-----BEGIN PRIVACY-ENHANCED MESSAGE-----
Proc-Type: 2001,MIC-CLEAR
Originator-Name: webmaster@www.sec.gov
Originator-Key-Asymmetric:
MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen
TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB
MIC-Info: RSA-MD5,RSA,
GF+Hle4bbZLhXOQSJnEaEjPM5MpEEmxWT7Jxg6GPEySBaKQQ4ETvUsjF6SqDxcio
BKE3bwej8nEX/T+SHXAUow==
SECURITIES AND EXCHANGE COMMISSION FORM 8-K CURRENT REPORT Date of Report (Date of Earliest Event Reported) July 26, 2005 E. I. du Pont de Nemours and Company Delaware 1-815 51-0014090 (State or Other Jurisdiction (Commission (I.R.S. Employer Of Incorporation) File Number) Identification No.)
WASHINGTON, D.C. 20549
PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
(Exact Name of Registrant as Specified in Its Charter)
1007 Market Street
Wilmington, Delaware 19898
(Address of principal executive offices)
Registrant's telephone number, including area code: (302) 774-1000
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))
1
Section 2 - Financial Information
Item 2.02 Results of Operations and Financial Condition
On July 26, 2005, the Registrant announced its consolidated financial results for the quarter ended June 30, 2005. A copy of the Registrant's earnings news release is furnished on Form 8-K. The information contained in Item 2.02 of this report on Form 8-K shall not be deemed "filed" for purposes of Section 18 of the Exchange Act, or otherwise subject to the liability of that section, nor incorporated by reference in any registration statement filed by the Registrant under the Securities Act of 1933, as amended.
2
SIGNATURE
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.
E. I. DU PONT DE NEMOURS AND COMPANY |
(Registrant) |
/s/ D. B. Smith |
D. B. Smith |
Vice President and Controller |
July 26, 2005
3
July 26, 2005 |
Contact: |
Clif Webb |
WILMINGTON, Del. |
302-774-4005 |
|
r-clifton.webb@usa.dupont.com |
DUPONT REPORTS HIGHER EARNINGS
EXPANDS OPERATING MARGIN FOR SIXTH CONSECUTIVE QUARTER
Highlights
"We improved our operating profit margin for the sixth consecutive quarter, despite record high energy and ingredient costs," said DuPont Chairman and CEO Charles O. Holliday, Jr. "Continued success with pricing and sales from new products were key to our strength in the quarter."
4
Global Consolidated Net Sales and Net Income
Consolidated net sales for the second quarter were $7.5 billion, essentially flat versus the second quarter 2004 which included $0.6 billion in sales from the Textiles & Interiors (T&I) businesses divested April 30, 2004. Net income for the second quarter was $1,015 million or $1.01 per share. Current quarter net income includes a net benefit of $111 million, or $.11 per share, related to asset sales, a favorable tax audit settlement, and restructuring costs. Second quarter 2004 net income was $503 million, or $.50 per share, including similar items totaling a net charge of $302 million, or $.30 per share. See Schedule B for a summary of these items.
Earnings Per Share
The table below shows the increase in second quarter 2005 earnings per share (EPS) versus second quarter 2004, by major element:
(EPS) Variances Versus 2nd Quarter 2004 |
|||||
2nd Quarter |
|||||
EPS - 2004 |
$ .50 |
||||
2Q'04 Significant Items (See Schedule B) |
$ .30 |
||||
Local Prices |
.31 |
||||
Volume |
(.01) |
||||
Variable Costs |
(.20) |
||||
Fixed Costs |
.01 |
||||
Currency |
.02 |
||||
Other |
(.03) |
||||
2Q'05 Significant Items (See Schedule B) |
.11 |
||||
EPS - 2005 |
$1.01 |
||||
5
Business Segment Performance - Segment Sales
Segment sales in the second quarter 2005 were $7.9 billion. Second quarter 2004 sales of $8.2 billion included $0.8 billion from divested businesses. As shown below, sales increased 8 percent versus 2004 excluding these divested businesses*. Sales growth resulted from 6 percent higher local selling prices and a 2 percent currency benefit and flat volume. Positive pricing momentum for the growth platforms continued throughout the second quarter.
ANALYSIS OF SEGMENT SALES*
Three Months Ended |
Percentage Change Due to: |
|||||||
BY PLATFORM |
June 30 |
U.S. $ |
||||||
(Dollars in billions) |
$ |
% Change |
Price |
Volume |
||||
Agriculture & Nutrition |
$2.1 |
1% |
6 |
(5) |
||||
Coatings & Color Technologies |
1.7 |
5 |
8 |
(3) |
||||
Electronic & Communication |
||||||||
Technologies |
0.9 |
12 |
9 |
3 |
||||
Performance Materials(a) |
1.8 |
8 |
10 |
(2) |
||||
Safety & Protection |
1.4 |
19 |
9 |
10 |
||||
Total Core Segments(b) |
$7.9 |
8% |
8 |
- |
Three Months Ended |
Percentage Change Due to: |
|||||||||
BY REGION |
June 30 |
Local |
Currency |
|||||||
(Dollars in billions) |
$ |
% Change |
Price |
Effect |
Volume |
|||||
U.S.(b) |
$3.5 |
5% |
7 |
- |
(2) |
|||||
Europe |
2.2 |
4 |
4 |
5 |
(5) |
|||||
Asia Pacific |
1.4 |
17 |
6 |
2 |
9 |
|||||
Canada & Latin America |
0.8 |
13 |
5 |
5 |
3 |
|||||
Total Core Segments(b) |
$7.9 |
8% |
6 |
2 |
- |
* |
Includes transfers and a pro rata share of equity affiliate sales; excludes sales from T&I businesses divested on April 30, 2004 and the company's equity interest in DuPont Photomasks Inc., sold in April 2005. |
(a) |
Excluding sales from both current quarter and prior year for former DuPont Dow Elastomers (DDE) businesses transferred to The Dow Chemical Company on June 30, 2005, Performance Materials second quarter 2005 worldwide sales were $1.6 billion, up 4 percent, reflecting 10 percent higher USD prices, partly offset by 6 percent lower volume. |
(b) |
Excluding sales from both current quarter and prior year for former DDE businesses transferred to The Dow Chemical Company on June 30, 2005, total core segment sales were $7.7 billion, up 7 percent and reflected a 1 percent volume decline. U.S. sales were $3.4 billion, up 4 percent, and reflected a 3 percent U.S. volume decline. |
6
Business Segment Performance - PTOI
Segment pretax operating income (PTOI) for second quarter 2005 was $1,588 million compared to $668 million in the second quarter 2004. Segment PTOI increased 14 percent and PTOI margin increased 1.4 percentage points excluding significant items and divested businesses from both periods. The second quarter 2005 segment performance reflected a $90 million net benefit from significant items. The second quarter 2004 included significant item charges totaling $661 million, principally for corporate restructuring costs and charges related to the separation of T&I businesses. Segment PTOI and percentage changes versus second quarter 2004 are shown below:
Three Months Ended June 30 |
||||||
PRETAX OPERATING INCOME |
% Change |
|||||
(Dollars in millions) |
2005 |
2004 |
vs. 2004* |
|||
Agriculture & Nutrition |
$ 511 |
$ 446 |
15% |
|||
Coatings & Color Technologies |
194 |
150 |
29 |
|||
Electronic & Communication Technologies |
211 |
(27) |
NM |
|||
Performance Materials |
190 |
|
103 |
84 |
||
Pharmaceuticals |
192 |
174 |
10 |
|||
Safety & Protection |
283 |
163 |
74 |
|||
Other (including divested T&I businesses) |
7 |
(341) |
NM |
|||
Total |
$1,588 |
$ 668 |
138% |
* |
See Schedule B for detail of significant items affecting segment PTOI for the current and prior-year quarters. |
Agriculture & Nutrition
7
Coatings & Color Technologies
Electronic & Communication Technologies
Performance Materials
Safety & Protection
Additional information on segment performance is available on the DuPont Investor Center at
www.DuPont.com.
8
Outlook
"Pricing, new products, growth in emerging markets and productivity gains will overcome more than $1 billion in higher energy and ingredients costs this year," said Holliday. "We remain confident that in 2005 we will exceed our sustainable earnings growth goal of 10 percent."
Three key assumptions have changed since the original guidance provided six months ago about the company's expected 2005 results:
Pricing and productivity in first half of 2005 more than offset cost increases from raw materials and inflation. Adding to this improvement in earnings were significant items (gains on asset sales and a favorable tax settlement partly offset by a restructuring charge).
Considering the above, the company now expects full-year 2005 reported earnings per share of $2.75 to $2.80, including $.11 per share in significant items recorded in the second quarter. In addition, the company expects third quarter earnings per share to be roughly 40 percent of the second half 2005 earnings. (This outlook excludes any potential impact from actions that might be taken in connection with the American Jobs Creation Act). In 2004, DuPont reported earnings per share of $1.77, and earnings per share before significant items of $2.38 which included $.13 per share attributable to the divested T&I businesses.
9
American Jobs Creation Act
The company continues to review alternatives to repatriate foreign earnings under the American Jobs Creation Act of 2004 (the "Act"). No decision to repatriate earnings has been made. However, should the company decide to repatriate earnings under the Act, it would expect to repatriate between $8 and $10 billion over the remainder of 2005, the upper end of the range previously disclosed. A preliminary assessment indicates that the tax cost will be between 3 percent and 4 percent of the amount repatriated. Currently these earnings are considered to be permanently reinvested and no taxes have been reserved. The company expects to finalize its decision during the third quarter.
Use of Non-GAAP Measures
Management believes that measures of income excluding significant items ("non-GAAP" information) are meaningful to investors because they provide insight with respect to ongoing operating results of the company. Such measurements are not recognized in accordance with generally accepted accounting principles (GAAP) and should not be viewed as an alternative to GAAP measures of performance. A reconciliation of non-GAAP measures to GAAP is provided in Schedule E.
DuPont is a science company. Founded in 1802, DuPont puts science to work by creating sustainable solutions essential to a better, safer, healthier life for people everywhere. Operating in more than 70 countries, DuPont offers a wide range of innovative products and services for markets including agriculture, nutrition, electronics, communications, safety and protection, home and construction, transportation and protective apparel.
Forward-Looking Statements: This news release contains forward-looking statements based on management's current expectations, estimates and projections. All statements that address expectations or projections about the future, including statements about the company's strategy for growth, product development, market position, expected expenditures and financial results are forward-looking statements. Some of the forward-looking statements may be identified by words like "expects,"
10
"anticipates," "plans," "intends," "projects," "indicates," and similar expressions. These statements are not guarantees of future performance and involve a number of risks, uncertainties and assumptions. Many factors, including those discussed more fully elsewhere in this release and in documents filed with the Securities and Exchange Commission by DuPont, particularly its latest annual report on Form 10-K and quarterly report on Form 10-Q, as well as others, could cause results to differ materially from those stated. These factors include, but are not limited to changes in the laws, regulations, policies and economic conditions, including inflation, interest and foreign currency exchange rates, of countries in which the company does business; competitive pressures; successful integration of structural changes, including restructuring plans, acquisitions, divestitures and alliances; cost of raw materials, research and development of new products, including regulatory approval and market acce
ptance; and seasonality of sales of agricultural products.
# # #
7/26/05
11
E. I. DU PONT DE NEMOURS AND COMPANY AND CONSOLIDATED SUBSIDIARIES
SCHEDULE A
Three Months Ended |
Six Months Ended |
|||||||
CONSOLIDATED INCOME STATEMENT |
June 30, |
June 30, |
||||||
(Dollars in millions, except per share) |
2005 |
2004 |
2005 |
2004 |
||||
NET SALES |
$7,511 |
$7,527 |
$14,942 |
$15,600 |
||||
Other Income(a) |
611 |
205 |
1,006 |
337 |
||||
Total |
8,122 |
7,732 |
15,948 |
15,937 |
||||
Cost of Goods Sold and Other Operating Charges(b) |
5,220 |
5,455 |
10,271 |
11,212 |
||||
Selling, General and Administrative Expenses |
866 |
828 |
1,673 |
1,648 |
||||
Amortization of Intangible Assets |
57 |
56 |
114 |
110 |
||||
Research and Development Expense |
339 |
333 |
652 |
670 |
||||
Interest Expense |
120 |
81 |
224 |
166 |
||||
Employee Separation Costs and Asset Impairment Charges(c) |
- |
433 |
- |
433 |
||||
Separation Charges - Textiles & Interiors(d) |
(39) |
183 |
(39) |
528 |
||||
Total |
6,563 |
7,369 |
12,895 |
14,767 |
||||
INCOME BEFORE INCOME TAXES AND MINORITY |
||||||||
INTERESTS(e) |
1,559 |
363 |
3,053 |
1,170 |
||||
Provision for (Benefit from) Income Taxes(f) |
517 |
(123) |
1,026 |
3 |
||||
Minority Interests in Earnings of Consolidated Subsidiaries |
27 |
(17) |
45 |
(4) |
||||
NET INCOME |
$1,015 |
$ 503 |
$ 1,982 |
$ 1,171 |
||||
BASIC EARNINGS PER SHARE OF COMMON STOCK(g) |
||||||||
Net Income |
$ 1.02 |
$ 0.50 |
$ 1.99 |
$ 1.17 |
||||
DILUTED EARNINGS PER SHARE OF COMMON STOCK(g) |
||||||||
Net Income |
$ 1.01 |
$ 0.50 |
$ 1.97 |
$ 1.16 |
||||
DIVIDENDS PER SHARE OF COMMON STOCK |
$ 0.37 |
$ 0.35 |
$ 0.72 |
$ 0.70 |
12
NOTES TO CONSOLIDATED INCOME STATEMENT
(a) |
Second quarter 2005 includes a gain of $23 resulting from the disposition of certain assets of DuPont Dow Elastomers LLC (DDE) to The Dow Chemical Company, a $28 benefit related to interest on certain prior year tax contingencies, and a gain of $48 resulting from the sale of the company's equity interest in DuPont Photomasks Inc. |
|
Year-to-date 2004 includes a charge of $150 to provide for the company's share of anticipated losses associated with DDE antitrust litigation matters. |
||
(b) |
Second quarter 2005 includes a charge of $34 related to the shutdown of an Elastomers manufacturing facility in the United States. |
|
Second quarter 2004 includes a charge of $45 to establish a reserve in connection with PFOA class action litigation in West Virginia. Year-to-date 2004 also includes a charge of $36 to provide for the settlement of litigation in Refinish. |
||
(c) |
During second quarter 2004, the company recorded corporate restructuring and asset impairment charges totaling $433. This includes $312 associated with the separation costs for approximately 2,700 employees. In addition, charges include $42 related to the impairment of certain European manufacturing assets, $23 related to the shutdown of manufacturing assets at a U.S. facility, $29 to write off abandoned technology, and $27 to reflect a decline in the value of an investment security. |
|
(d) |
Second quarter 2005 includes a net gain of $39 relating to the disposition of three equity affiliates associated with the ongoing separation of Textiles & Interiors, partly offset by other separation costs. |
|
During second quarter 2004, the company recorded a charge of $183 related to the divestiture of INVISTA. This charge primarily reflects an increase in the book value of the net assets sold and additional separation costs. Year-to-date 2004 reflects an additional INVISTA-related charge of $345 which includes an agreed upon reduction in sales price of $240, and other changes in estimates associated with the sale. |
||
(e) |
Second quarter 2005 includes $14 of operating income related to certain DDE assets that were disposed of on June 30, 2005. |
|
(f) |
Second quarter 2005 includes a net tax benefit of $24 related to certain prior year tax contingencies previously reserved. |
|
Second quarter 2004 reflects benefits of $105 associated with the separation of INVISTA and $124 associated with recording an increase in deferred tax assets in two European subsidiaries for their tax basis investment losses recognized on local tax returns. Year-to-date 2004 includes additional INVISTA-related tax benefits of $210. |
||
(g) |
Earnings per share are calculated on the basis of the following average number of common shares outstanding: |
Three Months Ended |
Six Months Ended |
||||||
June 30 |
June 30 |
||||||
Basic |
Diluted |
Basic |
Diluted |
||||
2005 |
996,025,680 |
1,002,809,399 |
996,164,219 |
1,004,506,893 |
|||
2004 |
1,000,559,397 |
1,005,278,448 |
999,901,079 |
1,004,484,286 |
13
E. I. DU PONT DE NEMOURS AND COMPANY AND CONSOLIDATED SUBSIDIARIES
SCHEDULE B
SIGNIFICANT ITEMS
(Dollars in millions, except per share)
Pretax |
After-Tax |
($ Per Share) |
||||||||||
2005 |
2004 |
2005 |
2004 |
2005 |
2004 |
|||||||
1st Quarter - Total |
$ - |
$(531) |
$ - |
$(296) |
$ - |
$(.30) |
||||||
2nd Quarter : |
||||||||||||
DDE-Related Items : |
||||||||||||
Gain on Sale of Assets |
$ 23 |
$ 15 |
||||||||||
Operating Income from Assets Sold |
14 |
10 |
||||||||||
Employee Separation Costs |
(34) |
(23) |
||||||||||
Total |
3 |
2 |
- |
|||||||||
Textiles & Interiors - Related Items : |
||||||||||||
Separation Charges |
39 |
$(183) |
26 |
$ (78) |
$.03 |
$(.08) |
||||||
Deferred Tax Benefits |
- |
124 |
.12 |
|||||||||
Total |
(183) |
46 |
.04 |
|||||||||
Restructuring Costs |
(433) |
(319) |
(.31) |
|||||||||
Sale of Photomasks Stock |
48 |
31 |
.03 |
|||||||||
PFOA Litigation |
(45) |
(29) |
(.03) |
|||||||||
Corporate Tax-Related Items |
28 |
52 |
.05 |
|||||||||
2nd Quarter Total |
$118 |
$(661) |
$ 111 |
$(302) |
$.11 |
$(.30) |
||||||
SIGNIFICANT ITEMS BY SEGMENT
(Dollars in millions on pretax basis)
Three Months Ended |
Six Months Ended |
|||||||
June 30, |
June 30, |
|||||||
2005 |
2004 |
2005 |
2004 |
|||||
Agriculture & Nutrition |
$ - |
$ (36) |
$ - |
$ (36) |
||||
Coatings & Color Technologies |
- |
(64) |
- |
(100) |
||||
Electronic & Communication Technologies |
48 |
(114) |
48 |
(114) |
||||
Performance Materials |
3 |
(68) |
3 |
(218) |
||||
Safety & Protection |
- |
(71) |
- |
(71) |
||||
Textiles & Interiors |
- |
(183) |
- |
(528) |
||||
Other |
39 |
(125) |
39 |
(125) |
||||
Total (excluding Corporate) |
$90 |
$(661) |
$90 |
$(1,192) |
||||
Note: |
See Notes to Consolidated Income Statement for additional details. |
14
E. I. DU PONT DE NEMOURS AND COMPANY AND CONSOLIDATED SUBSIDIARIES
SCHEDULE C
Three Months Ended |
Six Months Ended |
||||||
CONSOLIDATED SEGMENT INFORMATION(1) |
June 30, |
June 30, |
|||||
(Dollars in millions) |
2005 |
2004 |
2005 |
2004 |
|||
SEGMENT SALES (2) |
|||||||
Agriculture & Nutrition |
$2,102 |
$2,076 |
$ 4,458 |
$ 4,277 |
|||
Coatings & Color Technologies |
1,640 |
1,560 |
3,176 |
2,977 |
|||
Electronic & Communication Technologies |
933 |
845 |
1,787 |
1,661 |
|||
Performance Materials |
1,836 |
1,703 |
3,621 |
3,222 |
|||
Safety & Protection |
1,388 |
1,169 |
2,670 |
2,258 |
|||
Textiles & Interiors |
N/A |
826 |
N/A |
2,709 |
|||
Other |
13 |
13 |
25 |
25 |
|||
Total Segment Sales |
7,912 |
8,192 |
15,737 |
17,129 |
|||
Elimination of Transfers |
(82) |
(157) |
(160) |
(408) |
|||
Elimination of Equity Affiliate Sales |
(319) |
(508) |
(635) |
(1,121) |
|||
CONSOLIDATED NET SALES |
$7,511 |
$7,527 |
$14,942 |
$15,600 |
|||
PRETAX OPERATING INCOME (LOSS) (PTOI)(3) |
|||||||
Agriculture & Nutrition(c) |
$ 511 |
$ 446 |
$ 1,268 |
$ 1,077 |
|||
Coatings & Color Technologies(b,c) |
194 |
150 |
360 |
303 |
|||
Electronic & Communication Technologies(a,b,c) |
211 |
(27) |
316 |
65 |
|||
Performance Materials(a,b,c,e) |
190 |
103 |
401 |
109 |
|||
Pharmaceuticals |
192 |
174 |
351 |
322 |
|||
Safety & Protection(c) |
283 |
163 |
514 |
394 |
|||
Textiles & Interiors(d) |
N/A |
(168) |
N/A |
(363) |
|||
Other(c,d) |
7 |
(173) |
(14) |
(206) |
|||
Total Segment PTOI |
1,588 |
668 |
3,196 |
1,701 |
|||
Exchange Gains and Losses(4) |
183 |
(76) |
294 |
(89) |
|||
Corporate Expenses & Interest(a) |
(212) |
(229) |
(437) |
(442) |
|||
INCOME BEFORE INCOME TAXES AND |
|||||||
MINORITY INTERESTS |
$1,559 |
$ 363 |
$ 3,053 |
$ 1,170 |
|||
(1) |
Certain reclassifications of segment data have been made to reflect changes in organizational structure. Beginning in 2005, Textiles & Interiors is no longer an operating segment of the company. The remaining assets and charges related to separation activities are reported under Other. |
(2) |
Includes transfers and pro rata share of equity affiliate sales. |
(3) |
See respective Notes to Consolidated Income Statement for additional information on significant items. |
(4) |
Net after-tax exchange losses for second quarter 2005 and 2004 were $10 and $39, respectively. Gains and losses resulting from the company's hedging program are largely offset by associated tax charges and benefits. |
15
E. I. DU PONT DE NEMOURS AND COMPANY AND CONSOLIDATED SUBSIDIARIES
SCHEDULE D
SELECTED INCOME STATEMENT DATA
(Dollars in millions, except per share)
Three Months Ended |
Six Months Ended |
|||||||||||
June 30 |
June 30 |
|||||||||||
2005 |
2004 |
% Chg. |
2005 |
2004 |
% Chg. |
|||||||
Consolidated Net Sales |
$7,511 |
$7,527 |
- % |
$14,942 |
$15,600 |
(4)% |
||||||
Segment Sales |
7,912 |
8,192 |
(3) |
15,737 |
17,129 |
(8) |
||||||
Segment PTOI |
1,588 |
668 |
138 |
3,196 |
1,701 |
88 |
||||||
EBIT* |
1,617 |
442 |
266 |
3,164 |
1,312 |
141 |
||||||
EBITDA* |
1,942 |
768 |
153 |
3,821 |
1,948 |
96 |
||||||
Income Before Income Taxes |
||||||||||||
and Minority Interests |
1,559 |
363 |
329 |
3,053 |
1,170 |
161 |
||||||
EPS - Diluted |
1.01 |
0.50 |
102 |
1.97 |
1.16 |
70 |
* |
See Reconciliation of Non-GAAP measures (Schedule E). |
SCHEDULE E
RECONCILIATION OF NON-GAAP MEASURES
(Dollars in millions)
Reconciliation of EBIT / EBITDA to Consolidated Income Statement |
||||||||
Three Months Ended |
Six Months Ended |
|||||||
June 30, |
June 30, |
|||||||
2005 |
2004 |
2005 |
2004 |
|||||
Income Before Income Taxes and |
||||||||
Minority Interests |
$1,559 |
$363 |
$3,053 |
$1,170 |
||||
Less: Minority Interest in Earnings |
||||||||
of Consolidated Subsidiaries(1) |
(24) |
14 |
(43) |
3 |
||||
Add: Net Interest Expense(2) |
82 |
65 |
154 |
139 |
||||
EBIT |
1,617 |
442 |
3,164 |
1,312 |
||||
Add: Depreciation and Amortization(3) |
325 |
326 |
657 |
636 |
||||
EBITDA |
$1,942 |
$768 |
$3,821 |
$1,948 |
||||
(1) |
Excludes income taxes. |
(2) |
Includes interest expense plus amortization of capitalized interest less interest income. |
(3) |
Excludes amortization of capitalized interest. |
16
SCHEDULE E -- (Continued)
Reconciliation of Base Income Tax Rate to Effective Income Tax Rate |
||||||||||||
Three Months Ended |
Six Months Ended |
|||||||||||
June 30, |
June 30, |
|||||||||||
2005 |
2004 |
2005 |
2004 |
|||||||||
Income Before Income Taxes and |
||||||||||||
Minority Interests |
$1,559 |
$ 363 |
$3,053 |
$1,170 |
||||||||
Remove: Significant Items - Charge/(Benefit) |
(118) |
661 |
(118) |
1,192 |
||||||||
Net Exchange (Gains)/Losses |
(183) |
76 |
(294) |
89 |
||||||||
Income Before Income Taxes, |
||||||||||||
Significant Items, Exchange Gains/ |
||||||||||||
Losses and Minority Interests |
$1,258 |
$1,100 |
$2,641 |
$2,451 |
||||||||
Provision for Income Taxes |
$ 517 |
$ (123) |
$1,026 |
$ 3 |
||||||||
Remove: (Expense)/Benefit |
||||||||||||
Tax on Significant Items |
(7) |
359 |
(7) |
594 |
||||||||
Tax on Exchange Gains/Losses |
(193) |
37 |
(342) |
19 |
||||||||
Provision for Income Taxes, |
||||||||||||
Excluding Taxes on Significant Items |
||||||||||||
and Exchange Gains/Losses |
$ 317 |
$ 273 |
$ 677 |
$ 616 |
||||||||
Effective Income Tax Rate |
33.2% |
(33.9)% |
33.6% |
0.3% |
||||||||
Base Income Tax Rate |
25.2% |
24.8% |
25.6% |
25.1% |
17
-----END PRIVACY-ENHANCED MESSAGE-----