Mohawk Industries Reports Q2 Results

CALHOUN, Ga., July 25, 2018 /PRNewswire/ -- Mohawk Industries, Inc. (NYSE: MHK) today announced 2018 second quarter net earnings of $197 million and diluted earnings per share (EPS) of $2.62. Adjusted net earnings were $263 million and EPS was $3.51, excluding restructuring, acquisition and other charges, a 6% decrease from last year. Net sales for the second quarter of 2018 were $2.6 billion, up 5% in the quarter and 3% on a constant currency basis. For the second quarter of 2017, net sales were $2.5 billion, net earnings were $261 million and EPS was $3.48; adjusted net earnings were $278 million and EPS was $3.72, excluding restructuring, acquisition and other charges.

For the six months ending June 30, 2018, net earnings and EPS were $405 million and $5.41, respectively. Net earnings excluding restructuring, acquisition and other charges were $488 million and EPS was $6.52, an increase over the 2017 six-month period adjusted EPS. For the 2018 six-month period, net sales were $5.0 billion, an increase of 7% versus prior year as reported or 3% on a constant currency and legacy basis. For the six-month period ending July 1, 2017, net sales were $4.7 billion, net earnings were $461 million and EPS was $6.17; excluding restructuring, acquisition and other charges, net earnings and EPS were $482 million and $6.44.

Commenting on Mohawk Industries' second quarter performance, Jeffrey S. Lorberbaum, Chairman and CEO, stated, "Our results fell short of our expectations, and we are taking actions to improve the performance of our U.S. businesses. With the overall economy, our results were negatively impacted by input inflation, higher transportation costs, a stronger dollar and a tight labor market. We were also affected by changing product mix, timing of price increases, lower production units, start-up of new projects and the delayed Godfrey Hirst closing. To address these, we are raising prices, expanding in growing channels and participating in new products and geographies. In the U.S. market, we are increasing our LVT production and sourcing, as LVT continues gaining market share.

"Our businesses outside North America showed significant improvement and our results improved more without start-up costs and expired patents. Although the economy in Europe slowed somewhat, the results in most of our non-U.S. businesses improved substantially with LVT, Russian ceramic, wood panels and insulation leading the growth. As the dollar strengthened during the period, the Euro fell from $1.24 to $1.16, reducing our translated results in U.S. dollars.

"Our company and industry are absorbing significant inflation. This year, we have had two carpet price increases and recently followed those with a third increase to offset additional material and freight inflation. We are taking pricing actions in most product categories impacted by inflation, including our higher value ceramic products.

"During the quarter, our new expansion projects had start-up expenses of $15 million as we continued investing to broaden our product offering and geographic penetration. These investments will enhance our sales and profitability, with most of the impact occurring in 2019 and beyond.

"For the quarter, our Global Ceramic Segment sales increased 3% as reported and 2% on a constant currency basis. Operating margin was approximately 15% both as reported and on an adjusted basis, declining year over year due to inflation, product mix and start-up costs. During the period, our North American ceramic volume improved with our average price weakening from growth in lower value products and channels. To increase our share of the ceramic market, we are delivering innovative products, enhancing our service and increasing our participation in the home center, builder and commercial channels. Our U.S. countertop growth is accelerating, and construction on our quartz countertop plant in Tennessee is on schedule, with production slated to begin by the end of this year. In Mexico, our sales increased as the quarter progressed, outpacing the market. We have doubled production at our Salamanca plant and introduced larger sizes to the market. European ceramic sales slowed slightly with the economy, while margins increased from improved price and mix and higher productivity. As we expand our Polish factory, we are preparing to realign manufacturing among our European plants to optimize our assets and improve our offering. Our Russian ceramic sales and margins remain strong, and we are expanding our porcelain floor and wall tile capacity.

"During the quarter, our Flooring North America Segment's sales increased 2%. The segment's operating margin was 9.5% as reported and 10% on an adjusted basis, absorbing inflation, lower than expected production and start-up costs. The realization of our price increases was later and our product mix declined more than we anticipated. As our raw materials and freight costs continue to escalate, we announced another price increase to recover. Our LVT sales in the period grew less than we forecast due to a delay in shipments of our sourced products. We anticipate a significant increase in LVT sales as our new U.S. production ramps up and the supply of sourced products increases in the third period. Our residential carpet improved led by the builder, multi-family and Main Street channels. Our new introductions in SmartStrand Silk Reserve, Air.O unified soft flooring and our luxury Karastan collections gained momentum in the market. Our new RevWood collections with water proof technology are growing rapidly in the retail and builder channels as an alternative to hardwood. Our commercial hard surface collections showed stronger growth, and our commercial carpet bookings strengthened as we progressed through the period.

"For the quarter, our Flooring Rest of the World Segment's sales increased 16% as reported and 8% on a constant currency basis. The segment's operating income increased 16% as reported, with an adjusted operating margin of 17%, as a result of improved price, product mix and productivity, offsetting inflation, start-up costs and expired patents. Our LVT sales were up dramatically and will increase more with our manufacturing expansion. Until now, we have been producing flexible LVT, and we have completed the initial production on rigid LVT, which will be launching in the third quarter. Our new premium laminate products utilizing unique technologies and water resistance are taking share and improving our mix. In Russia, we are introducing our latest European technology with our new laminate plant expansion. We are using our European sheet vinyl to build demand for our new Russian plant, which should start up by the end of this year. Our new carpet tile plant in Belgium is ramping up to penetrate the European commercial flooring market. Our wood panels and insulation products grew significantly from our manufacturing investments, better material supply and stronger market conditions. We completed the Godfrey Hirst acquisition on July 2, a month later than we had anticipated, and we are implementing strategies to become a total flooring provider in Australia and New Zealand as we have in the U.S.

"We are taking a comprehensive approach to improve our performance and profitability in the U.S. Our initiatives to improve pricing, increase sales in growing channels and reduce cost will benefit the remainder of the year. Given the impact of inflation, timing of price increases and other challenges, we do not anticipate that our actions in the U.S. will offset the pressures we are facing before next year. We expect continued strength in Europe and Russia, where inflation and shifting product preferences are less intense than in the U.S. Around the globe, we are entering new products and geographies as well as expanding constrained categories. Having closed Godfrey Hirst, we are already enhancing the largest flooring provider in Australia and New Zealand. In the U.S., we are investing in growing categories such as LVT and quartz countertops. If the recently announced Chinese tariffs are implemented, they will enhance our U.S. market position and results. Taking all of this into account, our EPS guidance for the third quarter is $3.54 to $3.64, excluding any one-time charges.

"We are passing through inflation, optimizing our new expansions and maximizing our LVT position to increase our profitability. Our talented organization, innovative products and strong balance sheet provide long-term advantages, and we continue to pursue acquisitions that bolt on or add new dimensions to expand the value of our company."

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, Feltex, Godfrey Hirst, 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 Thursday, July 26, 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 # 1166308. A replay will be available until August 25, 2018, by dialing 1-855-859-2056 for US/local calls and 1-404-537-3406 for International/Local calls and entering Conference ID # 1166308.

    MOHAWK INDUSTRIES, INC. AND SUBSIDIARIES

    (Unaudited)

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

    (Amounts in thousands, except per share data)                      June 30, 2018                        July 1, 2017                   June 30, 2018                  July 1, 2017
                                                                       -------------                        ------------                   -------------                  ------------


    Net sales                                                                           $2,577,014                   2,453,038                                $4,989,216                    4,673,683

    Cost of sales                                                          1,810,459                  1,673,902                 3,517,969                       3,214,194
    -------------                                                                                    ---------                 ---------                       ---------

        Gross profit                                                         766,555                    779,136                 1,471,247                       1,459,489

    Selling, general and administrative expenses                             440,248                    423,311                   876,541                         828,880
    --------------------------------------------                                                       -------                   -------                         -------

    Operating income                                                         326,307                    355,825                   594,706                         630,609

    Interest expense                                                           7,863                      8,393                    15,391                          16,595

    Other expense (income), net                                                2,090                      3,002                     6,088                             170
    ---------------------------                                                                                                   -----

        Earnings before income taxes                                         316,354                    344,430                   573,227                         613,844

    Income tax expense                                                       118,809                     82,682                   166,441                         151,040
    ------------------                                                       -------                     ------                   -------

            Net earnings including noncontrolling interest                   197,545                    261,748                   406,786                         462,804

    Net income attributable to noncontrolling interest                           959                      1,067                     1,434                           1,569
    --------------------------------------------------                           ---                      -----                     -----

    Net earnings attributable to Mohawk Industries, Inc.                                  $196,586                     260,681                                  $405,352                      461,235
    ----------------------------------------------------                                  --------                     -------                                  --------                      -------


    Basic earnings per share attributable to Mohawk Industries, Inc.

    Basic earnings per share attributable to Mohawk Industries, Inc.                         $2.64                        3.51                                     $5.44                         6.21
    ----------------------------------------------------------------                         -----                        ----                                     -----                         ----

    Weighted-average common shares outstanding - basic                        74,597                     74,327                    74,525                          74,269
    --------------------------------------------------                        ------                     ------                    ------                          ------


    Diluted earnings per share attributable to Mohawk Industries, Inc.

    Diluted earnings per share attributable to Mohawk Industries, Inc.                       $2.62                        3.48                                     $5.41                         6.17
    ------------------------------------------------------------------                       -----                        ----                                     -----                         ----

    Weighted-average common shares outstanding - diluted                      74,937                     74,801                    74,928                          74,773
    ----------------------------------------------------                      ------                     ------                    ------                          ------




    Other Financial Information

    (Amounts in thousands)

    Depreciation and amortization                                                         $127,048                     109,762                                  $249,702                      214,785
    -----------------------------                                                         --------                     -------                                  --------                      -------

    Capital expenditures                                                                  $247,418                     224,153                                  $498,354                      425,423
    --------------------                                                                  --------                     -------                                  --------                      -------



    Consolidated Balance Sheet Data

    (Amounts in thousands)

                                                                                                                                        June 30, 2018                  July 1, 2017
                                                                                                                                        -------------                  ------------

    ASSETS

    Current assets:

        Cash and cash equivalents                                                                                                                           $518,226                      130,238

        Receivables, net                                                                                                                    1,737,935                      1,639,614

        Inventories                                                                                                                         2,061,204                      1,865,941

        Prepaid expenses and other current assets                                                                                             456,315                        374,930
        -----------------------------------------

            Total current assets                                                                                                            4,773,680                      4,010,723

    Property, plant and equipment, net                                                                                                      4,421,073                      3,892,251

    Goodwill                                                                                                                                2,447,046                      2,417,058

    Intangible assets, net                                                                                                                    858,532                        878,301

    Deferred income taxes and other non-current assets                                                                                        393,708                        391,158
    --------------------------------------------------

        Total assets                                                                                                                                     $12,894,039                   11,589,491
        ------------                                                                                                                                     -----------                   ----------

    LIABILITIES AND STOCKHOLDERS' EQUITY

    Current liabilities:

    Current portion of long-term debt and commercial paper                                                                                                $1,146,511                    1,754,077

    Accounts payable and accrued expenses                                                                                                   1,589,561                      1,466,658
    -------------------------------------                                                                                                   ---------                      ---------

            Total current liabilities                                                                                                       2,736,072                      3,220,735

    Long-term debt, less current portion                                                                                                    1,884,023                      1,174,440

    Deferred income taxes and other long-term liabilities                                                                                     870,467                        713,110
    -----------------------------------------------------                                                                                     -------                        -------

            Total liabilities                                                                                                               5,490,562                      5,108,285
            -----------------                                                                                                               ---------                      ---------

    Redeemable noncontrolling interest                                                                                                         30,043                         26,713
    ----------------------------------                                                                                                         ------                         ------

    Total stockholders' equity                                                                                                              7,373,434                      6,454,493
    --------------------------                                                                                                              ---------                      ---------

        Total liabilities and stockholders' equity                                                                                                       $12,894,039                   11,589,491
        ------------------------------------------                                                                                                       -----------                   ----------



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

    (Amounts in thousands)                                             June 30, 2018                      July 1, 2017                  June 30, 2018                  July 1, 2017
                                                                       -------------                      ------------                  -------------                  ------------


    Net sales:

        Global Ceramic                                                                    $929,297                     902,670                                $1,805,845                    1,687,639

        Flooring NA                                                        1,057,570                  1,040,299                 2,007,928                       1,979,795

        Flooring ROW                                                         590,147                    510,069                 1,175,443                       1,006,249

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

            Consolidated net sales                                                      $2,577,014                   2,453,038                                $4,989,216                    4,673,683
            ----------------------                                                      ----------                   ---------                                ----------                    ---------


    Operating income (loss):

        Global Ceramic                                                                    $134,760                     152,557                                  $248,177                      268,593

        Flooring NA                                                          100,662                    127,482                   175,410                         219,624

        Flooring ROW                                                         100,166                     86,052                   189,226                         162,147

        Corporate and intersegment eliminations                              (9,281)                  (10,266)                 (18,107)                       (19,755)
        ---------------------------------------                               ------                    -------                   -------                         -------

            Consolidated operating income                                                 $326,307                     355,825                                  $594,706                      630,609
            -----------------------------                                                 --------                     -------                                  --------                      -------


    Assets:

        Global Ceramic                                                                                                                                    $4,974,791                    4,736,068

        Flooring NA                                                                                                                         3,927,190                      3,625,350

        Flooring ROW                                                                                                                        3,701,419                      2,984,716

        Corporate and intersegment eliminations                                                                                               290,639                        243,357
        ---------------------------------------                                                                                               -------                        -------

            Consolidated assets                                                                                                                          $12,894,039                   11,589,491
            -------------------                                                                                                                          -----------                   ----------

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

                                                                                                                                                                                                                      June 30, 2018          July 1, 2017                           June 30, 2018             July 1, 2017
                                                                                                                                                                                                                      -------------          ------------                           -------------             ------------

    Net earnings attributable to Mohawk Industries, Inc.                                                                                                                                                                    $196,586                       260,681                                    405,352               461,235

    Adjusting items:

    Restructuring, acquisition and integration-related and other costs                                                                                                                                                      16,042                        15,878                                     38,146                19,856

    Acquisitions purchase accounting , including inventory step-up                                                                                                                                                             194                         9,571                                      1,548                 9,763

    Release of indemnification asset                                                                                                                                                                                             -                            -                                     1,749                     -

    Income taxes - reversal of uncertain tax position                                                                                                                                                                            -                            -                                   (1,749)                    -

    Income taxes                                                                                                                                                                                                              50,106                       (7,677)                                    43,166               (9,091)
    ------------                                                                                                                                                                                                              ------                        ------                                     ------                ------

    Adjusted net earnings attributable to Mohawk Industries, Inc.                                                                                                                                                           $262,928                       278,453                                    488,212               481,763
    -------------------------------------------------------------                                                                                                                                                           --------                       -------                                    -------               -------


    Adjusted diluted earnings per share attributable to Mohawk Industries, Inc.                                                                                                                                                $3.51                          3.72                                       6.52                  6.44
    ---------------------------------------------------------------------------                                                                                                                                                -----                          ----                                       ----                  ----

    Weighted-average common shares outstanding - diluted                                                                                                                                                                    74,937                        74,801                                     74,928                74,773
    ----------------------------------------------------                                                                                                                                                                    ------                        ------                                     ------                ------

    Reconciliation of Total Debt to Net Debt

    (Amounts in thousands)

                                                           June 30, 2018
                                                           -------------

    Current portion of long-term debt and commercial paper                 $1,146,511

    Long-term debt, less current portion                        1,884,023

    Less: Cash and cash equivalents                            518,226

    Net Debt                                                              $2,512,308
    --------                                                              ----------

    Reconciliation of Operating Income to Adjusted EBITDA

    (Amounts in thousands)                                                                                                                                                                          Trailing Twelve

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

                                                                       September 30, 2017                December 31, 2017                        March 31, 2018           June 30, 2018             June 30, 2018
                                                                       ------------------                -----------------                        --------------           -------------             -------------

    Operating income                                                                             380,098                     343,466                               268,399                  326,307                     1,318,270

    Other (expense) income                                                                       (1,285)                    (3,750)                              (3,998)                 (2,090)                     (11,123)

    Net (income) loss attributable to noncontrolling interest                                    (997)                      (488)                                (475)                   (959)                      (2,919)

    Depreciation and amortization                                                              113,515                     118,372                               122,654                  127,048                       481,589
    -----------------------------                                                              -------                     -------                               -------                  -------                       -------

    EBITDA                                                                                       491,331                     457,600                               386,580                  450,306                     1,785,817

    Restructuring, acquisition and integration-related and other costs                          13,853                      15,231                                22,104                   16,042                        67,230

    Acquisitions purchase accounting, including inventory step-up                                3,551                           -                                1,354                      194                         5,099

    Release of indemnification asset                                                                 -                      4,459                                 1,749                        -                        6,208

      Adjusted EBITDA                                                                            508,735                     477,290                               411,787                  466,542                     1,864,354
      ---------------                                                                            -------                     -------                               -------                  -------                     ---------


    Net Debt to Adjusted EBITDA                                                                                                                                                                                           1.3
    ---------------------------                                                                                                                                                                                           ---

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

    (Amounts in thousands)

                                                                                                                            Quarter Ended                              Six Months Ended
                                                                                                                            -------------                              ----------------

                                                                                                               June 30, 2018                July 1, 2017             June 30, 2018                  July 1, 2017
                                                                                                               -------------                ------------             -------------                  ------------

    Net sales                                                                                                                   $2,577,014                 2,453,038                      4,989,216                 4,673,683

    Adjustment to net sales on a constant exchange rate                                               (48,326)                           -                (147,158)                             -
    ---------------------------------------------------                                                -------                          ---                 --------                            ---

    Net sales on a constant exchange rate                                                                        2,528,688                    2,453,038                  4,842,058                      4,673,683

    Less: impact of acquisition volume                                                                 (1,239)                           -                 (46,515)                             -
                                                                                                        ------                          ---                  -------                            ---

    Net sales on a constant exchange rate excluding acquisition volume                                                        $2,527,449                 2,453,038                      4,795,543                 4,673,683
    ------------------------------------------------------------------                                                        ----------                 ---------                      ---------                 ---------

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

    (Amounts in thousands)

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

    Global Ceramic                                                                                                                                                June 30, 2018              July 1, 2017
                                                                                                                                                                  -------------              ------------

    Net sales                                                                                                                                                                       $929,297                  902,670

    Adjustment to segment net sales on a constant exchange rate                                                                                                     (10,986)                         -
    -----------------------------------------------------------                                                                                                      -------                        ---

    Segment net sales on a constant exchange rate                                                                                                                    918,311                    902,670

    Less: impact of acquisition volume                                                                                                                                (1,239)                         -
                                                                                                                                                                       ------                        ---

    Segment net sales on a constant exchange rate excluding acquisition volume                                                                                                   $917,072                  902,670
    --------------------------------------------------------------------------                                                                                                   --------                  -------



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

    (Amounts in thousands)

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

    Flooring ROW                                                                                                                                                  June 30, 2018              July 1, 2017
                                                                                                                                                                  -------------              ------------

    Net sales                                                                                                                                                                       $590,147                  510,069

    Adjustment to segment net sales on a constant exchange rate                                                                                                     (37,340)                         -
    -----------------------------------------------------------                                                                                                      -------                        ---

    Segment net sales on a constant exchange rate                                                                                                                                $552,807                  510,069
    ---------------------------------------------                                                                                                                                --------                  -------



    Reconciliation of Gross Profit to Adjusted Gross Profit

    (Amounts in thousands)

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

                                                                                                                                                                  June 30, 2018              July 1, 2017
                                                                                                                                                                  -------------              ------------

    Gross Profit                                                                                                                                                                    $766,555                  779,136

    Adjustments to gross profit:

    Restructuring, acquisition and integration-related and other costs                                                                                                12,018                     13,028

    Acquisitions purchase accounting, including inventory step-up                                                                                                        194                      9,571
    -------------------------------------------------------------                                                                                                        ---                      -----

      Adjusted gross profit                                                                                                                                                         $778,767                  801,735
      ---------------------                                                                                                                                                         --------                  -------




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

    (Amounts in thousands)

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

                                                                                                                                                                  June 30, 2018              July 1, 2017
                                                                                                                                                                  -------------              ------------

    Selling, general and administrative expenses                                                                                                                                  $440,248                  423,311

    Adjustments to selling, general and administrative expenses:

    Restructuring, acquisition and integration-related and other costs                                                                                               (4,024)                   (2,850)

      Adjusted selling, general and administrative expenses                                                                                                                      $436,224                  420,461
      -----------------------------------------------------                                                                                                                      --------                  -------



    Reconciliation of Operating Income to Adjusted Operating Income

    (Amounts in thousands)

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

                                                                                                                                                                  June 30, 2018              July 1, 2017
                                                                                                                                                                  -------------              ------------

    Operating income                                                                                                                                                                $326,307                  355,825

    Adjustments to operating income:

    Restructuring, acquisition and integration-related and other costs                                                                                                16,042                     15,878

    Acquisitions purchase accounting, including inventory step-up                                                                                                        194                      9,571
    -------------------------------------------------------------                                                                                                        ---                      -----

    Adjusted operating income                                                                                                                                                       $342,543                  381,274
    -------------------------                                                                                                                                                       --------                  -------



    Reconciliation of Segment Operating Income to Adjusted Segment Operating Income

    (Amounts in thousands)

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

    Global Ceramic                                                                                                                                                June 30, 2018              July 1, 2017
    --------------                                                                                                                                                -------------              ------------

    Operating income                                                                                                                                                                $134,760                  152,557

    Adjustments to segment operating income:

    Restructuring, acquisition and integration-related and other costs                                                                                                 5,408                      1,305

    Acquisitions purchase accounting, including inventory step-up                                                                                                          -                     9,571
    -------------------------------------------------------------                                                                                                        ---                     -----

    Adjusted segment operating income                                                                                                                                             $140,168                  163,433
    ---------------------------------                                                                                                                                             --------                  -------



    Reconciliation of Segment Operating Income to Adjusted Segment Operating Income

    (Amounts in thousands)

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

    Flooring NA                                                                                                                                                   June 30, 2018              July 1, 2017
    -----------                                                                                                                                                   -------------              ------------

    Operating income                                                                                                                                                                $100,662                  127,482

    Adjustments to segment operating income:

    Restructuring, acquisition and integration-related and other costs                                                                                                 8,881                     12,196

      Adjusted segment operating income                                                                                                                                           $109,543                  139,678
      ---------------------------------                                                                                                                                           --------                  -------



    Reconciliation of Segment Operating Income to Adjusted Segment Operating Income

    (Amounts in thousands)

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

    Flooring ROW                                                                                                                                                  June 30, 2018              July 1, 2017
    ------------                                                                                                                                                  -------------              ------------

    Operating income                                                                                                                                                                $100,166                   86,052

    Adjustments to segment operating income:

    Restructuring, acquisition and integration-related and other costs                                                                                                 1,338                      2,170

    Acquisitions purchase accounting, including inventory step-up                                                                                                        194                          -
    -------------------------------------------------------------                                                                                                        ---                        ---

    Adjusted segment operating income                                                                                                                                             $101,698                   88,222
    ---------------------------------                                                                                                                                             --------                   ------



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

    (Amounts in thousands)

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

                                                                                                                                                                  June 30, 2018              July 1, 2017
                                                                                                                                                                  -------------              ------------

    Earnings before income taxes                                                                                                                                                    $316,354                  344,430

    Noncontrolling interests                                                                                                                                              (959)                   (1,067)

    Adjustments to earnings including noncontrolling interests before income taxes:

    Restructuring, acquisition and integration-related & other costs                                                                                                  16,042                     15,878

    Acquisitions purchase accounting, including inventory step-up                                                                                                        194                      9,571

     Adjusted earnings including noncontrolling interests before income taxes                                                                                                    $331,631                  368,812
     ------------------------------------------------------------------------                                                                                                    --------                  -------



    Reconciliation of Income Tax Expense to Adjusted Income Tax Expense

    (Amounts in thousands)

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

                                                                                                                                                                  June 30, 2018              July 1, 2017
                                                                                                                                                                  -------------              ------------

    Income tax expense                                                                                                                                                              $118,809                   82,682

    Income tax effect of adjusting items                                                                                                                               (50,106)                     7,677
                                                                                                                                                                        -------                      -----

      Adjusted income tax expense                                                                                                                                                  $68,703                   90,359
      ---------------------------                                                                                                                                                  -------                   ------


    Adjusted income tax rate                                                                                                                                              20.7%                     24.5%
    ------------------------                                                                                                                                               ----                       ----

    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 and the impact of acquisitions.


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

View original content:http://www.prnewswire.com/news-releases/mohawk-industries-reports-q2-results-300686616.html

SOURCE Mohawk Industries, Inc.