Dr Pepper Snapple Group Reports Second Quarter 2015 Results

dr-pepper-snapple-groupPLANO, Texas, July 23, 2015 /PRNewswire/ — Dr Pepper Snapple Group, Inc. (NYSE: DPS) reported second quarter 2015 EPS of$1.14 compared to $1.06 in the prior year period. Core EPS were $1.13, up 7%, compared to $1.06 in the prior year period. Year-to-date, the company reported earnings of $1.95 per diluted share compared to $1.84 per share in the prior year period.  Core EPS were$1.94, up 8%, compared to $1.80 in the prior year period.

For the quarter, reported net sales increased 1%, which included favorable product, package and segment mix and a 1% increase in sales volumes, partially offset by 2 percentage points of unfavorable foreign currency translation. Reported segment operating profit (SOP) increased 6%, or $24 million, on net sales growth, ongoing productivity improvements and favorable commodity costs, partially offset by 1 percentage point of unfavorable foreign currency translation.

Reported income from operations for the quarter was $369 million, including $5 million in unrealized commodity mark-to-market gains. Reported income from operations was $348 million in the prior year period. Core income from operations was $365 million, up 5% compared to the prior year period.

Year-to-date, reported net sales increased 3%, and reported income from operations was $639 million, including $4 million of unrealized commodity mark-to-market gains. Foreign currency translation negatively impacted reported net sales by 1% and reported income from operations by 2%. Reported income from operations was $608 million in the prior year period, including $12 million of unrealized commodity mark-to-market gains. Core income from operations was $636 million, up 7% compared to the prior year period.

DPS President and CEO Larry Young said, “We’ve had a good start to the year, and I’m proud of what our teams have been able to accomplish in this competitive environment. They remained focused on our strategy and continued to deliver against our key priorities. Year-to-date, we grew volume and dollar share in both the CSD and shelf-stable juice categories in Nielsen measured markets and gained or held distribution and availability across our portfolio.”

Young continued, “We’ve brought innovation to the market that addresses consumers’ evolving needs, and Rapid Continuous Improvement (RCI) continues to drive growth and productivity across the business. I’m confident that our teams will continue to execute against our plans for the balance of the year.”

 

EPS reconciliation

Second Quarter

Year-to-Date

2015

2014

Percent

Change

2015

2014

Percent

Change

Reported EPS

$1.14

$1.06

8

$1.95

$1.84

6

Unrealized commodity mark-to-market net gain

(0.01)

(0.01)

(0.04)

Items affecting comparability

– Litigation provision

Core EPS

$1.13

$1.06

7

$1.94

$1.80

8

EPS – earnings per share

Net sales and SOP in the tables and commentary below are presented on a currency neutral basis. Beginning in the second quarter of 2015, we excluded the impact of realized gains and losses on foreign currency transactions from our currency neutral calculation. Refer to the Definitions section of this press release for details on how the company calculates currency neutral metrics. For a reconciliation of non-GAAP to GAAP measures see pages A-5 through A-10 accompanying this release.

 

Summary of 2015 results

(Percent change)

As Reported

Currency Neutral
(Translation)

Second
Quarter

YTD

Second
Quarter

YTD

BCS Volume

1

2

1

2

Sales Volume

1

1

1

1

Net Sales

1

3

3

4

SOP

6

6

7

8

BCS – bottler case sales

 

BCS Volume
For the quarter, BCS volume increased 1% with carbonated soft drinks (CSDs) increasing 1% and non-carbonated beverages (NCBs) increasing 3%.

By geography, U.S. and Canada volume increased 1%, and Mexico and the Caribbean volume increased 7%.

In CSDs, Peñafiel increased 12% in the quarter on increased promotional activity and distribution gains. Squirt increased 6%, while Schweppes increased 8%. Brand Dr Pepper grew 1% in the quarter. Our Core 4 brands decreased 1%, as a mid-single-digit increase in Canada Dry was more than offset by mid-single-digit declines in 7UP, Sunkist soda and A&W. Crush declined 4%, and fountain foodservice volume grew 4% in the period.

In NCBs, Snapple increased 11% driven primarily by product innovation. Our water category grew 6% primarily on growth in Bai 5 andFIJI, and Clamato increased 8% on increased promotional activity. Hawaiian Punch increased 2% in the quarter, and Mott’s declined 7%, driven primarily by declines in juice.

Sales Volume
For the quarter and year-to-date, sales volumes increased 1%.

 

2015 Segment results (Percent Change)

As Reported

Second Quarter

Year-to-Date

Sales Volume

Net  Sales

SOP

Sales Volume

Net  Sales

SOP

Beverage Concentrates

(1)

1

4

(2)

1

4

Packaged Beverages

1

3

7

2

4

7

Latin America Beverages

7

(9)

13

10

(4)

19

Total

1

1

6

1

3

6

2015 Segment results (Percent Change)

Currency Neutral (Translation)

Second Quarter

Year-to-Date

Sales Volume

Net  Sales

SOP

Sales Volume

Net  Sales

SOP

Beverage Concentrates

(1)

2

5

(2)

2

5

Packaged Beverages

1

3

8

2

4

8

Latin America Beverages

7

5

29

10

9

32

Total

1

3

7

1

4

8

 

Beverage Concentrates
Net sales increased 2% in the quarter driven by favorable product mix and concentrate prices taken earlier in the year, which were partially offset by a 1% decline in concentrate shipments and higher discounts. SOP increased 5% on net sales growth and lower marketing and information technology costs.

Packaged Beverages
Net sales for the quarter increased 3% on favorable price/mix of 2% and a 1% increase in sales volumes. SOP increased 8% on net sales growth, ongoing productivity improvements and favorable commodity costs, partially offset by the cost of U.S. sourced products sold in Canada. Due to the strengthening of the U.S. dollar, the cost of those U.S. sourced products sold in Canada decreased SOP 2%.

Latin America Beverages
Net sales for the quarter increased 5% on a 7% increase in sales volumes, which was partially offset by increased promotional activity. SOP increased 29% on net sales growth, ongoing productivity improvements and favorable commodity and manufacturing costs, which were partially offset by the higher cost of certain U.S. dollar denominated input costs as a result of the strengthening U.S. dollar and higher logistics costs.

Corporate and Other Items
For the quarter, corporate costs totaled $70 million, which included $5 million in unrealized commodity mark-to-market gains and increases in certain operating expenses. Corporate costs in the prior year period were $70 million.

Net interest expense was flat in the quarter.

For the quarter, the reported effective tax rate was 35.5%. The effective tax rate in the prior year period was 35.1%.

Cash Flow
Year-to-date, the company generated $349 million of cash from operating activities compared to $438 million in the prior year. Capital spending totaled $42 million compared to $71 million in the prior year period. The company returned $423 million to shareholders in the form of stock repurchases ($251 million) and dividends ($172 million).

2015 Full-Year Guidance
The company now expects full-year reported net sales to be up just over 1% and core EPS to be in the $3.85 to $3.93 range. Collectively, foreign currency translation and transaction are now expected to negatively impact net sales and core EPS growth by approximately 2% and 4%, respectively.

Packaging and ingredient costs are now expected to decrease COGS by approximately 1.5% on a constant volume/mix basis.

The company continues to expect its core tax rate to be approximately 35.5%.

The company continues to expect capital spending to be approximately 3% of net sales.

The company continues to expect to repurchase $500 million to $550 million of its common stock.

Definitions
Bottler case sales (BCS) volume: Sales of finished beverages, in equivalent 288 fluid ounce cases, sold by the company and its bottling partners to retailers and independent distributors and excludes contract manufacturing volume. Volume for products sold by the company and its bottling partners is reported on a monthly basis, with the second quarter comprising April, May and June.

Sales volume: Sales of concentrates and finished beverages, in equivalent 288 fluid ounce cases, shipped by the company to its bottlers, retailers and independent distributors and includes contract manufacturing volume.

Pricing refers to the impact of list price changes.

Unrealized mark-to-market: We recognize the change in the fair value of open commodity derivative positions between periods in corporate unallocated expenses, as these instruments do not qualify for hedge accounting treatment. As the underlying commodity is delivered, the realized gains and losses are subsequently reflected in the segment results.

EPS represents diluted earnings per share.

Core financial measures are determined utilizing reported financial numbers adjusted for the unrealized mark-to-market impact of commodity derivatives and certain items that are excluded for comparison to prior year periods.

Core metrics are determined based on the core financial measures.

Net sales and Segment Operating Profit, as adjusted to currency neutral: Net sales and Segment Operating Profit are calculated on a currency neutral basis by converting our current-period local currency financial results using the prior-period foreign currency exchange rates. Beginning in the second quarter of 2015, we excluded the impact of realized gains and losses on foreign currency transactions from our currency neutral calculation.

Forward-Looking Statements
This release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, including, in particular, statements about future events, future financial performance including earnings estimates, plans, strategies, expectations, prospects, competitive environment, regulation, and cost and availability of raw materials. Forward-looking statements include all statements that are not historical facts and can be identified by the use of forward-looking terminology such as the words “may,” “will,” “expect,” “anticipate,” “believe,” “estimate,” “plan,” “intend” or the negative of these terms or similar expressions. These forward-looking statements have been based on our current views with respect to future events and financial performance. Our actual financial performance could differ materially from those projected in the forward-looking statements due to the inherent uncertainty of estimates, forecasts and projections, and our financial performance may be better or worse than anticipated. Given these uncertainties, you should not put undue reliance on any forward-looking statements. All of the forward-looking statements are qualified in their entirety by reference to the factors discussed under “Risk Factors” in Part I, Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2014, and our other filings with the Securities and Exchange Commission. Forward-looking statements represent our estimates and assumptions only as of the date that they were made. We do not undertake any duty to update the forward-looking statements, and the estimates and assumptions associated with them, after the date of this release, except to the extent required by applicable securities laws.

Conference Call
At 10 a.m. (CDT) today, the company will host a conference call with investors to discuss second quarter results and the outlook for 2015. The conference call and slide presentation will be accessible live through DPS’s website at http://www.drpeppersnapple.comand will be archived for replay for a period of 14 days.

In discussing financial results and guidance, the company may refer to certain non-GAAP measures.  Reconciliations of any such non-GAAP measures to the most directly comparable financial measures in accordance with GAAP can be found on pages A-5 through A-10 accompanying this release and under “Financial News” on the company’s website at http://www.drpeppersnapple.com in the “Investors” section.

About Dr Pepper Snapple Group
Dr Pepper Snapple Group (NYSE: DPS) is a leading producer of flavored beverages in North America and the Caribbean. Our success is fueled by more than 50 brands that are synonymous with refreshment, fun and flavor. We have 6 of the top 10 non-cola soft drinks, and 13 of our 14 leading brands are No. 1 or No. 2 in their flavor categories. In addition to our flagship Dr Pepper and Snapple brands, our portfolio includes 7UP, A&W, Canada Dry, Clamato, Crush, Hawaiian Punch, Mott’s, Mr & Mrs T mixers, Peñafiel, Rose’s, Schweppes, Squirt and Sunkist soda. To learn more about our iconic brands and Plano, Texas-based company, please visitwww.DrPepperSnapple.com. For our latest news and updates, follow us at www.Facebook.com/DrPepperSnapple orwww.Twitter.com/DrPepperSnapple.

 

DR PEPPER SNAPPLE GROUP, INC.

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

For the Three and Six Months Ended June 30, 2015 and 2014

(Unaudited, in millions, except per share data)

For the

For the

Three Months Ended

Six Months Ended

June 30,

June 30,

2015

2014

2015

2014

Net sales

$

1,655

$

1,631

$

3,106

$

3,029

Cost of sales

674

665

1,276

1,219

Gross profit

981

966

1,830

1,810

Selling, general and administrative expenses

586

592

1,138

1,146

Depreciation and amortization

26

29

53

58

Other operating income, net

(3)

(2)

Income from operations

369

348

639

608

Interest expense

28

27

55

53

Interest income

(1)

(1)

(1)

Other expense (income), net

1

(1)

(2)

Income before provision for income taxes and equity in earnings of unconsolidated subsidiaries

341

322

585

558

Provision for income taxes

121

113

208

194

Income before equity in earnings of unconsolidated subsidiaries

220

209

377

364

Equity in earnings of unconsolidated subsidiaries, net of tax

1

1

Net income

$

220

$

210

$

377

$

365

Earnings per common share:

Basic

$

1.15

$

1.07

$

1.96

$

1.85

Diluted

1.14

1.06

1.95

1.84

Weighted average common shares outstanding:

Basic

191.4

196.6

192.2

197.3

Diluted

192.4

197.8

193.5

198.6

A-1

 

DR PEPPER SNAPPLE GROUP, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

As of June 30, 2015 and December 31, 2014

(Unaudited, in millions, except share and per share data)

June 30,

December 31,

2015

2014

Assets

Current assets:

Cash and cash equivalents

$

127

$

237

Accounts receivable:

Trade, net

630

556

Other

63

61

Inventories

217

204

Deferred tax assets

63

67

Prepaid expenses and other current assets

159

86

Total current assets

1,259

1,211

Property, plant and equipment, net

1,095

1,141

Investments in unconsolidated subsidiaries

13

14

Goodwill

2,989

2,990

Other intangible assets, net

2,679

2,684

Other non-current assets

165

159

Non-current deferred tax assets

67

74

Total assets

$

8,267

$

8,273

Liabilities and Stockholders’ Equity

Current liabilities:

Accounts payable

$

305

$

289

Deferred revenue

64

64

Short-term borrowings and current portion of long-term obligations

505

3

Income taxes payable

58

10

Other current liabilities

631

672

Total current liabilities

1,563

1,038

Long-term obligations

2,097

2,588

Non-current deferred tax liabilities

831

801

Non-current deferred revenue

1,216

1,250

Other non-current liabilities

298

302

Total liabilities

6,005

5,979

Commitments and contingencies

Stockholders’ equity:

Preferred stock, $0.01 par value, 15,000,000 shares authorized, no shares issued

Common stock, $0.01 par value, 800,000,000 shares authorized, 190,925,830 and 192,957,696 shares issued and outstanding for 2015 and 2014, respectively

2

2

Additional paid-in capital

447

658

Retained earnings

1,962

1,771

Accumulated other comprehensive loss

(149)

(137)

Total stockholders’ equity

2,262

2,294

Total liabilities and stockholders’ equity

$

8,267

$

8,273

A-2

 

DR PEPPER SNAPPLE GROUP, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

For the Six Months Ended June 30, 2015 and 2014

(Unaudited, in millions)

For the

Six Months Ended

June 30,

2015

2014

Operating activities:

Net income

$

377

$

365

Adjustments to reconcile net income to net cash provided by operating activities:

Depreciation expense

96

99

Amortization expense

16

18

Amortization of deferred revenue

(32)

(32)

Employee stock-based compensation expense

21

22

Deferred income taxes

19

22

Other, net

(21)

(23)

Changes in assets and liabilities, net of effects of acquisition:

Trade accounts receivable

(78)

(25)

Other accounts receivable

(2)

5

Inventories

(16)

(13)

Other current and non-current assets

(77)

(53)

Other current and non-current liabilities

(41)

(24)

Trade accounts payable

18

48

Income taxes payable

69

29

Net cash provided by operating activities

349

438

Investing activities:

Purchase of property, plant and equipment

(42)

(71)

Purchase of intangible assets

(1)

(1)

Purchase of cost method investment

(15)

Proceeds from disposals of property, plant and equipment

11

7

Other, net

(3)

Net cash used in investing activities

(47)

(68)

Financing activities:

Net issuance of commercial paper

5

Repurchase of shares of common stock

(251)

(206)

Cash paid for shares not yet received

(50)

Dividends paid

(172)

(157)

Tax withholdings related to net share settlements of certain stock awards

(27)

(16)

Proceeds from stock options exercised

22

28

Excess tax benefit on stock-based compensation

20

8

Other, net

(1)

Net cash used in financing activities

(409)

(388)

Cash and cash equivalents — net change from:

Operating, investing and financing activities

(107)

(18)

Effect of exchange rate changes on cash and cash equivalents

(3)

Cash and cash equivalents at beginning of period

237

153

Cash and cash equivalents at end of period

$

127

$

135

A-3

 

DR PEPPER SNAPPLE GROUP, INC.

OPERATIONS BY OPERATING SEGMENT

For the Three and Six Months Ended June 30, 2015 and 2014

(Unaudited, in millions)

For the Three Months Ended
June 30,

For the Six Months Ended
June 30,

2015

2014

2015

2014

Segment Results – Net sales

Beverage Concentrates

$

330

$

327

$

615

$

608

Packaged Beverages

1,188

1,154

2,241

2,160

Latin America Beverages

137

150

250

261

Net sales

$

1,655

$

1,631

$

3,106

$

3,029

For the Three Months Ended
June 30,

For the Six Months Ended
June 30,

2015

2014

2015

2014

Segment Results – SOP

Beverage Concentrates

$

222

$

214

$

405

$

388

Packaged Beverages

190

177

331

308

Latin America Beverages

27

24

44

37

Total SOP

439

415

780

733

Unallocated corporate costs

70

70

141

127

Other operating income, net

(3)

(2)

Income from operations

369

348

639

608

Interest expense, net

27

27

54

52

Other expense (income), net

1

(1)

(2)

Income before provision for income taxes and equity in earnings of unconsolidated subsidiaries

$

341

$

322

$

585

$

558

A-4

 

DR PEPPER SNAPPLE GROUP, INC.

RECONCILIATION OF GAAP AND NON-GAAP INFORMATION

(Unaudited)

The company reports its financial results in accordance with U.S. GAAP. However, management believes that certain non-GAAP measures that reflect the way management evaluates the business may provide investors with additional information regarding the company’s results, trends and ongoing performance on a comparable basis. Specifically, investors should consider the following with respect to our quarterly results:

Net sales and Segment Operating Profit, as adjusted to currency neutral: Net sales and Segment Operating Profit are calculated on a currency neutral basis by converting our current-period local currency financial results using the prior-period foreign currency exchange rates. Beginning in the second quarter of 2015, we excluded the impact of realized gains and losses on foreign currency transactions from our currency neutral calculation.

Free Cash Flow: Free cash flow is defined as net cash provided by operating activities adjusted for capital spending and certain items excluded for comparison to prior year periods. For the six months ended June 30, 2015 and 2014, there were no certain items excluded for comparison to prior year periods.

Core earnings: Core earnings is defined as net income adjusted for the unrealized mark-to-market impact of commodity derivatives and certain items that are excluded for comparison to prior year periods. The certain item excluded for the three and six months ended June 30, 2015 is an adjustment to a previously disclosed legal provision. For the  three and six months ended June 30, 2014, there were no certain items excluded for comparison to prior year periods.

The tables on the following pages provide these reconciliations.

A-5

 

 

RECONCILIATION OF NET SALES AND SOP

AS REPORTED TO AS ADJUSTED TO CURRENCY NEUTRAL

(Unaudited)

For the Three Months Ended June 30, 2015

Beverage

Packaged

Latin

America

Percent change

Concentrates

Beverages

Beverages

Total

Reported net sales

1%

3%

(9)%

1%

Impact of foreign currency

1%

—%

14%

2%

Net sales, as adjusted to currency neutral

2%

3%

5%

3%

For the Three Months Ended June 30, 2015

Beverage

Packaged

Latin

America

Percent change

Concentrates

Beverages

Beverages

Total

Reported SOP

4%

7%

13%

6%

Impact of foreign currency

1%

1%

16%

1%

SOP, as adjusted to currency neutral

5%

8%

29%

7%

For the Six Months Ended June 30, 2015

Beverage

Packaged

Latin

America

Percent change

Concentrates

Beverages

Beverages

Total

Reported net sales

1%

4%

(4)%

3%

Impact of foreign currency

1%

—%

13%

1%

Net sales, as adjusted to currency neutral

2%

4%

9%

4%

For the Six Months Ended June 30, 2015

Beverage

Packaged

Latin

America

Percent change

Concentrates

Beverages

Beverages

Total

Reported SOP

4%

7%

19%

6%

Impact of foreign currency

1%

1%

13%

2%

SOP, as adjusted to currency neutral

5%

8%

32%

8%

 

RECONCILIATION OF NET CASH PROVIDED BY OPERATING ACTIVITIES TO FREE CASH FLOW

(Unaudited, in millions)

For the

Six Months Ended

June 30,

2015

2014

Change

Net cash provided by operating activities

$

349

$

438

$

(89)

Purchase of property, plant and equipment

(42)

(71)

Free Cash Flow

$

307

$

367

$

(60)

A-6

 

RECONCILIATION OF NET INCOME TO CORE EARNINGS

(Unaudited, in millions, except per share data)

For the Three Months Ended June 30, 2015

Reported

Mark to Market

Litigation Provision

Total Adjustments

Core

Net sales

$

1,655

$

$

$

$

1,655

Cost of sales

674

(2)

(2)

672

Gross profit

981

2

2

983

Selling, general and administrative expenses

586

7

(1)

6

592

Depreciation and amortization

26

26

Other operating income, net

Income from operations

369

(5)

1

(4)

365

Interest expense

28

28

Interest income

(1)

(1)

Other expense (income), net

1

1

Income before provision for income taxes and equity in earnings of unconsolidated subsidiaries

341

(5)

1

(4)

337

Provision for income taxes

121

(2)

(2)

119

Income before equity in earnings of unconsolidated subsidiaries

220

(3)

1

(2)

218

Equity in earnings of unconsolidated subsidiaries, net of tax

Net income

$

220

$

(3)

$

1

$

(2)

$

218

Diluted earnings per common share

$

1.14

$

(0.01)

$

$

(0.01)

$

1.13

Effective tax rate

35.5%

35.3%

Operating margin

22.3%

22.1%

A-7

 

RECONCILIATION OF NET INCOME TO CORE EARNINGS – (Continued)

(Unaudited, in millions, except per share data)

For the Three Months Ended June 30, 2014

Reported

Mark to Market

Core

Net sales

$

1,631

$

$

1,631

Cost of sales

665

(1)

664

Gross profit

966

1

967

Selling, general and administrative expenses

592

1

593

Depreciation and amortization

29

29

Other operating income, net

(3)

(3)

Income from operations

348

348

Interest expense

27

27

Interest income

Other expense (income), net

(1)

(1)

Income before provision for income taxes and equity in earnings of unconsolidated subsidiaries

322

322

Provision for income taxes

113

113

Income before equity in earnings of unconsolidated subsidiaries

209

209

Equity in earnings of unconsolidated subsidiaries, net of tax

1

1

Net income

$

210

$

$

210

Diluted earnings per common share

$

1.06

$

$

1.06

Effective tax rate

35.1%

35.1%

Operating margin

21.3%

21.3%

A-8

 

RECONCILIATION OF NET INCOME TO CORE EARNINGS – (Continued)

(Unaudited, in millions, except per share data)

For the Six Months Ended June 30, 2015

Reported

Mark to Market

Litigation Provision

Total Adjustments

Core

Net sales

$

3,106

$

$

$

$

3,106

Cost of sales

1,276

(4)

(4)

1,272

Gross profit

1,830

4

4

1,834

Selling, general and administrative expenses

1,138

8

(1)

7

1,145

Multi-employer pension plan withdrawal

Depreciation and amortization

53

53

Other operating income, net

Income from operations

639

(4)

1

(3)

636

Interest expense

55

55

Interest income

(1)

(1)

Other expense (income), net

Income before provision for income taxes and equity in earnings of unconsolidated subsidiaries

585

(4)

1

(3)

582

Provision for income taxes

208

(2)

(2)

206

Income before equity in earnings of unconsolidated subsidiaries

377

(2)

1

(1)

376

Equity in earnings of unconsolidated subsidiaries, net of tax

Net income

$

377

$

(2)

$

1

$

(1)

$

376

Diluted earnings per common share

$

1.95

$

(0.01)

$

(0.01)

$

1.94

Effective tax rate

35.6%

35.4%

Operating margin

20.6%

20.5%

A-9

 

RECONCILIATION OF NET INCOME TO CORE EARNINGS – (Continued)

(Unaudited, in millions, except per share data)

For the Six Months Ended June 30, 2014

Reported

Mark to Market

Core

Net sales

$

3,029

$

$

3,029

Cost of sales

1,219

11

1,230

Gross profit

1,810

(11)

1,799

Selling, general and administrative expenses

1,146

1

1,147

Multi-employer pension plan withdrawal

Depreciation and amortization

58

58

Other operating income, net

(2)

(2)

Income from operations

608

(12)

596

Interest expense

53

53

Interest income

(1)

(1)

Other expense (income), net

(2)

(2)

Income before provision for income taxes and equity in earnings of unconsolidated subsidiaries

558

(12)

546

Provision for income taxes

194

(4)

190

Income before equity in earnings of unconsolidated subsidiaries

364

(8)

356

Equity in earnings of unconsolidated subsidiaries, net of tax

1

1

Net income

$

365

$

(8)

357

Diluted earnings per common share

$

1.84

$

(0.04)

$

1.80

Effective tax rate

34.8%

34.8%

Operating margin

20.1%

19.7%

A-10