Exhibit 99
MASCO CORPORATION REPORTS THIRD QUARTER 2021 RESULTS
Key Results
•Sales increased 11 percent to $2,204 million
•Operating profit was $385 million and operating margin was 17.5 percent
•Earnings per share from continuing operations was $0.89 per share; adjusted earnings per share from continuing operations was $0.99 per share
•Returned $186 million to shareholders in the form of dividends and share repurchases
•Updating 2021 expected earnings per share to be in the range of $1.67 - $1.73, and on an adjusted earnings per share basis, in the range of $3.67 - $3.73, narrowed from the previous range of $3.65 - $3.75
LIVONIA, Mich. (October 27, 2021) - Masco Corporation (NYSE: MAS), one of the world’s leading manufacturers of branded home improvement and building products, reported its third quarter results.
“Masco delivered its fifth consecutive quarter of double-digit sales growth, demonstrating the resourcefulness and strength of our organization in the face of ongoing headwinds,” said Masco President and CEO, Keith Allman. “Our team effectively navigated supply chain challenges to deliver for our customers while successfully implementing pricing and cost productivity actions to offset persistent inflation. We also advanced our capital deployment strategy by returning approximately $186 million to shareholders in the form of dividends and share repurchases, bringing our year-to-date total dividends and share repurchases to $1.0 billion."
2021 Third Quarter Commentary
•On a reported basis, compared to third quarter 2020:
•Net sales increased 11 percent to $2,204 million; in local currency and excluding acquisitions and divestitures, net sales increased nine percent
•In local currency, North American sales increased nine percent and international sales increased 15 percent
•Gross margins decreased 370 basis points to 34.2 percent from 37.9 percent
•Operating profit decreased nine percent to $385 million
•Operating margins decreased 390 basis points to 17.5 percent from 21.4 percent
•Income from continuing operations was $0.89 per share, compared to $1.05 per share
•Compared to third quarter 2020, results for key financial measures, as adjusted for certain items (see Exhibit A) and with a normalized tax rate of 25 percent, were as follows:
•Gross margins decreased 380 basis points to 34.2 percent compared to 38.0 percent
•Operating profit decreased nine percent to $385 million from $425 million
•Operating margins decreased 390 basis points to 17.5 percent compared to 21.4 percent
•Income from continuing operations decreased to $0.99 per share, compared to $1.06 per share
•Liquidity as of September 30, 2021 was $1,854 million (including availability under our revolving credit facility)
•Plumbing Products’ net sales increased 16 percent; in local currency and excluding acquisitions and divestitures, sales increased 13 percent
•Decorative Architectural Products’ net sales increased four percent; excluding acquisitions, sales increased three percent
Allman continued, “Demand for our products remains strong across categories and channels, and we are continuing to enhance our operational efficiency and capitalize on opportunities while navigating supply chain constraints and inflation. Based on the strength of our year-to-date performance, we expect to deliver full year adjusted earnings per share in the range of $3.67 to $3.73 per share, representing approximately 19 percent growth at the midpoint compared to 2020. While we will provide further guidance on our fourth quarter earnings call, based on our current view of our business, we expect to achieve margin expansion and double-digit adjusted earnings per share growth in 2022, consistent with the long-term growth outlook we provided earlier this year.”
Dividend Declaration
Masco’s Board of Directors declared a quarterly dividend of $0.235 per common share, payable on November 29, 2021, to shareholders of record on November 12, 2021.
1
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 third quarter 2021 supplemental material, including a presentation in PDF format, is available on Masco’s website at www.masco.com.
Conference Call Detail
A conference call regarding items contained in this release is scheduled for Wednesday, October 27, 2021 at 8:00 a.m. ET. Participants in the call are asked to register five to ten minutes prior to the scheduled start time by dialing (844) 549-7577 and from outside the U.S. at (442) 275-1712. Please use the conference identification number 9989065. 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 9989065. The telephone replay will be available approximately two hours after the end of the call and continue through November 27, 2021.
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 to a lesser extent, 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 confidence, 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 and diverse 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 Item 1A “Risk Factors” 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 Nine Months Ended September 30, 2021 and 2020
(in millions, except per common share data)
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
| Net sales | $ | 2,204 | $ | 1,983 | $ | 6,353 | $ | 5,328 | |||||||||||||||
| Cost of sales | 1,451 | 1,231 | 4,109 | 3,401 | |||||||||||||||||||
| Gross profit | 753 | 752 | 2,244 | 1,927 | |||||||||||||||||||
| Selling, general and administrative expenses | 368 | 328 | 1,057 | 939 | |||||||||||||||||||
| Operating profit | 385 | 424 | 1,187 | 988 | |||||||||||||||||||
| Other expense, net: | |||||||||||||||||||||||
| Interest expense | (26) | (40) | (253) | (110) | |||||||||||||||||||
| Other, net | (17) | (4) | (438) | (22) | |||||||||||||||||||
| (43) | (44) | (691) | (132) | ||||||||||||||||||||
| Income from continuing operations before income taxes | 342 | 380 | 496 | 856 | |||||||||||||||||||
| Income tax expense | 103 | 87 | 158 | 202 | |||||||||||||||||||
| Income from continuing operations | 239 | 293 | 338 | 654 | |||||||||||||||||||
| Income from discontinued operations, net | — | — | — | 411 | |||||||||||||||||||
| Net income | 239 | 293 | 338 | 1,065 | |||||||||||||||||||
Less: Net income attributable to noncontrolling interest | 19 | 18 | 60 | 36 | |||||||||||||||||||
| Net income attributable to Masco Corporation | $ | 220 | $ | 275 | $ | 278 | $ | 1,029 | |||||||||||||||
| Income per common share attributable to Masco Corporation (diluted): | |||||||||||||||||||||||
| Income from continuing operations | $ | 0.89 | $ | 1.05 | $ | 1.07 | $ | 2.31 | |||||||||||||||
| Income from discontinued operations, net | — | — | — | 1.54 | |||||||||||||||||||
| Net income | $ | 0.89 | $ | 1.05 | $ | 1.07 | $ | 3.85 | |||||||||||||||
| Average diluted common shares outstanding | 247 | 261 | 253 | 266 | |||||||||||||||||||
| Amounts attributable to Masco Corporation: | |||||||||||||||||||||||
| Income from continuing operations | $ | 220 | $ | 275 | $ | 278 | $ | 618 | |||||||||||||||
| Income from discontinued operations, net | — | — | — | 411 | |||||||||||||||||||
| Net income attributable to Masco Corporation | $ | 220 | $ | 275 | $ | 278 | $ | 1,029 | |||||||||||||||
Historical information is available on our website.
3
MASCO CORPORATION
Exhibit A: Reconciliations - Unaudited
For the Three and Nine Months Ended September 30, 2021 and 2020
(dollars in millions)
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
| Gross Profit, Selling, General and Administrative Expenses, and Operating Profit Reconciliations | |||||||||||||||||||||||
| Net sales | $ | 2,204 | $ | 1,983 | $ | 6,353 | $ | 5,328 | |||||||||||||||
| Gross profit, as reported | $ | 753 | $ | 752 | $ | 2,244 | $ | 1,927 | |||||||||||||||
| Rationalization charges | — | 1 | 2 | 7 | |||||||||||||||||||
| Gross profit, as adjusted | $ | 753 | $ | 753 | $ | 2,246 | $ | 1,934 | |||||||||||||||
| Gross margin, as reported | 34.2 | % | 37.9 | % | 35.3 | % | 36.2 | % | |||||||||||||||
| Gross margin, as adjusted | 34.2 | % | 38.0 | % | 35.4 | % | 36.3 | % | |||||||||||||||
Selling, general and administrative expenses, as reported | $ | 368 | $ | 328 | $ | 1,057 | $ | 939 | |||||||||||||||
Rationalization charges | — | — | — | 2 | |||||||||||||||||||
Selling, general and administrative expenses, as adjusted | $ | 368 | $ | 328 | $ | 1,057 | $ | 937 | |||||||||||||||
Selling, general and administrative expenses as percent of net sales, as reported | 16.7 | % | 16.5 | % | 16.6 | % | 17.6 | % | |||||||||||||||
Selling, general and administrative expenses as percent of net sales, as adjusted | 16.7 | % | 16.5 | % | 16.6 | % | 17.6 | % | |||||||||||||||
| Operating profit, as reported | $ | 385 | $ | 424 | $ | 1,187 | $ | 988 | |||||||||||||||
| Rationalization charges | — | 1 | 2 | 9 | |||||||||||||||||||
| Operating profit, as adjusted | $ | 385 | $ | 425 | $ | 1,189 | $ | 997 | |||||||||||||||
| Operating margin, as reported | 17.5 | % | 21.4 | % | 18.7 | % | 18.5 | % | |||||||||||||||
| Operating margin, as adjusted | 17.5 | % | 21.4 | % | 18.7 | % | 18.7 | % | |||||||||||||||
Historical information is available on our website.
4
MASCO CORPORATION
Exhibit A: Reconciliations - Unaudited
For the Three and Nine Months Ended September 30, 2021 and 2020
(in millions, except per common share data)
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
| Income Per Common Share Reconciliations | |||||||||||||||||||||||
| Income from continuing operations before income taxes, as reported | $ | 342 | $ | 380 | $ | 496 | $ | 856 | |||||||||||||||
| Rationalization charges | — | 1 | 2 | 9 | |||||||||||||||||||
| Pension costs associated with terminated plans | — | 6 | 422 | 17 | |||||||||||||||||||
| Fair value adjustment to contingent earnout obligation | 14 | — | 14 | — | |||||||||||||||||||
| Loss on sale of business | — | — | 18 | — | |||||||||||||||||||
| (Gain) on preferred stock redemption | — | — | (14) | — | |||||||||||||||||||
| (Earnings) from equity investments, net | (5) | (1) | (7) | (1) | |||||||||||||||||||
| Loss on extinguishment of debt | — | 6 | 168 | 6 | |||||||||||||||||||
Income from continuing operations before income taxes, as adjusted | 351 | 392 | 1,099 | 887 | |||||||||||||||||||
| Tax at 25% rate | (88) | (98) | (275) | (222) | |||||||||||||||||||
Less: Net income attributable to noncontrolling interest | 19 | 18 | 60 | 36 | |||||||||||||||||||
Income from continuing operations, as adjusted | $ | 244 | $ | 276 | $ | 764 | $ | 629 | |||||||||||||||
Income from continuing operations per common share, as adjusted | $ | 0.99 | $ | 1.06 | $ | 3.02 | $ | 2.36 | |||||||||||||||
| Average diluted common shares outstanding | 247 | 261 | 253 | 266 | |||||||||||||||||||
Historical information is available on our website.
5
MASCO CORPORATION
Exhibit A: Reconciliations - Unaudited
For the Three and Nine Months Ended September 30, 2021 and 2020
Outlook for the Twelve Months Ended December 31, 2021
| Twelve Months Ended December 31, 2021 | |||||||||||
| Low End | High End | ||||||||||
| Income Per Common Share Outlook | |||||||||||
| Income from continuing operations per common share | $ | 1.67 | $ | 1.73 | |||||||
| Rationalization charges | 0.01 | 0.01 | |||||||||
Pension costs associated with terminated plans (1) | 1.32 | 1.32 | |||||||||
Fair value adjustment to contingent earnout obligation (2) | 0.04 | 0.04 | |||||||||
| Loss on sale of business | 0.05 | 0.05 | |||||||||
| (Gain) on preferred stock redemption | (0.04) | (0.04) | |||||||||
| (Earnings) from equity investments, net | (0.02) | (0.02) | |||||||||
| Loss on extinguishment of debt | 0.53 | 0.53 | |||||||||
Losses providing no tax benefit (3) | 0.08 | 0.08 | |||||||||
Allocation to participating securities per share (4) | 0.03 | 0.03 | |||||||||
| Income from continuing operations per common share, as adjusted | $ | 3.67 | $ | 3.73 | |||||||
(1) Represents costs associated with our qualified domestic defined-benefit pension plans that were settled in the second quarter of 2021.
(2) Represents expense from the revaluation of contingent consideration related to a prior acquisition in the third quarter of 2021.
(3) Represents losses providing no tax benefit in certain jurisdictions, primarily related to the termination of our qualified domestic defined-benefit pension plans and the divestiture of a business in the second quarter of 2021.
(4) Represents the impact of distributed dividends and undistributed earnings to unvested restricted stock awards as well as an allocation to redeemable noncontrolling interest in accordance with the two-class method of calculating earnings per share.
Historical information is available on our website.
6
MASCO CORPORATION
Condensed Consolidated Balance Sheets and Other Financial Data - Unaudited
September 30, 2021 and December 31, 2020
(dollars in millions)
| September 30, 2021 | December 31, 2020 | ||||||||||
| Balance Sheet | |||||||||||
| Assets | |||||||||||
| Current Assets: | |||||||||||
| Cash and cash investments | $ | 854 | $ | 1,326 | |||||||
| Receivables | 1,330 | 1,138 | |||||||||
| Prepaid expenses and other | 113 | 149 | |||||||||
| Inventories | 1,107 | 876 | |||||||||
| Total Current Assets | 3,404 | 3,489 | |||||||||
| Property and equipment, net | 887 | 908 | |||||||||
| Operating lease right-of-use assets | 171 | 166 | |||||||||
| Goodwill | 617 | 563 | |||||||||
| Other intangible assets, net | 395 | 357 | |||||||||
| Other assets | 121 | 294 | |||||||||
| Total Assets | $ | 5,595 | $ | 5,777 | |||||||
| Liabilities | |||||||||||
| Current Liabilities: | |||||||||||
| Accounts payable | $ | 1,037 | $ | 893 | |||||||
| Notes payable | 10 | 3 | |||||||||
| Accrued liabilities | 832 | 1,038 | |||||||||
| Total Current Liabilities | 1,879 | 1,934 | |||||||||
| Long-term debt | 2,950 | 2,792 | |||||||||
| Noncurrent operating lease liabilities | 155 | 149 | |||||||||
| Other liabilities | 485 | 481 | |||||||||
| Total Liabilities | 5,469 | 5,356 | |||||||||
| Redeemable noncontrolling interest | 25 | — | |||||||||
| Equity | 101 | 421 | |||||||||
| Total Liabilities and Equity | $ | 5,595 | $ | 5,777 | |||||||
| As of September 30, | |||||||||||
| 2021 | 2020 | ||||||||||
| Other Financial Data | |||||||||||
| Working Capital Days | |||||||||||
| Receivable days | 51 | 55 | |||||||||
| Inventory days | 80 | 70 | |||||||||
| Payable days | 65 | 74 | |||||||||
| Working capital | $ | 1,400 | $ | 1,140 | |||||||
Working capital as a % of sales (LTM) | 17.0 | % | 16.4 | % | |||||||
Historical information is available on our website.
7
MASCO CORPORATION
Condensed Consolidated Statements of Cash Flows and Other Financial Data - Unaudited
For the Nine Months Ended September 30, 2021 and 2020
(dollars in millions)
| Nine Months Ended September 30, | |||||||||||
| 2021 | 2020 | ||||||||||
| Cash Flows From (For) Operating Activities: | |||||||||||
| Cash provided by operating activities | $ | 904 | $ | 590 | |||||||
| Working capital changes | (309) | (17) | |||||||||
| Net cash from operating activities | 595 | 573 | |||||||||
| Cash Flows From (For) Financing Activities: | |||||||||||
| Retirement of notes | (1,326) | (400) | |||||||||
| Purchase of Company common stock | (878) | (602) | |||||||||
| Cash dividends paid | (154) | (108) | |||||||||
| Dividends paid to noncontrolling interest | (43) | (23) | |||||||||
| Issuance of notes, net of issuance costs | 1,481 | 415 | |||||||||
| Debt extinguishment costs | (160) | (5) | |||||||||
| Proceeds from the exercise of stock options | 1 | 26 | |||||||||
| Employee withholding taxes paid on stock-based compensation | (14) | (25) | |||||||||
| (Decrease) increase in debt, net | (2) | 1 | |||||||||
| Net cash for financing activities | (1,095) | (721) | |||||||||
| Cash Flows From (For) Investing Activities: | |||||||||||
| Capital expenditures | (82) | (72) | |||||||||
| Acquisition of businesses, net of cash acquired | (57) | (24) | |||||||||
| Proceeds from disposition of businesses, net of cash disposed | 5 | 868 | |||||||||
| Proceeds from disposition of other financial investments | 170 | 2 | |||||||||
| Other, net | 7 | (4) | |||||||||
| Net cash from investing activities | 43 | 770 | |||||||||
| Effect of exchange rate changes on cash and cash investments | (15) | 7 | |||||||||
| Cash and Cash Investments: | |||||||||||
| (Decrease) increase for the period | (472) | 629 | |||||||||
| At January 1 | 1,326 | 697 | |||||||||
| At September 30 | $ | 854 | $ | 1,326 | |||||||
| As of September 30, | |||||||||||
| 2021 | 2020 | ||||||||||
| Liquidity | |||||||||||
| Cash and cash investments | $ | 854 | $ | 1,326 | |||||||
| Revolver availability | 1,000 | 1,000 | |||||||||
| Total Liquidity | $ | 1,854 | $ | 2,326 | |||||||
Historical information is available on our website.
8
MASCO CORPORATION
Segment Data - Unaudited
For the Three and Nine Months Ended September 30, 2021 and 2020
(dollars in millions)
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||||||||||||
| 2021 | 2020 | Change | 2021 | 2020 | Change | ||||||||||||||||||||||||||||||
| Plumbing Products | |||||||||||||||||||||||||||||||||||
| Net sales | $ | 1,329 | $ | 1,141 | 16 | % | $ | 3,907 | $ | 2,964 | 32 | % | |||||||||||||||||||||||
| Operating profit, as reported | $ | 248 | $ | 271 | $ | 773 | $ | 583 | |||||||||||||||||||||||||||
| Operating margin, as reported | 18.7 | % | 23.8 | % | 19.8 | % | 19.7 | % | |||||||||||||||||||||||||||
| Rationalization charges | — | — | 2 | 5 | |||||||||||||||||||||||||||||||
Accelerated depreciation related to rationalization activity | — | — | — | 1 | |||||||||||||||||||||||||||||||
| Operating profit, as adjusted | 248 | 271 | 775 | 589 | |||||||||||||||||||||||||||||||
| Operating margin, as adjusted | 18.7 | % | 23.8 | % | 19.8 | % | 19.9 | % | |||||||||||||||||||||||||||
| Depreciation and amortization | 26 | 21 | 76 | 61 | |||||||||||||||||||||||||||||||
| EBITDA, as adjusted | $ | 274 | $ | 292 | $ | 851 | $ | 650 | |||||||||||||||||||||||||||
| Decorative Architectural Products | |||||||||||||||||||||||||||||||||||
| Net sales | $ | 875 | $ | 842 | 4 | % | $ | 2,446 | $ | 2,364 | 3 | % | |||||||||||||||||||||||
| Operating profit, as reported | $ | 166 | $ | 179 | $ | 496 | $ | 475 | |||||||||||||||||||||||||||
| Operating margin, as reported | 19.0 | % | 21.3 | % | 20.3 | % | 20.1 | % | |||||||||||||||||||||||||||
| Rationalization charges | — | 1 | — | 3 | |||||||||||||||||||||||||||||||
| Operating profit, as adjusted | 166 | 180 | 496 | 478 | |||||||||||||||||||||||||||||||
| Operating margin, as adjusted | 19.0 | % | 21.4 | % | 20.3 | % | 20.2 | % | |||||||||||||||||||||||||||
| Depreciation and amortization | 8 | 10 | 27 | 31 | |||||||||||||||||||||||||||||||
| EBITDA, as adjusted | $ | 174 | $ | 190 | $ | 523 | $ | 509 | |||||||||||||||||||||||||||
| Total | |||||||||||||||||||||||||||||||||||
| Net sales | $ | 2,204 | $ | 1,983 | 11 | % | $ | 6,353 | $ | 5,328 | 19 | % | |||||||||||||||||||||||
| Operating profit, as reported - segment | $ | 414 | $ | 450 | $ | 1,269 | $ | 1,058 | |||||||||||||||||||||||||||
| General corporate expense, net | (29) | (26) | (82) | (70) | |||||||||||||||||||||||||||||||
| Operating profit, as reported | 385 | 424 | 1,187 | 988 | |||||||||||||||||||||||||||||||
| Operating margin, as reported | 17.5 | % | 21.4 | % | 18.7 | % | 18.5 | % | |||||||||||||||||||||||||||
| Rationalization charges - segment | — | 1 | 2 | 8 | |||||||||||||||||||||||||||||||
Accelerated depreciation related to rationalization activity - segment | — | — | — | 1 | |||||||||||||||||||||||||||||||
| Operating profit, as adjusted | 385 | 425 | 1,189 | 997 | |||||||||||||||||||||||||||||||
| Operating margin, as adjusted | 17.5 | % | 21.4 | % | 18.7 | % | 18.7 | % | |||||||||||||||||||||||||||
| Depreciation and amortization - segment | 34 | 31 | 103 | 92 | |||||||||||||||||||||||||||||||
Depreciation and amortization - non-operating | 2 | 2 | 11 | 6 | |||||||||||||||||||||||||||||||
| EBITDA, as adjusted | $ | 421 | $ | 458 | $ | 1,303 | $ | 1,095 | |||||||||||||||||||||||||||
Historical information is available on our website.
9
MASCO CORPORATION
North American and International Data - Unaudited
For the Three and Nine Months Ended September 30, 2021 and 2020
(dollars in millions)
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||||||||||||
| 2021 | 2020 | Change | 2021 | 2020 | Change | ||||||||||||||||||||||||||||||
| North American | |||||||||||||||||||||||||||||||||||
| Net sales | $ | 1,753 | $ | 1,599 | 10 | % | $ | 4,999 | $ | 4,337 | 15 | % | |||||||||||||||||||||||
| Operating profit, as reported | $ | 332 | $ | 368 | $ | 1,010 | $ | 899 | |||||||||||||||||||||||||||
| Operating margin, as reported | 18.9 | % | 23.0 | % | 20.2 | % | 20.7 | % | |||||||||||||||||||||||||||
| Rationalization charges | — | 1 | 2 | 8 | |||||||||||||||||||||||||||||||
Accelerated depreciation related to rationalization activity | — | — | — | 1 | |||||||||||||||||||||||||||||||
| Operating profit, as adjusted | 332 | 369 | 1,012 | 908 | |||||||||||||||||||||||||||||||
| Operating margin, as adjusted | 18.9 | % | 23.1 | % | 20.2 | % | 20.9 | % | |||||||||||||||||||||||||||
| Depreciation and amortization | 22 | 21 | 66 | 60 | |||||||||||||||||||||||||||||||
| EBITDA, as adjusted | $ | 354 | $ | 390 | $ | 1,078 | $ | 968 | |||||||||||||||||||||||||||
| International | |||||||||||||||||||||||||||||||||||
| Net sales | $ | 451 | $ | 384 | 17 | % | $ | 1,354 | $ | 991 | 37 | % | |||||||||||||||||||||||
| Operating profit, as reported | $ | 82 | $ | 82 | $ | 259 | $ | 159 | |||||||||||||||||||||||||||
| Operating margin, as reported | 18.2 | % | 21.4 | % | 19.1 | % | 16.0 | % | |||||||||||||||||||||||||||
| Depreciation and amortization | 12 | 10 | 37 | 32 | |||||||||||||||||||||||||||||||
| EBITDA | $ | 94 | $ | 92 | $ | 296 | $ | 191 | |||||||||||||||||||||||||||
| Total | |||||||||||||||||||||||||||||||||||
| Net sales | $ | 2,204 | $ | 1,983 | 11 | % | $ | 6,353 | $ | 5,328 | 19 | % | |||||||||||||||||||||||
| Operating profit, as reported - segment | $ | 414 | $ | 450 | $ | 1,269 | $ | 1,058 | |||||||||||||||||||||||||||
| General corporate expense, net | (29) | (26) | (82) | (70) | |||||||||||||||||||||||||||||||
| Operating profit, as reported | 385 | 424 | 1,187 | 988 | |||||||||||||||||||||||||||||||
| Operating margin, as reported | 17.5 | % | 21.4 | % | 18.7 | % | 18.5 | % | |||||||||||||||||||||||||||
| Rationalization charges - segment | — | 1 | 2 | 8 | |||||||||||||||||||||||||||||||
Accelerated depreciation related to rationalization activity | — | — | — | 1 | |||||||||||||||||||||||||||||||
| Operating profit, as adjusted | 385 | 425 | 1,189 | 997 | |||||||||||||||||||||||||||||||
| Operating margin, as adjusted | 17.5 | % | 21.4 | % | 18.7 | % | 18.7 | % | |||||||||||||||||||||||||||
| Depreciation and amortization - segment | 34 | 31 | 103 | 92 | |||||||||||||||||||||||||||||||
Depreciation and amortization - non-operating | 2 | 2 | 11 | 6 | |||||||||||||||||||||||||||||||
| EBITDA, as adjusted | $ | 421 | $ | 458 | $ | 1,303 | $ | 1,095 | |||||||||||||||||||||||||||
Historical information is available on our website.
10