    3/31/14    6/30/14    6/30/14 9/30/14    12/31/14
Earnings from continuing operations   $ 211       $ 184   $ 226   $ 263   $ 884         $ 218   $ 197
before income taxes  
Interest income (1 ) - (1 ) (1 ) (3 ) (1 ) (1 )
Interest expense 26 26 25 26 103 26 26
EBIT (1)(3) 236 210 250 288 984 243 222
EBIT margin (1)(3) 17.6% 16.1% 18.3% 19.2% 17.8% 18.0% 16.5%
Depreciation and amortization 43 45 43 46 177 43 42
EBITDA (2)(3) $ 279 $ 255 $ 293 $ 334 $ 1,161 $ 286 $ 264
EBITDA margin (2)(3)   20.8%     19.5%     21.4%     22.3%     21.1%     21.2%   19.6%
Net sales $ 1,343 $ 1,308 $ 1,366 $ 1,497 $ 5,514 $ 1,352 $ 1,345
Total debt (4) $ 2,313 $ 2,224 $ 2,672
Debt to EBITDA (3)(5) 2.0 1.9 2.3

(1)       EBIT (a non-GAAP measure) represents earnings from continuing operations before income taxes (a GAAP measure), excluding interest income and interest expense, as reported above. EBIT margin is the ratio of EBIT to net sales.
 
(2)   EBITDA (a non-GAAP measure) represents earnings from continuing operations before income taxes (a GAAP measure), excluding interest income, interest expense, depreciation and amortization, as reported above. EBITDA margin is the ratio of EBITDA to net sales.
 
(3)   In accordance with the SEC's Regulation G, this schedule provides the definition of certain non-GAAP measures and the reconciliation to the most closely related GAAP measure. Management believes the presentation of EBIT, EBIT margin, EBITDA, EBITDA margin and debt to EBITDA provides additional useful information to investors about current trends in the business.
 
(4)   Total debt represents the sum of notes and loans payable, current maturities of long-term debt, and long-term debt.
 
(5)   Debt to EBITDA (a non-GAAP measure) represents total debt divided by EBITDA for the trailing four quarters. The Company calculates debt to Consolidated EBITDA for compliance with its debt covenants using Consolidated EBITDA for the trailing four quarters, as contractually defined.




The Clorox Company
Updated: 2-4-15

 

 
U.S. Retail Pricing Actions from CY2009 - CY2015
 
Brand / Product Average Price Change Effective Date
Home Care                                                       
Green Works® cleaners -7 to -21% May 2010
Formula 409® +6% August 2011
Clorox Clean-Up® cleaners +8% August 2011
Clorox® Toilet Bowl Cleaner +5% August 2011
Liquid-Plumr® products +5% August 2011
Pine-Sol® cleaners +17% April 2012
Clorox Clean-Up® , Formula 409® ,
and Clorox® Disinfecting Bathroom
spray cleaners +5% March 2013
Green Works® cleaners +21% July 2014  
Laundry
Green Works® liquid detergent approx. -30% May 2010
Clorox® liquid bleach +12% August 2011
Clorox 2® stain fighter and color
booster +5% August 2011
Clorox® liquid bleach +7% February 2015
Glad  
GladWare® disposable containers -7%   April 2009  
Glad® trash bags   -7%   May 2009
Glad® trash bags   +5% August 2010
Glad® trash bags   +10% May 2011
Glad® wraps +7%   August 2011
Glad® food bags +10% November 2011
GladWare® disposable containers +8% July 2012
Glad® trash bags +6% March 2014
Glad® ClingWrap +5% March 2014
Glad® trash bags +6% November 2014
Glad® wraps +5% January 2015
Litter  
Cat litter -8 to -9% March 2010
Cat litter +5% May 2012
Food
Hidden Valley Ranch® salad
dressing +7% August 2011
Charcoal
Charcoal and lighter fluid +7 to +16% January 2009
Charcoal and lighter fluid +8 to 10% January 2012
Charcoal +6% December 2012
Brita
Brita® pitchers +3% August 2011
Brita® pitchers and filters +5% July 2012
Natural Personal Care
Burt’s Bees® lip balm +10% July 2013

Notes:
Individual SKUs vary within the range.
This communication reflects pricing actions on primary items, and does not reflect pricing actions on our Professional Products business.


GRAPHIC 4 exhibit99-2.jpg GRAPHIC begin 644 exhibit99-2.jpg M_]C_X``02D9)1@`!`0```0`!``#_VP!#``$!`0$!`0$!`0$!`0$!`0$!`0$! M`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0'_ MVP!#`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$! M`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0'_P``1"``Q`)L#`2(``A$!`Q$!_\0` M'P```04!`0$!`0$```````````$"`P0%!@<("0H+_\0`M1```@$#`P($`P4% M!`0```%]`0(#``01!1(A,4$&$U%A!R)Q%#*!D:$((T*QP152T?`D,V)R@@D* M%A<8&1HE)B7J#A(6&AXB)BI*3E)66EYB9FJ*CI*6FIZBIJK*SM+6VM[BYNL+#Q,7& MQ\C)RM+3U-76U]C9VN'BX^3EYN?HZ>KQ\O/T]?;W^/GZ_\0`'P$``P$!`0$! M`0$!`0````````$"`P0%!@<("0H+_\0`M1$``@$"!`0#!`<%!`0``0)W``$" M`Q$$!2$Q!A)!40=A<1,B,H$(%$*1H;'!"2,S4O`58G+1"A8D-.$E\1<8&1HF M)R@I*C4V-S@Y.D-$149'2$E*4U155E=865IC9&5F9VAI:G-T=79W>'EZ@H.$ MA8:'B(F*DI.4E9:7F)F:HJ.DI::GJ*FJLK.TM;:WN+FZPL/$Q<;'R,G*TM/4 MU=;7V-G:XN/DY>;GZ.GJ\O/T]?;W^/GZ_]H`#`,!``(1`Q$`/P#^_BBBB@`H MHHH`***^;_C=^TIX>^$%[8>%=*\,>(OB;\2=6T[4=9@\&^%)-)T_3?"WA[2[ M62ZO/&_Q<^(/B6_TGP+\'_A_;K'($\1^-M:LKWQ%-;WNE>`-"\:^)+5M!8`] M?^(/Q$\`_";P5XD^)'Q1\:>%OAU\/O!^FRZSXK\;>-M>TSPQX5\.:5`R))J& MM:]K-S9Z9IMJLDD40FN[F)'FEBA0M++&C?@#X/\`^#F7]A'Q-\?M,^%^K^%/ MC5X'^$7C)+>/X7_M$>*_!MS:Z#XYBBNMFM?$.Z^&ULES\2_`_P"SW96=YI$N MG?';QEHFE>&M2NV\46]YI^BV7@3Q3JEC\A_M.?#S]IK]LSQOX!\<_%#7/$/C MCQ9K/Q%UF/\`9V^'O@72_#>K>"_!7A.&[UK3[GQ5^R%^S)\3/[*\,_'#Q+IU MG8W4_!G5/V@H_B)#X_^'/[._Q(^)GQ"^)GPVU6`0/?ZG\0OVD/B]XST.QO MOVN?VNKG4++0;;PE<_%GP]H'[)WPXAAU[0?#?PK&A>(=1U2<_P"&MVVU?R^? MY,_SVT_'RL[[W_)_V>Z1J^D^(-)TO7M!U33M;T/6].LM7T76M(O;;4M)U?2= M2MHKW3M4TO4;*6:SO].O[.:&[LKVTFEMKJVEBG@EDBD1SHU_E&?\$Z_^"S?[ M?7_!&/XS>)/@C\8/"OCGQE\*(/'=W=_&W]EWXV+J^@>-_#>NW0:VUKQ-\.]? M\16ESK/@GQ3?&*WU-HY8M2\">.(HEOKFP>YU*U\66?\`H^_L!_\`!2O]D;_@ MI3\+C\3?V8/B-!K=QI92W\1S%I M7B;2Y]6\'>(6AN3X<\1:LMK)[?PQXCN/!.G:#K'C.#0=8F\(Z1XJUK4/#?AC5/$\6GW#Z!IWB/Q%I&@^*M M5T'0;[55M+;6-:TSPOXDU#2]/EN+ZRT'6+F"+3[C\9]/_P""DG[7>G?"?_@H M3\:O'7[+7[.6G^"_^">,_P"T+X:^(-EX/_:F^)WB3Q7X[\=_!#]G/PQ\?;&S M\%Z;K'[)_A321X4\4+XX\,>&;G7=;UW2]9T9AKVIP^&-6&GZ?9:Q^VU?BIHG M[#7[0+?\$[]7_9\\10^'[KXW?%O]M6+XK_M&ZG)XO:X_X7/\#==_X*#:3XW^ M(&B?$[QDL:W_`,1E\6_L(:+IGP5U[POXJEU2WUSP!INF?!343/X0L+73H0/Z M_K^OU/N'Q)^V)X4T_P"./[)7P:\++X4\92_M,W/Q2BU+5-&\=:;>WG@"'X<_ M";4/B9%.^D:=:7[:TFL7%B-!=KBZT1++S?MJM=.HLF^:/^"?W[6,'[4GQ`\6?'GP[HW@+QMXT^'JW\OPU'[,> M@^$[N[U/Q'X5MK@VTOQ-L+2VT+5DOUU">^BCTJY\7\3_`/!)GX;?"/\`:,^) M_P`9OV)/V:/V<_V>KG4/^">'[0/P8^&_BGX2^$/!GPC\6^'?VG_'>LV2>!_% MNBZGX2T#3=5\*7]OX8.J:3+\0=)O;;5-/L;V?3=YMI6C;:_X)@_L.^&_V3X/ MA6=7_P"";7P6^!GQTTSX"^%?`/Q@_:U\'^)?A%XI\:?$#QGHOAKPY;>-KRZU M72+"+XAW-O\`$[Q;IUWXEU>ZFGC.J7,%G=>)4FNK:S\HZOM;[]ORUZ?>E<.K M[6^_;\M>GWI7/JWXB_M7?%;Q9^T=\1_V3OV2_AM\,/B-\1?@A\/?AS\0OC]X MM^,?Q7\6?"WP)\/X/C'/XL'PP\`Z++X!^&'Q4\4^(_B'XJT;P3XB\3ZBKV'A MK1_!GA:3P_K3:IKVHZY::"MCX7^,=&U3]I?4/V6/&7P,\#>&/$7PQ_9@^!'[ M4.LZEH/CG5_B-X=_X6+\8?B/\9_AYJ^EQ7/B3P1X,O?'&K>#[OX!VNHZ+\9/ M%>BV'C76DU^Z8Z)X9F-__:?@/@KX2_'O]B+X]_MQ_%7P;\&?#O[1?@G]K+XL M:-\?(/B]XD^-OA'P#\2_AVVG_#CP_P"#[KX-_%[Q3\2-.6^NO@-\+=2\/:QK M7P1E\,ZKXMC^&GA#QWK7@O2?`-C::0MWK'GFF?$CQ!X._:A_;2\:W:_"?Q_X M8_:5U?X-^&_AQ\7_``U^V!\%_#OC?X0?!_0/V?\`X>>#/$/@?1)/$6M6GBWP M_H'@SXVW7QI^+'A_0O"\L&E/XI\<>)/'&DZ7#XK\7ZS->M)N]M?Z6B\]?\N@ MTF[VU_I:+SU_RZ&K!^V[\:=.^$/[1?[9'[/O[('PQ\1_LJ_"7Q5^T%?>*-6U MSXVZWH?[3?[16C?LW>+?&/@SXI?$?P%X8M?A1XH\*_9K;5O`GC.V^%.@?$?X MI0:MXTT+1M+LG?X9Z9?Z1#'UTW_!2#XK?%KX]_#GX2_L??!+X/\`Q+\+?$'] M@3X5_P#!0*Q\>_';X^^+?@;%-\//BQXX\1^%=!\)VNG^#O@+\AL-&LM M7OM0U6_LM,LWU&XM)21IQGN_F'3_`-F7]O7QM_P30\$?\$W?!F@_"OX7ZCJ/ MAKP?\,/'?[=7P?\`C':0_#/Q?\'8?&UEJOQ6^+/@CP_X2MM+^+M_\>_V@/!\ M7B"Z\9:3K.B:=X3U'XC_`!"\8Z]KOQ7URSN)KS5_//VB_P#@B=>?&/XR_M9? M&/3/AW\,9+SX9I^R59?\$VOASXEUR6Z^`UO\'_@;\(O#UC\3?V1/B!\%S;WW MP_\`#'[._P`4O'5IXKTZ?PO#X4EL]!UKQ5/\3M$@AU8:A%J4Z_\`#[;Z]MNC M?D3K_P`/Z_+;S6NCON<1\\_8^\%P?\$]O!?QG^/7Q0_9.U3]L M"U\0?M&?$?QS\`[+X!_!:#XDW7P?CT;6/BI\!--\0?$KXE?\)A\2[;Q$/`7@ MO3+>U\!^)-`TFX^(TNKZ&\^G0W'SE\,O@;_P3G_87\2_%GX\^!/^";7BCX2? MM'_\$Y_CY\)O"7[:>G_!']M3]J7Q5J'PO_9\^,'AS3/&GA[]I[X6:F/$.B+\ M>/@U<:!>Z9XA^(WPM\>^$O`ES'X,T#XCVWB_2[BV\*16_B3]A/`_P%_:*_9M M_;1^+W[4G@OX">$OBG\//VC?V7?B9-.\!C]F3Q%/?Z;XQU'0_AEXMM+31OB+9Z[XHLOAAJMQK\VKW' MSGX3_P"":/[4'BKQ-'8_&KXB^%=$\,_MD_M`_'+]H7_@IIXL^''Q0\6CQY\2 M/!2V]YX0_9:_X)O_``H^+EM!X1^+\GP`^%?A>ZGM/&DBWG@G3I-(T7Q?X2\* MZ1IV@_$7Q'H9=O/\O+^M//MH[>?Y>7]??VT_6C]CO]J5_P!L+P?X[^,OA+PM MIFF_`&;XE^+/!O[//Q`M_$D^L:A\)O M'FC^);7X8&VUGQ')XP\"Z9I/CZ2XTRU\46&E6WA?@#]L[X\_M+?%WX\^&/V3 M_@E\+=8^$G[+?Q\UG]F[XJ?$OX\?%SQ;\.-0\>_%7P5::!??$_1/@_X;\"?" M/XJEM!^'BZ_!HUUXP\97VEC7_%\%]H.F>&H--TZ?Q*_HO_!.GX.?%C]FO]FG MP_\`LQ?%#PIX4T;2_P!G/7/$?PD^#'B[P;J&@2:;\4?V?_#>JW(^#?C?7/#N MA:)X?3P;\0G\#SZ3H7Q-T:>PNAJGCK1=<\8VNL:A!XG$=I\S_L'?`/\`:G_8 MT^&NH?LB>,?A)I7Q9\,:I\9/BYXGNOVR/!_QAT?PMXI\>^#/BYX_UWQ7L3_`!+TN6ZN;G2`#>T? M]O']ISXVZ9^T3\4/V2_V7?AO\4/@C^S?\5OC!\'#-\0?CMKGP^^*7[0OB[X# MWTNA?$V7X*:#H7P@\?>"],T2T\6Z;K_@[P-J?CGQI8CQWXATBX34(/`FC>3K M=QQGAK_@L!X7\?\`[2G["?PN\`?!_4M4^"'[:W[//PM^.9^-.M>*X]&UWX37 MOQWT'XS:I\&O!'B;X>6^@ZM:7]_XEUOX*Z_X)U:_M_&MM%HWBO4+"RA@U.$K M-/XA\,_V5?\`@HY\%/\`@GCXB_X)P?"_PQ\._"OQ5U*+XD>`=)_X*`^%?BM% MX4T`>"OB7XZUS4M5_:$U_0-'TNS^.MQ^UVW@?Q#>7^M7$&CWVG^)?C=`?'6H M?&;R-0N;R/R_XY_\$M_VN!\'OC.G[+%O\+/AA\9O#_[:/@*3]E%KS5[*#PQX M(_8;\"?L_:+\#?`7A*RM;'3?[+\'R_!OXC>,_BQ^V!\+O!VEZ=%#X+_:.C7X MM>%(=-^).OW.JW`O._II?\FO7UT\A>?K;1?*_P"?773R^NO`?_!7_0/B1\5/ M^"GO@+PM\(9+CPY_P3\^%7BOXB^"/&\_C-8[;]H2Y^%Q^*WA+XO:=::='X'/CM^RU M\$_VK_@7\+OA?:?MB_!'XL_'#X1_$3X._'OQ!\6]$\.:/\%?`/ASXF>.M)^+ MNA>-O@A\%M6\'I;^$?$=O%Y[3X!_#/\`9(\*-\,/#OB/XB:3X2_:@_:"\3?$OQ)\6?V@/"O[ M'?AK0]5\1ZO^SY\)_'7[1=]\:?%%IX"^+OCK2?`GA;QK\*;5Y/A1XB\"IXDT M/QQX2UKP[JU]IEZ!;^KKK^7S^9T_[/?_``5JN_C!^S[^V3\3/&WP$_X55\7? MV5/V>M"_:QTWX*7GQ"?7)/B!^S]\5/@!?_'OX$^*I_%#^"]$E\.:UXIMM$\2 M^`_B!H-KX=\1P_#KQEX;U&R_M;Q");97Q_A__P`%>-5^)WP$_8@^)/ASX":5 MI?Q/_:L_:H@_9(\?_"OQ+\4Y(;7X'?$*Z^$GQ)^*VF:O/XHT?P)JTWC#PWXE MT#PCX,\4^%KA=!\/7.J?#OXEZ!XH,$5VG]C7'SM^TC_P2P_:DT[_`(;VL_V? M/B/X@^+]S^UW^RE^S/\`"[0OB+\9/&GP]\(?$;P1K/P7^-MW;>//@7X=O_AE M\-_ASHGA3]G;XB_L_>(KI;OP#H>@P>$M1\3:9XMBU[3I[CQ[?W%[Z5X?_P"" M5OQ"^&7_``5J\#_M&>`SX/U7]AAK#Q1\8-1^%FM75HUY\*_VG+/X-^#_`-G[ MX>2^#?"=SITUG>>#/A_\,O`NCV'P*DM[N)O@#IWB;XF^"/AW8>&/!OB1-/G% MOY6VTUU6E_)7_2[!;^5MM-=5I?R5_P!+L]%^'O\`P5ZN/BC'\"/@WX5_9]O( M_P!N7XB?M+?$C]F;XT?LU7WC:6XT3]FG5?V?H-+\0_M!_%'QS\2--\(W!UGX M4>'/`6O^#/$OPS\3:7X7M[3XIZE\3?AQX8L;K1K_`%K4)])_:ROSG_90_8VB M^#/[77_!0[]IOQ7X'\#_`/"8?M+_`!O\%ZK\-OB9$\6O_$B7X*:+^SK\`_"F MH^"=3\1ZC#-K_A_PW%\7?`_C+5;3P/;ZE_84:P:1?VME#:6^CV]C^C%`!111 M0`4444`5[RSM-0M+JPO[6VOK"^MI[.]LKR"*YM+RTN8FAN;6ZMIE>&XMKB%W MBG@E1XI8G:.161B#_&M_P5N_X-._@[\>Y]2^.'_!-[3/AU\`_BM)_:&H^+O@ M#X@6\TOX+?$6[EDEO7O_``-J4-OK)^$/BE\O96WAZSTH_##56;3XA;?#[R=4 MUW4?[,:*`/\`*,_X)R?\%2_^"E?_``1F_:`M_P!E76_AY\2/&?@+0O&=YH7C M[]A3XB:-KEOK4%Y?7UQ/J=]\%R--U+6O`WB74Y$O=)8;_`$[7[+^UKXK_`/!>OX:ZI\/=1B_9_P#!5]I_CO\`L_1O#6J>.OB; M/X>\7?#7PM\9O$UO9VG_``I#X+Z+\&/%WC/7/V\_VB_"&KZI9PZM\&/V8-6U M'P?:W,;V?Q(^.OPDLA>ZQI_Z'_M[_P#!,?\`95_X*)>"[K0_C?X0GTWQU#X7 MU3PCX9^,W@:^NO"GQ0\/^'=5F2\O_"%UXDT:>QO?%/PWUB_BBN/$GPT\2SZA MX0UX"1YM/M]0:'4;?^>O]D?_`(-I_C=X7_:&U+5?VIOC_P""+SX`_#[PP/A3 MX8O_`(&Z;J?@_P"-'QT^%^IZ$;C7?`-AJ4=O9Z3^Q7\"]2NO%?B[POXF^'/[ M-./'5CJ/CK3O&'Q#UVS\4)XRUD#O\K?K_GOMTOO]H_`#X_\`[2/[4/Q< M\<^$/A7:>,_'?B/PWX(L/#7Q"\6^*]4\(PZ1X4\5:J%U"30?VH_VC/A1=7OP MP\#R:8!I=S<_L1?\$Y(/$/B_3-6TJ.7]H#]HK1-9UKQ#%I7[E_!3X#0_#'0? M"1\7>)(?B-X[\,>';30;+Q!;^%-&\!>"O"ELMA!9WVC_``A^%?AYY_#WPO\` M"4BQ&TM-/@O?$7B^;1(M.TCQ;X]\8G2[6]':?!GX+_"C]G?X8^$/@O\``[X? M^&/A;\*O`.FMI'@_P+X.TR#2/#^A6,EU<7]RMI:0#Y[B_P!1O+S4]3O[AY[_ M`%35+V]U/4;FZO[NXN)?3J=_ZN^R7?LN@[_UKV2_)!1112$%%%%`!1110`44 M44`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!111 $0!__V3\_ ` end GRAPHIC 5 exhibit99-1x1x1.jpg GRAPHIC begin 644 exhibit99-1x1x1.jpg M_]C_X``02D9)1@`!`0```0`!``#_VP!#``$!`0$!`0$!`0$!`0$!`0$!`0$! M`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0'_ MVP!#`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$! M`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0'_P``1"``S`)L#`2(``A$!`Q$!_\0` M'P```04!`0$!`0$```````````$"`P0%!@<("0H+_\0`M1```@$#`P($`P4% M!`0```%]`0(#``01!1(A,4$&$U%A!R)Q%#*!D:$((T*QP152T?`D,V)R@@D* M%A<8&1HE)B7J#A(6&AXB)BI*3E)66EYB9FJ*CI*6FIZBIJK*SM+6VM[BYNL+#Q,7& MQ\C)RM+3U-76U]C9VN'BX^3EYN?HZ>KQ\O/T]?;W^/GZ_\0`'P$``P$!`0$! M`0$!`0````````$"`P0%!@<("0H+_\0`M1$``@$"!`0#!`<%!`0``0)W``$" M`Q$$!2$Q!A)!40=A<1,B,H$(%$*1H;'!"2,S4O`58G+1"A8D-.$E\1<8&1HF M)R@I*C4V-S@Y.D-$149'2$E*4U155E=865IC9&5F9VAI:G-T=79W>'EZ@H.$ MA8:'B(F*DI.4E9:7F)F:HJ.DI::GJ*FJLK.TM;:WN+FZPL/$Q<;'R,G*TM/4 MU=;7V-G:XN/DY>;GZ.GJ\O/T]?;W^/GZ_]H`#`,!``(1`Q$`/P#^_BBBB@`H MHHH`**P/%'BKPYX*T'4?$_BS6;#0-`TF$3ZAJNI3K;VMNC.L42EFRTDT\TD= MO;6T*R7%U<2Q6]O%+-)'&WY4?M4_&G]H3XNZ-XH^&WPF/B7X*>'+FXMTU2^T MJ230/VA-3^''?"G@WX,6UU%=-:^*OVHOC5KSR^`?V>_"-U-%%:Z4WC6YC\3>);M MI+?PWX=U*.&\NK+YI_8(_P""^?P?_:"\20_!K]JS1=`_9J^,DFE6VJ>'?%$^ MK7]A\%OBGI\S79;Q%X8N?&\&C>-?AUX5O473!X+\0_%S2O#GA[XDV^JZ7=^# M]>O-2U'_`(1RQ^9_AE_P2,UOXVZCJ.E^&[?P;\*/@YX<\0V_B[X<^,M0^&%Y MJ_@+P3XRUU6NO$_Q*_9R^#_Q/U[6?%'[0/QSU-GEM]:_;C_;TF\;:E/JUM!J M'PC^!CZ!>-K<'P]_P60_X-]OVB]+^&NO_$;]A_QIXB^,/@&WET+QE\7OV>;G M3'G^./Q<^(5@\Q\2_'CQA\1%O[G5?VD_B7J5YJ>I:X^E>,[.._\`"EE-J6G_ M``NLHX;C_A';Q.ZU\G=?*ZMI?YZWTTZB?,M;='=?)6\_\]/=T9_<-%+'-''- M#(DL,J)+%+$ZR1RQR*&22-U)5T=2&1U)5E(()!!I]?YGW_!*C_@XI_:+_P"" M>UA!^S_^T7X>\3_M'?L\>'-7M?#UII6O:]J-I\9O@1;:$LOA_5O#/A+6?$8> MUU30M"GT]57X9>+XM,GTG48Y-)T+Q%X:T]3IR?Z'O[,?[57P`_;'^%&C_&K] MF_XE^'_B?\/=8D>S.J:).ZWFBZU;Q0R:CX:\3Z/=)!JOAOQ-I)GCBU30]8M+ M2_LY&4O$8WCD)?B+JD6K?'KXY^'?A7>^/;'Q7H?QR^'$,-GX;TOQ?8:C;^#Y?#%Q)J M5YHEPDGBFRBU=/[+\VU__@HEX3_9,_:GO_V;_P!NS]IO]F_P1IEO^R[\,_BY MX=^(NM:6?@5%X]\>>,/C)\=_"WB/3M"\/^*/B7X\C@TGPYX-\$^!(7TV'7=6 MO1JD^I:U<:A%:ZO::3IGU5^VU\`_&W[17PY^%?A+P)>>';'4_!7[5_[)?QMU M>7Q->W]C9R^#_@?^T!X"^*'C*UL9-/TS59IM>NO#?AG48-!LYH+>SO-6DM;> M\U#3[:22[BETW]GSQ"G[H?#_`,6_LK?!3X*Z+I\S3W?B>U\7 M_#SXL?'CQOX@O+O3[G2O[-M]"N=&^)?AR'3;RWU:>]N+^VU2&YT^U@M[6XNG MI_GZ:;>>_P#5QJUOF[[7MI:U_P"MS\KO%?\`P5?\9G]FC]COX[O\;OV8/@=X M%_:3_;0_:A^"'B']H?XD>&K[Q'\'/"_P:^%.J_M0#X4^,K*WF^+OP^M)[_QQ M:?"'X>:0=9N_'-OI6H:CXMEN].L$-Y8:?4M)\-:8?B?\6X-1UBQ MO_#>LZ+-?Q^,9(;O6!]C.GZ>]M(K_!7B7]@S]K;P/\(_V24^$?AS]G3XD?$W M]FS]N[]K[]IJ^\#?$[XB>,/!'PU\3>`?V@]:_:QB\+:0OBG1/A+X]U6U\0:+ MH7Q\\.:CJ-B?!4VGP:KH^H6%KJ-Q!';W\WZ":'\*_BY^TE^R?\8_@/\`MG?# M+X0_"&Z^+OA;XC_"74_#'[.GQ+\0_$SPS;_#?QUX/707UVQ\2^,?A5\*[G3_ M`!8+W6?$,BZ8/"%YIEF;#2M0_M"^EOKNRLQVT_'[E?7UOZ?,-/R\ND;ZVZN^ MF^[V/,_A?>?MLZG\*M._:._:`\<_L])#=?!_5_BLW[._@_X(:_=?\*S\22^" M+SQ-X5TO2/C=KOQ;O;[Q)K/AFY>ST_Q3KLOPZTC3_$;C4_\`A'],\,0/:SGY MU\-?M^>*=1_X)4?LB?M9:]\/_A9JO[1?[;=I^RWX.\(>#_["U&P^$^H_M#_M M-Z_X<\.^'[[7[0W-_K\7@OPI=:E>^*M0CN-6NM>GTCPXVDVFLG5KNUO1UEIX MY_;-^"?PU/PA_;+O_P!@SX??!.P^'GB7X0V/[4]]^T=XJ^'>I?$C59/`.J^' M/AP[_"+Q_P##6P\-^!?$NOWT-AJ7C2Q3XS^+[2PM[?6_^$5MM89[&V@_*3X% M:=XKUW]C']F+]@[XJ_M*?\$I?"UQ^R)IGP#\5_LZ?&SX%K+6_B%IDOQ&LM8M_CO M\0I-5L/A_IO@[3/%GCU/%_PQ\(:;/X5U.]N-/U/3]2&CV.H?4&@_LX?M3?M1 M?M-_LR_M#?MG^"/@M\&M&_8KO?&_BWX0_#[X&?%[Q;\:I?B-\6?BAX.?X>ZC MXV\9^)O%'PF^%J>%_"W@SP=>:S'X;\*:?IOB'5=:U;Q(=7UGQ!I-GHEO:ZOY M'^SY_P`$P_B/^S1K'[*/[0/PND^&6D_M+?#H>-O@[^TYI-M>W5A\-OCG^SC\ M0_B]XW\<27$FIQ>"TUP?%[X62>(-&\3^!/$SZ;8#68K37_AYXANY]!U31]7T M([>C_2WF^O\`F&NFFFJ^ZUO7K]]VW>Q\U:5X!L/^"B'@7]I7]O#X9?LK?\$Z M[K0O!/Q.^/G@CX7^!?CY^QSX3^*OC_\`:1L/V<]7UGP/JOB7XD_&U_%&@:M\ M/KOXA>*?#/B/2_"4>D^&/$8\*:/:^'=:UV7Q,)[[14JO^UEX$_8GTKX7?M%_ MLQ?L7_LYZ'\$?^"C'[-WPRM?V.[/X(_!S0?AA\3]6_;6\:?V=JG@;]G_`./& MJ>'+K2=&U'P!XITWQ%_PE6F>.)=/T&#PB/A_X_L=7O/MUYH,^K?3'@;]EW]M M3]CKP%\=?V3OV4H/V8O''[//Q$^(/Q?^(GA?XQ?''XM^-O!7Q"_9OM?VC?$6 MM^+O'&A^)OA9X9^%OB72?BOI_@OQ!K_B;Q!\/KR'XC_#67Q%I5WH_A[7FTI; M.Y\477-Z_P#\$C$^-2:=^SO\8/'GAZV_9@_9A_9+\"_!#]@S1/".LWDGQA\/ M?$*WL/!5[XK_`&O/'MQ=:1IUII'C_P`.>+/A_P""=&^&6G>&VUKP]I.BMXP% M[+?V6_V*?%OQ M_P#VE+[P[XU\=?`_]G[7?BC\7Y?AGI%WX<\,>)O%7@[P9=>(_$6E^!-*U?5= M=O=.TK4M6M)='\.'5=6O9_(EM+J_G5WF5/DZ#]H']KOX"_LO^*/V\_VQO&WP M9TSX;>#/@!XH^.7Q)_9D^%GPC\07NN^"X-/\'W/B[1?"'A/X[ZK\6Q_PE'B" MUD%AH.N:]K7PNL=$U:^FNWTW0_#]HD.HK[[8_`KXR_M(_L"^(_V:OVWM:\%_ M\+<^+?P3\=?!GXS>-?@H+H>%M4N/$FE:WX17XA^$-.UW3-.;2;[5M)GT_P`6 M3>'9;273-%UZ>ZTBPO+_`$FUM;V?YA?]GW]O#XZ?!#Q=^PK^UWX5_9BU']G# MQ?\`!CQ=\#/B#^TE\+?BK\1=.^+?C[PGJ?@>[\)Z)XJT#X&:[\*[GPS\._&; MW)L]6\06NH_%[QOH%M)'<'2Y+E)TMK4#9ZVTZ;K[UOZ>N][&!K_[5G[9?[/? MP-^`'[:G[1GC'X#ZQ\%OBMXF_9ST_P"-WP4\(?"KQ9H&M_`'PQ^TCKWAKP=H MVL>"?BW+\3?$$[;QF?$'P]TFT\9Z#9Z[J?ANR\(7HL=.G^( M?C;_`,%J_P!I7PM\7_V[?@!\-O`WPFU#XE^'/'LO@7]@237/#WBNXT;QW=?! MGQ/H'A_]K)_B8EIXMM)-:G^&VD:Q'XOTIM"N_#$%Q8S-$Z7"V$HG^R+W]DW] MNCX\_"[X-_L4_M*^'?V;])_9C^$GB7X(7OCGX[_#OXG>/-9^*WQV\.?LT^*/ M"OB_P!I6G_!;7?A7I&@_"C4?B#XC\!^%KKXAW\_Q8\=VVA:8==TSPO!JCZE8 MZIIEG]FC_@E)!X=U+0/BQ^T(_A;5/CEX&_:Q_P""C7QI\):EX+U"^OM`E\!_ MMLZGXRT"VTC59M8\/:9>G6K+P+<>"[J_B2VGM=-U_3K[['J&L1""\F%Y]OQZ MW\NUET$KOLM%KYWUOUVV:72SM>YR:_M_?M'_`!7^-W[!WPJ^'GQ,_9Z^!V@_ MM/\`_!-V7]M3QMX\^)/PJU[XC6%EXO2^^$EFOA7P[I\?QR^$T.EZ1-'\1-2N M4CU'6]5U"--(=7ED,,['P27_`(+&_M6_$']C?X8>,/@G\%OA7XI_:T^(?QO_ M`&L_!>AV&D1^+M?^"7Q"^#/[$EEXS\2?$GX\?#Q'UNP\1)X,^*EGX:\*>"OA MVU]XBU>.R\6?$K1RFH^);2T%Q/Z;^SU_P22\<6?Q'_X)^ZO^U7X7_9\^+_P^ M_92_X)[?$#]E'QIX9U:WN_'%K>_$FY^)?@+5/`7BKPQHOBWP7;V%QIUKX%\( M7=K?ZK=3:?J%AJFI2VEA9WEF4U!O=?B7_P`$MS^T9^V1XO\`BU\9/$^M?#O] MG[X9?`3P+\"?V2/`W[-?Q/\`&'P>\2^'].U;6=8\7_'/4O&;^"=.\,Q6.FZ_ MJ\'@'P[X=\,:5JVI:*=`\'Q->VD+2"*0?37739::+UO=[>KO<.VU].FEE9O> M]F[6V>KWM<\Z_:Y_X*U>)OAKH?\`P3H^/7[-_AKP]\5?V;?VG?`?Q6_:`^,- ML^A:[JWQ._X9\^&7@7X=>.O%&I?"NTT[5M+MQXY\%>%O%WB3Q9J^@:IINKW& MN0>#+[PYI5E%JUS"Y[OXW_MT_M.O;_M/^//V2_#?PT^-/@3]FVU_8X^.-AX= M_L?5YM>^,'[,GQ=\$Z]XZ^-$G@C7(O%&F6S^-[;P39KXT^&,PTJ9-1GTH>&) MM%U.ZUFWF3Q_]F3_`()@_M#_``$^,'['.@:AK7PMUO\`9<_8@^+?[>5E\(X+ MKQ3XLUWXD:A^S+^TOX(T:/X8>%?$^GWW@N+1M3\9^#?%5UXF\,Z];OK!TV]\ M&1Z9J%O>WFH276F1_5'_``3D_8#\:?L,>.?VKM!O?%^D^,O@3XVUSX;:;^S5 M:3W=Y>>,_!_PD\(V'C6^A^'GCA)]+M-.G3P1JGCJ^\(>$+ZPNKO[;X%T/P^- M22+4HKLRG>_YKRV_'SOTML>OZ/MML^OK=-;;=9^R;^V5XP_;5_:"^*OBGX&R M>"M<_P""?WPQ\*:%X,\*_&2WM+ZX\3?'+]HO47CUWQW:>#[F?4K2#3_AA\(O M#5_H?AK4[Z;PTUWXB^(FH:SI]CK1M?"FHP3_`*5U\%?\$Q?V7?%_[&/[#GP) M_9N\?MX.D\:_#C2_%D'B.Y\!2WDVUU+<9"JO7WK1_7];AV]%V[:[>?FWW"BBB@`HHHH`Y/QSX$\&? M$WPEKW@/XA^%?#_C7P9XHTZYTCQ#X7\4:18:[H6L:==Q-#/::AI>IV]U9743 MHQ^6:!PK8=<,H(_A0_X*T?\`!K=XM\'ZAXX_:%_X)S+:^)?AO::3J7B;7/V5 M=3N;]_''AIK6![O5X/@UJ]R+ZU\=Z7=1++)IOP_\1RZ7K^G0Q_V+X;U[7H'T MOP]!_>W10U<32:L]M/P=S_.'_P""'O\`P6E_:U_9"\3ZC^SW^T-%J?Q%_8\\ M`%U\>:Q\7=>D\&>(OV3+*UC\NY.E>)?&&;Z^@:6"6WL/@#V6^J0^,_BYJ>K?M2>*-%NM, MT_X0_`?1_'/BKPOK2_>O[?O_``2`_9T_;9O;+XJ:,MU\#?VH_"FHIXC\#_'; MX?V^F6VI0^)HYM%+:QXCT/4M+U?0-0\3/8:%8:5I/Q.M-(MOBIX-BM[.;POX MMM+:S;2[SY&_X)V?\$(O#7P*T+2/$G[:?BO0OCYXVTWXCWOQ:\/?!OPI!J>G M?LV>#OB`TKFR^(GB_2=8?_A*OVF/C>C2RW[_`!F^/MUXIUS3[R1$\/Z?HS:; MI]U25U9:^O;\GZ;V%%..FNG6_333>_Y]'Z=/^QMH'[1'[4OA/P;\1?!EKHOP MV^&EEXBO6\,?$[Q5X#\=:#X*T_PE'?QO