2026 Third Quarter Results
Net Sales +1.0% reflecting strategic Portfolio actions- Organic Sales +5.1%: Domestic +4.4% | Int’l +7.8% | SPD +5.0%1
- Gross Margin 46.8% (+170 bps)
- Reported EPS
$0.89 , Adjusted EPS$0.92 1 (+13.6%) - Cash from Operations
$380 Million
2026 Full Year Outlook
Net Sales approximately +0.5% (Prior Range Flat to +1%)- Organic Sales Growth approximately +5%1 (Prior +4% to +5%)
- Adjusted Gross Margin expansion of approximately 100 bps
- EPS +20%; Adjusted EPS approximately +7%1 (Prior 6% to 8%)
- Cash From Operations
~$1.175 Billion
“Thank you to our
“Third quarter reported EPS was
Third Quarter Review
Consumer Domestic net sales were
Specialty Products net sales were
Gross margin increased 170 basis points to 46.8%. Adjusted gross margin was also 46.8%, an increase of 170 basis points driven by higher volume, productivity, tariff refunds, and favorable mix from our acquisitions and portfolio actions, which offset the higher inflation and transportation cost increases.
Marketing expense was
Selling, general, and administrative expense (SG&A) was
Income from Operations was
The adjusted effective tax rate decreased to 21.5% in the third quarter from 21.6% last year.
Cash Flow
Strong cash flow generation and the strength of the Company’s balance sheet remain a hallmark of its business and provides substantial flexibility to invest in growth and pursue strategic acquisition opportunities. Cash from operations for the first nine months of 2026 was
Capital expenditures totaled
The Company’s Board of Directors has approved a new share repurchase program authorizing the Company to repurchase up to
2026 New Products
“Innovation has always been a key driver of our organic growth and it continues to be a major driver of our results in 2026,” said
The Company’s 2026 innovation portfolio is focused on the following:
THERABREATH™ continued the momentum behind its new toothpaste launch with a robust marketing campaign that drove trial and built every-day regimen for our new toothpaste product line. The new line includes four variants addressing top consumer oral care needs with its effective cleaning and distinctively fresh flavor profile. Consumer reviews across multiple platforms have led to strong average ratings of 4.5 stars.
In rinse, THERABREATH™ launched new Complete Revitalizing Mint with 6-in-1 benefits and its signature alcohol-free, no burn, dye-free experience. THERABREATH™ Complete is now the top-selling new rinse sold nationally. THERABREATH™ also just launched new portable rinse sachets in both Invigorating Icy Mint and Anti-cavity Sparkle Mint for freshness on the go. Available in 10ct packs, they are designed for travel, purse or pocket – whenever and wherever the need for fresh breath arises.
ARM & HAMMER™ Cat Litter launched DUAL DEFENSE™ with Microban® Clumping Litter. This innovative formula delivers two layers of powerful protection: ARM & HAMMER™ odor-eliminating technology that seals and destroys odors, plus active Microban® antimicrobial product protection. Designed for germ-conscious pet parents, DUAL DEFENSE™ provides elevated confidence and a fresher experience. The launch is off to a strong start, supported by marketing investments and earning a 4.6-star consumer rating.
OXICLEAN continues to innovate behind the OXICLEAN MAX FORCE line of products. This sub-brand continues to gain momentum behind strong distribution gains, dedicated advertising, and growing consumer acceptance. OXICLEAN MAX FORCE is now the second fastest growing sub-brand in Stain Fighter Category up +40%, only behind
HERO™ is bringing its acne expertise to the cleanser category with a lineup of cleansers that address distinct needs for the acne-prone consumer. Mighty Cleanser™, Pore Cleanser and Gentle Cleansers includes powerhouse ingredients that deliver the perfect balance of efficacy and gentleness and are designed to tackle acne without the dryness and irritation of traditional acne products.
Outlook for 2026
“We continue to execute with excellence in a challenging environment,” said
“We have revised our reported sales to approximately 0.5% growth, versus our prior view of flat to 1%. The Company is also raising its full year organic sales growth to approximately 5%, the high end of its prior expectation of 4% to 5%, reflecting the Company’s strong year to date growth and its confidence in continued momentum during the fourth quarter.1
“While there are growing inflationary pressures related to the
“Full-year adjusted gross margin expansion is now expected to be approximately 100 basis points, inclusive of the incrementally higher transportation costs. Volume growth, productivity, tariff refunds and favorable mix from our acquisitions and portfolio actions are expected to more than offset higher inflation, transportation and tariff-related costs.
“Marketing as a percentage of sales is expected to be approximately 11% of sales reflecting the Company’s continued commitment to brand investment.
“We continue to expect SG&A as a percentage of sales to remain above 2025 levels, reflecting the impact of the TOUCHLAND and MISS MOUTH’S acquisitions and our targeted investments in growth initiatives, AI, ecommerce and our international business.
“Our adjusted tax rate is expected to be approximately 21%.
“We now expect full-year reported EPS to increase approximately 20%. We also expect Adjusted EPS growth for 2026 of 7%, tightening the range from our prior expectation of 6% to 8%. This update reflects our strong growth across all three divisions, continued gross margin expansion and our disciplined investments in our business to support growth.
“Our Cash flow from operations outlook remains approximately at
“For the fourth quarter, we expect reported sales decline of approximately 0.5%, driven entirely by the strategic portfolio actions taken in 2025. We expect organic sales growth of approximately 4.0%¹ and continued gross margin expansion. Overall adjusted EPS is expected to increase 17% to 19% versus last year.¹ Similar to past years, when we have strong business performance, we prioritize investing for the future. Our fourth quarter investments will focus on driving future growth and targeted AI capabilities.
“Finally, as we look ahead to 2027, we continue to remain very optimistic about the Company’s performance. With our 2025 portfolio actions complete, our teams have focused throughout 2026 on advancing our 2030 growth initiatives. These initiatives are focused on expanding ARM & HAMMER, increasing THERABREATH in
1 Organic Sales, Adjusted Gross Margin, Adjusted SG&A, Adjusted Income from Operations, Adjusted Tax Rate, and Adjusted EPS are non-GAAP measures. See non-GAAP reconciliations included at the end of this release.
About
This press release contains forward-looking statements, including, among others, statements relating to net sales and earnings growth; the impact of tariffs; gross margin changes; trade and marketing spending; marketing expense as a percentage of net sales; sufficiency of cash flows from operations; earnings per share; the impact of new accounting pronouncements; cost savings programs; recessionary conditions; interest rates; inflation; consumer demand and spending; the effects of competition; the effect of product mix; volume growth, including the effects of new product launches into new and existing categories; the impact of acquisitions; and capital expenditures. Other forward-looking statements in this release may be identified by the use of such terms as “may,” “could,” “expect,” “intend,” “believe,” “plan,” “estimate,” “outlook,” “forecast,” “project,” “anticipate,” “to be,” “to make” or other comparable terms. These statements represent the intentions, plans, expectations and beliefs of the Company, and are based on assumptions that the Company believes are reasonable but may prove to be incorrect. In addition, these statements are subject to risks, uncertainties and other factors, many of which are outside the Company’s control and could cause actual results to differ materially from such forward-looking statements. Factors that could cause such differences include a decline in market growth, retailer distribution and consumer demand (as a result of, among other things, political, economic and marketplace conditions and events), including those relating to the outbreak of contagious diseases; the impact of new regulations and legislation and change in regulatory priorities; shifting economic policies in
For a description of additional factors that could cause actual results to differ materially from the forward-looking statements, please see Item 1A, “Risk Factors” in the Company’s annual report on Form 10-K and quarterly reports on Form 10-Q. The Company undertakes no obligation to publicly update any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by the
This press release also contains non-GAAP financial information. Management uses this information in its internal analysis of results and believes that this information may be informative to investors in gauging the quality of the Company’s financial performance, identifying trends in its results and providing meaningful period-to-period comparisons. The Company has included reconciliations of these non-GAAP financial measures to the most directly comparable financial measure calculated in accordance with GAAP. See the end of this press release for these reconciliations. These non-GAAP financial measures should not be considered in isolation or as a substitute for the comparable GAAP measures. In addition, these non-GAAP financial measures may not be the same as similar measures provided by other companies due to potential differences in methods of calculation and items being excluded. They should be read in connection with the Company’s financial statements presented in accordance with GAAP.
Condensed Consolidated Statements of Income (Unaudited) | ||||||||||||
| Three Months Ended |
| Nine Months Ended |
| ||||||||
(In millions, except per share data) |
|
|
|
| September |
|
|
| ||||
$ | 1,602.1 |
| $ | 1,585.6 |
| $ | 4,601.4 |
| $ | 4,559.0 |
| |
Cost of sales |
| 852.7 |
|
| 871.2 |
|
| 2,476.7 |
|
| 2,538.0 |
|
Gross Profit |
| 749.4 |
|
| 714.4 |
|
| 2,124.7 |
|
| 2,021.0 |
|
Marketing expenses |
| 190.7 |
|
| 202.9 |
|
| 495.4 |
|
| 496.6 |
|
Selling, general and administrative expenses |
| 267.3 |
|
| 256.9 |
|
| 770.5 |
|
| 712.8 |
|
Income from Operations |
| 291.4 |
|
| 254.6 |
|
| 858.8 |
|
| 811.6 |
|
Equity in earnings of affiliates |
| 2.7 |
|
| 2.2 |
|
| 7.7 |
|
| 6.6 |
|
Other income (expense), net |
| (22.2 | ) |
| (20.6 | ) |
| (66.1 | ) |
| (49.4 | ) |
Income before Income Taxes |
| 271.9 |
|
| 236.2 |
|
| 800.4 |
|
| 768.8 |
|
Income taxes |
| 59.7 |
|
| 54.0 |
|
| 169.1 |
|
| 175.5 |
|
Net Income | $ | 212.2 |
| $ | 182.2 |
| $ | 631.3 |
| $ | 593.3 |
|
Net Income per share - Basic | $ | 0.89 |
| $ | 0.75 |
| $ | 2.67 |
| $ | 2.43 |
|
Net Income per share - Diluted | $ | 0.89 |
| $ | 0.75 |
| $ | 2.65 |
| $ | 2.41 |
|
Dividends per share | $ | 0.31 |
| $ | 0.30 |
| $ | 0.93 |
| $ | 0.89 |
|
Weighted average shares outstanding - Basic |
| 237.1 |
|
| 241.8 |
|
| 236.8 |
|
| 244.1 |
|
Weighted average shares outstanding - Diluted |
| 238.7 |
|
| 243.2 |
|
| 238.4 |
|
| 245.9 |
|
Condensed Consolidated Balance Sheets (Unaudited) | ||||||||
(Dollars in millions) |
|
|
|
| ||||
Assets |
|
|
|
|
|
| ||
Current Assets |
|
|
|
|
|
| ||
Cash and Cash Equivalents |
| $ | 446.9 |
|
| $ | 409.0 |
|
Accounts Receivable |
|
| 635.2 |
|
|
| 593.4 |
|
Inventories |
|
| 632.3 |
|
|
| 534.8 |
|
Other Current Assets |
|
| 58.0 |
|
|
| 59.8 |
|
Total Current Assets |
|
| 1,772.4 |
|
|
| 1,597.0 |
|
Property, Plant and Equipment (Net) |
|
| 834.8 |
|
|
| 822.8 |
|
|
| 11.9 |
|
|
| 10.3 |
| |
|
| 3,705.9 |
|
|
| 3,511.5 |
| |
|
| 2,665.8 |
|
|
| 2,627.5 |
| |
Other Long-Term Assets |
|
| 348.1 |
|
|
| 343.3 |
|
Total Assets |
| $ | 9,338.9 |
|
| $ | 8,912.4 |
|
Liabilities and Stockholders’ Equity |
|
|
|
|
|
| ||
Current portion of Long-Term debt |
| $ | 424.7 |
|
| $ | 0.0 |
|
Other Current Liabilities |
|
| 1,427.2 |
|
|
| 1,497.7 |
|
Total Current Liabilities |
|
| 1,851.9 |
|
|
| 1,497.7 |
|
Long-Term Debt |
|
| 1,782.2 |
|
|
| 2,205.1 |
|
Other Long-Term Liabilities |
|
| 1,220.8 |
|
|
| 1,207.4 |
|
Stockholders’ Equity |
|
| 4,484.0 |
|
|
| 4,002.2 |
|
Total Liabilities and Stockholders’ Equity |
| $ | 9,338.9 |
|
| $ | 8,912.4 |
|
Condensed Consolidated Statements of Cash Flow (Unaudited) | ||||||||
|
| Nine Months Ended |
| |||||
(Dollars in millions) |
| 2026 |
|
|
|
| ||
|
|
|
|
|
|
| ||
Net Income |
| $ | 631.3 |
|
| $ | 593.3 |
|
|
|
|
|
|
|
| ||
Depreciation and amortization |
|
| 192.8 |
|
|
| 181.6 |
|
Deferred income taxes |
|
| 4.4 |
|
|
| 31.7 |
|
Business exit related impairments |
| 0.0 |
|
|
| 51.0 |
| |
Non-cash compensation |
|
| 60.5 |
|
|
| 44.2 |
|
Other |
|
| 4.1 |
|
|
| 14.2 |
|
Subtotal |
|
| 893.1 |
|
|
| 916.0 |
|
|
|
|
|
|
|
| ||
Changes in assets and liabilities: |
|
|
|
|
|
| ||
Accounts receivable |
|
| (45.9 | ) |
|
| 17.5 |
|
Inventories |
|
| (98.2 | ) |
|
| (3.3 | ) |
Other current assets |
|
| (4.1 | ) |
|
| 1.7 |
|
Accounts payable |
|
| 83.2 |
|
|
| 39.8 |
|
Accrued expenses |
|
| (26.4 | ) |
|
| (83.3 | ) |
Income taxes payable |
|
| 58.7 |
|
|
| (13.4 | ) |
Other |
|
| (19.2 | ) |
|
| (23.0 | ) |
Net cash from operating activities |
|
| 841.2 |
|
|
| 852.0 |
|
|
|
|
|
|
|
| ||
Capital expenditures |
|
| (91.6 | ) |
|
| (67.2 | ) |
Acquisition |
|
| (300.0 | ) |
|
| (656.4 | ) |
Payment of business acquisition liabilities |
|
| (10.0 | ) |
| 0.0 |
| |
Other |
|
| (1.1 | ) |
|
| (1.7 | ) |
Net cash (used in) investing activities |
|
| (402.7 | ) |
|
| (725.3 | ) |
|
|
|
|
|
|
| ||
Payment of cash dividends |
|
| (219.6 | ) |
|
| (216.4 | ) |
Purchase of treasury stock |
|
| (37.1 | ) |
|
| (600.0 | ) |
Payment of business acquisition liabilities |
|
| (180.5 | ) |
|
| (5.9 | ) |
Proceeds from stock option exercises |
|
| 46.9 |
|
|
| 33.1 |
|
Other stock award activity |
|
| (5.8 | ) |
| 0.0 |
| |
Other |
|
| (1.8 | ) |
|
| (4.7 | ) |
Net cash (used in) financing activities |
|
| (397.9 | ) |
|
| (793.9 | ) |
|
|
|
|
|
|
| ||
F/X impact on cash |
|
| (2.7 | ) |
|
| 8.4 |
|
|
|
|
|
|
|
| ||
Net change in cash and cash equivalents |
| $ | 37.9 |
|
| $ | (658.8 | ) |
2026 and 2025 Product | |||||||||||
| Three Months Ended |
|
| Percent |
| ||||||
|
|
|
|
| Change |
| |||||
Household Products | $ | 711.6 |
|
| $ | 646.7 |
|
|
| 10.0 | % |
| 513.5 |
|
|
| 573.0 |
|
|
| -10.4 | % | |
Consumer Domestic | $ | 1,225.1 |
|
| $ | 1,219.7 |
|
|
| 0.4 | % |
| 297.4 |
|
|
| 290.1 |
|
|
| 2.5 | % | |
Total Consumer | $ | 1,522.5 |
|
| $ | 1,509.8 |
|
|
| 0.8 | % |
Specialty Products Division |
| 79.6 |
|
|
| 75.8 |
|
|
| 5.0 | % |
Total | $ | 1,602.1 |
|
| $ | 1,585.6 |
|
|
| 1.0 | % |
|
|
|
|
|
|
|
|
| |||
| Nine Months Ended |
|
| Percent |
| ||||||
|
|
|
|
| Change |
| |||||
Household Products | $ | 2,015.2 |
|
| $ | 1,911.6 |
|
|
| 5.4 | % |
| 1,483.4 |
|
|
| 1,592.0 |
|
|
| -6.8 | % | |
Consumer Domestic | $ | 3,498.6 |
|
| $ | 3,503.6 |
|
|
| -0.1 | % |
| 868.8 |
|
|
| 829.6 |
|
|
| 4.7 | % | |
Total Consumer | $ | 4,367.4 |
|
| $ | 4,333.2 |
|
|
| 0.8 | % |
Specialty Products Division |
| 234.0 |
|
|
| 225.8 |
|
|
| 3.6 | % |
Total | $ | 4,601.4 |
|
| $ | 4,559.0 |
|
|
| 0.9 | % |
Non-GAAP Measures:
The following discussion addresses the non-GAAP measures used in this press release and reconciliations of these non-GAAP measures to the most directly comparable GAAP measures. These non-GAAP financial measures should not be considered in isolation from or as a substitute for the comparable GAAP measures. The following non-GAAP measures may not be the same as similar measures provided by other companies due to differences in methods of calculation and items and events being excluded.
Organic Sales Growth:
This press release provides information regarding organic sales growth, namely net sales growth excluding the effect of acquisitions, divestitures and foreign exchange rate changes. Management believes that the presentation of organic sales growth is useful to investors because it enables them to assess, on a consistent basis, sales trends related to products that were marketed by the Company during the entirety of relevant periods, excluding the impact of acquisitions, divestitures, and foreign exchange rate changes that are out of the control of, and do not reflect the performance of the Company and management.
Adjusted Gross Margin:
This press release provides information regarding adjusted gross margin, namely gross margin calculated in accordance with GAAP, as adjusted to exclude significant one-time items that are not indicative of the Company’s period-to-period performance. We believe that this metric provides investors a useful perspective of underlying business trends and results and provides useful supplemental information regarding our year over year gross margin.
Adjusted Selling, General, and Administrative Expense (SG&A):
This press release also presents adjusted SG&A, namely, SG&A calculated in accordance with GAAP, as adjusted to exclude significant one-time items that are not indicative of the Company’s period-to-period performance. We believe that this metric provides investors a useful perspective of underlying business trends and results and provides useful supplemental information regarding our year over year SG&A expense.
Adjusted Income from Operations:
This press release also presents adjusted income from operations, namely income from operations calculated in accordance with GAAP, as adjusted to exclude significant one-time items that are not indicative of the Company’s period-to-period performance. We believe that this metric provides investors a useful perspective of underlying business trends and results and provides useful supplemental information regarding our year over year income from operations.
Adjusted EPS:
This press release also presents adjusted earnings per share, namely, EPS calculated in accordance with GAAP, as adjusted to exclude significant one-time items that are not indicative of the Company’s period-to-period performance. We believe that this metric provides investors a useful perspective of underlying business trends and results and provides useful supplemental information regarding our year over year EPS growth.
Organic Sales | |||||||||
| Three Months Ended | ||||||||
|
|
|
|
|
|
|
|
|
|
| Total |
| Worldwide |
| Consumer |
| Consumer |
| Specialty |
| Company |
| Consumer |
| Domestic |
| International |
| Products |
Reported Sales Growth | 1.0% |
| 0.8% |
| 0.4% |
| 2.5% |
| 5.0% |
Less: |
|
|
|
|
|
|
|
|
|
Acquisitions | 1.9% |
| 2.0% |
| 2.4% |
| 0.0% |
| 0.0% |
Add: |
|
|
|
|
|
|
|
|
|
FX / Other | -0.1% |
| -0.1% |
| 0.0% |
| -0.5% |
| 0.0% |
Divestitures | 6.1% |
| 6.4% |
| 6.4% |
| 5.8% |
| 0.0% |
|
|
|
|
|
|
|
|
|
|
Organic Sales Growth | 5.1% |
| 5.1% |
| 4.4% |
| 7.8% |
| 5.0% |
|
|
|
|
|
|
|
|
|
|
| Nine Months Ended | ||||||||
|
|
|
|
|
|
|
|
|
|
| Total |
| Worldwide |
| Consumer |
| Consumer |
| Specialty |
| Company |
| Consumer |
| Domestic |
| International |
| Products |
Reported Sales Growth | 0.9% |
| 0.8% |
| -0.1% |
| 4.7% |
| 3.6% |
Less: |
|
|
|
|
|
|
|
|
|
Acquisitions | 2.3% |
| 2.4% |
| 2.7% |
| 0.7% |
| 0.0% |
Add: |
|
|
|
|
|
|
|
|
|
FX / Other | -0.5% |
| -0.5% |
| 0.0% |
| -2.6% |
| 0.0% |
Divestitures | 7.2% |
| 7.5% |
| 7.8% |
| 5.5% |
| 0.0% |
|
|
|
|
|
|
|
|
|
|
Organic Sales Growth | 5.3% |
| 5.4% |
| 5.0% |
| 6.9% |
| 3.6% |
Reconciliation of GAAP Measures to Non-GAAP Measures (Unaudited) | ||||||||||||||||||
(Dollars in millions, except per share data) |
| |||||||||||||||||
| Three Months Ended |
| ||||||||||||||||
| As Reported (US |
| Year-over-year |
| ERP Project Costs |
| Touchland Restricted |
| Adjusted (non-GAAP) |
| Year-over-year Non |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
$ | 1,602.1 |
| $ | 16.5 |
| $ | 0.0 |
| $ | 0.0 |
| $ | 1,602.1 |
| $ | 16.5 |
| |
Cost of sales |
| 852.7 |
|
| (18.5 | ) |
| 0.0 |
|
| 0.0 |
|
| 852.7 |
|
| (18.5 | ) |
Gross Profit |
| 749.4 |
|
| 35.0 |
|
| 0.0 |
|
| 0.0 |
|
| 749.4 |
|
| 35.0 |
|
Gross Margin |
| 46.8 | % |
| 1.7 | % |
|
|
|
|
| 46.8 | % |
| 1.7 | % | ||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Marketing expenses |
| 190.7 |
|
| (12.2 | ) |
| 0.0 |
|
| 0.0 |
|
| 190.7 |
|
| (12.2 | ) |
Percent of |
| 11.9 | % |
| -0.9 | % |
|
|
|
|
| 11.9 | % |
| -0.9 | % | ||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
SG&A |
| 267.3 |
|
| 10.4 |
|
| (0.2 | ) |
| (6.3 | ) |
| 260.9 |
|
| 20.0 |
|
Percent of |
| 16.7 | % |
| 0.5 | % |
|
|
|
|
| 16.3 | % |
| 1.1 | % | ||
Income from Operations |
| 291.4 |
|
| 36.8 |
|
| 0.2 |
|
| 6.3 |
|
| 297.8 |
|
| 27.2 |
|
Operating Margin |
| 18.2 | % |
| 2.1 | % |
|
|
|
|
| 18.6 | % |
| 1.5 | % | ||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Equity in earnings of affiliates |
| 2.7 |
|
| 0.5 |
|
| 0.0 |
|
| 0.0 |
|
| 2.7 |
|
| 0.5 |
|
Other income (expense), net |
| (22.2 | ) |
| (1.6 | ) |
| 0.0 |
|
| 0.0 |
|
| (22.2 | ) |
| (1.6 | ) |
Income before Income Taxes |
| 271.9 |
|
| 35.7 |
|
| 0.2 |
|
| 6.3 |
|
| 278.3 |
|
| 26.1 |
|
Income taxes |
| 59.7 |
|
| 5.7 |
|
| 0.1 |
|
| 0.0 |
|
| 59.7 |
|
| 5.1 |
|
Net Income | $ | 212.2 |
| $ | 30.0 |
| $ | 0.1 |
| $ | 6.3 |
| $ | 218.6 |
| $ | 21.0 |
|
Net Income per share - Diluted | $ | 0.89 |
| 18.7% |
| $ | 0.0 |
| $ | 0.03 |
| $ | 0.92 |
|
| 13.6 | % | |
Amounts may not add due to rounding |
|
|
|
|
|
|
|
|
|
|
|
| ||||||
(Dollars in millions, except per share data) |
| |||||||||||||||||
| Nine Months Ended |
| ||||||||||||||||
| As Reported (US |
| Year-over-year |
| ERP Project Costs |
| Touchland Restricted |
| Adjusted (non-GAAP) |
| Year-over-year Non |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
$ | 4,601.4 |
| $ | 42.4 |
| $ | 0.0 |
| $ | 0.0 |
| $ | 4,601.4 |
| $ | 42.4 |
| |
Cost of sales |
| 2,476.7 |
|
| (61.3 | ) |
| 0.0 |
|
| 0.0 |
|
| 2,476.7 |
|
| (29.0 | ) |
Gross Profit |
| 2,124.7 |
|
| 103.7 |
|
| 0.0 |
|
| 0.0 |
|
| 2,124.7 |
|
| 71.4 |
|
Gross Margin |
| 46.2 | % |
| 1.9 | % |
|
|
|
|
| 46.2 | % |
| 1.2 | % | ||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Marketing expenses |
| 495.4 |
|
| (1.2 | ) |
| 0.0 |
|
| 0.0 |
|
| 495.4 |
|
| (1.2 | ) |
Percent of |
| 10.8 | % |
| -0.1 | % |
|
|
|
|
| 10.8 | % |
| -0.1 | % | ||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
SG&A |
| 770.5 |
|
| 57.7 |
|
| (10.1 | ) |
| (18.9 | ) |
| 741.7 |
|
| 74.0 |
|
Percent of |
| 16.7 | % |
| 1.1 | % |
|
|
|
|
| 16.1 | % |
| 1.5 | % | ||
Income from Operations |
| 858.8 |
|
| 47.2 |
|
| 10.1 |
|
| 18.9 |
|
| 887.6 |
|
| (1.4 | ) |
Operating Margin |
| 18.7 | % |
| 0.9 | % |
|
|
|
|
| 19.3 | % |
| -0.2 | % | ||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Equity in earnings of affiliates |
| 7.7 |
|
| 1.1 |
|
| 0.0 |
|
| 0.0 |
|
| 7.7 |
|
| 1.1 |
|
Other income (expense), net |
| (66.1 | ) |
| (16.7 | ) |
| 0.0 |
|
| 0.0 |
|
| (66.1 | ) |
| (16.7 | ) |
Income before Income Taxes |
| 800.4 |
|
| 31.6 |
|
| 10.1 |
|
| 18.9 |
|
| 829.2 |
|
| (17.0 | ) |
Income taxes |
| 169.1 |
|
| (6.4 | ) |
| 2.5 |
|
| 0.0 |
|
| 171.5 |
|
| (18.5 | ) |
Net Income | $ | 631.3 |
| $ | 38.0 |
| $ | 7.6 |
| $ | 18.9 |
| $ | 657.7 |
| $ | 66.1 |
|
Net Income per share - Diluted | $ | 2.65 |
| 10.0% |
| $ | 0.02 |
| $ | 0.09 |
| $ | 2.76 |
|
| 3.4 | % | |
Amounts may not add due to rounding |
|
|
|
|
|
|
|
|
|
|
|
| ||||||
(Dollars in millions, except per share data) |
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||
| Three Months Ended |
| ||||||||||||||||||||||||||||
| As Reported |
| Year-over |
| Business exit |
|
|
|
|
| Hero |
| Touchland |
| Touchland |
| Adjusted |
| Year-over |
| ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
$ | 1,585.6 |
| $ | 75.0 |
| $ | 0.0 |
| $ | 0.0 |
| $ | 0.0 |
| $ | 0.0 |
| $ | 0.0 |
| $ | 0.0 |
| $ | 1,585.6 |
| $ | 75.0 |
| |
Cost of sales |
| 871.2 |
|
| 43.7 |
|
| 0.0 |
|
| 0.0 |
|
| 0.0 |
|
| 0.0 |
|
| 0.0 |
|
| 0.0 |
|
| 871.2 |
|
| 40.5 |
|
Gross Profit |
| 714.4 |
|
| 31.3 |
|
| 0.0 |
|
| 0.0 |
|
| 0.0 |
|
| 0.0 |
|
| 0.0 |
|
| 0.0 |
|
| 714.4 |
|
| 34.5 |
|
Gross Margin |
| 45.1 | % |
| -0.1 | % |
|
|
|
|
|
|
|
|
|
|
|
|
| 45.1 | % |
| 0.1 | % | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Marketing expenses |
| 202.9 |
|
| 17.1 |
|
| 0.0 |
|
| 0.0 |
|
| 0.0 |
|
| 0.0 |
|
| 0.0 |
|
| 0.0 |
|
| 202.9 |
|
| 17.1 |
|
Percent of |
| 12.8 | % |
| 0.5 | % |
|
|
|
|
|
|
|
|
|
|
|
|
| 12.8 | % |
| 0.5 | % | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
SG&A |
| 256.9 |
|
| 25.2 |
|
| 0.0 |
|
| (2.4 | ) |
| 0.0 |
|
| (1.4 | ) |
| (5.2 | ) |
| (7.0 | ) |
| 240.9 |
|
| 14.0 |
|
Percent of |
| 16.2 | % |
| 0.9 | % |
|
|
|
|
|
|
|
|
|
|
|
|
| 15.2 | % |
| 0.2 | % | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
VMS Tradename and other asset impairments |
| 0.0 |
|
| (357.1 | ) |
| 0.0 |
|
| 0.0 |
|
| 0.0 |
|
| 0.0 |
|
| 0.0 |
|
| 0.0 |
|
| 0.0 |
|
| 0.0 |
|
Percent of |
| 0.0 | % |
| -23.7 | % |
|
|
|
|
|
|
|
|
|
|
|
|
| 0.0 | % |
| 0.0 | % | ||||||
Income from Operations |
| 254.6 |
|
| 346.1 |
|
| 0.0 |
|
| 2.4 |
|
| 0.0 |
|
| 1.4 |
|
| 5.2 |
|
| 7.0 |
|
| 270.6 |
|
| 3.4 |
|
Operating Margin |
| 16.1 | % |
| 22.2 | % |
|
|
|
|
|
|
|
|
|
|
|
|
| 17.1 | % |
| -0.6 | % | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Equity in earnings of affiliates |
| 2.2 |
|
| (0.8 | ) |
| 0.0 |
|
| 0.0 |
|
| 0.0 |
|
| 0.0 |
|
| 0.0 |
|
| 0.0 |
|
| 2.2 |
|
| (0.8 | ) |
Other income (expense), net |
| (20.6 | ) |
| (7.7 | ) |
| 0.0 |
|
| 0.0 |
|
| 0.0 |
|
| 0.0 |
|
| 0.0 |
|
| 0.0 |
|
| (20.6 | ) |
| (3.1 | ) |
Income before Income Taxes |
| 236.2 |
|
| 337.6 |
|
| 0.0 |
|
| 2.4 |
|
| 0.0 |
|
| 1.4 |
|
| 5.2 |
|
| 7.0 |
|
| 252.2 |
|
| (0.5 | ) |
Income taxes |
| 54.0 |
|
| 80.3 |
|
| 0.0 |
|
| 0.6 |
|
| 0.0 |
|
| 0.0 |
|
| 0.0 |
|
| 0.0 |
|
| 54.6 |
|
| (4.2 | ) |
Net Income | $ | 182.2 |
| $ | 257.3 |
| $ | 0.0 |
| $ | 1.7 |
| $ | 0.0 |
| $ | 1.4 |
| $ | 5.2 |
| $ | 7.0 |
| $ | 197.5 |
| $ | 3.6 |
|
Net Income per share - Diluted | $ | 0.75 |
|
| -341.9 | % | $ | 0.0 |
| $ | 0.0 |
| $ | 0.0 |
| $ | 0.01 |
| $ | 0.02 |
| $ | 0.03 |
| $ | 0.81 |
|
| 2.5 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Amounts may not add due to rounding |
| |||||||||||||||||||||||||||||
(Dollars in millions, except per share data) |
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||
| Nine Months Ended |
| ||||||||||||||||||||||||||||
| As Reported |
| Year-over- |
| Business exit |
|
|
|
|
| Hero |
| Touchland |
| Touchland |
| Adjusted |
| Year-over- |
| ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
$ | 4,559.0 |
| $ | 33.9 |
| $ | 0.0 |
| $ | 0.0 |
| $ | 0.0 |
| $ | 0.0 |
| $ | 0.0 |
| $ | 0.0 |
| $ | 4,559.0 |
| $ | 33.9 |
| |
Cost of sales |
| 2,538.0 |
|
| 95.1 |
|
| (30.4 | ) |
| 0.0 |
|
| (1.9 | ) |
| 0.0 |
|
| 0.0 |
|
| 0.0 |
|
| 2,505.7 |
|
| 33.5 |
|
Gross Profit |
| 2,021.0 |
|
| (61.2 | ) |
| 30.4 |
|
| 0.0 |
|
| 1.9 |
|
| 0.0 |
|
| 0.0 |
|
| 0.0 |
|
| 2,053.3 |
|
| 0.4 |
|
Gross Margin |
| 44.3 | % |
| -1.7 | % |
|
|
|
|
|
|
|
|
|
|
|
|
| 45.0 | % |
| -0.4 | % | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Marketing expenses |
| 496.6 |
|
| 6.4 |
|
| 0.0 |
|
| 0.0 |
|
| 0.0 |
|
| 0.0 |
|
| 0.0 |
|
| 0.0 |
|
| 496.6 |
|
| 6.4 |
|
Percent of |
| 10.9 | % |
| 0.1 | % |
|
|
|
|
|
|
|
|
|
|
|
|
| 10.9 | % |
| 0.1 | % | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
SG&A |
| 712.8 |
|
| 28.3 |
|
| (20.6 | ) |
| (5.0 | ) |
| (1.5 | ) |
| (5.8 | ) |
| (5.2 | ) |
| (7.0 | ) |
| 667.7 |
|
| 0.5 |
|
Percent of |
| 15.6 | % |
| 0.5 | % |
|
|
|
|
|
|
|
|
|
|
|
|
| 14.6 | % |
| -0.1 | % | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
VMS Tradename and other asset impairments |
| 0.0 |
|
| (357.1 | ) |
| 0.0 |
|
| 0.0 |
|
| 0.0 |
|
| 0.0 |
|
| 0.0 |
|
| 0.0 |
|
| 0.0 |
|
| 0.0 |
|
Percent of |
| 0.0 | % |
| -7.9 | % |
|
|
|
|
|
|
|
|
|
|
|
|
| 0.0 | % |
| 0.0 | % | ||||||
Income from Operations |
| 811.6 |
|
| 261.2 |
|
| 51.0 |
|
| 5.0 |
|
| 3.4 |
|
| 5.8 |
|
| 5.2 |
|
| 7.0 |
|
| 889.0 |
|
| (6.5 | ) |
Operating Margin |
| 17.8 | % |
| 5.6 | % |
|
|
|
|
|
|
|
|
|
|
|
|
| 19.5 | % |
| -0.4 | % | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Equity in earnings of affiliates |
| 6.6 |
|
| (0.6 | ) |
| 0.0 |
|
| 0.0 |
|
| 0.0 |
|
| 0.0 |
|
| 0.0 |
|
| 0.0 |
|
| 6.6 |
|
| (0.6 | ) |
Other income (expense), net |
| (49.4 | ) |
| 5.0 |
|
| 0.0 |
|
| 0.0 |
|
| 0.0 |
|
| 0.0 |
|
| 0.0 |
|
| 0.0 |
|
| (49.4 | ) |
| 9.6 |
|
Income before Income Taxes |
| 768.8 |
|
| 265.6 |
|
| 51.0 |
|
| 5.0 |
|
| 3.4 |
|
| 5.8 |
|
| 5.2 |
|
| 7.0 |
|
| 846.2 |
|
| 2.5 |
|
Income taxes |
| 175.5 |
|
| 68.4 |
|
| 12.4 |
|
| 1.3 |
|
| 0.8 |
|
| 0.0 |
|
| 0.0 |
|
| 0.0 |
|
| 190.0 |
|
| 4.2 |
|
Net Income | $ | 593.3 |
| $ | 197.2 |
| $ | 38.6 |
| $ | 3.7 |
| $ | 2.6 |
| $ | 5.8 |
| $ | 5.2 |
| $ | 7.0 |
| $ | 656.2 |
| $ | (1.7 | ) |
Net Income per share - Diluted | $ | 2.41 |
|
| 49.7 | % | $ | 0.16 |
| $ | 0.01 |
| $ | 0.01 |
| $ | 0.03 |
| $ | 0.02 |
| $ | 0.03 |
| $ | 2.67 |
|
| 0.0 | % |
Amounts may not add due to rounding |
| |||||||||||||||||||||||||||||
Reported and Organic Forecasted Sales Reconciliation | |||
|
|
|
|
| For the Quarter |
| For the Year |
| Ended |
| Ended |
|
| ||
Reported Sales Growth | -0.5% |
| 0.5% |
Acquisition/Divestiture/FX/Other | 4.5% |
| 4.5% |
|
|
|
|
Organic Sales Growth | 4.0% |
| 5.0% |
|
|
|
|
|
|
| ||
| For the year ended |
|
| For the year ended |
|
| ||
Adjusted Diluted Earnings Per Share Reconciliation (Forecasted) |
|
|
|
|
|
| ||
Diluted Earnings Per Share - Reported | $ | 3.63 |
|
| $ | 3.02 |
|
|
ERP Project Costs |
| 0.03 |
|
|
| 0.02 |
|
|
Touchland Restricted Stock |
| 0.10 |
|
|
| 0.05 |
|
|
Business Exit Related Impairments | 0.00 |
|
|
| 0.14 |
|
| |
Hero Restricted Stock | 0.00 |
|
|
| 0.03 |
|
| |
Waterpik Restructuring | 0.00 |
|
|
| 0.01 |
|
| |
Touchland Earnout | 0.00 |
|
|
| 0.08 |
|
| |
VMS Divestiture | 0.00 |
|
|
| 0.18 |
|
| |
Diluted Earnings Per Share - Adjusted (non-GAAP) | $ | 3.76 |
|
| $ | 3.53 |
|
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20261030619081/en/
Chief Financial Officer
609-806-1200
Source: