Delaware | 1-815 | 51-0014090 | ||
(State or Other Jurisdiction | (Commission | (I.R.S. Employer | ||
Of Incorporation) | File Number) | Identification No.) |
E. I. DU PONT DE NEMOURS AND COMPANY | |
(Registrant) | |
/s/ Barry J. Niziolek | |
Barry J. Niziolek | |
Vice President and Controller |
Exhibit 99.1 | |||||
July 22, 2014 | Media Contact: | Dan Turner | |||
WILMINGTON, Del. | 302-774-4005 | ||||
daniel.a.turner@dupont.com | |||||
Investor Contact: | 302-774-4994 |
• | Operating earnings per share of $1.17 were down moderately from $1.28 per share last year, in-line with the company’s expectations communicated in its June 26th announcement. GAAP1 earnings per share were $1.15 versus $1.10 last year. |
• | Revenue was $9.7 billion versus $9.8 billion in the same period last year. Volume growth in Crop Protection, Nutrition & Health and most industrial businesses was offset by the impact of portfolio changes, a planned maintenance shutdown and lower corn seed volumes. |
• | Strong operating earnings growth in the quarter was delivered by Industrial Biosciences (+37 percent), Nutrition & Health (+72 percent) and Safety & Protection (+22 percent). |
• | The strategic redesign initiative announced on June 26th to reset the company’s operating model is under way across all businesses and support functions. |
• | The Performance Chemicals separation remains on track for mid-2015. |
• | The company also announced today a 4 percent increase in its 3Q 2014 dividend, its third increase in the past 27 months. |
Three Months Ended | |||||||||||||||||||
June 30, 2014 | Percentage Change Due to: | ||||||||||||||||||
(Dollars in millions) | $ | % Change | Local Price | Currency Effect | Volume | Portfolio/ Other | |||||||||||||
U.S. & Canada | $ | 4,603 | (3 | ) | — | (1 | ) | — | (2 | ) | |||||||||
EMEA* | 2,119 | 2 | (1 | ) | 4 | (1 | ) | — | |||||||||||
Asia Pacific | 2,089 | — | (2 | ) | (2 | ) | 5 | (1 | ) | ||||||||||
Latin America | 895 | (4 | ) | 1 | (2 | ) | (2 | ) | (1 | ) | |||||||||
Total Consolidated Sales | $ | 9,706 | (1 | ) | — | — | — | (1 | ) | ||||||||||
* Europe, Middle East & Africa |
Three Months Ended | Percentage Change | |||||||||||||||
SEGMENT SALES | June 30, 2014 | Due to: | ||||||||||||||
(Dollars in millions) | $ | % Change | USD Price | Volume | Portfolio/Other | |||||||||||
Agriculture | $ | 3,615 | — | 1 | (1 | ) | — | |||||||||
Electronics & Communications | 617 | (6 | ) | (10 | ) | 4 | — | |||||||||
Industrial Biosciences | 317 | 4 | 2 | 2 | — | |||||||||||
Nutrition & Health | 926 | 7 | 1 | 6 | — | |||||||||||
Performance Chemicals | 1,696 | (8 | ) | (4 | ) | — | (4 | ) | ||||||||
Performance Materials | 1,582 | (2 | ) | 1 | (1 | ) | (2 | ) | ||||||||
Safety & Protection | 1,029 | 1 | — | 1 | — | |||||||||||
Other | 1 | |||||||||||||||
Total segment sales | 9,783 | |||||||||||||||
Elimination of transfers | (77 | ) | ||||||||||||||
Consolidated net sales | $ | 9,706 |
Change vs. 2013 | |||||||||||||||
(Dollars in millions) | 2Q14 | 2Q13 | $ | % | |||||||||||
Agriculture | $ | 836 | $ | 941 | $ | (105 | ) | -11 | % | ||||||
Electronics & Communications | 89 | 95 | (6 | ) | -6 | % | |||||||||
Industrial Biosciences | 59 | 43 | 16 | 37 | % | ||||||||||
Nutrition & Health | 105 | 61 | 44 | 72 | % | ||||||||||
Performance Chemicals (1) | 251 | 268 | (17 | ) | -6 | % | |||||||||
Performance Materials (1) | 303 | 332 | (29 | ) | -9 | % | |||||||||
Safety & Protection | 209 | 172 | 37 | 22 | % | ||||||||||
Other | (82 | ) | (55 | ) | (27 | ) | -49 | % | |||||||
Total segment operating earnings (2) | 1,770 | 1,857 | (87 | ) | -5 | % | |||||||||
Exchange gains & losses (3) | $ | (51 | ) | $ | 35 | $ | (86 | ) | nm | ||||||
Corporate expenses | (186 | ) | (195 | ) | 9 | 5 | % | ||||||||
Interest expense | (94 | ) | (115 | ) | 21 | 18 | % | ||||||||
Operating earnings before income taxes | 1,439 | 1,582 | (143 | ) | -9 | % | |||||||||
Provision for income taxes on operating earnings | (350 | ) | (389 | ) | 39 | nm | |||||||||
Net income attributable to noncontrolling interests | (4 | ) | (4 | ) | — | — | |||||||||
Operating earnings | $ | 1,085 | $ | 1,189 | $ | (104 | ) | -9 | % | ||||||
Operating earnings per share | $ | 1.17 | $ | 1.28 | $ | (0.11 | ) | -9 | % | ||||||
(1) Prior period reflects the reclassifications of the Viton® product line from Performance Materials to Performance Chemicals. | |||||||||||||||
(2) See Schedules B and C for listing of significant items and their impact by segment. | |||||||||||||||
(3) See Schedule D for additional information on exchange gains and losses. |
SCHEDULE A | |||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Net sales | $ | 9,706 | $ | 9,844 | $ | 19,834 | $ | 20,252 | |||||||
Other income, net (a) | 408 | 159 | 425 | 251 | |||||||||||
Total | 10,114 | 10,003 | 20,259 | 20,503 | |||||||||||
Cost of goods sold | 5,999 | 6,056 | 11,999 | 12,249 | |||||||||||
Other operating charges (a) | 825 | 942 | 1,622 | 1,854 | |||||||||||
Selling, general and administrative expenses | 948 | 983 | 1,873 | 1,966 | |||||||||||
Research and development expense | 545 | 542 | 1,063 | 1,063 | |||||||||||
Interest expense | 94 | 115 | 197 | 232 | |||||||||||
Employee separation and asset related charges (a) | 263 | — | 263 | — | |||||||||||
Total | 8,674 | 8,638 | 17,017 | 17,364 | |||||||||||
Income from continuing operations before income taxes | 1,440 | 1,365 | 3,242 | 3,139 | |||||||||||
Provision for income taxes on continuing operations (a) | 366 | 335 | 723 | 722 | |||||||||||
Income from continuing operations after income taxes | 1,074 | 1,030 | 2,519 | 2,417 | |||||||||||
Income from discontinued operations after taxes | — | 4 | — | 1,972 | |||||||||||
Net income | 1,074 | 1,034 | 2,519 | 4,389 | |||||||||||
Less: Net income attributable to noncontrolling interests | 4 | 4 | 10 | 11 | |||||||||||
Net income attributable to DuPont | $ | 1,070 | $ | 1,030 | $ | 2,509 | $ | 4,378 | |||||||
Basic earnings per share of common stock (b): | |||||||||||||||
Basic earnings per share of common stock from continuing operations | $ | 1.16 | $ | 1.11 | $ | 2.72 | $ | 2.59 | |||||||
Basic earnings per share of common stock from discontinued operations | — | — | — | 2.13 | |||||||||||
Basic earnings per share of common stock | $ | 1.16 | $ | 1.11 | $ | 2.72 | $ | 4.73 | |||||||
Diluted earnings per share of common stock (b): | |||||||||||||||
Diluted earnings per share of common stock from continuing operations | $ | 1.15 | $ | 1.10 | $ | 2.70 | $ | 2.58 | |||||||
Diluted earnings per share of common stock from discontinued operations | — | — | — | 2.12 | |||||||||||
Diluted earnings per share of common stock | $ | 1.15 | $ | 1.11 | $ | 2.70 | $ | 4.69 | |||||||
Dividends per share of common stock | $ | 0.45 | $ | 0.45 | $ | 0.90 | $ | 0.88 | |||||||
Average number of shares outstanding used in earnings per share (EPS) calculation: | |||||||||||||||
Basic | 918,684,000 | 922,684,000 | 921,058,000 | 925,500,000 | |||||||||||
Diluted | 925,587,000 | 929,480,000 | 928,145,000 | 932,311,000 | |||||||||||
(a) See Schedule B for detail of significant items. | |||||||||||||||
(b) The sum of the individual earnings per share amounts may not equal the total due to rounding. |
Reconciliation of Non-GAAP Measures | |||||||||||||||||||||
Summary of Earnings Comparison | |||||||||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||
2014 | 2013 | % Change | 2014 | 2013 | % Change | ||||||||||||||||
Income from continuing operations after income taxes (GAAP) | $ | 1,074 | $ | 1,030 | 4 | % | $ | 2,519 | $ | 2,417 | 4 | % | |||||||||
Less: Significant items benefit (charge) included in income from continuing operations after income taxes (per Schedule B) | 8 | (78 | ) | (4 | ) | (58 | ) | ||||||||||||||
Non-operating pension/OPEB costs included in income from continuing operations after income taxes | (23 | ) | (85 | ) | (44 | ) | (184 | ) | |||||||||||||
Net income attributable to noncontrolling interest | 4 | 4 | 10 | 11 | |||||||||||||||||
Operating earnings | $ | 1,085 | $ | 1,189 | (9 | )% | $ | 2,557 | $ | 2,648 | (3 | )% | |||||||||
EPS from continuing operations (GAAP) | $ | 1.15 | $ | 1.10 | 5 | % | $ | 2.70 | $ | 2.58 | 5 | % | |||||||||
Significant items (charge) benefit included in EPS (per Schedule B) | 0.01 | (0.08 | ) | — | (0.06 | ) | |||||||||||||||
Non-operating pension/OPEB costs included in EPS | (0.03 | ) | (0.10 | ) | (0.05 | ) | (0.20 | ) | |||||||||||||
Operating EPS | $ | 1.17 | $ | 1.28 | (9 | )% | $ | 2.75 | $ | 2.84 | (3 | )% |
SCHEDULE A (continued) | ||||||||
June 30, 2014 | December 31, 2013 | |||||||
Assets | ||||||||
Current assets | ||||||||
Cash and cash equivalents | $ | 4,174 | $ | 8,941 | ||||
Marketable securities | 173 | 145 | ||||||
Accounts and notes receivable, net | 8,896 | 6,047 | ||||||
Inventories | 6,940 | 8,042 | ||||||
Prepaid expenses | 252 | 206 | ||||||
Deferred income taxes | 894 | 775 | ||||||
Assets held for sale | — | 228 | ||||||
Total current assets | 21,329 | 24,384 | ||||||
Property, plant and equipment, net of accumulated depreciation (June 30, 2014- $19,961; December 31, 2013 - $19,438) | 13,035 | 12,993 | ||||||
Goodwill | 4,686 | 4,713 | ||||||
Other intangible assets | 4,885 | 5,096 | ||||||
Investment in affiliates | 982 | 1,011 | ||||||
Deferred income taxes | 2,420 | 2,353 | ||||||
Other assets | 977 | 949 | ||||||
Total | $ | 48,314 | $ | 51,499 | ||||
Liabilities and Equity | ||||||||
Current liabilities | ||||||||
Accounts payable | $ | 3,542 | $ | 5,180 | ||||
Short-term borrowings and capital lease obligations | 2,506 | 1,721 | ||||||
Income taxes | 763 | 247 | ||||||
Other accrued liabilities | 4,228 | 6,219 | ||||||
Total current liabilities | 11,039 | 13,367 | ||||||
Long-term borrowings and capital lease obligations | 9,292 | 10,741 | ||||||
Other liabilities | 9,931 | 10,179 | ||||||
Deferred income taxes | 924 | 926 | ||||||
Total liabilities | 31,186 | 35,213 | ||||||
Commitments and contingent liabilities | — | — | ||||||
Stockholders' equity | ||||||||
Preferred stock | 237 | 237 | ||||||
Common stock, $0.30 par value; 1,800,000,000 shares authorized; Issued at June 30, 2014 - 1,003,546,000; December 31, 2013 - 1,014,027,000) | 301 | 304 | ||||||
Additional paid-in capital | 11,168 | 11,072 | ||||||
Reinvested earnings | 17,572 | 16,784 | ||||||
Accumulated other comprehensive loss | (5,453 | ) | (5,441 | ) | ||||
Common stock held in treasury, at cost (87,584,000 shares at June 30, 2014 and 87,041,000 shares at December 31, 2013) | (6,762 | ) | (6,727 | ) | ||||
Total DuPont stockholders' equity | 17,063 | 16,229 | ||||||
Noncontrolling interests | 65 | 57 | ||||||
Total equity | 17,128 | 16,286 | ||||||
Total | $ | 48,314 | $ | 51,499 |
SCHEDULE A (continued) | |||||||
Six Months Ended June 30, | |||||||
2014 | 2013 | ||||||
Total Company | |||||||
Net income | $ | 2,519 | $ | 4,389 | |||
Adjustments to reconcile net income to cash used for operating activities: | |||||||
Depreciation | 635 | 644 | |||||
Amortization | 245 | 193 | |||||
Other operating charges and credits - net | 631 | 185 | |||||
Gain on sale of business | (398 | ) | (2,682 | ) | |||
Contributions to pension plans | (168 | ) | (176 | ) | |||
Change in operating assets and liabilities - net | (5,535 | ) | (5,184 | ) | |||
Cash used for operating activities | (2,071 | ) | (2,631 | ) | |||
Investing activities | |||||||
Purchases of property, plant and equipment | (781 | ) | (757 | ) | |||
Investments in affiliates | (23 | ) | (31 | ) | |||
Proceeds from sale of business - net | 639 | 4,815 | |||||
Proceeds from sales of assets - net | 10 | 88 | |||||
Net increase in short-term financial instruments | (22 | ) | (99 | ) | |||
Forward exchange contract settlements | (63 | ) | 58 | ||||
Other investing activities - net | 8 | 8 | |||||
Cash (used for) provided by investing activities | (232 | ) | 4,082 | ||||
Financing activities | |||||||
Dividends paid to stockholders | (836 | ) | (823 | ) | |||
Net (decrease) increase in borrowings | (631 | ) | 2,369 | ||||
Repurchase of common stock | (1,061 | ) | (1,000 | ) | |||
Proceeds from exercise of stock options | 214 | 384 | |||||
Other financing activities - net | (76 | ) | 74 | ||||
Cash (used for) provided by financing activities | (2,390 | ) | 1,004 | ||||
Effect of exchange rate changes on cash | (74 | ) | (149 | ) | |||
(Decrease) increase in cash and cash equivalents | (4,767 | ) | 2,306 | ||||
Cash and cash equivalents at beginning of period | 8,941 | 4,379 | |||||
Cash and cash equivalents at end of period | $ | 4,174 | $ | 6,685 | |||
Reconciliation of Non-GAAP Measure | |||||||
Calculation of Free Cash Flow - Total Company | |||||||
Six Months Ended June 30, | |||||||
2014 | 2013 | ||||||
Cash used for operating activities | $ | (2,071 | ) | $ | (2,631 | ) | |
Purchases of property, plant and equipment | (781 | ) | (757 | ) | |||
Free cash flow | $ | (2,852 | ) | $ | (3,388 | ) |
SCHEDULE B | ||||||||||||||||||||||||
SIGNIFICANT ITEMS FROM CONTINUING OPERATIONS | ||||||||||||||||||||||||
Pre-tax | After-tax | ($ Per Share) | ||||||||||||||||||||||
2014 | 2013 | 2014 | 2013 | 2014 | 2013 | |||||||||||||||||||
1st Quarter | ||||||||||||||||||||||||
Separation transaction costs (a) | $ | (16 | ) | $ | — | $ | (12 | ) | $ | — | $ | (0.01 | ) | $ | — | |||||||||
Customer claims charge (e) | — | (35 | ) | — | (22 | ) | — | (0.02 | ) | |||||||||||||||
Income tax items (f) | — | — | — | 42 | — | 0.04 | ||||||||||||||||||
1st Quarter - Total | $ | (16 | ) | $ | (35 | ) | $ | (12 | ) | $ | 20 | $ | (0.01 | ) | $ | 0.02 | ||||||||
2nd Quarter | ||||||||||||||||||||||||
Separation transaction costs (a) | $ | (35 | ) | $ | — | $ | (26 | ) | $ | — | $ | (0.03 | ) | $ | — | |||||||||
Gain on sale of business (b) | 391 | — | 273 | — | 0.30 | — | ||||||||||||||||||
Restructuring charge (c) | (263 | ) | — | (182 | ) | — | (0.20 | ) | — | |||||||||||||||
Venezuela devaluation (d) | (58 | ) | — | (57 | ) | — | (0.06 | ) | — | |||||||||||||||
Customer claims charge (e) | — | (80 | ) | — | (51 | ) | — | (0.05 | ) | |||||||||||||||
Income tax items (g) | — | (11 | ) | — | (27 | ) | — | (0.03 | ) | |||||||||||||||
2nd Quarter - Total | $ | 35 | $ | (91 | ) | $ | 8 | $ | (78 | ) | $ | 0.01 | $ | (0.08 | ) | |||||||||
Year-to-date Total | $ | 19 | $ | (126 | ) | $ | (4 | ) | $ | (58 | ) | $ | — | $ | (0.06 | ) | ||||||||
(a) | Second and first quarter 2014 included a charge of $(35) and $(16), respectively, recorded in Other operating charges associated with transaction costs related to the separation of the Performance Chemicals segment. For full-year 2014, costs associated with the separation are expected to be approximately $(170), $(0.13) per share. | |||||||||||||||||||||||
(b) | Second quarter 2014 included a gain of $391 recorded in Other income, net associated with the sale of Glass Laminating Solutions/Vinyls in the Performance Materials segment. | |||||||||||||||||||||||
(c) | Second quarter 2014 included a $(263) restructuring charge recorded in Employee separation/asset related charges, net, consisting of $(166) of severance and related benefit costs, $(94) of asset shut downs, and $(3) of other non-personnel charges as a result of the company's plan to to reduce residual costs associated with the separation of the Performance Chemicals segment and to improve productivity across all businesses and functions. Pre-tax charges by segment are: Agriculture - $(47), Electronics & Communications - $(68), Industrial Biosciences - $(2), Nutrition & Health - $(8), Performance Chemicals - $(19), Performance Materials - $(29), Safety & Protection - $(31), Other - $(2), and Corporate expenses - $(57). | |||||||||||||||||||||||
(d) | Second quarter 2014 included a charge of $(58) recorded in Other income, net associated with remeasuring the company's Venezuelan net monetary assets from the official exchange rate to the SICAD II exchange system. | |||||||||||||||||||||||
(e) | Second and first quarter 2013 included charges of $(80) and $(35), respectively, recorded in Other operating charges associated with resolving claims related to the use of the Imprelis® herbicide. The company has an applicable insurance program with a deductible equal to the first $100 of costs and expenses. The insurance program limits are $725 for costs and expenses in excess of the $100. The company has submitted and will continue to submit requests for payment to its insurance carriers for costs associated with this matter. To date, the company has recognized and received $73 of insurance recoveries from its insurance carriers and continues to seek recovery although the timing and outcome remain uncertain. The company had accruals of $364 related to these claims at June 30, 2014. These charges relate to the Agriculture segment. | |||||||||||||||||||||||
(f) | First quarter 2013 included a net tax benefit of $42 consisting of a $68 benefit for the 2013 extension of certain U.S business tax provisions offset by a ($26) charge related to the global distribution of Performance Coatings cash proceeds. | |||||||||||||||||||||||
(g) | Second quarter 2013 includes a charge of $(11) in Other income, net related to interest on a prior year tax position. Second quarter 2013 also includes a charge of $(49) associated with a change in accrual for a prior year tax position offset by a $33 benefit for an enacted tax law change. |
SCHEDULE C | |||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
SEGMENT SALES (1) | 2014 | 2013 | 2014 | 2013 | |||||||||||
Agriculture | $ | 3,615 | $ | 3,631 | $ | 8,009 | $ | 8,300 | |||||||
Electronics & Communications | 617 | 653 | 1,197 | 1,269 | |||||||||||
Industrial Biosciences | 317 | 304 | 618 | 593 | |||||||||||
Nutrition & Health | 926 | 865 | 1,787 | 1,733 | |||||||||||
Performance Chemicals (2) | 1,696 | 1,837 | 3,287 | 3,480 | |||||||||||
Performance Materials (2) | 1,582 | 1,615 | 3,116 | 3,116 | |||||||||||
Safety & Protection | 1,029 | 1,017 | 1,976 | 1,924 | |||||||||||
Other | 1 | 3 | 2 | 4 | |||||||||||
Total Segment sales | 9,783 | 9,925 | 19,992 | 20,419 | |||||||||||
Elimination of transfers | (77 | ) | (81 | ) | (158 | ) | (167 | ) | |||||||
Consolidated net sales | $ | 9,706 | $ | 9,844 | $ | 19,834 | $ | 20,252 | |||||||
(1) Sales for the reporting segments include transfers. | |||||||||||||||
(2) Prior periods reflect the reclassifications of the Viton® product line from Performance Materials to Performance Chemicals. |
SCHEDULE C (continued) | ||||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
INCOME FROM CONTINUING OPERATIONS (GAAP) | 2014 | 2013 | 2014 | 2013 | ||||||||||||
Agriculture | $ | 789 | $ | 861 | $ | 2,231 | $ | 2,342 | ||||||||
Electronics & Communications | 21 | 95 | 96 | 144 | ||||||||||||
Industrial Biosciences | 57 | 43 | 113 | 84 | ||||||||||||
Nutrition & Health | 97 | 61 | 190 | 137 | ||||||||||||
Performance Chemicals (3) | 232 | 268 | 438 | 524 | ||||||||||||
Performance Materials (3) | 665 | 332 | 958 | 619 | ||||||||||||
Safety & Protection | 178 | 172 | 353 | 310 | ||||||||||||
Other | (84 | ) | (55 | ) | (176 | ) | (142 | ) | ||||||||
Total Segment PTOI | 1,955 | 1,777 | 4,203 | 4,018 | ||||||||||||
Corporate expenses | (278 | ) | (206 | ) | (495 | ) | (420 | ) | ||||||||
Interest expense | (94 | ) | (115 | ) | (197 | ) | (232 | ) | ||||||||
Non-operating pension/OPEB costs | (34 | ) | (126 | ) | (64 | ) | (273 | ) | ||||||||
Net exchange (losses) gains (1) | (109 | ) | 35 | (205 | ) | 46 | ||||||||||
Income before income taxes from continuing operations | $ | 1,440 | $ | 1,365 | $ | 3,242 | $ | 3,139 | ||||||||
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
SIGNIFICANT ITEMS BY SEGMENT (PRE-TAX) (2) | 2014 | 2013 | 2014 | 2013 | ||||||||||||
Agriculture | $ | (47 | ) | $ | (80 | ) | $ | (47 | ) | $ | (115 | ) | ||||
Electronics & Communications | (68 | ) | — | (68 | ) | — | ||||||||||
Industrial Biosciences | (2 | ) | — | (2 | ) | — | ||||||||||
Nutrition & Health | (8 | ) | — | (8 | ) | — | ||||||||||
Performance Chemicals (3) | (19 | ) | — | (19 | ) | — | ||||||||||
Performance Materials (3) | 362 | — | 362 | — | ||||||||||||
Safety & Protection | (31 | ) | — | (31 | ) | — | ||||||||||
Other | (2 | ) | — | (2 | ) | — | ||||||||||
Total significant items by segment | 185 | (80 | ) | 185 | (115 | ) | ||||||||||
Corporate expenses | (92 | ) | (11 | ) | (108 | ) | (11 | ) | ||||||||
Net exchange (losses) gains (1) | (58 | ) | — | (58 | ) | — | ||||||||||
Total significant items before income taxes | $ | 35 | $ | (91 | ) | $ | 19 | $ | (126 | ) | ||||||
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
OPERATING EARNINGS | 2014 | 2013 | 2014 | 2013 | ||||||||||||
Agriculture | $ | 836 | $ | 941 | $ | 2,278 | $ | 2,457 | ||||||||
Electronics & Communications | 89 | 95 | 164 | 144 | ||||||||||||
Industrial Biosciences | 59 | 43 | 115 | 84 | ||||||||||||
Nutrition & Health | 105 | 61 | 198 | 137 | ||||||||||||
Performance Chemicals (3) | 251 | 268 | 457 | 524 | ||||||||||||
Performance Materials (3) | 303 | 332 | 596 | 619 | ||||||||||||
Safety & Protection | 209 | 172 | 384 | 310 | ||||||||||||
Other | (82 | ) | (55 | ) | (174 | ) | (142 | ) | ||||||||
Total segment operating earnings | 1,770 | 1,857 | 4,018 | 4,133 | ||||||||||||
Corporate expenses | (186 | ) | (195 | ) | (387 | ) | (409 | ) | ||||||||
Interest expense | (94 | ) | (115 | ) | (197 | ) | (232 | ) | ||||||||
Operating earnings before income taxes and exchange gains (losses) | 1,490 | 1,547 | 3,434 | 3,492 | ||||||||||||
Net exchange (losses) gains (1) | (51 | ) | 35 | (147 | ) | 46 | ||||||||||
Operating earnings before income taxes | $ | 1,439 | $ | 1,582 | $ | 3,287 | $ | 3,538 | ||||||||
(1) See Schedule D for additional information on exchange gains and losses. | ||||||||||||||||
(2) See Schedule B for detail of significant items. | ||||||||||||||||
(3) Prior periods reflect the reclassifications of the Viton® product line from Performance Materials to Performance Chemicals. |
SCHEDULE D | |||||||||||||||||
Reconciliations of Adjusted EBIT / EBITDA to Consolidated Income Statements | |||||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||||
Income from continuing operations before income taxes | $ | 1,440 | $ | 1,365 | $ | 3,242 | $ | 3,139 | |||||||||
Add: Significant items before income taxes | (35 | ) | 91 | (19 | ) | 126 | |||||||||||
Add: Non-operating pension/OPEB costs | 34 | 126 | 64 | 273 | |||||||||||||
Operating earnings before income taxes | $ | 1,439 | $ | 1,582 | $ | 3,287 | $ | 3,538 | |||||||||
Less: Net income attributable to noncontrolling interests | 4 | 4 | 10 | 11 | |||||||||||||
Add: Interest expense | 94 | 115 | 197 | 232 | |||||||||||||
Adjusted EBIT from operating earnings | 1,529 | 1,693 | 3,474 | 3,759 | |||||||||||||
Add: Depreciation and amortization | 443 | 404 | 880 | 837 | |||||||||||||
Adjusted EBITDA from operating earnings | $ | 1,972 | $ | 2,097 | $ | 4,354 | $ | 4,596 | |||||||||
Reconciliation of Operating Earnings Per Share (EPS) Outlook | |||||||||||||||||
The reconciliation below represents the company's outlook on an operating earnings basis, defined as earnings from continuing operations excluding significant items and non-operating pension/OPEB costs. | |||||||||||||||||
Second Half | Year Ended December 31, | ||||||||||||||||
2014 Outlook | 2014 Outlook | 2013 Actual | |||||||||||||||
Operating EPS | $1.25 - $1.35 | $4.00 - $4.10 | $ | 3.88 | |||||||||||||
Significant items | |||||||||||||||||
Separation transaction costs | (0.09 | ) | (0.13 | ) | |||||||||||||
Gain on sale of business | 0.30 | ||||||||||||||||
Restructuring charge | (0.20 | ) | |||||||||||||||
Venezuela devaluation | (0.06 | ) | |||||||||||||||
Tax items | 0.02 | ||||||||||||||||
Customer claims charges | (0.24 | ) | |||||||||||||||
Restructuring charge/adjustments | — | ||||||||||||||||
Litigation settlement | (0.05 | ) | |||||||||||||||
Asset impairment charge | (0.18 | ) | |||||||||||||||
Non-operating pension/OPEB costs - estimate | (0.05 | ) | (0.10 | ) | (0.39 | ) | |||||||||||
EPS from continuing operations (GAAP) | $1.11 - $1.21 | $3.81 - $3.91 | $ | 3.04 | |||||||||||||
SCHEDULE D (continued) | ||||||||||||||||
Exchange Gains/Losses on Operating Earnings | ||||||||||||||||
The company routinely uses forward exchange contracts to offset its net exposures, by currency, related to the foreign currency denominated monetary assets and liabilities of its operations. The objective of this program is to maintain an approximately balanced position in foreign currencies in order to minimize, on an after-tax basis, the effects of exchange rate changes. The net pre-tax exchange gains and losses are recorded in Other income, net and the related tax impact is recorded in Provision for (benefit from) income taxes on the Consolidated Income Statements. | ||||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Subsidiary/Affiliate Monetary Position Gain (Loss) | ||||||||||||||||
Pre-tax exchange gains (losses) (includes equity affiliates) | $ | 19 | $ | (55 | ) | $ | (31 | ) | $ | (150 | ) | |||||
Local tax benefits (expenses) | (28 | ) | 16 | (16 | ) | 19 | ||||||||||
Net after-tax impact from subsidiary exchange gains (losses) | $ | (9 | ) | $ | (39 | ) | $ | (47 | ) | $ | (131 | ) | ||||
Hedging Program Gain (Loss) | ||||||||||||||||
Pre-tax exchange gains (losses) | $ | (70 | ) | $ | 90 | $ | (116 | ) | $ | 196 | ||||||
Tax benefits (expenses) | 25 | (32 | ) | 41 | (69 | ) | ||||||||||
Net after-tax impact from hedging program exchange gains (losses) | $ | (45 | ) | $ | 58 | $ | (75 | ) | $ | 127 | ||||||
Total Exchange Gain (Loss) | ||||||||||||||||
Pre-tax exchange gains (losses) | $ | (51 | ) | $ | 35 | $ | (147 | ) | $ | 46 | ||||||
Tax benefits (expenses) | (3 | ) | (16 | ) | 25 | (50 | ) | |||||||||
Net after-tax exchange gains (losses) (1) | $ | (54 | ) | $ | 19 | $ | (122 | ) | $ | (4 | ) | |||||
As shown above, the "Total Exchange Gain (Loss)" is the sum of the "Subsidiary/Affiliate Monetary Position Gain (Loss)" and the "Hedging Program Gain (Loss)." | ||||||||||||||||
(1) The above Net after-tax exchange gains (losses) excludes gains (losses) attributable to discontinued operations of $(5) for the six months ended June 30, 2013. | ||||||||||||||||
Reconciliation of Base Income Tax Rate to Effective Income Tax Rate | ||||||||||||||||
Base income tax rate is defined as the effective income tax rate less the effect of exchange gains (losses), as defined above, significant items and non-operating pension/OPEB costs. | ||||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Income from continuing operations before income taxes | $ | 1,440 | $ | 1,365 | $ | 3,242 | $ | 3,139 | ||||||||
Add: Significant items - (benefit) charge (2) | (35 | ) | 91 | (19 | ) | 126 | ||||||||||
Non-operating pension/OPEB costs | 34 | 126 | 64 | 273 | ||||||||||||
Less: Net exchange (losses) gains | (51 | ) | 35 | (147 | ) | 46 | ||||||||||
Income from continuing operations before income taxes, significant items, | ||||||||||||||||
exchange gains (losses), and non-operating pension/OPEB costs | $ | 1,490 | $ | 1,547 | $ | 3,434 | $ | 3,492 | ||||||||
Provision for income taxes on continuing operations | $ | 366 | $ | 335 | $ | 723 | $ | 722 | ||||||||
Add: Tax benefits on significant items | (27 | ) | 13 | (23 | ) | 68 | ||||||||||
Tax benefits on non-operating pension/OPEB costs | 11 | 41 | 20 | 89 | ||||||||||||
Tax benefits on exchange gains/losses | (3 | ) | (16 | ) | 25 | (50 | ) | |||||||||
Provision for income taxes on operating earnings, excluding exchange gains (losses) | $ | 347 | $ | 373 | $ | 745 | $ | 829 | ||||||||
Effective income tax rate | 25.4 | % | 24.5 | % | 22.3 | % | 23.0 | % | ||||||||
Significant items effect and non-operating pension/OPEB costs effect | (1.1 | )% | 0.1 | % | (0.4 | )% | 1.8 | % | ||||||||
Tax rate, from continuing operations, before significant items and non-operating pension/OPEB costs | 24.3 | % | 24.6 | % | 21.9 | % | 24.8 | % | ||||||||
Exchange gains (losses) effect | (1.0 | )% | (0.5 | )% | (0.2 | )% | (1.1 | )% | ||||||||
Base income tax rate from continuing operations | 23.3 | % | 24.1 | % | 21.7 | % | 23.7 | % | ||||||||
(2) See Schedule B for detail of significant items. |