Mohawk Industries Reports Q4 Results

CALHOUN, Ga., Feb. 8, 2018 /PRNewswire/ -- Mohawk Industries, Inc. (NYSE: MHK) today announced 2017 fourth quarter net earnings of $240 million and diluted earnings per share (EPS) of $3.21. Adjusted net earnings were $256 million and EPS was $3.42, excluding restructuring, acquisition and other charges, a 5% increase over last year. Net sales for the fourth quarter of 2017 were $2.4 billion, up 8.5% in the quarter and 6% on a constant days and currency basis. For the fourth quarter of 2016, net sales were $2.2 billion, net earnings were $234 million and EPS was $3.13; adjusted net earnings were $243 million and EPS was $3.26, excluding restructuring, acquisition and other charges.

For the year ended December 31, 2017, net earnings and EPS were $972 million and $12.98, respectively. Adjusted net earnings and EPS were $1,019 million and $13.61, excluding restructuring, acquisition and other charges, an 8% increase over last year. For the year ended December 31, 2017, net sales were $9.5 billion, an increase of 6% as reported and on a constant days and currency basis. For the year ended December 31, 2016, net sales were $9.0 billion, net earnings were $930 million and EPS was $12.48; adjusted net earnings and EPS were $940 million and $12.61, respectively, excluding restructuring, acquisition and other charges.

Commenting on Mohawk Industries' fourth quarter and full-year performance, Jeffrey S. Lorberbaum, Chairman and CEO, stated, "In 2017, our strong organization and long-term strategies allowed Mohawk to deliver record-breaking results. For the full year, we generated operating income of $1.4 billion, up 6% as reported and 9% excluding restructuring, acquisition and other charges, and our EBITDA rose to $1.8 billion, both records. Our recurring business income grew at a much higher rate in 2017 when excluding the expired patent income and incremental start-up investments. During the year, we identified opportunities for growing our business, differentiating our products and improving our productivity, which we supported with over $900 million in internal investments, the highest in company history.

"Over the past three years, our strategies of adding new products, increasing our capacities and acquiring new businesses have led to expanded earnings even as income from our click patents expired. Our 2017 results reflected the impact of these strategies, even with $34 million in start-up costs to ramp up new products and production and significant increases in raw materials.

"During 2017, we completed four acquisitions to broaden our product offering and improve our cost structure. These include bolt-on ceramic businesses in Italy and Poland, a U.S. talc mine for ceramic and a nylon polymerization plant to further integrate our carpet manufacturing. Turning to our fourth quarter performance, we recorded our best results for the period in history, with operating income of $343 million, growing 13%, while absorbing start-up costs of approximately $10 million and the decline of income from patents.

"For the quarter, our Global Ceramic Segment sales increased 10% as reported and 8% on a constant days and currency basis. Our sales in Russia and Mexico grew the fastest, and our European acquisitions added approximately 6% to our sales. As anticipated, we saw improvement in our legacy sales during the period, with additional capacity coming online in Mexico, Russia and Europe and strengthening sales in the U.S. Our U.S. business improved as we progressed through the period, even with large customers postponing product changes and making reductions in their inventories. To increase our US sales and distribution, we have opened fifteen new tile and stone centers, and we are expanding our partnerships with both national and regional builders across the country including both our tile and countertop products. Our U.S. countertop sales are accelerating as we increase our distribution points and broaden our quartz offering. The Mexican ceramic market is strong, and our sales are increasing with new product offerings and our new production. Our new plant in Salamanca is fully operational, and production is ahead of our expectations. Our European ceramic sales increased substantially and outperformed the market. We have made significant progress in integrating our Italian and Polish acquisitions, broadening their product offerings and enhancing their sales strategies. Our Russian ceramic business has been operating at full capacity, and we are expanding our production to satisfy the growing demand and increase our market share.

"During the quarter, our Flooring North America Segment's sales increased 3% as reported. The segment's margins increased approximately 130 basis points as reported, while absorbing $10 million of restructuring costs and $2.5 million of start-up costs associated with our new LVT line. Late in the fourth quarter, we implemented a carpet price increase to recover rising inflation. Our carpet sales were strong during the period as some customers raised their inventory levels prior to our price changes and residential sales continued to grow faster than commercial. Almost all channels in residential improved, highlighted by the success of our SmartStrand and Continuum product offerings. To better serve our dealers, we have recently combined our hard and soft surface residential sales management. We are seeing improvements in performance as we better leverage our relationships across our entire product portfolio. With our new carpet tile and broadloom collections, our commercial sales are strengthening in most channels, with particular strength in hospitality, institutional, retail and Mainstreet. We are expanding our rigid and flexible LVT offerings with specific products tailored for each of the residential, do-it-yourself, apartment and commercial markets. During the quarter, we increased our marketing investments in LVT to expand our sales in anticipation of our new manufacturing line, which will begin production in the second quarter. We are creating another unique position in the marketplace with Revwood Plus, a revolutionary new water proof wood product with leading style in larger sizes and contemporary finishes.

"For the quarter, our Flooring Rest of the World Segment's sales increased 18% as reported and 9% on a constant currency basis, as local economies improved and the Euro strengthened. Our reported operating income for the period increased 19% as a result of improved price and mix, productivity and a reduction of restructuring and acquisition charges. The price increases we implemented covered the dramatic changes in our material costs in most of our products. We have agreed to acquire Godfrey Hirst, the largest flooring company in Australia and New Zealand which is focused on carpet and expanding in hard surface flooring, as well as a small European mezzanine floor manufacturer, which will enhance our wood panel strategy and differentiate our products. In 2018, we also have finalized the acquisition of two small distributors in Europe to enhance our geographic penetration. Our LVT sales are growing rapidly as we pushed the limits of our capacity. We have the broadest LVT offering in Europe, and we are positioned as the market's style, design and performance leader. Our new European carpet tile plant has initiated limited manufacturing, with the final operational phases scheduled to come online this quarter before a full market launch in the second quarter. Our laminate sales are growing, driven by unique features such as planks over two meters long and our exclusive water proof technology. As demand increased, our new wood panel products enhanced our sales and mix, and process improvements have reduced our costs.

"The record results that Mohawk delivers reflect a unique strategy that combines the best features of a large, well-run public company, a private acquisition firm and a venture capital group. Our organization's capabilities to continuously expand by innovating our products, increasing our portfolio and participating in new regions is unsurpassed in the market. This year, to enhance our long-term growth and profitability, we will invest $60-$70 million starting up new operations to expand our market position and geographical scope. Of these investments, about one-third is non-cash depreciation due to limited utilization, one-third is for marketing to expand our distribution, and one-third is for the cost of ramping up new production.

During 2018, we will invest an additional $750 million in our existing businesses to complete projects that were begun in 2017 and to commence new initiatives. Our largest investments during this two-year period are the expansion of LVT in the U.S. and Europe; ceramic capacity increases in the U.S., Mexico, Italy, Poland, Bulgaria and Russia; luxury laminate in the U.S., Europe and Russia; carpet tile in Europe; sheet vinyl in Russia; countertops in the U.S. and Europe; and carpet and rugs in the U.S.

In the first quarter, we anticipate all segments improving sales and the introduction of innovative products across our portfolio. In Flooring North America, the timing of our carpet price increase moved some sales into the prior quarter. Our ongoing operating results, excluding the expired patents and start-up investments, will substantially improve in the first quarter. Our earnings will benefit from our past acquisitions and a stronger Euro, as well as our 2018 global tax rate which will decline to approximately 21% due to tax reform. Taking all of this into account, our EPS guidance for the first quarter is $2.93 to $3.02, excluding any one time charges.

The acquisition of Godfrey Hirst will be completed later this year after normal closing conditions are concluded. We anticipate opportunities to enhance their product innovation and marketing strategies, lower their costs by supplying raw materials and increase their sales of hard surface products. Godfrey Hirst should be accretive to EPS by $0.35 to $0.40 in the first twelve months.

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; taxes and tax reform, product and other claims; litigation; and other risks identified in Mohawk's SEC reports and public announcements.

Conference call Friday, February 9, 2018, 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 # 1786655. A replay will be available until Friday, March 9, 2018, by dialing 1-855-859-2056 for US/local calls and 1-404-537-3406 for International/Local calls and entering Conference ID # 1786655.

    MOHAWK INDUSTRIES, INC. AND SUBSIDIARIES

    (Unaudited)

    Consolidated Statement of Operations Data                            Quarter Ended                       Year Ended
                                                                         -------------                       ----------

    (Amounts in thousands, except per share data)                      December 31, 2017                 December 31, 2016                 December 31, 2017               December 31, 2016
                                                                       -----------------                 -----------------                 -----------------               -----------------


    Net sales                                                                            $2,369,097                              2,182,566                       9,491,290                      8,959,087

    Cost of sales                                                                         1,615,473                              1,491,567                       6,494,876                      6,146,262
    -------------                                                                                                               ---------                       ---------                      ---------

        Gross profit                                                                        753,624                                690,999                       2,996,414                      2,812,825

    Selling, general and administrative expenses                                            410,158                                385,727                       1,642,241                      1,532,882
    --------------------------------------------                                                                                  -------                       ---------                      ---------

    Operating income                                                                        343,466                                305,272                       1,354,173                      1,279,943

    Interest expense                                                                          7,257                                  8,485                          31,111                         40,547

    Other expense (income), net                                                               3,750                                (3,190)                          5,205                        (1,729)
    ---------------------------                                                                                                    ------                           -----

        Earnings before income taxes                                                        332,459                                299,977                       1,317,857                      1,241,125

    Income tax expense                                                                       91,593                                 65,469                         343,165                        307,559
    ------------------                                                                       ------                                 ------                         -------

            Net earnings including noncontrolling interest                                  240,866                                234,508                         974,692                        933,566

    Net income attributable to noncontrolling interest                                          488                                    760                           3,054                          3,204
    --------------------------------------------------                                          ---                                    ---                           -----

    Net earnings attributable to Mohawk Industries, Inc.                                   $240,378                                233,748                         971,638                        930,362
    ----------------------------------------------------                                   --------                                -------                         -------                        -------


    Basic earnings per share attributable to Mohawk Industries, Inc.

    Basic earnings per share attributable to Mohawk Industries, Inc.                          $3.23                                   3.15                           13.07                          12.55
    ----------------------------------------------------------------                          -----                                   ----                           -----                          -----

    Weighted-average common shares outstanding - basic                                       74,414                                 74,164                          74,357                         74,104
    --------------------------------------------------                                       ------                                 ------                          ------                         ------


    Diluted earnings per share attributable to Mohawk Industries, Inc.

    Diluted earnings per share attributable to Mohawk Industries, Inc.                        $3.21                                   3.13                           12.98                          12.48
    ------------------------------------------------------------------                        -----                                   ----                           -----                          -----

    Weighted-average common shares outstanding - diluted                                     74,915                                 74,638                          74,839                         74,568
    ----------------------------------------------------                                     ------                                 ------                          ------                         ------




    Other Financial Information

    (Amounts in thousands)

    Depreciation and amortization                                                          $118,372                                104,379                         446,672                        409,467
    -----------------------------                                                          --------                                -------                         -------                        -------

    Capital expenditures                                                                   $251,368                                211,365                         905,998                        672,125
    --------------------                                                                   --------                                -------                         -------                        -------


    Consolidated Balance Sheet Data

    (Amounts in thousands)

                                                                                                                                           December 31, 2017               December 31, 2016
                                                                                                                                           -----------------               -----------------

    ASSETS

    Current assets:

        Cash and cash equivalents                                                                                                                                $84,884                        121,665

        Receivables, net                                                                                                                                       1,558,159                      1,376,151

        Inventories                                                                                                                                            1,948,663                      1,675,751

        Prepaid expenses and other current assets                                                                                                                481,261                        297,945
        -----------------------------------------

            Total current assets                                                                                                                               4,072,967                      3,471,512

    Property, plant and equipment, net                                                                                                                         4,270,790                      3,370,348

    Goodwill                                                                                                                                                   2,471,459                      2,274,426

    Intangible assets, net                                                                                                                                       891,767                        834,606

    Deferred income taxes and other non-current assets                                                                                                           387,870                        279,704
    --------------------------------------------------

        Total assets                                                                                                                                         $12,094,853                     10,230,596
        ------------                                                                                                                                         -----------                     ----------

    LIABILITIES AND STOCKHOLDERS' EQUITY

    Current liabilities:

    Current portion of long-term debt and commercial paper                                                                                                    $1,203,683                      1,382,738

    Accounts payable and accrued expenses                                                                                                                      1,451,672                      1,335,582
    -------------------------------------                                                                                                                      ---------                      ---------

            Total current liabilities                                                                                                                          2,655,355                      2,718,320

    Long-term debt, less current portion                                                                                                                       1,559,895                      1,128,747

    Deferred income taxes and other long-term liabilities                                                                                                        783,131                        576,346
    -----------------------------------------------------                                                                                                        -------                        -------

            Total liabilities                                                                                                                                  4,998,381                      4,423,413
            -----------------                                                                                                                                  ---------                      ---------

    Redeemable noncontrolling interest                                                                                                                            29,463                         23,696
    ----------------------------------                                                                                                                            ------                         ------

    Total stockholders' equity                                                                                                                                 7,067,009                      5,783,487
    --------------------------                                                                                                                                 ---------                      ---------

        Total liabilities and stockholders' equity                                                                                                           $12,094,853                     10,230,596
        ------------------------------------------                                                                                                           -----------                     ----------


    Segment Information                                                  Quarter Ended              As of or for the Year Ended
                                                                         -------------              ---------------------------

    (Amounts in thousands)                                             December 31, 2017                 December 31, 2016                 December 31, 2017               December 31, 2016
                                                                       -----------------                 -----------------                 -----------------               -----------------


    Net sales:

        Global Ceramic                                                                     $824,062                                749,146                       3,405,100                      3,174,706

        Flooring NA                                                                         999,290                                970,136                       4,010,858                      3,865,746

        Flooring ROW                                                                        545,865                                463,284                       2,075,452                      1,918,635

        Intersegment sales                                                                    (120)                                     -                          (120)                             -
        ------------------                                                                     ----                                    ---                           ----                            ---

            Consolidated net sales                                                       $2,369,097                              2,182,566                       9,491,290                      8,959,087
            ----------------------                                                       ----------                              ---------                       ---------                      ---------


    Operating income (loss):

        Global Ceramic                                                                     $113,440                                102,080                         525,401                        478,448

        Flooring NA                                                                         157,219                                140,311                         540,337                        505,115

        Flooring ROW                                                                         83,865                                 70,735                         329,054                        333,091

        Corporate and intersegment eliminations                                            (11,058)                               (7,854)                       (40,619)                      (36,711)
        ---------------------------------------                                             -------                                 ------                         -------                        -------

            Consolidated operating income                                                  $343,466                                305,272                       1,354,173                      1,279,943
            -----------------------------                                                  --------                                -------                       ---------                      ---------


    Assets:

        Global Ceramic                                                                                                                                        $4,838,310                      4,024,859

        Flooring NA                                                                                                                                            3,702,137                      3,410,856

        Flooring ROW                                                                                                                                           3,245,424                      2,689,592

        Corporate and intersegment eliminations                                                                                                                  308,982                        105,289
        ---------------------------------------                                                                                                                  -------                        -------

            Consolidated assets                                                                                                                              $12,094,853                     10,230,596
            -------------------                                                                                                                              -----------                     ----------

    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)

                                                                                                                                                                                                                                                                                                                                                                                                                               Quarter Ended                                                                                       Year Ended
                                                                                                                                                                                                                                                                                                                                                                                                                               -------------                                                                                       ----------

                                                                                                                                                                                                                                                                                                                                                                                                                             December 31, 2017                                                                                  December 31, 2016                                                December 31, 2017               December 31, 2016
                                                                                                                                                                                                                                                                                                                                                                                                                             -----------------                                                                                  -----------------                                                -----------------               -----------------

    Net earnings attributable to Mohawk Industries, Inc.                                                                                                                                                                                                                                                                                                                                                                                                                 $240,378                                                                           233,748                                                  971,638                          930,362

    Adjusting items:

         Restructuring, acquisition and integration-related and other charges                                                                                                                                                                                                                                                                                                                                                                                              15,435                                                                            16,214                                                   49,144                           60,523

         Acquisitions purchase accounting , including inventory step-up                                                                                                                                                                                                                                                                                                                                                                                                         -                                                                                -                                                  13,314                                -

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

         Release of indemnification asset                                                                                                                                                                                                                                                                                                                                                                                                                                    4,459                                                                             3,004                                                    4,459                            5,371

         Tradename impairment                                                                                                                                                                                                                                                                                                                                                                                                                                                      -                                                                                -                                                       -                          47,905

         Income taxes - reversal of uncertain tax position                                                                                                                                                                                                                                                                                                                                                                                                                (4,459)                                                                          (3,004)                                                 (4,459)                         (5,371)

         Income tax reform, net                                                                                                                                                                                                                                                                                                                                                                                                                                                  810                                                                                 -                                                     810                                -

         Income taxes                                                                                                                                                                                                                                                                                                                                                                                                                                                          (624)                                                                          (6,678)                                                (16,260)                         (8,443)
         ------------                                                                                                                                                                                                                                                                                                                                                                                                                                                           ----                                                                            ------                                                  -------                           ------

         Adjusted net earnings attributable to Mohawk Industries, Inc.                                                                                                                                                                                                                                                                                                                                                                                                   $255,999                                                                           243,284                                                1,018,646                          940,347
         -------------------------------------------------------------                                                                                                                                                                                                                                                                                                                                                                                                   --------                                                                           -------                                                ---------                          -------


    Adjusted diluted earnings per share attributable to Mohawk Industries, Inc.                                                                                                                                                                                                                                                                                                                                                                                             $3.42                                                                              3.26                                                    13.61                            12.61
    ---------------------------------------------------------------------------                                                                                                                                                                                                                                                                                                                                                                                             -----                                                                              ----                                                    -----                            -----

    Weighted-average common shares outstanding - diluted                                                                                                                                                                                                                                                                                                                                                                                                                    74,915                                                                            74,638                                                   74,839                           74,568
    ----------------------------------------------------                                                                                                                                                                                                                                                                                                                                                                                                                    ------                                                                            ------                                                   ------                           ------




    Reconciliation of Total Debt to Net Debt

    (Amounts in thousands)

                                                                                                                                                                                                                                                                                                     December 31, 2017
                                                                                                                                                                                                                                                                                                     -----------------

    Current portion of long-term debt and commercial paper                                                                                                                                                                                                                                                                                        $1,203,683

    Long-term debt, less current portion                                                                                                                                                                                                                                                                                                            1,559,895

    Less: Cash and cash equivalents                                                                                                                                                                                                                                                                                                                    84,884

         Net Debt                                                                                                                                                                                                                                                                                                                                    $2,678,694
         --------                                                                                                                                                                                                                                                                                                                                    ----------


    Reconciliation of Operating Income to Adjusted EBITDA

    (Amounts in thousands)                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        Trailing Twelve

                                                                                                                                                                                                                                                                                                               Quarters Ended                                                                                                                                                           Months Ended
                                                                                                                                                                                                                                                                                                               --------------                                                                                                                                                           ------------

                                                                                                                                                                                                                                                                                                       April 1, 2017                                                                                                           July 1, 2017                                                                                    September 30, 2017                                                December 31, 2017               December 31, 2017
                                                                                                                                                                                                                                                                                                       -------------                                                                                                           ------------                                                                                    ------------------                                                -----------------               -----------------

    Operating income                                                                                                                                                                                                                                                                                                                                   $274,784                                                                                                               355,825                                                                           380,098                                                  343,466                        1,354,173

         Other (expense) income                                                                                                                                                                                                                                                                                                                           2,832                                                                                                               (3,002)                                                                          (1,285)                                                 (3,750)                         (5,205)

         Net (income) loss attributable to noncontrolling interest                                                                                                                                                                                                                                                                                     (502)                                                                                                              (1,067)                                                                            (997)                                                   (488)                         (3,054)

         Depreciation and amortization                                                                                                                                                                                                                                                                                                                105,024                                                                                                               109,761                                                                           113,515                                                  118,372                          446,672
         -----------------------------                                                                                                                                                                                                                                                                                                                -------                                                                                                               -------                                                                           -------                                                  -------                          -------

         EBITDA                                                                                                                                                                                                                                                                                                                                         382,138                                                                                                               461,517                                                                           491,331                                                  457,600                        1,792,586

         Restructuring, acquisition and integration-related and other charges                                                                                                                                                                                                                                                                          3,978                                                                                                                15,878                                                                            13,853                                                   15,231                           48,940

         Acquisitions purchase accounting, including inventory step-up                                                                                                                                                                                                                                                                                   192                                                                                                                 9,571                                                                             3,551                                                        -                          13,314

         Release of indemnification asset                                                                                                                                                                                                                                                                                                                   -                                                                                                                    -                                                                                -                                                   4,459                            4,459

    Adjusted EBITDA                                                                                                                                                                                                                                                                                                                                    $386,308                                                                                                               486,966                                                                           508,735                                                  477,290                        1,859,299
    ---------------                                                                                                                                                                                                                                                                                                                                    --------                                                                                                               -------                                                                           -------                                                  -------                        ---------


    Net Debt to Adjusted EBITDA                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                           1.4
    ---------------------------                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                           ---





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

    (Amounts in thousands)

                                                                                                                                                                                                                                                                                                       Quarter Ended                                                                                                            Year Ended
                                                                                                                                                                                                                                                                                                       -------------                                                                                                            ----------

                                                                                                                                                                                                                                                                                                     December 31, 2017                                                                                                       December 31, 2016                                                                                  December 31, 2017                                                December 31, 2016
                                                                                                                                                                                                                                                                                                     -----------------                                                                                                       -----------------                                                                                  -----------------                                                -----------------

    Net sales                                                                                                                                                                                                                                                                                                                                        $2,369,097                                                                                                             2,182,566                                                                         9,491,290                                                8,959,087

    Adjustment to net sales on constant shipping days                                                                                                                                                                                                                                                                                                  2,293                                                                                                                     -                                                                           38,651                                                        -

    Adjustment to net sales on a constant exchange rate                                                                                                                                                                                                                                                                                             (60,112)                                                                                                                    -                                                                         (69,346)                                                       -
    ---------------------------------------------------                                                                                                                                                                                                                                                                                              -------                                                                                                                   ---                                                                          -------                                                      ---

    Net sales on a constant exchange rate and constant shipping days                                                                                                                                                                                                                                                                               2,311,278                                                                                                             2,182,566                                                                         9,460,595                                                8,959,087

    Less: impact of acquisition volume                                                                                                                                                                                                                                                                                                               (42,106)                                                                                                                    -                                                                        (137,448)                                                       -
                                                                                                                                                                                                                                                                                                                                                      -------                                                                                                                   ---                                                                         --------                                                      ---

    Net sales on a constant exchange rate and constant shipping days excluding acquisition volume                                                                                                                                                                                                                                                 $2,269,172                                                                                                             2,182,566                                                                         9,323,147                                                8,959,087
    ---------------------------------------------------------------------------------------------                                                                                                                                                                                                                                                 ----------                                                                                                             ---------                                                                         ---------                                                ---------




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

    (Amounts in thousands)

                                                                                                                                                                                                                                                                                                       Quarter Ended
                                                                                                                                                                                                                                                                                                       -------------

    Global Ceramic                                                                                                                                                                                                                                                                                   December 31, 2017                                                                                                       December 31, 2016
                                                                                                                                                                                                                                                                                                     -----------------                                                                                                       -----------------

    Net sales                                                                                                                                                                                                                                                                                                                                          $824,062                                                                                                               749,146

    Adjustment to net sales on constant shipping days                                                                                                                                                                                                                                                                                                  2,293                                                                                                                     -

    Adjustment to segment net sales on a constant exchange rate                                                                                                                                                                                                                                                                                     (19,387)                                                                                                                    -
    -----------------------------------------------------------                                                                                                                                                                                                                                                                                      -------                                                                                                                   ---

    Segment net sales on a constant exchange rate and constant shipping days                                                                                                                                                                                                                                                                         806,968                                                                                                               749,146

    Less: impact of acquisition volume                                                                                                                                                                                                                                                                                                               (42,106)                                                                                                                    -
                                                                                                                                                                                                                                                                                                                                                      -------                                                                                                                   ---

    Segment net sales on a constant exchange rate and constant shipping days excluding acquisition volume                                                                                                                                                                                                                                           $764,862                                                                                                               749,146
    -----------------------------------------------------------------------------------------------------                                                                                                                                                                                                                                           --------                                                                                                               -------



    Reconciliation of Segment Net Sales to Segment Net Sales on a Constant Exchange Rate

    (Amounts in thousands)

                                                                                                                                                                                                                                                                                                       Quarter Ended
                                                                                                                                                                                                                                                                                                       -------------

    Flooring ROW                                                                                                                                                                                                                                                                                     December 31, 2017                                                                                                       December 31, 2016
                                                                                                                                                                                                                                                                                                     -----------------                                                                                                       -----------------

    Net sales                                                                                                                                                                                                                                                                                                                                          $545,865                                                                                                               463,284

    Adjustment to segment net sales on a constant exchange rate                                                                                                                                                                                                                                                                                     (40,725)                                                                                                                    -
    -----------------------------------------------------------                                                                                                                                                                                                                                                                                      -------                                                                                                                   ---

    Segment net sales on a constant exchange rate                                                                                                                                                                                                                                                                                                   $505,140                                                                                                               463,284
    ---------------------------------------------                                                                                                                                                                                                                                                                                                   --------                                                                                                               -------




    Reconciliation of Gross Profit to Adjusted Gross Profit

    (Amounts in thousands)

                                                                                                                                                                                                                                                                                                       Quarter Ended
                                                                                                                                                                                                                                                                                                       -------------

                                                                                                                                                                                                                                                                                                     December 31, 2017                                                                                                       December 31, 2016
                                                                                                                                                                                                                                                                                                     -----------------                                                                                                       -----------------

    Gross Profit                                                                                                                                                                                                                                                                                                                                       $753,624                                                                                                               690,999

    Adjustments to gross profit:

         Restructuring, acquisition and integration-related and other charges                                                                                                                                                                                                                                                                         11,339                                                                                                                12,218

      Adjusted gross profit                                                                                                                                                                                                                                                                                                                            $764,963                                                                                                               703,217
      ---------------------                                                                                                                                                                                                                                                                                                                            --------                                                                                                               -------




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

    (Amounts in thousands)

                                                                                                                                                                                                                                                                                                       Quarter Ended
                                                                                                                                                                                                                                                                                                       -------------

                                                                                                                                                                                                                                                                                                     December 31, 2017                                                                                                       December 31, 2016
                                                                                                                                                                                                                                                                                                     -----------------                                                                                                       -----------------

    Selling, general and administrative expenses                                                                                                                                                                                                                                                                                                     $410,158                                                                                                               385,727

    Adjustments to selling, general and administrative expenses:

         Restructuring, acquisition and integration-related and other charges                                                                                                                                                                                                                                                                        (3,892)                                                                                                              (3,996)

            Adjusted selling, general and administrative expenses                                                                                                                                                                                                                                                                                   $406,266                                                                                                               381,731
            -----------------------------------------------------                                                                                                                                                                                                                                                                                   --------                                                                                                               -------



    Reconciliation of Operating Income to Adjusted Operating Income

    (Amounts in thousands)

                                                                                                                                                                                                                                                                                                       Quarter Ended                                                                                                            Year Ended
                                                                                                                                                                                                                                                                                                       -------------                                                                                                            ----------

                                                                                                                                                                                                                                                                                                     December 31, 2017                                                                                                       December 31, 2016                                                                                  December 31, 2017                                                December 31, 2016
                                                                                                                                                                                                                                                                                                     -----------------                                                                                                       -----------------                                                                                  -----------------                                                -----------------

    Operating income                                                                                                                                                                                                                                                                                                                                   $343,466                                                                                                               305,272                                                                         1,354,173                                                1,279,943

    Adjustments to operating income:

         Restructuring, acquisition and integration-related and other charges                                                                                                                                                                                                                                                                         15,231                                                                                                                16,214                                                                            48,940                                                   59,847

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

         Tradename impairment                                                                                                                                                                                                                                                                                                                                 -                                                                                                                    -                                                                                -                                                  47,905

         Acquisitions purchase accounting, including inventory step-up                                                                                                                                                                                                                                                                                     -                                                                                                                    -                                                                           13,314                                                        -
         -------------------------------------------------------------                                                                                                                                                                                                                                                                                   ---                                                                                                                  ---                                                                           ------                                                      ---

    Adjusted operating income                                                                                                                                                                                                                                                                                                                          $358,697                                                                                                               321,486                                                                         1,416,427                                                1,297,695
    -------------------------                                                                                                                                                                                                                                                                                                                          --------                                                                                                               -------                                                                         ---------                                                ---------



    Reconciliation of Segment Operating Income to Adjusted Segment Operating Income

    (Amounts in thousands)

                                                                                                                                                                                                                                                                                                       Quarter Ended
                                                                                                                                                                                                                                                                                                       -------------

    Global Ceramic                                                                                                                                                                                                                                                                                   December 31, 2017                                                                                                       December 31, 2016
    --------------                                                                                                                                                                                                                                                                                   -----------------                                                                                                       -----------------

    Operating income                                                                                                                                                                                                                                                                                                                                   $113,440                                                                                                               102,080

    Adjustments to segment operating income:

         Restructuring, acquisition and integration-related and other charges                                                                                                                                                                                                                                                                          1,834                                                                                                                 1,303

         Adjusted segment operating income                                                                                                                                                                                                                                                                                                           $115,274                                                                                                               103,383
         ---------------------------------                                                                                                                                                                                                                                                                                                           --------                                                                                                               -------


    Reconciliation of Segment Operating Income to Adjusted Segment Operating Income

    (Amounts in thousands)

                                                                                                                                                                                                                                                                                                       Quarter Ended
                                                                                                                                                                                                                                                                                                       -------------

    Flooring NA                                                                                                                                                                                                                                                                                      December 31, 2017                                                                                                       December 31, 2016
    -----------                                                                                                                                                                                                                                                                                      -----------------                                                                                                       -----------------

    Operating income                                                                                                                                                                                                                                                                                                                                   $157,219                                                                                                               140,311

    Adjustments to segment operating income:

         Restructuring, acquisition and integration-related and other charges                                                                                                                                                                                                                                                                          9,776                                                                                                                 5,826

           Adjusted segment operating income                                                                                                                                                                                                                                                                                                         $166,995                                                                                                               146,137
           ---------------------------------                                                                                                                                                                                                                                                                                                         --------                                                                                                               -------


    Reconciliation of Segment Operating Income to Adjusted Segment Operating Income

    (Amounts in thousands)

                                                                                                                                                                                                                                                                                                       Quarter Ended
                                                                                                                                                                                                                                                                                                       -------------

    Flooring ROW                                                                                                                                                                                                                                                                                     December 31, 2017                                                                                                       December 31, 2016
    ------------                                                                                                                                                                                                                                                                                     -----------------                                                                                                       -----------------

    Operating income                                                                                                                                                                                                                                                                                                                                    $83,865                                                                                                                70,735

    Adjustments to segment operating income:

         Restructuring, acquisition and integration-related and other charges                                                                                                                                                                                                                                                                          2,266                                                                                                                 8,903

         Adjusted segment operating income                                                                                                                                                                                                                                                                                                            $86,131                                                                                                                79,638
         ---------------------------------                                                                                                                                                                                                                                                                                                            -------                                                                                                                ------


    Reconciliation of Segment Operating Loss to Adjusted Segment Operating Loss

    (Amounts in thousands)

                                                                                                                                                                                                                                                                                                       Quarter Ended
                                                                                                                                                                                                                                                                                                       -------------

    Corporate and intersegment eliminations                                                                                                                                                                                                                                                        December 31, 2017                                                                                                       December 31, 2016
    ---------------------------------------                                                                                                                                                                                                                                                        -----------------                                                                                                       -----------------

    Operating loss                                                                                                                                                                                                                                                                                                                                    $(11,058)                                                                                                              (7,854)

    Adjustments to segment operating loss:

         Restructuring, acquisition and integration-related and other charges                                                                                                                                                                                                                                                                          1,355                                                                                                                   182

         Adjusted segment operating loss                                                                                                                                                                                                                                                                                                             $(9,703)                                                                                                              (7,672)
         -------------------------------                                                                                                                                                                                                                                                                                                              -------                                                                                                                ------



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

    (Amounts in thousands)

                                                                                                                                                                                                                                                                                                       Quarter Ended
                                                                                                                                                                                                                                                                                                       -------------

                                                                                                                                                                                                                                                                                                     December 31, 2017                                                                                                       December 31, 2016
                                                                                                                                                                                                                                                                                                     -----------------                                                                                                       -----------------

    Earnings before income taxes                                                                                                                                                                                                                                                                                                                       $332,459                                                                                                               299,977

    Noncontrolling interests                                                                                                                                                                                                                                                                                                                              (488)                                                                                                                (760)

    Adjustments to earnings including noncontrolling interests before income taxes:

         Restructuring, acquisition and integration-related & other charges                                                                                                                                                                                                                                                                           15,435                                                                                                                16,214

         Release of indemnification asset                                                                                                                                                                                                                                                                                                               4,459                                                                                                                 3,004

          Adjusted earnings including noncontrolling interests before income taxes                                                                                                                                                                                                                                                                  $351,865                                                                                                               318,435
          ------------------------------------------------------------------------                                                                                                                                                                                                                                                                  --------                                                                                                               -------



    Reconciliation of Income Tax Expense to Adjusted Income Tax Expense

    (Amounts in thousands)

                                                                                                                                                                                                                                                                                                       Quarter Ended
                                                                                                                                                                                                                                                                                                       -------------

                                                                                                                                                                                                                                                                                                     December 31, 2017                                                                                                       December 31, 2016
                                                                                                                                                                                                                                                                                                     -----------------                                                                                                       -----------------

    Income tax expense                                                                                                                                                                                                                                                                                                                                  $91,593                                                                                                                65,469

    Income taxes - reversal of uncertain tax position                                                                                                                                                                                                                                                                                                  4,459                                                                                                                 3,004

    Income tax reform                                                                                                                                                                                                                                                                                                                                     (810)                                                                                                                    -

    Income tax effect of adjusting items                                                                                                                                                                                                                                                                                                                    624                                                                                                                 6,678
                                                                                                                                                                                                                                                                                                                                                            ---                                                                                                                 -----

      Adjusted income tax expense                                                                                                                                                                                                                                                                                                                     $95,866                                                                                                                75,151
      ---------------------------                                                                                                                                                                                                                                                                                                                     -------                                                                                                                ------


    Adjusted income tax rate                                                                                                                                                                                                                                                                                                                              27.2%                                                                                                                23.6%
    ------------------------                                                                                                                                                                                                                                                                                                                               ----                                                                                                                  ----






    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 charges, legal settlements and reserves, tradename impairments, acquisition purchase accounting, including inventory step-up, release of indemnification assets, income tax reform and the reversal of uncertain tax positions.

View original content:http://www.prnewswire.com/news-releases/mohawk-industries-reports-q4-results-300596118.html

SOURCE Mohawk Industries, Inc.