Exhibit 99
MASCO CORPORATION REPORTS SECOND QUARTER 2020 RESULTS
Key Results
•Sales decreased 4 percent to $1.8 billion; in local currency, sales decreased 3 percent
•Operating profit for the quarter decreased 2 percent to $339 million; adjusted operating profit decreased 1 percent to $344 million
•Operating margin increased 30 basis points to 19.2 percent; adjusted operating margin increased 50 basis points to 19.5 percent
•Earnings per share from continuing operations increased 11 percent to $0.80 per share; adjusted earnings per share from continuing operations increased 14 percent to $0.84 per share
•Board announces intent to increase annual dividend by $.02 per share to $.56 per share, beginning in the fourth quarter
LIVONIA, Mich. (July 30, 2020) - Masco Corporation (NYSE: MAS), one of the world’s leading manufacturers of branded home improvement and building products, reported its second quarter results.
“I am extremely proud of our team’s response during these unprecedented times,” said Masco President and CEO, Keith Allman. “We have worked tirelessly to ensure the safety of our employees, to support our customers and communities, and to effectively manage our business. We delivered strong top and bottom-line growth in our Decorative Architectural Products segment and better than anticipated performance in North American Plumbing,” continued Allman. “As restrictions eased, production at our closed facilities resumed, and demand for our products accelerated throughout the quarter. We leveraged increasing demand with focused cost control to expand margins in the quarter.”
2020 Second Quarter Commentary
•On a reported basis, compared to second quarter 2019:
•Net sales decreased 4 percent to $1.8 billion; in local currency, net sales decreased 3 percent
•In local currency, North American sales were flat and international sales decreased 17 percent
•Gross margins decreased 100 basis points to 35.6 percent from 36.6 percent
•Operating profit decreased 2 percent to $339 million
•Operating margins increased 30 basis points to 19.2 percent from 18.9 percent
•Income from continuing operations increased to $0.80 per share, compared to $0.72 per share
•Compared to second quarter 2019, results for key financial measures, as adjusted for certain items (see Exhibit A) and with a normalized tax rate of 26 percent, were as follows:
•Gross margins decreased 90 basis points to 35.8 percent compared to 36.7 percent
•Operating profit decreased 1 percent to $344 million from $349 million
•Operating margins increased 50 basis points to 19.5 percent compared to 19.0 percent
•Income from continuing operations increased to $0.84 per share, compared to $0.74 per share
•Liquidity at the end of the second quarter was $2.1 billion, including full availability on $1.0 billion revolving credit facility
•Plumbing Products’ net sales decreased 14 percent (13 percent excluding the impact of foreign currency) primarily due to lower volumes resulting from the impact of COVID-19
•Decorative Architectural Products’ net sales increased 8 percent due to strong growth in paints and other coatings products
“We remain focused on employee safety and customer support as this pandemic continues to evolve,” said Allman. “While there are a number of unknowns, and assuming no additional shutdowns due to COVID, we expect strong demand for our products to continue in the third quarter. Additionally, our Board of Directors demonstrated confidence in our future by announcing its intention to raise our annual dividend 4 percent to $.56 per share beginning in the fourth quarter.”
About Masco
Headquartered in Livonia, Michigan, Masco Corporation is a global leader in the design, manufacture and distribution of branded home improvement and building products. Our portfolio of industry-leading brands includes Behr® paint; Delta® and Hansgrohe® faucets, bath and shower fixtures; Kichler® decorative and outdoor lighting; and HotSpring® spas. We leverage our powerful brands across product categories, sales channels and geographies to create value for our customers and shareholders. For more information about Masco Corporation, visit www.masco.com.
The second quarter 2020 supplemental material, including a presentation in PDF format, is available on Masco’s website at www.masco.com.
1
Conference Call Detail
A conference call regarding items contained in this release is scheduled for Thursday, July 30, 2020 at 9:00 a.m. ET. Participants in the call are asked to register five to ten minutes prior to the scheduled start time by dialing (855) 226-2726 (855-22MASCO) and from outside the U.S. at (706) 679-3614. Please use the conference identification number 9048068. The conference call will be webcast simultaneously and in its entirety through Masco’s website. Shareholders, media representatives and others interested in Masco may participate in the webcast by registering through the Investor Relations section on Masco’s website.
A replay of the call will be available on Masco’s website or by phone by dialing (855) 859-2056 and from outside the U.S. at (404) 537-3406. Please use the conference identification number 9048068. The telephone replay will be available approximately two hours after the end of the call and continue through August 30, 2020.
Safe Harbor Statement
This press release contains statements that reflect our views about our future performance and constitute “forward-looking statements” under the Private Securities Litigation Reform Act of 1995. Forward-looking statements can be identified by words such as “outlook,” “believe,” “anticipate,” “appear,” “may,” “will,” “should,” “intend,” “plan,” “estimate,” “expect,” “assume,” “seek,” “forecast,” and similar references to future periods. Our views about future performance involve risks and uncertainties that are difficult to predict and, accordingly, our actual results may differ materially from the results discussed in our forward-looking statements. We caution you against relying on any of these forward-looking statements.
Our future performance may be affected by the levels of residential repair and remodel activity and new home construction, our ability to maintain our strong brands and reputation and to develop innovative products, our ability to maintain our competitive position in our industries, our reliance on key customers, the length and severity of the ongoing COVID-19 pandemic, including its impact on domestic and international economic activity, consumer demand for our products, our production capabilities, our employees and our supply chain; the cost and availability of materials and the imposition of tariffs, our dependence on third-party suppliers, risks associated with our international operations and global strategies, our ability to achieve the anticipated benefits of our strategic initiatives, our ability to successfully execute our acquisition strategy and integrate businesses that we have and may acquire, our ability to attract, develop and retain talented personnel, risks associated with our reliance on information systems and technology, and our ability to achieve the anticipated benefits from our investments in new technology. These and other factors are discussed in detail in our most recent Annual Report on Form 10-K, as well as in our Quarterly Reports on Form 10-Q and in other filings we make with the Securities and Exchange Commission. Any forward-looking statement made by us speaks only as of the date on which it was made. Factors or events that could cause our actual results to differ may emerge from time to time, and it is not possible for us to predict all of them. Unless required by law, we undertake no obligation to update publicly any forward-looking statements as a result of new information, future events or otherwise.
Investor Contact
David Chaika
Vice President, Treasurer and Investor Relations
313.792.5500
david_chaika@mascohq.com
# # #
2
MASCO CORPORATION
Condensed Consolidated Statements of Operations - Unaudited
For the Three and Six Months Ended June 30, 2020 and 2019
(in millions, except per common share data)
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
| 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
| Net sales | $ | 1,764 | $ | 1,839 | $ | 3,345 | $ | 3,352 | |||||||||||||||
| Cost of sales | 1,136 | 1,166 | 2,170 | 2,157 | |||||||||||||||||||
| Gross profit | 628 | 673 | 1,175 | 1,195 | |||||||||||||||||||
| Selling, general and administrative expenses | 289 | 326 | 611 | 642 | |||||||||||||||||||
Impairment charge for other intangible assets | — | — | — | 9 | |||||||||||||||||||
| Operating profit | 339 | 347 | 564 | 544 | |||||||||||||||||||
| Other income (expense), net: | |||||||||||||||||||||||
| Interest expense | (35) | (41) | (70) | (80) | |||||||||||||||||||
| Other, net | (2) | (3) | (18) | (8) | |||||||||||||||||||
| (37) | (44) | (88) | (88) | ||||||||||||||||||||
Income from continuing operations before income taxes | 302 | 303 | 476 | 456 | |||||||||||||||||||
| Income tax expense | 82 | 80 | 115 | 115 | |||||||||||||||||||
| Income from continuing operations | 220 | 223 | 361 | 341 | |||||||||||||||||||
| Income from discontinued operations, net | 14 | 29 | 411 | 38 | |||||||||||||||||||
| Net income | 234 | 252 | 772 | 379 | |||||||||||||||||||
Less: Net income attributable to noncontrolling interest | 10 | 12 | 18 | 23 | |||||||||||||||||||
Net income attributable to Masco Corporation | $ | 224 | $ | 240 | $ | 754 | $ | 356 | |||||||||||||||
Income per common share attributable to Masco Corporation (diluted): | |||||||||||||||||||||||
| Income from continuing operations | $ | 0.80 | $ | 0.72 | $ | 1.27 | $ | 1.08 | |||||||||||||||
| Income from discontinued operations, net | 0.05 | 0.10 | 1.53 | 0.13 | |||||||||||||||||||
| Net income | $ | 0.85 | $ | 0.82 | $ | 2.80 | $ | 1.21 | |||||||||||||||
| Average diluted common shares outstanding | 263 | 290 | 268 | 292 | |||||||||||||||||||
| Amounts attributable to Masco Corporation: | |||||||||||||||||||||||
| Income from continuing operations | $ | 210 | $ | 211 | $ | 343 | $ | 318 | |||||||||||||||
| Income from discontinued operations, net | 14 | 29 | 411 | 38 | |||||||||||||||||||
Net income attributable to Masco Corporation | $ | 224 | $ | 240 | $ | 754 | $ | 356 | |||||||||||||||
Historical information is available on our website.
3
MASCO CORPORATION
Exhibit A: Reconciliations - Unaudited
For the Three and Six Months Ended June 30, 2020 and 2019
(dollars in millions)
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
| 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
| Gross Profit, Selling, General and Administrative Expenses, and Operating Profit Reconciliations | |||||||||||||||||||||||
| Net sales | $ | 1,764 | $ | 1,839 | $ | 3,345 | $ | 3,352 | |||||||||||||||
| Gross profit, as reported | $ | 628 | $ | 673 | $ | 1,175 | $ | 1,195 | |||||||||||||||
| Rationalization charges | 3 | 2 | 6 | 2 | |||||||||||||||||||
| Gross profit, as adjusted | $ | 631 | $ | 675 | $ | 1,181 | $ | 1,197 | |||||||||||||||
| Gross margin, as reported | 35.6 | % | 36.6 | % | 35.1 | % | 35.7 | % | |||||||||||||||
| Gross margin, as adjusted | 35.8 | % | 36.7 | % | 35.3 | % | 35.7 | % | |||||||||||||||
Selling, general and administrative expenses, as reported | $ | 289 | $ | 326 | $ | 611 | $ | 642 | |||||||||||||||
Rationalization charges | 2 | — | 2 | — | |||||||||||||||||||
Selling, general and administrative expenses, as adjusted | $ | 287 | $ | 326 | $ | 609 | $ | 642 | |||||||||||||||
Selling, general and administrative expenses as percent of net sales, as reported | 16.4 | % | 17.7 | % | 18.3 | % | 19.2 | % | |||||||||||||||
Selling, general and administrative expenses as percent of net sales, as adjusted | 16.3 | % | 17.7 | % | 18.2 | % | 19.2 | % | |||||||||||||||
| Operating profit, as reported | $ | 339 | $ | 347 | $ | 564 | $ | 544 | |||||||||||||||
| Rationalization charges | 5 | 2 | 8 | 2 | |||||||||||||||||||
Impairment charge for other intangible assets | — | — | — | 9 | |||||||||||||||||||
| Operating profit, as adjusted | $ | 344 | $ | 349 | $ | 572 | $ | 555 | |||||||||||||||
| Operating margin, as reported | 19.2 | % | 18.9 | % | 16.9 | % | 16.2 | % | |||||||||||||||
| Operating margin, as adjusted | 19.5 | % | 19.0 | % | 17.1 | % | 16.6 | % | |||||||||||||||
Historical information is available on our website.
4
MASCO CORPORATION
Exhibit A: Reconciliations - Unaudited
For the Three and Six Months Ended June 30, 2020 and 2019
(in millions, except per common share data)
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
| 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
| Income Per Common Share Reconciliations | |||||||||||||||||||||||
Income from continuing operations before income taxes, as reported | $ | 302 | $ | 303 | $ | 476 | $ | 456 | |||||||||||||||
| Rationalization charges | 5 | 2 | 8 | 2 | |||||||||||||||||||
Impairment charge for other intangible assets | — | — | — | 9 | |||||||||||||||||||
Pension costs associated with expected terminated plans | 5 | — | 11 | — | |||||||||||||||||||
Income from continuing operations before income taxes, as adjusted | 312 | 305 | 495 | 467 | |||||||||||||||||||
| Tax at 26% rate | (81) | (79) | (129) | (121) | |||||||||||||||||||
Less: Net income attributable to noncontrolling interest | 10 | 12 | 18 | 23 | |||||||||||||||||||
Income from continuing operations, as adjusted | $ | 221 | $ | 214 | $ | 348 | $ | 323 | |||||||||||||||
Income from continuing operations per common share, as adjusted | $ | 0.84 | $ | 0.74 | $ | 1.30 | $ | 1.11 | |||||||||||||||
| Average diluted common shares outstanding | 263 | 290 | 268 | 292 | |||||||||||||||||||
Historical information is available on our website.
5
MASCO CORPORATION
Condensed Consolidated Balance Sheets and Other Financial Data - Unaudited
June 30, 2020 and December 31, 2019
(dollars in millions)
| June 30, 2020 | December 31, 2019 | ||||||||||
| Balance Sheet | |||||||||||
| Assets | |||||||||||
| Current Assets: | |||||||||||
| Cash and cash investments | $ | 1,089 | $ | 697 | |||||||
| Receivables | 1,308 | 997 | |||||||||
| Prepaid expenses and other | 78 | 90 | |||||||||
| Inventories | 750 | 754 | |||||||||
| Assets held for sale | — | 173 | |||||||||
| Total Current Assets | 3,225 | 2,711 | |||||||||
| Property and equipment, net | 861 | 878 | |||||||||
| Operating lease right-of-use assets | 163 | 176 | |||||||||
| Goodwill | 521 | 509 | |||||||||
| Other intangible assets, net | 259 | 259 | |||||||||
| Other assets | 273 | 139 | |||||||||
| Assets held for sale | — | 355 | |||||||||
| Total Assets | $ | 5,302 | $ | 5,027 | |||||||
| Liabilities | |||||||||||
| Current Liabilities: | |||||||||||
| Accounts payable | $ | 845 | $ | 697 | |||||||
| Notes payable | 407 | 2 | |||||||||
| Accrued liabilities | 902 | 700 | |||||||||
| Liabilities held for sale | — | 149 | |||||||||
| Total Current Liabilities | 2,154 | 1,548 | |||||||||
| Long-term debt | 2,372 | 2,771 | |||||||||
| Noncurrent operating lease liabilities | 150 | 162 | |||||||||
| Other liabilities | 589 | 589 | |||||||||
| Liabilities held for sale | — | 13 | |||||||||
| Total Liabilities | 5,265 | 5,083 | |||||||||
| Equity | 37 | (56) | |||||||||
| Total Liabilities and Equity | $ | 5,302 | $ | 5,027 | |||||||
| As of June 30, | |||||||||||
| 2020 | 2019 | ||||||||||
| Other Financial Data | |||||||||||
| Working Capital Days | |||||||||||
| Receivable days | 58 | 58 | |||||||||
| Inventory days | 66 | 74 | |||||||||
| Payable days | 74 | 70 | |||||||||
| Working capital | $ | 1,213 | $ | 1,236 | |||||||
Working capital as a % of sales (LTM) | 18.1 | % | 18.6 | % | |||||||
Historical information is available on our website.
6
MASCO CORPORATION
Condensed Consolidated Statements of Cash Flows and Other Financial Data - Unaudited
For the Six Months Ended June 30, 2020 and 2019
(dollars in millions)
| Six Months Ended June 30, | |||||||||||
| 2020 | 2019 | ||||||||||
| Cash Flows From (For) Operating Activities: | |||||||||||
| Cash provided by operating activities | $ | 283 | $ | 510 | |||||||
| Working capital changes | 7 | (297) | |||||||||
| Net cash from operating activities | 290 | 213 | |||||||||
| Cash Flows From (For) Financing Activities: | |||||||||||
| Purchase of Company common stock | (602) | (289) | |||||||||
| Cash dividends paid | (73) | (70) | |||||||||
| Dividends paid to noncontrolling interest | (23) | (42) | |||||||||
| Proceeds from the exercise of stock options | 21 | 13 | |||||||||
| Employee withholding taxes paid on stock-based compensation | (22) | (16) | |||||||||
| Increase in debt, net | 5 | 20 | |||||||||
| Credit Agreement and other financing costs | — | (2) | |||||||||
| Net cash for financing activities | (694) | (386) | |||||||||
| Cash Flows From (For) Investing Activities: | |||||||||||
| Capital expenditures | (45) | (71) | |||||||||
| Acquisition of business, net of cash acquired | (24) | — | |||||||||
| Proceeds from disposition of businesses, net of cash disposed | 865 | — | |||||||||
| Other, net | 3 | 8 | |||||||||
| Net cash from (for) investing activities | 799 | (63) | |||||||||
| Effect of exchange rate changes on cash and cash investments | (3) | 2 | |||||||||
| Cash and Cash Investments: | |||||||||||
| Increase (decrease) for the period | 392 | (234) | |||||||||
| At January 1 | 697 | 559 | |||||||||
| At June 30 | $ | 1,089 | $ | 325 | |||||||
| As of June 30, | |||||||||||
| 2020 | 2019 | ||||||||||
| Liquidity | |||||||||||
| Cash and cash investments | $ | 1,089 | $ | 325 | |||||||
| Revolver availability | 1,000 | 1,000 | |||||||||
| Total Liquidity | $ | 2,089 | $ | 1,325 | |||||||
Historical information is available on our website.
7
MASCO CORPORATION
Segment Data - Unaudited
For the Three and Six Months Ended June 30, 2020 and 2019
(dollars in millions)
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||||||||||||||
| 2020 | 2019 | Change | 2020 | 2019 | Change | ||||||||||||||||||||||||||||||
| Plumbing Products | |||||||||||||||||||||||||||||||||||
| Net sales | $ | 868 | $ | 1,012 | (14) | % | $ | 1,823 | $ | 1,952 | (7) | % | |||||||||||||||||||||||
| Operating profit, as reported | $ | 155 | $ | 198 | $ | 312 | $ | 351 | |||||||||||||||||||||||||||
| Operating margin, as reported | 17.9 | % | 19.6 | % | 17.1 | % | 18.0 | % | |||||||||||||||||||||||||||
| Rationalization charges | 3 | 2 | 5 | 2 | |||||||||||||||||||||||||||||||
Accelerated depreciation related to rationalization activity | 1 | — | 1 | — | |||||||||||||||||||||||||||||||
| Operating profit, as adjusted | 159 | 200 | 318 | 353 | |||||||||||||||||||||||||||||||
| Operating margin, as adjusted | 18.3 | % | 19.8 | % | 17.4 | % | 18.1 | % | |||||||||||||||||||||||||||
| Depreciation and amortization | 20 | 20 | 40 | 39 | |||||||||||||||||||||||||||||||
| EBITDA, as adjusted | $ | 179 | $ | 220 | $ | 358 | $ | 392 | |||||||||||||||||||||||||||
| Decorative Architectural Products | |||||||||||||||||||||||||||||||||||
| Net sales | $ | 896 | $ | 827 | 8 | % | $ | 1,522 | $ | 1,400 | 9 | % | |||||||||||||||||||||||
| Operating profit, as reported | $ | 201 | $ | 173 | $ | 296 | $ | 246 | |||||||||||||||||||||||||||
| Operating margin, as reported | 22.4 | % | 20.9 | % | 19.4 | % | 17.6 | % | |||||||||||||||||||||||||||
| Rationalization charges | 1 | — | 2 | — | |||||||||||||||||||||||||||||||
Impairment charge for other intangible assets | — | — | — | 9 | |||||||||||||||||||||||||||||||
| Operating profit, as adjusted | 202 | 173 | 298 | 255 | |||||||||||||||||||||||||||||||
| Operating margin, as adjusted | 22.5 | % | 20.9 | % | 19.6 | % | 18.2 | % | |||||||||||||||||||||||||||
| Depreciation and amortization | 10 | 10 | 21 | 20 | |||||||||||||||||||||||||||||||
| EBITDA, as adjusted | $ | 212 | $ | 183 | $ | 319 | $ | 275 | |||||||||||||||||||||||||||
| Total | |||||||||||||||||||||||||||||||||||
| Net sales | $ | 1,764 | $ | 1,839 | (4) | % | $ | 3,345 | $ | 3,352 | — | % | |||||||||||||||||||||||
| Operating profit, as reported - segment | $ | 356 | $ | 371 | $ | 608 | $ | 597 | |||||||||||||||||||||||||||
| General corporate expense, net | (17) | (24) | (44) | (53) | |||||||||||||||||||||||||||||||
| Operating profit, as reported | 339 | 347 | 564 | 544 | |||||||||||||||||||||||||||||||
| Operating margin, as reported | 19.2 | % | 18.9 | % | 16.9 | % | 16.2 | % | |||||||||||||||||||||||||||
| Rationalization charges - segment | 4 | 2 | 7 | 2 | |||||||||||||||||||||||||||||||
Accelerated depreciation related to rationalization activity - segment | 1 | — | 1 | — | |||||||||||||||||||||||||||||||
Impairment charge for other intangible assets | — | — | — | 9 | |||||||||||||||||||||||||||||||
| Operating profit, as adjusted | 344 | 349 | 572 | 555 | |||||||||||||||||||||||||||||||
| Operating margin, as adjusted | 19.5 | % | 19.0 | % | 17.1 | % | 16.6 | % | |||||||||||||||||||||||||||
| Depreciation and amortization - segment | 30 | 30 | 61 | 59 | |||||||||||||||||||||||||||||||
Depreciation and amortization - non-operating | 2 | 3 | 4 | 5 | |||||||||||||||||||||||||||||||
| EBITDA, as adjusted | $ | 376 | $ | 382 | $ | 637 | $ | 619 | |||||||||||||||||||||||||||
Historical information is available on our website.
8
MASCO CORPORATION
North American and International Data - Unaudited
For the Three and Six Months Ended June 30, 2020 and 2019
(dollars in millions)
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||||||||||||||
| 2020 | 2019 | Change | 2020 | 2019 | Change | ||||||||||||||||||||||||||||||
| North American | |||||||||||||||||||||||||||||||||||
| Net sales | $ | 1,480 | $ | 1,488 | (1) | % | $ | 2,738 | $ | 2,659 | 3 | % | |||||||||||||||||||||||
| Operating profit, as reported | $ | 321 | $ | 316 | $ | 531 | $ | 497 | |||||||||||||||||||||||||||
| Operating margin, as reported | 21.7 | % | 21.2 | % | 19.4 | % | 18.7 | % | |||||||||||||||||||||||||||
| Rationalization charges | 4 | 2 | 7 | 2 | |||||||||||||||||||||||||||||||
Accelerated depreciation related to rationalization activity | 1 | — | 1 | — | |||||||||||||||||||||||||||||||
Impairment charge for other intangible assets | — | — | — | 9 | |||||||||||||||||||||||||||||||
| Operating profit, as adjusted | 326 | 318 | 539 | 508 | |||||||||||||||||||||||||||||||
| Operating margin, as adjusted | 22.0 | % | 21.4 | % | 19.7 | % | 19.1 | % | |||||||||||||||||||||||||||
| Depreciation and amortization | 19 | 20 | 39 | 40 | |||||||||||||||||||||||||||||||
| EBITDA, as adjusted | $ | 345 | $ | 338 | $ | 578 | $ | 548 | |||||||||||||||||||||||||||
| International | |||||||||||||||||||||||||||||||||||
| Net sales | $ | 284 | $ | 351 | (19) | % | $ | 607 | $ | 693 | (12) | % | |||||||||||||||||||||||
| Operating profit, as reported | $ | 35 | $ | 55 | $ | 77 | $ | 100 | |||||||||||||||||||||||||||
| Operating margin, as reported | 12.3 | % | 15.7 | % | 12.7 | % | 14.4 | % | |||||||||||||||||||||||||||
| Depreciation and amortization | 11 | 10 | 22 | 19 | |||||||||||||||||||||||||||||||
| EBITDA | $ | 46 | $ | 65 | $ | 99 | $ | 119 | |||||||||||||||||||||||||||
| Total | |||||||||||||||||||||||||||||||||||
| Net sales | $ | 1,764 | $ | 1,839 | (4) | % | $ | 3,345 | $ | 3,352 | — | % | |||||||||||||||||||||||
| Operating profit, as reported - segment | $ | 356 | $ | 371 | $ | 608 | $ | 597 | |||||||||||||||||||||||||||
| General corporate expense, net | (17) | (24) | (44) | (53) | |||||||||||||||||||||||||||||||
| Operating profit, as reported | 339 | 347 | 564 | 544 | |||||||||||||||||||||||||||||||
| Operating margin, as reported | 19.2 | % | 18.9 | % | 16.9 | % | 16.2 | % | |||||||||||||||||||||||||||
| Rationalization charges - segment | 4 | 2 | 7 | 2 | |||||||||||||||||||||||||||||||
Accelerated depreciation related to rationalization activity | 1 | — | 1 | — | |||||||||||||||||||||||||||||||
Impairment charge for other intangible assets | — | — | — | 9 | |||||||||||||||||||||||||||||||
| Operating profit, as adjusted | 344 | 349 | 572 | 555 | |||||||||||||||||||||||||||||||
| Operating margin, as adjusted | 19.5 | % | 19.0 | % | 17.1 | % | 16.6 | % | |||||||||||||||||||||||||||
| Depreciation and amortization - segment | 30 | 30 | 61 | 59 | |||||||||||||||||||||||||||||||
Depreciation and amortization - non-operating | 2 | 3 | 4 | 5 | |||||||||||||||||||||||||||||||
| EBITDA, as adjusted | $ | 376 | $ | 382 | $ | 637 | $ | 619 | |||||||||||||||||||||||||||
Historical information is available on our website.
9