Mohawk Industries Reports Record Q2 Results

CALHOUN, Ga., July 27, 2017 /PRNewswire/ -- Mohawk Industries, Inc. (NYSE: MHK) today announced 2017 second quarter record operating income of $356 million, net earnings of $261 million and diluted earnings per share (EPS) of $3.48. Excluding restructuring, acquisition and other charges, net earnings were $278 million and EPS was $3.72, a 7% increase over last year's second quarter adjusted EPS. Net sales for the second quarter of 2017 were $2.5 billion, up 6% versus the prior year's second quarter or an increase of approximately 8% on a constant days and currency basis. For the second quarter of 2016, net sales were $2.3 billion, operating income was $351 million, net earnings were $255 million and EPS was $3.42; excluding restructuring, acquisition and other charges, net earnings were $259 million and EPS was $3.47.

For the six months ending July 1, 2017, net earnings and EPS were $461 million and $6.17, respectively. Net earnings excluding restructuring, acquisition and other charges were $482 million and EPS was $6.44, an increase of 10% over the 2016 six-month period adjusted EPS. For the six-month period, net sales were $4.7 billion, an increase of 4% versus prior year as reported or 6% on a constant days and currency basis. For the six-month period ending July 2, 2016, net sales were $4.5 billion, net earnings were $427 million and EPS was $5.73; excluding restructuring, acquisition and other charges, net earnings and EPS were $436 million and $5.85.

Commenting on Mohawk Industries' second quarter performance, Jeffrey S. Lorberbaum, Chairman and CEO, stated, "During the period, Mohawk delivered record results, generating the highest sales, adjusted operating income and adjusted EPS in the company's history. Adjusted operating income increased to $381 million, up 7%, overcoming higher material and start-up costs and a reduction of IP income. Across the business, we are increasing prices to offset inflation, introducing innovative products and improving our productivity.

"During the period, we completed the acquisition of two small ceramic manufacturers to expand our European platform and two U.S. material manufacturing operations to enhance the vertical integration of our businesses. This year, we are increasing our internal investments to over $850 million to capitalize on innovative new products, increased automation and greater efficiencies, as well as to enhance the four acquisitions. As detailed last quarter, we are expanding our sales capacity by approximately $1.4 billion. This production will come online over the next twelve months, and our start-up costs will be higher until we have optimized all our new manufacturing operations later in 2018. These initiatives will increase our sales and profitability, maximizing the long-term value of our business.

"For the quarter, our Global Ceramic Segment sales increased approximately 9% as reported and on a constant days and currency basis. Operating margin was 17% as reported and 18% on an adjusted basis, with adjusted operating income rising approximately 16% for the quarter. We completed two European ceramic acquisitions that increased our segment sales by 6% during the period. Our legacy business improved from the prior quarter but was limited in North America by capacity constraints in red body ceramic and in Europe by a temporary plant shutdown to upgrade our technical production. In Europe, half of our new technical equipment has begun production and is operating at expected levels, and we are importing product to satisfy U.S. demand until our Mexican expansion becomes operational later this year. We are introducing higher value products from our new Tennessee plant, including longer, more-realistic wood visuals; surface textures in registration with our designs; and proprietary slip resistant surfaces. During the quarter, we completed the acquisition of a talc mine in Texas that will ensure our material supply and enhance our competitive position. Even with our capacity restraints, our sales in Mexico outpaced the strong local market. Our European ceramic business grew substantially as a result of our new acquisitions and new products we have introduced. Our Russian ceramic business is significantly outperforming the market, with sales and margins improving as a result of our unique styling, strong brand and robust distribution. Russia's economy has expanded the last two quarters, and we are increasing our capacity to support future growth.

"During the quarter, our Flooring North America Segment's sales increased 6% as reported. Operating margin for the quarter was 12% as reported and 13% on an adjusted basis, with adjusted operating income rising 12%. For the period, our hard surface sales outpaced carpet, and residential sales were stronger than commercial. We have implemented price increases and improved our product mix, which together have offset material and other inflation. We are executing productivity initiatives across our operations, resulting in improved efficiencies and yields. Our premium residential carpet collections are growing faster than the market due to increasing consumer preference for the superior softness and performance of our exclusive SmartStrand franchise. We have begun shipping SmartStrand Silk Reserve, the fourth generation of our proprietary fiber, with an even greater level of softness. During the period, we completed the purchase of a nylon polymerization plant, which we are enhancing to improve our competitive position. Our Main Street commercial sales expanded faster than our specified channels, with carpet tile continuing to gain share. Our LVT and laminate sales outpaced our other hard surfaces, with our distribution expanding as a result of our leading design and performance attributes. Our LVT operations are improving, and construction is progressing on our new rigid LVT line, which will start up by the end of this year. Our propriety water resistant laminate with enhanced visuals is growing as an alternative to wood, and we are increasing our capacity later this year to support additional growth.

"For the quarter, our Flooring Rest of the World Segment's sales increased 2% as reported and 8.5% on a constant days and currency basis. Operating margin was 17% as reported and on an adjusted basis, with adjusted operating income decreasing approximately 12% for the quarter. The segment was impacted by increasing material costs and currency changes, which we are implementing price increases to recover, and the reduction in patent income. We anticipate that the majority of the price increases will be fully implemented by the fourth quarter, allowing us to recover our higher costs. Our LVT sales are growing significantly, although we are reaching the limits of our present capacity. Our new LVT production line in Belgium will produce both rigid and flexible products and should start-up in the fourth quarter. In Russia, we are finalizing the purchase of a building near our ceramic facilities to house our new sheet vinyl manufacturing operation. In Europe, our premium laminate collections grew substantially, and we have begun installation of a new laminate press line to further expand our business and improve our product mix with value-added introductions. Construction of our new carpet tile plant is underway, and we will begin limited operations in the fourth quarter.

"Mohawk's operating performance in the third quarter should continue to significantly improve, with sales and income strengthening further, even with higher material inflation and changes in patents. We are implementing price increases across most product categories and regions to recover material and currency changes in the third quarter. We will continue optimizing the acquisitions we completed in the second quarter by improving their strategies and enhancing their profitability. Taking all of this into account, our adjusted EPS guidance for the third quarter is $3.70 to $3.79.

"To enhance our long-term performance, we are investing at record levels this year to expand our product offering and capacity, improve our efficiencies and extend our geographic reach. In the fourth quarter, we will incur higher start-up costs as our production expansions ramp up and we elevate our marketing activities to increase our sales. The expansion of our LVT, ceramic, laminate, sheet vinyl and carpet tile capacity will increase our future growth and profitability, strengthening our position as the global leader in flooring."

ABOUT MOHAWK INDUSTRIES

Mohawk Industries is the leading global flooring manufacturer that creates products to enhance residential and commercial spaces around the world. Mohawk's vertically integrated manufacturing and distribution processes provide competitive advantages in the production of carpet, rugs, ceramic tile, laminate, wood, stone and vinyl flooring. Our industry-leading innovation has yielded products and technologies that differentiate our brands in the marketplace and satisfy all remodeling and new construction requirements. Our brands are among the most recognized in the industry and include American Olean, Daltile, Durkan, IVC, Karastan, Marazzi, Mohawk, Mohawk Group, Pergo, Quick-Step and Unilin. During the past decade, Mohawk has transformed its business from an American carpet manufacturer into the world's largest flooring company with operations in Australia, Brazil, Canada, Europe, India, Malaysia, Mexico, New Zealand, Russia and the United States.

Certain of the statements in the immediately preceding paragraphs, particularly anticipating future performance, business prospects, growth and operating strategies and similar matters and those that include the words "could," "should," "believes," "anticipates," "expects," and "estimates," or similar expressions constitute "forward-looking statements." For those statements, Mohawk claims the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. There can be no assurance that the forward-looking statements will be accurate because they are based on many assumptions, which involve risks and uncertainties. The following important factors could cause future results to differ: changes in economic or industry conditions; competition; inflation and deflation in raw material prices and other input costs; inflation and deflation in consumer markets; energy costs and supply; timing and level of capital expenditures; timing and implementation of price increases for the Company's products; impairment charges; integration of acquisitions; international operations; introduction of new products; rationalization of operations; tax, product and other claims; litigation; and other risks identified in Mohawk's SEC reports and public announcements.

Conference call Friday, July 28, 2017, at 11:00 AM Eastern Time
The telephone number is 1-800-603-9255 for US/Canada and 1-706-634-2294 for International/Local. Conference ID # 51858547. A replay will be available until Friday, August 25, 2017, by dialing 1-855-859-2056 for US/local calls and 1-404-537-3406 for International/Local calls and entering Conference ID # 51858547.

    MOHAWK INDUSTRIES, INC. AND SUBSIDIARIES

    (Unaudited)

    Consolidated Statement of Operations Data                               Three Months Ended                     Six Months Ended
                                                                            ------------------                     ----------------

    (Amounts in thousands, except per share data)                              July 1, 2017                          July 2, 2016            July 1, 2017               July 2, 2016
                                                                               ------------                          ------------            ------------               ------------


    Net sales                                                                                  $2,453,038                          2,310,336                  4,673,683                4,482,382

    Cost of sales                                                                               1,673,902                          1,554,748                  3,214,194                3,087,115
    -------------                                                                                                                 ---------                  ---------                ---------

        Gross profit                                                                              779,136                            755,588                  1,459,489                1,395,267

    Selling, general and administrative expenses                                                  423,311                            404,896                    828,880                  798,903
    --------------------------------------------                                                                                    -------                    -------                  -------

    Operating income                                                                              355,825                            350,692                    630,609                  596,364

    Interest expense                                                                                8,393                             10,351                     16,595                   22,652

    Other expense (income), net                                                                     3,002                            (5,807)                       170                  (2,378)
    ---------------------------                                                                                                      ------                        ---

        Earnings before income taxes                                                              344,430                            346,148                    613,844                  576,090

    Income tax expense                                                                             82,682                             90,034                    151,040                  147,859
    ------------------                                                                             ------                             ------                    -------

            Net earnings including noncontrolling interest                                        261,748                            256,114                    462,804                  428,231

    Net earnings attributable to noncontrolling interest                                            1,067                                926                      1,569                    1,495
    ----------------------------------------------------                                            -----                                ---                      -----

    Net earnings attributable to Mohawk Industries, Inc.                                         $260,681                            255,188                    461,235                  426,736
    ----------------------------------------------------                                         --------                            -------                    -------                  -------


    Basic earnings per share attributable to Mohawk Industries, Inc.

    Basic earnings per share attributable to Mohawk Industries, Inc.                                $3.51                               3.44                       6.21                     5.76
    ----------------------------------------------------------------                                -----                               ----                       ----                     ----

    Weighted-average common shares outstanding - basic                                             74,327                             74,123                     74,269                   74,049
    --------------------------------------------------                                             ------                             ------                     ------                   ------


    Diluted earnings per share attributable to Mohawk Industries, Inc.

    Diluted earnings per share attributable to Mohawk Industries, Inc.                              $3.48                               3.42                       6.17                     5.73
    ------------------------------------------------------------------                              -----                               ----                       ----                     ----

    Weighted-average common shares outstanding - diluted                                           74,801                             74,574                     74,773                   74,526
    ----------------------------------------------------                                           ------                             ------                     ------                   ------




    Other Financial Information

    (Amounts in thousands)

    Depreciation and amortization                                                                $109,761                            101,215                    214,785                  201,408
    -----------------------------                                                                --------                            -------                    -------                  -------

    Capital expenditures                                                                         $224,153                            136,081                    425,423                  276,914
    --------------------                                                                         --------                            -------                    -------                  -------


    Consolidated Balance Sheet Data

    (Amounts in thousands)

                                                                                                                                             July 1, 2017               July 2, 2016
                                                                                                                                             ------------               ------------

    ASSETS

    Current assets:

        Cash and cash equivalents                                                                                                                            $130,238                  112,049

        Receivables, net                                                                                                                                    1,639,614                1,448,898

        Inventories                                                                                                                                         1,865,941                1,660,131

        Prepaid expenses and other current assets                                                                                                             374,930                  298,125
        -----------------------------------------

            Total current assets                                                                                                                            4,010,723                3,519,203

    Property, plant and equipment, net                                                                                                                      3,892,251                3,243,838

    Goodwill                                                                                                                                                2,417,058                2,322,735

    Intangible assets, net                                                                                                                                    878,301                  930,323

    Deferred income taxes and other non-current assets                                                                                                        391,158                  296,732
    --------------------------------------------------

        Total assets                                                                                                                                      $11,589,491               10,312,831
        ------------                                                                                                                                      -----------               ----------

    LIABILITIES AND STOCKHOLDERS' EQUITY

    Current liabilities:

    Current portion of long-term debt and commercial paper                                                                                                 $1,754,077                1,795,584

    Accounts payable and accrued expenses                                                                                                                   1,466,658                1,334,150
    -------------------------------------                                                                                                                   ---------                ---------

            Total current liabilities                                                                                                                       3,220,735                3,129,734

    Long-term debt, less current portion                                                                                                                    1,174,440                1,160,700

    Deferred income taxes and other long-term liabilities                                                                                                     713,110                  613,131
    -----------------------------------------------------                                                                                                     -------                  -------

            Total liabilities                                                                                                                               5,108,285                4,903,565
            -----------------                                                                                                                               ---------                ---------

    Redeemable noncontrolling interest                                                                                                                         26,713                   23,683
    ----------------------------------                                                                                                                         ------                   ------

    Total stockholders' equity                                                                                                                              6,454,493                5,385,583
    --------------------------                                                                                                                              ---------                ---------

        Total liabilities and stockholders' equity                                                                                                        $11,589,491               10,312,831
        ------------------------------------------                                                                                                        -----------               ----------


    Segment Information                                                As of or for the Three Months
                                                                                   Ended                  As of or for the Six Months Ended
                                                                          -----------------------------   ---------------------------------

    (Amounts in thousands)                                                     July 1, 2017                          July 2, 2016            July 1, 2017               July 2, 2016
                                                                               ------------                          ------------            ------------               ------------


    Net sales:

        Global Ceramic                                                                           $902,670                            829,794                  1,687,639                1,603,520

        Flooring NA                                                                             1,040,299                            980,693                  1,979,795                1,887,057

        Flooring ROW                                                                              510,069                            499,849                  1,006,249                  991,805

        Intersegment sales                                                                              -                                 -                         -                       -
        ------------------                                                                            ---                               ---                       ---                     ---

            Consolidated net sales                                                             $2,453,038                          2,310,336                  4,673,683                4,482,382
            ----------------------                                                             ----------                          ---------                  ---------                ---------


    Operating income (loss):

        Global Ceramic                                                                           $152,557                            140,606                    268,593                  240,383

        Flooring NA                                                                               127,482                            118,946                    219,624                  194,297

        Flooring ROW                                                                               86,052                            101,062                    162,147                  180,599

        Corporate and eliminations                                                               (10,266)                           (9,922)                  (19,755)                (18,915)
        --------------------------                                                                -------                             ------                    -------                  -------

            Consolidated operating income                                                        $355,825                            350,692                    630,609                  596,364
            -----------------------------                                                        --------                            -------                    -------                  -------


    Assets:

        Global Ceramic                                                                                                                                     $4,736,068                4,054,351

        Flooring NA                                                                                                                                         3,625,350                3,316,048

        Flooring ROW                                                                                                                                        2,984,716                2,835,497

        Corporate and eliminations                                                                                                                            243,357                  106,935
                                                                                                                                                              -------                  -------

            Consolidated assets                                                                                                                           $11,589,491               10,312,831
            -------------------                                                                                                                           -----------               ----------

    Reconciliation of Net Earnings Attributable to Mohawk Industries, Inc. to Adjusted Net Earnings Attributable to Mohawk Industries, Inc. and Adjusted Diluted Earnings Per Share Attributable to Mohawk Industries, Inc.

    (Amounts in thousands, except per share data)

                                                                                                                                                                                                             Three Months Ended             Six Months Ended
                                                                                                                                                                                                             ------------------             ----------------

                                                                                                                                                                                                                July 1, 2017                  July 2, 2016           July 1, 2017            July 2, 2016
                                                                                                                                                                                                                ------------                  ------------           ------------            ------------

    Net earnings attributable to Mohawk Industries, Inc.                                                                                                                                                                        $260,681                  255,188                 461,235                 426,736

    Adjusting items:

    Restructuring, acquisition and integration-related and other costs                                                                                                                                                           15,878                    6,020                  19,856                  13,738

    Acquisitions purchase accounting (inventory step-up)                                                                                                                                                                           9,571                        -                  9,763                       -

    Income taxes                                                                                                                                                                                                                    (7,677)                 (2,342)                (9,091)                (4,620)
    ------------                                                                                                                                                                                                                     ------                   ------                  ------                  ------

       Adjusted net earnings attributable to Mohawk Industries, Inc.                                                                                                                                                            $278,453                  258,866                 481,763                 435,854
       -------------------------------------------------------------                                                                                                                                                            --------                  -------                 -------                 -------


    Adjusted diluted earnings per share attributable to Mohawk Industries, Inc.                                                                                                                                                   $3.72                     3.47                    6.44                    5.85

    Weighted-average common shares outstanding - diluted                                                                                                                                                                          74,801                   74,574                  74,773                  74,526



    Reconciliation of Total Debt to Net Debt

    (Amounts in thousands)

                                                           July 1, 2017
                                                           ------------

    Current portion of long-term debt and commercial paper                $1,754,077

    Long-term debt, less current portion                                1,174,440

    Less: Cash and cash equivalents                                       130,238

    Net Debt                                                             $2,798,279
    --------                                                             ----------

    Reconciliation of Operating Income to Adjusted EBITDA

    (Amounts in thousands)                                                                                                                                                                       Trailing Twelve

                                                                            Three Months Ended                                     Months Ended
                                                                            ------------------                                     ------------

                                                                       October 1, 2016                 December 31, 2016                        April 1, 2017           July 1, 2017               July 1, 2017
                                                                       ---------------                 -----------------                        -------------           ------------               ------------

    Operating income                                                                          $378,307                     305,272                              274,784                  355,825                      1,314,188

    Other (expense) income                                                                   (3,839)                      3,190                                2,832                  (3,002)                         (819)

    Net (earnings) loss attributable to non-controlling interest                               (949)                      (760)                               (502)                 (1,067)                       (3,278)

    Depreciation and amortization                                                            103,680                     104,379                              105,024                  109,761                        422,844
    -----------------------------                                                            -------                     -------                              -------                  -------                        -------

    EBITDA                                                                                     477,199                     412,081                              382,138                  461,517                      1,732,935

    Restructuring, acquisition and integration-related and other costs                        30,572                      16,214                                3,978                   15,878                         66,642

    Acquisitions purchase accounting (inventory step-up)                                           -                          -                                 192                    9,571                          9,763

    Legal settlement and reserves                                                           (90,000)                          -                                   -                       -                      (90,000)

    Release of indemnification asset                                                           2,368                       3,004                                    -                       -                         5,372

    Tradename impairment                                                                        47,905                           -                                   -                       -                        47,905

      Adjusted EBITDA                                                                         $468,044                     431,299                              386,308                  486,966                      1,772,617
      ---------------                                                                         --------                     -------                              -------                  -------                      ---------


    Net Debt to  Adjusted EBITDA                                                                                                                                                                                      1.6
    ----------------------------                                                                                                                                                                                      ---




    Reconciliation of Net Sales to Net Sales on a Constant Exchange Rate and Constant Shipping Days Excluding Acquisition Volume

    (Amounts in thousands)

                                                                                                                                 Three Months Ended               Six Months Ended
                                                                                                                                 ------------------               ----------------

                                                                                                                                    July 1, 2017                    July 2, 2016           July 1, 2017            July 2, 2016
                                                                                                                                    ------------                    ------------           ------------            ------------

    Net sales                                                                                                                                          $2,453,038                2,310,336               4,673,683                4,482,382

    Adjustment to net sales on constant shipping days                                                                                                   23,317                        -                 35,247                        -

    Adjustment to net sales on a constant exchange rate                                                                                                 12,356                        -                 30,535                        -
    ---------------------------------------------------                                                                                                 ------                      ---                 ------                      ---

    Net sales on a constant exchange rate and constant shipping days                                                                                 2,488,711                2,310,336               4,739,465                4,482,382

    Less: impact of acquisition volume                                                                                                                (48,224)                       -               (48,224)                       -
                                                                                                                                                       -------                      ---                -------                      ---

    Net sales on a constant exchange rate and constant shipping days excluding acquisition volume                                                   $2,440,487                2,310,336               4,691,241                4,482,382
    ---------------------------------------------------------------------------------------------                                                   ----------                ---------               ---------                ---------



    Reconciliation of Segment Net Sales to Segment Net Sales on a Constant Exchange Rate and Constant Shipping Days  Excluding Acquisition Volume

    (Amounts in thousands)

                                                                                                                                                                   Three Months Ended
                                                                                                                                                                  ------------------

    Global Ceramic                                                                                                                                                   July 1, 2017                  July 2, 2016
                                                                                                                                                                     ------------                  ------------

    Net sales                                                                                                                                                                             $902,670                  829,794

    Adjustment to net sales on constant shipping days                                                                                                                                     6,163                        -

    Adjustment to segment net sales on a constant exchange rate                                                                                                                         (2,542)                       -
    -----------------------------------------------------------                                                                                                                          ------                      ---

    Segment net sales on a constant exchange rate and constant shipping days                                                                                                            906,291                  829,794

    Less: impact of acquisition volume                                                                                                                                                  (48,224)                       -
                                                                                                                                                                                         -------                      ---

    Segment net sales on a constant exchange rate and constant shipping days excluding acquisition volume                                                                              $858,067                  829,794
    -----------------------------------------------------------------------------------------------------                                                                              --------                  -------



    Reconciliation of Segment Net Sales to Segment Net Sales on a Constant Exchange Rate and Constant Shipping Days

    (Amounts in thousands)

                                                                                                                                                                    Three Months Ended
                                                                                                                                                                  ------------------

    Flooring ROW                                                                                                                                                     July 1, 2017                  July 2, 2016
                                                                                                                                                                     ------------                  ------------

    Net sales                                                                                                                                                                             $510,069                  499,849

    Adjustment to net sales on constant shipping days                                                                                                                                    17,154                        -

    Adjustment to segment net sales on a constant exchange rate                                                                                                                          14,897                        -
    -----------------------------------------------------------                                                                                                                          ------                      ---

    Segment net sales on a constant exchange rate and constant shipping days                                                                                                           $542,120                  499,849
    ------------------------------------------------------------------------                                                                                                           --------                  -------




    Reconciliation of Gross Profit to Adjusted Gross Profit

    (Amounts in thousands)

                                                                                                                                                                    Three Months Ended
                                                                                                                                                                  ------------------

                                                                                                                                                                     July 1, 2017                  July 2, 2016
                                                                                                                                                                     ------------                  ------------

    Gross Profit                                                                                                                                                                          $779,136                  755,588

    Adjustments to gross profit:

    Restructuring, acquisition and integration-related and other costs                                                                                                                   13,028                    2,778

    Acquisitions purchase accounting (inventory step-up)                                                                                                                                  9,571                        -
    ---------------------------------------------------                                                                                                                                   -----                      ---

      Adjusted gross profit                                                                                                                                                               $801,735                  758,366
      ---------------------                                                                                                                                                               --------                  -------




    Reconciliation of Selling, General and Administrative Expenses to Adjusted Selling, General and Administrative Expenses

    (Amounts in thousands)

                                                                                                                                                                    Three Months Ended
                                                                                                                                                                  ------------------

                                                                                                                                                                     July 1, 2017                  July 2, 2016
                                                                                                                                                                     ------------                  ------------

    Selling, general and administrative expenses                                                                                                                                       $423,311                  404,896

    Adjustments to selling, general and administrative expenses:

    Restructuring, acquisition and integration-related and other costs                                                                                                                  (2,850)                 (3,241)

      Adjusted selling, general and administrative expenses                                                                                                                            $420,461                  401,655
      -----------------------------------------------------                                                                                                                            --------                  -------



    Reconciliation of Operating Income to Adjusted Operating Income

    (Amounts in thousands)

                                                                                                                                                                    Three Months Ended
                                                                                                                                                                  ------------------

                                                                                                                                                                     July 1, 2017                  July 2, 2016
                                                                                                                                                                     ------------                  ------------

    Operating income                                                                                                                                                                      $355,825                  350,692

    Adjustments to operating income:

    Restructuring, acquisition and integration-related and other costs                                                                                                                   15,878                    6,020

    Acquisitions purchase accounting (inventory step-up)                                                                                                                                  9,571                        -
    ---------------------------------------------------                                                                                                                                   -----                      ---

    Adjusted operating income                                                                                                                                                             $381,274                  356,712
    -------------------------                                                                                                                                                             --------                  -------



    Reconciliation of Segment Operating Income to Adjusted Segment Operating Income

    (Amounts in thousands)

                                                                                                                                                                    Three Months Ended
                                                                                                                                                                  ------------------

    Global Ceramic                                                                                                                                                   July 1, 2017                  July 2, 2016
    --------------                                                                                                                                                   ------------                  ------------

    Operating income                                                                                                                                                                      $152,557                  140,606

    Adjustments to segment operating income:

    Restructuring, acquisition and integration-related and other costs                                                                                                                    1,305                      381

    Acquisitions purchase accounting (inventory step-up)                                                                                                                                  9,571                        -
    ---------------------------------------------------                                                                                                                                   -----                      ---

    Adjusted segment operating income                                                                                                                                                   $163,433                  140,987
    ---------------------------------                                                                                                                                                   --------                  -------


    Reconciliation of Segment Operating Income to Adjusted Segment Operating Income

    (Amounts in thousands)

                                                                                                                                                                  Three Months Ended
                                                                                                                                                                  ------------------

    Flooring NA                                                                                                                                                      July 1, 2017                  July 2, 2016
    -----------                                                                                                                                                      ------------                  ------------

    Operating income                                                                                                                                                                      $127,482                  118,946

    Adjustments to segment operating income:

    Restructuring, acquisition and integration-related and other costs                                                                                                                   12,196                    6,146

      Adjusted segment operating income                                                                                                                                                 $139,678                  125,092
      ---------------------------------                                                                                                                                                 --------                  -------


    Reconciliation of Segment Operating Income to Adjusted Segment Operating Income

    (Amounts in thousands)

                                                                                                                                                                  Three Months Ended
                                                                                                                                                                  ------------------

    Flooring ROW                                                                                                                                                     July 1, 2017                  July 2, 2016
    ------------                                                                                                                                                     ------------                  ------------

    Operating income                                                                                                                                                                       $86,052                  101,062

    Adjustments to segment operating income:

    Restructuring, acquisition and integration-related and other costs                                                                                                                    2,170                    (507)

    Adjusted segment operating income                                                                                                                                                    $88,222                  100,555
    ---------------------------------                                                                                                                                                    -------                  -------



    Reconciliation of Earnings including Noncontrolling Interests Before Income Taxes to Adjusted Earnings including Noncontrolling Interests Before Income Taxes

    (Amounts in thousands)

                                                                                                                                                                  Three Months Ended
                                                                                                                                                                  ------------------

                                                                                                                                                                     July 1, 2017                  July 2, 2016
                                                                                                                                                                     ------------                  ------------

    Earnings before income taxes                                                                                                                                                        $344,430                  346,148

    Noncontrolling interests                                                                                                                                                               (1,067)                   (926)

    Adjustments to earnings including noncontrolling interests before income taxes:

    Restructuring, acquisition and integration-related & other costs                                                                                                                     15,878                    6,020

    Acquisitions purchase accounting (inventory step-up)                                                                                                                                  9,571                        -

     Adjusted earnings including noncontrolling interests before income taxes                                                                                                          $368,812                  351,242
     ------------------------------------------------------------------------                                                                                                          --------                  -------



    Reconciliation of Income Tax Expense to Adjusted Income Tax Expense

    (Amounts in thousands)

                                                                                                                                                                  Three Months Ended
                                                                                                                                                                  ------------------

                                                                                                                                                                     July 1, 2017                  July 2, 2016
                                                                                                                                                                     ------------                  ------------

    Income tax expense                                                                                                                                                                     $82,682                   90,034

    Income tax effect of adjusting items                                                                                                                                                     7,677                    2,342
                                                                                                                                                                                             -----                    -----

      Adjusted income tax expense                                                                                                                                                        $90,359                   92,376
      ---------------------------                                                                                                                                                        -------                   ------


    Adjusted income tax rate                                                                                                                                                                 24.5%                   26.3%
    ------------------------                                                                                                                                                                  ----                     ----

    The Company supplements its
     consolidated financial statements,
     which are prepared and presented in
     accordance with US GAAP, with
     certain non-GAAP financial
     measures. As required by the
     Securities and Exchange Commission
     rules, the tables above present a
     reconciliation of the Company's
     non-GAAP financial measures to the
     most directly comparable US GAAP
     measure. Each of the non-GAAP
     measures set forth above should be
     considered in addition to the
     comparable US GAAP measure, and may
     not be comparable to similarly
     titled measures reported by other
     companies. The Company believes
     these non-GAAP measures, when
     reconciled to the corresponding US
     GAAP measure, help its investors as
     follows: Non-GAAP revenue measures
     that assist in identifying growth
     trends and in comparisons of
     revenue with prior and future
     periods and non-GAAP profitability
     measures that assist in
     understanding the long-term
     profitability trends of the
     Company's business and in
     comparisons of its profits with
     prior and future periods.


    The Company excludes certain items
     from its non-GAAP revenue measures
     because these items can vary
     dramatically between periods and
     can obscure underlying business
     trends. Items excluded from the
     Company's non-GAAP revenue
     measures include: foreign currency
     transactions and translation, more
     or fewer shipping days in a period
     and the impact of acquisitions.


    The Company excludes certain items
     from its non-GAAP profitability
     measures because these items may
     not be indicative of, or are
     unrelated to, the Company's core
     operating performance. Items
     excluded from the Company's non-
     GAAP profitability measures
     include: restructuring, acquisition
     and integration-related and other
     costs, legal settlements and
     reserves, tradename impairments,
     acquisition purchase accounting
     (inventory step-up), release of
     indemnification assets and the
     reversal of uncertain tax
     positions.

View original content:http://www.prnewswire.com/news-releases/mohawk-industries-reports-record-q2-results-300495652.html

SOURCE Mohawk Industries, Inc.