EX-99 2 d430598dex99.htm PRESS RELEASE OF MASCO CORPORATION DATED OCTOBER 29, 2012 Press Release of Masco Corporation dated October 29, 2012

Exhibit 99

 

LOGO

   FOR IMMEDIATE RELEASE

Investor / Media Contact

Maria Duey

Vice President – Investor Relations and Communications

313.792.5500

maria_duey@mascohq.com

MASCO CORPORATION REPORTS THIRD QUARTER 2012 RESULTS

2012 Third Quarter Commentary

 

   

Net sales of $2.0 billion were flat compared to the third quarter of 2011. Excluding the impact of currency translation, net sales increased 2%.

 

   

Results for key financial measures, as adjusted for certain items (see Exhibit A) and with a normalized tax rate of 36 percent, compared to the third quarter of 2011, were as follows:

 

   

Gross profit margins improved to 26.5 percent compared to 25.4 percent

 

   

Operating profit margins improved to 7.2 percent compared to 6.5 percent

 

   

Income from continuing operations was $.13 per common share compared to $.09 per common share

 

   

Income from continuing operations, as reported, was $.06 per common share compared to $.16 per common share for the third quarter of 2011.

 

   

Working capital as a percent of sales was 14.8 percent at September 30, 2012, the same as at September 30, 2011.

 

   

We ended the third quarter of 2012 with approximately $1.2 billion of cash.

Taylor, Mich., (October 29, 2012) — Masco Corporation (NYSE: MAS) today reported that its net sales of $2 billion for the third quarter ended September 30, 2012 were flat compared to the third quarter of 2011. North American sales increased four percent and International sales decreased twelve percent. In local currencies, International sales decreased three percent compared with the third quarter of 2011.

Income from continuing operations was $.13 per common share and $.09 per common share for the third quarters of 2012 and 2011, respectively, excluding the items in Exhibit A and with a normalized tax rate of 36 percent. Including these items, income from continuing operations, as reported was $.06 per common share compared to $.16 per common share for the third quarter of 2011.

“Our top line in the third quarter benefitted from the increase in new home construction activity in North America, new product introductions, and from selling price increases,” said Masco’s CEO, Tim Wadhams. “These positives offset both the slow economic growth in North America and the continued weakening of Euro-Zone economies that we anticipated for the second half of 2012. On an adjusted basis, our margins improved on flat sales to 7.2 percent compared to 6.5 percent in third quarter 2011, driven by our focus on total cost productivity and improved price/commodity relationships. We are pleased with that outcome.”

During the third quarters of 2012 and 2011, we incurred pre-tax costs and charges of $28 million and $13 million, respectively, related to business rationalization initiatives. We expect full year 2012 business rationalization charges to be approximately $65 million. In the Other Specialty Products segment, as reported, one of the businesses was negatively impacted in the third quarter by a $12 million adjustment to its warranty expense as a result of the periodic review of warranty claim activity, sales volume, demographics and the estimated cost to service anticipated claims.

 

1


“We continue to make progress on our strategic initiatives, which include leveraging our brands, reducing our costs, improving our Installation and Cabinet segments and strengthening our balance sheet. We are encouraged by the continued strength in new home construction activity, driven by the stabilization and improvement of home prices in many areas of the U.S., increasing affordability and demographic trends. These factors should continue to drive demand for new homes over the next several years. Increased new home construction activity benefits virtually all of our businesses, particularly our Installation segment which has improved significantly this year, almost breaking even in the third quarter and which we expect to be profitable in the fourth quarter. In our Cabinet segment, we announced actions during the quarter, including the closure of a manufacturing location and a headcount reduction, which we expect will improve our efficiency and reduce costs by approximately $20 million on an annual basis. While we are committed to returning our Cabinet segment to profitability, we anticipate that big ticket remodeling will remain weak, even though we continue to see modest improvement in overall repair and remodeling activity,” said Tim Wadhams.

Headquartered in Taylor, Michigan, Masco Corporation is one of the world’s leading manufacturers of home improvement and building products, as well as a leading provider of services that include the installation of insulation and other building products.

The 2012 third quarter supplemental material, including a presentation in PDF format, will be distributed after the market closes on October 29, 2012 and will be available on the Company’s website at www.masco.com.

A conference call regarding information contained in this release is scheduled for Tuesday, October 30, 2012 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 (877) 550-4056 and from outside the U.S. at (706) 679-3614. Please use the conference identification number 22434422. The conference call will be webcast simultaneously and in its entirety through the Company’s website. Shareholders, media representatives and others interested in Masco may participate in the webcast by registering through the Investor Relations section on the Company’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 22434422. The telephone replay will be available approximately two hours after the end of the call and continue through November 15, 2012.

Statements contained in this press release that reflect our views about our future performance constitute “forward-looking statements” under the Private Securities Litigation Reform Act of 1995. Forward-looking statements can be identified by words such as “believe,” “anticipate,” “appear,” “may,” “will,” “should,” “intend,” “plan,” “estimate,” “expect,” “assume,” “seek,” “forecast,” and similar references to future periods. These views 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 our reliance on new home construction and home improvement, our reliance on key customers, the cost and availability of raw materials, uncertainty in the international economy, shifts in consumer preferences and purchasing practices, and our ability to achieve cost savings through business rationalizations and other initiatives. 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. Our forward-looking statements in this press release speak only as of the date of this press release. 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.

 

2


The Company believes that the non-GAAP performance measures and ratios that are contained herein, used in managing the business, may provide users of this financial information with additional meaningful comparisons between current results and results in prior periods. Non-GAAP performance measures and ratios should be viewed in addition to, and not as an alternative for, the Company’s reported results under accounting principles generally accepted in the United States. Additional information about the Company is contained in the Company’s filings with the Securities and Exchange Commission and is available on Masco’s Web site at www.masco.com.

# # #

 

3


MASCO CORPORATION

Condensed Consolidated Statements of Operations—Unaudited

For the Three Months and Nine Months Ended September 30, 2012 and 2011

(dollars in millions)

 

     Three Months Ended
September 30,
    Nine Months Ended
September 30,
 
     2012     2011     2012     2011  

Net sales

   $ 1,976      $ 1,978      $ 5,855      $ 5,729   

Cost of sales

     1,476        1,483        4,345        4,277   
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     500        495        1,510        1,452   

Selling, general and administrative expenses

     398        380        1,186        1,210   

Charge for litigation settlements, net

     1        1        74        6   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating profit

     101        114        250        236   

Other income (expense), net

     (58     (60     (189     (184

Gains from financial investments, net

     2        19        18        69   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income from continuing operations before income taxes

     45        73        79        121   

Income tax expense

     14        4        48        55   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income from continuing operations

     31        69        31        66   

Loss from discontinued operations

     (7     (20     (30     (31
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

     24        49        1        35   

Less: Net income attributable to non-controlling interest

     9        13        28        37   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to Masco Corporation

   $ 15      $ 36      $ (27   $ (2
  

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) per common share attributable to Masco Corporation (diluted):

        

Income from continuing operations

   $ 0.06      $ 0.16      $      $ 0.08   

Loss from discontinued operations

     (0.02     (0.06     (0.08     (0.09
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

   $ 0.04      $ 0.10      $ (0.08   $ (0.01
  

 

 

   

 

 

   

 

 

   

 

 

 

Average diluted common shares outstanding

     350        348        350        349   
  

 

 

   

 

 

   

 

 

   

 

 

 

Amounts attributable to Masco Corporation:

        

Income from continuing operations

   $ 22      $ 56      $ 3      $ 29   

Loss from discontinued operations

     (7     (20     (30     (31
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to Masco Corporation

   $ 15      $ 36      $ (27   $ (2
  

 

 

   

 

 

   

 

 

   

 

 

 

 

Historical information is available on our website.

 

4


MASCO CORPORATION

Exhibit A: Reconciliations—Unaudited

For the Three Months Ended September 30, 2012 and 2011

(dollars in millions, except EPS)

 

     2012     2011  

Gross Profit and Operating Profit Reconciliations

    

Net sales

   $ 1,976      $ 1,978   
  

 

 

   

 

 

 

Gross profit, as reported

   $ 500      $ 495   

Rationalization charges

     11        8   

Other Specialty Products—Warranty

     12        —     
  

 

 

   

 

 

 

Gross profit, as adjusted

   $ 523      $ 503   
  

 

 

   

 

 

 

Gross margin, as reported

     25.3     25.0

Gross margin, as adjusted

     26.5     25.4

Operating profit, as reported

   $ 101      $ 114   

Rationalization charges

     28        13   

Charge for litigation settlements, net

     1        1   

Other Specialty Products—Warranty

     12        —     
  

 

 

   

 

 

 

Operating profit, as adjusted

   $ 142      $ 128   
  

 

 

   

 

 

 

Operating margin, as reported

     5.1     5.8

Operating margin, as adjusted

     7.2     6.5

Earnings Per Common Share Reconciliation

    

Income from continuing operations, before income taxes, as reported

   $ 45      $ 73   

Rationalization charges

     28        13   

Charge for litigation settlements, net

     1        1   

Other Specialty Products—Warranty

     12        —     

(Gains) from financial investments, net

     (2     (19
  

 

 

   

 

 

 

Income from continuing operations, before income taxes, as adjusted

     84        68   

Tax at 36% rate

     (30     (24

Less: Net income attributable to non-controlling interest

     9        13   
  

 

 

   

 

 

 

Net income, as adjusted

   $ 45      $ 31   
  

 

 

   

 

 

 

Income per common share, as adjusted

   $ 0.13      $ 0.09   
  

 

 

   

 

 

 

Shares outstanding

     350        348   
  

 

 

   

 

 

 

 

Historical information is available on our website.

 

5


MASCO CORPORATION

Exhibit B: Reconciliations—Unaudited

For the Nine Months Ended September 30, 2012 and 2011

(dollars in millions, except EPS)

 

     2012     2011  

Gross Profit and Operating Profit Reconciliations

    

Net sales

   $ 5,855      $ 5,729   
  

 

 

   

 

 

 

Gross profit, as reported

   $ 1,510      $ 1,452   

Rationalization charges

     25        43   

(Gain) from sale of fixed assets

     (5     —     

Other Specialty Products—Warranty

     12        —     
  

 

 

   

 

 

 

Gross profit, as adjusted

   $ 1,542      $ 1,495   
  

 

 

   

 

 

 

Gross margin, as reported

     25.8     25.3

Gross margin, as adjusted

     26.3     26.1

Operating profit, as reported

   $ 250      $ 236   

Rationalization charges

     47        60   

(Gain) from sale of fixed assets

     (5     —     

Charge for litigation settlements, net

     74        6   

Other Specialty Products—Warranty

     12        —     
  

 

 

   

 

 

 

Operating profit, as adjusted

   $ 378      $ 302   
  

 

 

   

 

 

 

Operating margin, as reported

     4.3     4.1

Operating margin, as adjusted

     6.5     5.3

Earnings Per Common Share Reconciliation

    

Income from continuing operations, before income taxes, as reported

   $ 79      $ 121   

Rationalization charges

     47        60   

(Gain) from sale of fixed assets

     (5     —     

Charge for litigation settlements, net

     74        6   

Other Specialty Products—Warranty

     12        —     

Interest carry costs

     7        —     

(Gains) from financial investments, net

     (18     (69
  

 

 

   

 

 

 

Income from continuing operations, before income taxes, as adjusted

     196        118   

Tax at 36% rate

     (71     (42

Less: Net income attributable to non-controlling interest

     28        37   
  

 

 

   

 

 

 

Net income, as adjusted

   $ 97      $ 39   
  

 

 

   

 

 

 

Income per common share, as adjusted

   $ 0.28      $ 0.11   
  

 

 

   

 

 

 

Shares outstanding

     350        349   
  

 

 

   

 

 

 

 

Historical information is available on our website.

 

6


MASCO CORPORATION

Condensed Consolidated Balance Sheets and

Other Financial Data—Unaudited

(dollars in millions)

 

Balance Sheet    September 30,
2012
     December 31,
2011
 
Assets      

Current Assets:

     

Cash and Cash Investments

   $ 1,166       $ 1,656   

Receivables

     1,156         914   

Inventories

     830         769   

Prepaid Expenses and Other

     83         70   

Assets Held for Sale

     20         20   
  

 

 

    

 

 

 

Total Current Assets

     3,255         3,429   

Property and Equipment, Net

     1,484         1,567   

Goodwill

     1,891         1,891   

Other Intangible Assets

     193         196   

Other Assets

     191         209   

Assets Held for Sale

     2         5   
  

 

 

    

 

 

 

Total Assets

   $ 7,016       $ 7,297   
  

 

 

    

 

 

 

Liabilities

     

Current Liabilities:

     

Notes Payable

   $ 207       $ 803   

Accounts Payable

     866         770   

Accrued Liabilities

     884         782   

Liabilities Held for Sale

     10         8   
  

 

 

    

 

 

 

Total Current Liabilities

     1,967         2,363   

Long-Term Debt

     3,422         3,222   

Deferred Income Taxes and Other

     953         970   
  

 

 

    

 

 

 

Total Liabilities

     6,342         6,555   

Shareholders’ Equity

     674         742   
  

 

 

    

 

 

 

Total Liabilities and Shareholder’s Equity

   $ 7,016       $ 7,297   
  

 

 

    

 

 

 

 

     Year To Date  
Other Financial Data    September 30,
2012
    September 30,
2011
 

Working Capital Days

    

Receivable Days

     51        48   

Inventory Days

     54        56   

Payable Days

     65        62   

Working Capital

   $ 1,120      $ 1,117   

Working Capital as a    % of Sales (LTM)

     14.8     14.8

Dividend Payments

   $ 80      $ 80   

Cash Paid for Share Repurchases

   $ 8      $ 30   

CAPEX

   $ 80      $ 106   

Average diluted common shares outstanding

     350        349   

 

Historical information is available on our website.

 

7


MASCO CORPORATION

Quarterly Segment Data—Unaudited

For the Three Months and Nine Months Ended September 30, 2012 and 2011

(dollars in millions)

 

     Q3
2012
    Q3
2011
    Change     YTD
2012
    YTD
2011
    Change  

Cabinets and Related Products

            

Net sales

   $ 291      $ 307        -5   $ 900      $ 944        -5
  

 

 

   

 

 

     

 

 

   

 

 

   

Operating loss, as reported

   $ (35   $ (34     $ (70   $ (111  

Operating margin, as reported

     -12.0     -11.1       -7.8     -11.8  

Rationalization charges

     7        7          11        14     

Accelerated depreciation related to plant closures

     2        —            2        20     
  

 

 

   

 

 

     

 

 

   

 

 

   

Operating loss, as adjusted

     (26     (27       (57     (77  

Operating margin, as adjusted

     -8.9     -8.8       -6.3     -8.2  

Depreciation and amortization

     13        12          38        43     
  

 

 

   

 

 

     

 

 

   

 

 

   

EBITDA, as adjusted

   $ (13   $ (15     $ (19   $ (34  
  

 

 

   

 

 

     

 

 

   

 

 

   

Plumbing Products

            

Net sales

   $ 736      $ 768        -4   $ 2,216      $ 2,239        -1
  

 

 

   

 

 

     

 

 

   

 

 

   

Operating profit, as reported

   $ 75      $ 91          242        270     

Operating margin, as reported

     10.2     11.8       10.9     12.1  

Rationalization charges

     5        1          8        9     

Accelerated depreciation related to plant closures

     1        —            10        3     
  

 

 

   

 

 

     

 

 

   

 

 

   

Operating profit, as adjusted

     81        92          260        282     

Operating margin, as adjusted

     11.0     12.0       11.7     12.6  

Depreciation and amortization

     15        15          44        46     
  

 

 

   

 

 

     

 

 

   

 

 

   

EBITDA, as adjusted

   $ 96      $ 107        $ 304      $ 328     
  

 

 

   

 

 

     

 

 

   

 

 

   

Installation and Other Services

            

Net sales

   $ 312      $ 287        9   $ 886      $ 792        12
  

 

 

   

 

 

     

 

 

   

 

 

   

Operating loss, as reported

   $ (2   $ (15     $ (25   $ (71  

Operating margin, as reported

     -0.6     -5.2       -2.8     -9.0  

Rationalization charges

     1        2          1        6     

Accelerated depreciation related to plant closures

     —          —            —          —       
  

 

 

   

 

 

     

 

 

   

 

 

   

Operating loss, as adjusted

     (1     (13       (24     (65  

Operating margin, as adjusted

     -0.3     -4.5       -2.7     -8.2  

Depreciation and amortization

     7        8          22        24     
  

 

 

   

 

 

     

 

 

   

 

 

   

EBITDA, as adjusted

   $ 6      $ (5     $ (2   $ (41  
  

 

 

   

 

 

     

 

 

   

 

 

   

 

Historical information is available on our website.

 

8


MASCO CORPORATION

Quarterly Segment Data—Unaudited

For the Three Months and Nine Months Ended September 30, 2012 and 2011

(dollars in millions)

 

     Q3     Q3           YTD     YTD        
     2012     2011     Change     2012     2011     Change  

Decorative Architectural Products

            

Net sales

   $ 481      $ 455        6   $ 1,432      $ 1,322        8
  

 

 

   

 

 

     

 

 

   

 

 

   

Operating profit, as reported

   $ 96      $ 88        $ 264      $ 247     

Operating margin, as reported

     20.0     19.3       18.4     18.7  

Rationalization charges

     —          —            —          1     

Accelerated depreciation related to plant closures

     —          —            —          —       
  

 

 

   

 

 

     

 

 

   

 

 

   

Operating profit, as adjusted

     96        88          264        248     

Operating margin, as adjusted

     20.0     19.3       18.4     18.8  

Depreciation and amortization

     4        4          12        12     
  

 

 

   

 

 

     

 

 

   

 

 

   

EBITDA, as adjusted

   $ 100      $ 92        $ 276      $ 260     
  

 

 

   

 

 

     

 

 

   

 

 

   

Other Specialty Products

            

Net sales

   $ 156      $ 161        -3   $ 421      $ 432        -3
  

 

 

   

 

 

     

 

 

   

 

 

   

Operating profit, as reported

   $ 3      $ 12        $ 4      $ 2     

Operating margin, as reported

     1.9     7.5       1.0     0.5  

Rationalization charges

     1        —            1        —       

Accelerated depreciation related to plant closures

     —          2          —          2     

Other

     12        —            12        —       
  

 

 

   

 

 

     

 

 

   

 

 

   

Operating profit, as adjusted

     16        14          17        4     

Operating margin, as adjusted

     10.3     8.7       4.0     0.9  

Depreciation and amortization

     5        5          16        17     
  

 

 

   

 

 

     

 

 

   

 

 

   

EBITDA, as adjusted

   $ 21      $ 19        $ 33      $ 21     
  

 

 

   

 

 

     

 

 

   

 

 

   

Total

            

Net sales

   $ 1,976      $ 1,978        0   $ 5,855      $ 5,729        2
  

 

 

   

 

 

     

 

 

   

 

 

   

Operating income, as reported—segment

   $ 137      $ 142        $ 415      $ 337     

General corporate expense (GCE)

     (35     (27       (96     (95  

Gain from sale of fixed assets

     —          —            5        —       

Charge for litigation settlements, net

     (1     (1       (74     (6  
  

 

 

   

 

 

     

 

 

   

 

 

   

Operating income, as reported

     101        114          250        236     

Operating margin, as reported

     5.1     5.8       4.3     4.1  

Rationalization charges—segment

     14        10          21        30     

Accelerated depreciation—segment

     3        2          12        25     

Rationalization charges—GCE

     11        1          14        2     

Accelerated depreciation—GCE

     —          —            —          3     

(Gain) from sale of fixed assets

     —          —            (5     —       

Charge for litigation settlements, net

     1        1          74        6     

Other

     12        —            12        —       
  

 

 

   

 

 

     

 

 

   

 

 

   

Operating income, as adjusted

     142        128          378        302     

Operating margin, as adjusted

     7.2     6.5       6.5     5.3  

Depreciation and amortization—segment

     44        44          132        142     

Depreciation and amortization—non-operating

     3        5          10        18     
  

 

 

   

 

 

     

 

 

   

 

 

   

EBITDA, as adjusted

   $ 189      $ 177        $ 520      $ 462     
  

 

 

   

 

 

     

 

 

   

 

 

   

 

Historical information is available on our website.

 

9


MASCO CORPORATION

Quarterly North American and International Data—Unaudited

For the Three Months and Nine Months Ended September 30, 2012 and 2011

(dollars in millions)

 

     Q3
2012
    Q3
2011
    Change     YTD
2012
    YTD
2011
    Change  

North American

            

Net sales

   $ 1,553      $ 1,496        4   $ 4,571      $ 4,349        5
  

 

 

   

 

 

     

 

 

   

 

 

   

Operating profit, as reported

   $ 112      $ 92        $ 325      $ 200     

Operating margin, as reported

     7.2     6.1       7.1     4.6  

Rationalization charges

     9        9          15        28     

Accelerated depreciation related to plant closures

     2        2          11        25     

Other

     12        —            12        —       
  

 

 

   

 

 

     

 

 

   

 

 

   

Operating loss, as adjusted

     135        103          363        253     

Operating margin, as adjusted

     8.7     6.9       7.9     5.8  

Depreciation and amortization

     32        31          96        104     
  

 

 

   

 

 

     

 

 

   

 

 

   

EBITDA, as adjusted

   $ 167      $ 134        $ 459      $ 357     
  

 

 

   

 

 

     

 

 

   

 

 

   

International

            

Net sales

   $ 423      $ 482        -12   $ 1,284      $ 1,380        -7
  

 

 

   

 

 

     

 

 

   

 

 

   

Operating profit, as reported

   $ 25      $ 50          90        137     

Operating margin, as reported

     5.9     10.4       7.0     9.9  

Rationalization charges

     5        1          6        2     

Accelerated depreciation related to plant closures

     1        —            1        —       
  

 

 

   

 

 

     

 

 

   

 

 

   

Operating profit, as adjusted

     31        51          97        139     

Operating margin, as adjusted

     7.3     10.6       7.6     10.1  

Depreciation and amortization

     12        13          36        38     
  

 

 

   

 

 

     

 

 

   

 

 

   

EBITDA, as adjusted

   $ 43      $ 64        $ 133      $ 177     
  

 

 

   

 

 

     

 

 

   

 

 

   

Total

            

Net sales

   $ 1,976      $ 1,978        0   $ 5,855      $ 5,729        2
  

 

 

   

 

 

     

 

 

   

 

 

   

Operating income, as reported—segment

   $ 137      $ 142        $ 415      $ 337     

General corporate expense (GCE)

     (35     (27       (96     (95  

Gain from sale of fixed assets

     —          —            5        —       

Charge for litigation settlements, net

     (1     (1       (74     (6  
  

 

 

   

 

 

     

 

 

   

 

 

   

Operating income, as reported

     101        114          250        236     

Operating margin, as reported

     5.1     5.8       4.3     4.1  

Rationalization charges—segment

     14        10          21        30     

Accelerated depreciation—segment

     3        2          12        25     

Rationalization charges—GCE

     11        1          14        2     

Accelerated depreciation—GCE

     —          —            —          3     

(Gain) from sale of fixed assets

     —          —            (5     —       

Charge for litigation settlements, net

     1        1          74        6     

Other

     12        —            12        —       
  

 

 

   

 

 

     

 

 

   

 

 

   

Operating income, as adjusted

     142        128          378        302     

Operating margin, as adjusted

     7.2     6.5       6.5     5.3  

Depreciation and amortization—segment

     44        44          132        142     

Depreciation and amortization—non-operating

     3        5          10        18     
  

 

 

   

 

 

     

 

 

   

 

 

   

EBITDA, as adjusted

   $ 189      $ 177        $ 520      $ 462     
  

 

 

   

 

 

     

 

 

   

 

 

   

 

Historical information is available on our website.

 

10