Masco Corporation Reports Third Quarter 2024 Results
Highlights
-
Net sales were in line with prior year at
$1,983 million -
Operating profit decreased 7 percent to
$357 million ; adjusted operating profit increased 3 percent to$360 million - Operating profit margin decreased 140 basis points to 18.0 percent; adjusted operating profit margin increased 60 basis points to 18.2 percent
-
Earnings per share was
$0.77 per share; adjusted earnings per share grew 8 percent to$1.08 per share -
Repurchased 2.5 million shares for
$192 million -
Expect 2024 earnings per share in the range of
$3.74 -$3.84 per share, and on an adjusted basis,$4.05 -$4.15 per share
2024 Third Quarter Results
-
On a reported basis, compared to third quarter 2023:
-
Net sales were in line with prior year at
$1,983 million ; in local currency net sales increased 1 percent- Plumbing Products’ net sales increased 2 percent; in local currency and excluding acquisitions, net sales increased 1 percent
- Decorative Architectural Products’ net sales decreased 3 percent; in local currency and excluding divestitures, net sales decreased 1 percent
- In local currency, North American sales were in line with prior year and International sales increased 3 percent
- Gross margin decreased 100 basis points to 36.6 percent from 37.6 percent
-
Operating profit decreased 7 percent to
$357 million from$383 million - Operating margin decreased 140 basis points to 18.0 percent from 19.4 percent
-
Net income decreased to
$0.77 per share, compared to$1.10 per share
-
Net sales were in line with prior year at
-
Compared to third quarter 2023, results for key financial measures, as adjusted for certain items (see Exhibit A) and with a normalized tax rate of 24.5 percent, were as follows:
- Gross margin increased 90 basis points to 36.7 percent from 35.8 percent
-
Operating profit increased 3 percent to
$360 million from$348 million - Operating margin increased 60 basis points to 18.2 percent from 17.6 percent
-
Net income increased 8 percent to
$1.08 per share, compared to$1.00 per share
-
Liquidity at the end of the third quarter was
$1,646 million (including availability under our revolving credit facility)
“We delivered another quarter of strong operating results,” said Masco President and CEO,
“We remain focused on driving the full potential of our portfolio with our leading brands, innovative products, and exceptional customer service. For the remainder of the year, we expect market demand to remain challenged and now anticipate our 2024 adjusted earnings per share to be in the range of
Dividend Declaration
Masco’s Board of Directors declared a quarterly dividend of
About Masco
Headquartered in
The 2024 third quarter supplemental material, including a presentation in PDF format, is available on the Company’s website at www.masco.com.
Conference Call Details
A conference call regarding items contained in this release is scheduled for
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 888-660-6264 or 646-517-3975. Please use the playback passcode 72522#. The telephone replay will be available approximately two hours after the end of the call and continue through
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, to develop innovative products and respond to changing consumer purchasing practices and preferences, our ability to maintain our public image and reputation, our ability to maintain our competitive position in our industries, our reliance on key customers, the cost and availability of materials, our dependence on suppliers and service providers, extreme weather events and changes in climate, 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 acquired and may in the future acquire, our ability to attract, develop and retain a talented and diverse workforce, risks associated with cybersecurity vulnerabilities, threats and attacks and risks associated with our reliance on information systems and 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
|
Condensed Consolidated Statements of Operations - Unaudited
For the Three and Nine Months Ended
(in millions, except per common share data)
|
|||||||||||||||
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
Net sales |
$ |
1,983 |
|
|
$ |
1,979 |
|
|
$ |
6,000 |
|
|
$ |
6,085 |
|
|
Cost of sales |
|
1,258 |
|
|
|
1,235 |
|
|
|
3,805 |
|
|
|
3,903 |
|
|
Gross profit |
|
725 |
|
|
|
744 |
|
|
|
2,195 |
|
|
|
2,182 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Selling, general and administrative expenses |
|
368 |
|
|
|
361 |
|
|
|
1,123 |
|
|
|
1,081 |
|
|
Operating profit |
|
357 |
|
|
|
383 |
|
|
|
1,073 |
|
|
|
1,101 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Other income (expense), net: |
|
|
|
|
|
|
|
||||||||
|
Interest expense |
|
(25 |
) |
|
|
(26 |
) |
|
|
(75 |
) |
|
|
(82 |
) |
|
Other, net |
|
(85 |
) |
|
|
(11 |
) |
|
|
(95 |
) |
|
|
(14 |
) |
|
|
|
(109 |
) |
|
|
(37 |
) |
|
|
(170 |
) |
|
|
(96 |
) |
|
Income before income taxes |
|
248 |
|
|
|
346 |
|
|
|
903 |
|
|
|
1,005 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Income tax expense |
|
68 |
|
|
|
86 |
|
|
|
222 |
|
|
|
246 |
|
|
Net income |
|
180 |
|
|
|
260 |
|
|
|
681 |
|
|
|
759 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Less: Net income attributable to noncontrolling interest |
|
13 |
|
|
|
11 |
|
|
|
41 |
|
|
|
42 |
|
|
Net income attributable to |
$ |
167 |
|
|
$ |
249 |
|
|
$ |
640 |
|
|
$ |
717 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Income per common share attributable to |
|
|
|
|
|
|
|
||||||||
|
Net income |
$ |
0.77 |
|
|
$ |
1.10 |
|
|
$ |
2.91 |
|
|
$ |
3.17 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Average diluted common shares outstanding |
|
218 |
|
|
|
226 |
|
|
|
220 |
|
|
|
226 |
|
Historical information is available on our website.
Amounts may not add due to rounding.
|
Exhibit A: Reconciliations - Unaudited
For the Three and Nine Months Ended
(dollars in millions) |
|||||||||||||||
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
Gross Profit, Selling, General and Administrative Expenses, and Operating Profit Reconciliations |
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net sales |
$ |
1,983 |
|
|
$ |
1,979 |
|
|
$ |
6,000 |
|
|
$ |
6,085 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Gross profit, as reported |
$ |
725 |
|
|
$ |
744 |
|
|
$ |
2,195 |
|
|
$ |
2,182 |
|
|
Rationalization charges |
|
2 |
|
|
|
5 |
|
|
|
6 |
|
|
|
2 |
|
|
Insurance settlement (1) |
|
— |
|
|
|
(40 |
) |
|
|
— |
|
|
|
(40 |
) |
|
Gross profit, as adjusted |
$ |
727 |
|
|
$ |
709 |
|
|
$ |
2,202 |
|
|
$ |
2,144 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Gross margin, as reported |
|
36.6 |
% |
|
|
37.6 |
% |
|
|
36.6 |
% |
|
|
35.9 |
% |
|
Gross margin, as adjusted |
|
36.7 |
% |
|
|
35.8 |
% |
|
|
36.7 |
% |
|
|
35.2 |
% |
|
|
|
|
|
|
|
|
|
||||||||
|
Selling, general and administrative expenses, as reported |
$ |
368 |
|
|
$ |
361 |
|
|
$ |
1,123 |
|
|
$ |
1,081 |
|
|
Rationalization charges |
|
— |
|
|
|
— |
|
|
|
1 |
|
|
|
1 |
|
|
Selling, general and administrative expenses, as adjusted |
$ |
368 |
|
|
$ |
361 |
|
|
$ |
1,121 |
|
|
$ |
1,080 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Selling, general and administrative expenses as a percent of net sales, as reported |
|
18.6 |
% |
|
|
18.2 |
% |
|
|
18.7 |
% |
|
|
17.8 |
% |
|
Selling, general and administrative expenses as a percent of net sales, as adjusted |
|
18.6 |
% |
|
|
18.2 |
% |
|
|
18.7 |
% |
|
|
17.7 |
% |
|
|
|
|
|
|
|
|
|
||||||||
|
Operating profit, as reported |
$ |
357 |
|
|
$ |
383 |
|
|
$ |
1,073 |
|
|
$ |
1,101 |
|
|
Rationalization charges |
|
2 |
|
|
|
5 |
|
|
|
8 |
|
|
|
3 |
|
|
Insurance settlement (1) |
|
— |
|
|
|
(40 |
) |
|
|
— |
|
|
|
(40 |
) |
|
Operating profit, as adjusted |
$ |
360 |
|
|
$ |
348 |
|
|
$ |
1,081 |
|
|
$ |
1,064 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating margin, as reported |
|
18.0 |
% |
|
|
19.4 |
% |
|
|
17.9 |
% |
|
|
18.1 |
% |
|
Operating margin, as adjusted |
|
18.2 |
% |
|
|
17.6 |
% |
|
|
18.0 |
% |
|
|
17.5 |
% |
|
(1) |
Represents income for the three and nine months ended |
Historical information is available on our website.
Amounts may not add due to rounding.
|
Exhibit A: Reconciliations - Unaudited
For the Three and Nine Months Ended
(in millions, except per common share data) |
|||||||||||||||
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
Income Per Common Share Reconciliations |
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Income before income taxes, as reported |
$ |
248 |
|
|
$ |
346 |
|
|
$ |
903 |
|
|
$ |
1,005 |
|
|
Rationalization charges |
|
2 |
|
|
|
5 |
|
|
|
8 |
|
|
|
3 |
|
|
Loss on sale of business (1) |
|
81 |
|
|
|
— |
|
|
|
81 |
|
|
|
— |
|
|
Realized (gains) from private equity funds |
|
(1 |
) |
|
|
— |
|
|
|
(1 |
) |
|
|
(1 |
) |
|
Loss from equity investments, net |
|
— |
|
|
|
1 |
|
|
|
— |
|
|
|
1 |
|
|
Insurance settlement (2) |
|
— |
|
|
|
(40 |
) |
|
|
— |
|
|
|
(40 |
) |
|
Income before income taxes, as adjusted |
|
330 |
|
|
|
312 |
|
|
|
990 |
|
|
|
968 |
|
|
Tax at 24.5% rate |
|
(81 |
) |
|
|
(76 |
) |
|
|
(243 |
) |
|
|
(237 |
) |
|
Less: Net income attributable to noncontrolling interest |
|
13 |
|
|
|
11 |
|
|
|
41 |
|
|
|
42 |
|
|
Net income, as adjusted |
$ |
236 |
|
|
$ |
225 |
|
|
$ |
706 |
|
|
$ |
689 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income per common share, as adjusted |
$ |
1.08 |
|
|
$ |
1.00 |
|
|
$ |
3.21 |
|
|
$ |
3.05 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Average diluted common shares outstanding |
|
218 |
|
|
|
226 |
|
|
|
220 |
|
|
|
226 |
|
|
(1) |
Represents the preliminary loss for the three and nine months ended |
|
(2) |
Represents income for the three and nine months ended |
|
Outlook for the Year Ended |
|||||||
|
|
Year Ended |
||||||
|
|
Low End |
|
High End |
||||
|
Income Per Common Share Reconciliation |
|
|
|
||||
|
|
|
|
|
||||
|
Net income per common share |
$ |
3.74 |
|
$ |
3.84 |
||
|
Rationalization charges |
|
0.03 |
|
|
|
0.03 |
|
|
Loss on sale of business (1) |
|
0.28 |
|
|
|
0.28 |
|
|
Net income per common share, as adjusted |
$ |
4.05 |
|
|
$ |
4.15 |
|
|
(1) |
Represents the preliminary loss from the sale of our |
Historical information is available on our website.
Amounts may not add due to rounding.
|
Condensed Consolidated Balance Sheets and Other Financial Data - Unaudited
(dollars in millions) |
|||||||
|
|
|
|
|
||||
|
Balance Sheet |
|
|
|
||||
|
Assets |
|
|
|
||||
|
Current assets: |
|
|
|
||||
|
Cash and cash investments |
$ |
646 |
|
$ |
634 |
||
|
Receivables |
|
1,152 |
|
|
|
1,090 |
|
|
Inventories |
|
1,013 |
|
|
|
1,022 |
|
|
Prepaid expenses and other |
|
153 |
|
|
|
110 |
|
|
Total current assets |
|
2,965 |
|
|
|
2,856 |
|
|
|
|
|
|
||||
|
Property and equipment, net |
|
1,125 |
|
|
|
1,121 |
|
|
|
|
610 |
|
|
|
604 |
|
|
Other intangible assets, net |
|
230 |
|
|
|
377 |
|
|
Operating lease right-of-use assets |
|
238 |
|
|
|
268 |
|
|
Other assets |
|
128 |
|
|
|
139 |
|
|
Total assets |
$ |
5,296 |
|
|
$ |
5,363 |
|
|
|
|
|
|
||||
|
Liabilities |
|
|
|
||||
|
Current liabilities: |
|
|
|
||||
|
Accounts payable |
$ |
874 |
|
|
$ |
840 |
|
|
Notes payable |
|
3 |
|
|
|
3 |
|
|
Accrued liabilities |
|
742 |
|
|
|
852 |
|
|
Total current liabilities |
|
1,618 |
|
|
|
1,695 |
|
|
|
|
|
|
||||
|
Long-term debt |
|
2,945 |
|
|
|
2,945 |
|
|
Noncurrent operating lease liabilities |
|
230 |
|
|
|
258 |
|
|
Other liabilities |
|
360 |
|
|
|
349 |
|
|
Total liabilities |
|
5,154 |
|
|
|
5,247 |
|
|
|
|
|
|
||||
|
Redeemable noncontrolling interest |
|
— |
|
|
|
18 |
|
|
|
|
|
|
||||
|
Equity |
|
142 |
|
|
|
98 |
|
|
Total liabilities and equity |
$ |
5,296 |
|
|
$ |
5,363 |
|
|
|
As of |
||||||
|
|
|
2024 |
|
|
|
2023 |
|
|
Other Financial Data |
|
|
|
||||
|
Working capital days |
|
|
|
||||
|
Receivable days |
|
50 |
|
|
|
54 |
|
|
Inventory days |
|
78 |
|
|
|
77 |
|
|
Payable days |
|
70 |
|
|
|
71 |
|
|
Working capital |
$ |
1,291 |
|
|
$ |
1,447 |
|
|
Working capital as a % of sales (LTM) |
|
16.4 |
% |
|
|
18.1 |
% |
Historical information is available on our website.
Amounts may not add due to rounding.
|
Condensed Consolidated Statements of Cash Flows and Other Financial Data - Unaudited
For the Nine Months Ended
(dollars in millions) |
|||||||
|
|
Nine Months Ended |
||||||
|
|
|
2024 |
|
|
|
2023 |
|
|
Cash Flows From (For) Operating Activities: |
|
|
|
||||
|
Cash provided by operating activities |
$ |
957 |
|
|
$ |
954 |
|
|
Working capital changes |
|
(288 |
) |
|
|
(26 |
) |
|
Net cash from operating activities |
|
668 |
|
|
|
928 |
|
|
|
|
|
|
||||
|
Cash Flows From (For) Financing Activities: |
|
|
|
||||
|
Purchase of Company common stock |
|
(482 |
) |
|
|
(126 |
) |
|
Cash dividends paid |
|
(191 |
) |
|
|
(193 |
) |
|
Purchase of redeemable noncontrolling interest |
|
(15 |
) |
|
|
— |
|
|
Dividends paid to noncontrolling interest |
|
(25 |
) |
|
|
(49 |
) |
|
Proceeds from short-term borrowings |
|
— |
|
|
|
77 |
|
|
Payment of short-term borrowings |
|
— |
|
|
|
(11 |
) |
|
Payment of term loan |
|
— |
|
|
|
(200 |
) |
|
Proceeds from the exercise of stock options |
|
76 |
|
|
|
37 |
|
|
Employee withholding taxes paid on stock-based compensation |
|
(34 |
) |
|
|
(29 |
) |
|
Decrease in debt, net |
|
(2 |
) |
|
|
(4 |
) |
|
Net cash for financing activities |
|
(673 |
) |
|
|
(498 |
) |
|
|
|
|
|
||||
|
Cash Flows From (For) Investing Activities: |
|
|
|
||||
|
Capital expenditures |
|
(112 |
) |
|
|
(181 |
) |
|
Acquisition of business, net of cash acquired |
|
(4 |
) |
|
|
(136 |
) |
|
Proceeds from disposition of business, net of cash disposed |
|
131 |
|
|
|
— |
|
|
Other, net |
|
(3 |
) |
|
|
(4 |
) |
|
Net cash from (for) investing activities |
|
12 |
|
|
|
(321 |
) |
|
|
|
|
|
||||
|
Effect of exchange rate changes on cash and cash investments |
|
5 |
|
|
|
(1 |
) |
|
|
|
|
|
||||
|
Cash and Cash Investments: |
|
|
|
||||
|
Increase for the period |
|
12 |
|
|
|
108 |
|
|
At |
|
634 |
|
|
|
452 |
|
|
At |
$ |
646 |
|
|
$ |
560 |
|
|
|
As of |
||||||
|
|
|
2024 |
|
|
|
2023 |
|
|
Liquidity |
|
|
|
||||
|
Cash and cash investments |
$ |
646 |
|
$ |
560 |
||
|
Revolver availability |
|
1,000 |
|
|
|
1,000 |
|
|
Total Liquidity |
$ |
1,646 |
|
|
$ |
1,560 |
|
Historical information is available on our website.
Amounts may not add due to rounding.
|
Segment Data - Unaudited
For the Three and Nine Months Ended
(dollars in millions) |
|||||||||||||||||||||
|
|
Three Months Ended
|
|
|
|
Nine Months Ended
|
|
|
||||||||||||||
|
|
|
2024 |
|
|
|
2023 |
|
|
Change |
|
|
2024 |
|
|
|
2023 |
|
|
Change |
||
|
Plumbing Products |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net sales |
$ |
1,219 |
|
|
$ |
1,191 |
|
|
2 |
% |
|
$ |
3,665 |
|
|
$ |
3,638 |
|
|
1 |
% |
|
Operating profit, as reported |
$ |
240 |
|
|
$ |
223 |
|
|
|
|
$ |
713 |
|
|
$ |
673 |
|
|
|
||
|
Operating margin, as reported |
|
19.7 |
% |
|
|
18.7 |
% |
|
|
|
|
19.5 |
% |
|
|
18.5 |
% |
|
|
||
|
Rationalization charges (income) |
|
2 |
|
|
|
2 |
|
|
|
|
|
7 |
|
|
|
(1 |
) |
|
|
||
|
Operating profit, as adjusted |
|
242 |
|
|
|
225 |
|
|
|
|
|
720 |
|
|
|
672 |
|
|
|
||
|
Operating margin, as adjusted |
|
19.9 |
% |
|
|
18.9 |
% |
|
|
|
|
19.6 |
% |
|
|
18.5 |
% |
|
|
||
|
Depreciation and amortization |
|
26 |
|
|
|
26 |
|
|
|
|
|
80 |
|
|
|
76 |
|
|
|
||
|
EBITDA, as adjusted |
$ |
269 |
|
|
$ |
251 |
|
|
|
|
$ |
799 |
|
|
$ |
748 |
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Decorative Architectural Products |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net sales |
$ |
764 |
|
|
$ |
788 |
|
|
(3 |
)% |
|
$ |
2,336 |
|
|
$ |
2,447 |
|
|
(5 |
)% |
|
Operating profit, as reported |
$ |
138 |
|
|
$ |
181 |
|
|
|
|
$ |
436 |
|
|
$ |
493 |
|
|
|
||
|
Operating margin, as reported |
|
18.1 |
% |
|
|
23.0 |
% |
|
|
|
|
18.7 |
% |
|
|
20.1 |
% |
|
|
||
|
Rationalization charges |
|
— |
|
|
|
3 |
|
|
|
|
|
1 |
|
|
|
4 |
|
|
|
||
|
Insurance settlement |
|
— |
|
|
|
(40 |
) |
|
|
|
|
— |
|
|
|
(40 |
) |
|
|
||
|
Operating profit, as adjusted |
|
138 |
|
|
|
144 |
|
|
|
|
|
437 |
|
|
|
457 |
|
|
|
||
|
Operating margin, as adjusted |
|
18.1 |
% |
|
|
18.3 |
% |
|
|
|
|
18.7 |
% |
|
|
18.7 |
% |
|
|
||
|
Depreciation and amortization |
|
9 |
|
|
|
9 |
|
|
|
|
|
28 |
|
|
|
26 |
|
|
|
||
|
EBITDA, as adjusted |
$ |
147 |
|
|
$ |
153 |
|
|
|
|
$ |
465 |
|
|
$ |
483 |
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net sales |
$ |
1,983 |
|
|
$ |
1,979 |
|
|
— |
% |
|
$ |
6,000 |
|
|
$ |
6,085 |
|
|
(1 |
)% |
|
Operating profit, as reported - segment |
$ |
378 |
|
|
$ |
404 |
|
|
|
|
$ |
1,149 |
|
|
$ |
1,166 |
|
|
|
||
|
General corporate expense, net |
|
(21 |
) |
|
|
(21 |
) |
|
|
|
|
(76 |
) |
|
|
(65 |
) |
|
|
||
|
Operating profit, as reported |
|
357 |
|
|
|
383 |
|
|
|
|
|
1,073 |
|
|
|
1,101 |
|
|
|
||
|
Operating margin, as reported |
|
18.0 |
% |
|
|
19.4 |
% |
|
|
|
|
17.9 |
% |
|
|
18.1 |
% |
|
|
||
|
Rationalization charges - segment |
|
2 |
|
|
|
5 |
|
|
|
|
|
8 |
|
|
|
3 |
|
|
|
||
|
Insurance settlement |
|
— |
|
|
|
(40 |
) |
|
|
|
|
— |
|
|
|
(40 |
) |
|
|
||
|
Operating profit, as adjusted |
|
360 |
|
|
|
348 |
|
|
|
|
|
1,081 |
|
|
|
1,064 |
|
|
|
||
|
Operating margin, as adjusted |
|
18.2 |
% |
|
|
17.6 |
% |
|
|
|
|
18.0 |
% |
|
|
17.5 |
% |
|
|
||
|
Depreciation and amortization - segment |
|
36 |
|
|
|
35 |
|
|
|
|
|
108 |
|
|
|
102 |
|
|
|
||
|
Depreciation and amortization - other |
|
2 |
|
|
|
2 |
|
|
|
|
|
5 |
|
|
|
5 |
|
|
|
||
|
EBITDA, as adjusted |
$ |
397 |
|
|
$ |
385 |
|
|
|
|
$ |
1,194 |
|
|
$ |
1,171 |
|
|
|
||
Historical information is available on our website.
Amounts may not add due to rounding.
|
North American and
For the Three and Nine Months Ended
(dollars in millions) |
|||||||||||||||||||||
|
|
Three Months Ended
|
|
|
|
Nine Months Ended
|
|
|
||||||||||||||
|
|
|
2024 |
|
|
|
2023 |
|
|
Change |
|
|
2024 |
|
|
|
2023 |
|
|
Change |
||
|
North American |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net sales |
$ |
1,595 |
|
|
$ |
1,602 |
|
|
— |
% |
|
$ |
4,815 |
|
|
$ |
4,875 |
|
|
(1 |
)% |
|
Operating profit, as reported |
$ |
322 |
|
|
$ |
348 |
|
|
|
|
$ |
967 |
|
|
$ |
972 |
|
|
|
||
|
Operating margin, as reported |
|
20.2 |
% |
|
|
21.7 |
% |
|
|
|
|
20.1 |
% |
|
|
19.9 |
% |
|
|
||
|
Rationalization charges |
|
2 |
|
|
|
5 |
|
|
|
|
|
5 |
|
|
|
3 |
|
|
|
||
|
Insurance settlement |
|
— |
|
|
|
(40 |
) |
|
|
|
|
— |
|
|
|
(40 |
) |
|
|
||
|
Operating profit, as adjusted |
|
324 |
|
|
|
313 |
|
|
|
|
|
973 |
|
|
|
935 |
|
|
|
||
|
Operating margin, as adjusted |
|
20.3 |
% |
|
|
19.5 |
% |
|
|
|
|
20.2 |
% |
|
|
19.2 |
% |
|
|
||
|
Depreciation and amortization |
|
23 |
|
|
|
22 |
|
|
|
|
|
69 |
|
|
|
65 |
|
|
|
||
|
EBITDA, as adjusted |
$ |
347 |
|
|
$ |
335 |
|
|
|
|
$ |
1,042 |
|
|
$ |
1,000 |
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
International |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net sales |
$ |
388 |
|
|
$ |
377 |
|
|
3 |
% |
|
$ |
1,185 |
|
|
$ |
1,210 |
|
|
(2 |
)% |
|
Operating profit, as reported |
$ |
56 |
|
|
$ |
56 |
|
|
|
|
$ |
182 |
|
|
$ |
194 |
|
|
|
||
|
Operating margin, as reported |
|
14.4 |
% |
|
|
14.9 |
% |
|
|
|
|
15.4 |
% |
|
|
16.0 |
% |
|
|
||
|
Rationalization charges |
|
— |
|
|
|
— |
|
|
|
|
|
2 |
|
|
|
— |
|
|
|
||
|
Operating profit, as adjusted |
|
56 |
|
|
|
56 |
|
|
|
|
|
184 |
|
|
|
194 |
|
|
|
||
|
Operating margin, as adjusted |
|
14.4 |
% |
|
|
14.9 |
% |
|
|
|
|
15.5 |
% |
|
|
16.0 |
% |
|
|
||
|
Depreciation and amortization |
|
13 |
|
|
|
13 |
|
|
|
|
|
38 |
|
|
|
37 |
|
|
|
||
|
EBITDA, as adjusted |
$ |
69 |
|
|
$ |
69 |
|
|
|
|
$ |
222 |
|
|
$ |
231 |
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net sales |
$ |
1,983 |
|
|
$ |
1,979 |
|
|
— |
% |
|
$ |
6,000 |
|
|
$ |
6,085 |
|
|
(1 |
)% |
|
Operating profit, as reported - segment |
$ |
378 |
|
|
$ |
404 |
|
|
|
|
$ |
1,149 |
|
|
$ |
1,166 |
|
|
|
||
|
General corporate expense, net |
|
(21 |
) |
|
|
(21 |
) |
|
|
|
|
(76 |
) |
|
|
(65 |
) |
|
|
||
|
Operating profit, as reported |
|
357 |
|
|
|
383 |
|
|
|
|
|
1,073 |
|
|
|
1,101 |
|
|
|
||
|
Operating margin, as reported |
|
18.0 |
% |
|
|
19.4 |
% |
|
|
|
|
17.9 |
% |
|
|
18.1 |
% |
|
|
||
|
Rationalization charges - segment |
|
2 |
|
|
|
5 |
|
|
|
|
|
8 |
|
|
|
3 |
|
|
|
||
|
Insurance settlement |
|
— |
|
|
|
(40 |
) |
|
|
|
|
— |
|
|
|
(40 |
) |
|
|
||
|
Operating profit, as adjusted |
|
360 |
|
|
|
348 |
|
|
|
|
|
1,081 |
|
|
|
1,064 |
|
|
|
||
|
Operating margin, as adjusted |
|
18.2 |
% |
|
|
17.6 |
% |
|
|
|
|
18.0 |
% |
|
|
17.5 |
% |
|
|
||
|
Depreciation and amortization - segment |
|
36 |
|
|
|
35 |
|
|
|
|
|
108 |
|
|
|
102 |
|
|
|
||
|
Depreciation and amortization - other |
|
2 |
|
|
|
2 |
|
|
|
|
|
5 |
|
|
|
5 |
|
|
|
||
|
EBITDA, as adjusted |
$ |
397 |
|
|
$ |
385 |
|
|
|
|
$ |
1,194 |
|
|
$ |
1,171 |
|
|
|
||
Historical information is available on our website.
Amounts may not add due to rounding.
View source version on businesswire.com: https://www.businesswire.com/news/home/20241029650200/en/
Investor Contact
Vice President, Investor Relations and FP&A
313.792.5500
robin_zondervan@mascohq.com
Source:
