e8vk
 
 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of report (date of earliest event reported):
July 27, 2010
LENNOX INTERNATIONAL INC.
(Exact name of registrant as specified in its charter)
         
Delaware   001-15149   42-0991521
(State or other jurisdiction   (Commission File Number)   (IRS Employer
of incorporation)       Identification No.)
2140 Lake Park Blvd.
Richardson, Texas 75080

(Address of principal executive offices, including zip code)
Registrant’s telephone number, including area code:
(972) 497-5000
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
      o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
 
      o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
 
      o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
 
      o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
 
 

 


 

Item 2.02 Results of Operations and Financial Condition.
     On July 27, 2010, Lennox International Inc. (the “Company”) issued a press release announcing its financial results for the quarter ended June 30, 2010. A copy of such press release is furnished as Exhibit 99.1 to this report.
      The information furnished pursuant to this Item 2.02, including Exhibit 99.1, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 (the “Exchange Act”) or otherwise subject to the liabilities under that Section and shall not be deemed to be incorporated by reference into any filing of the Company under the Securities Act of 1933 or the Exchange Act.
Item 9.01 Financial Statements and Exhibits.
  (c) Exhibits.
     
EXHIBIT    
NUMBER   DESCRIPTION
99.1
  Press release dated July 27, 2010.

 


 

SIGNATURES
     Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
         
  LENNOX INTERNATIONAL INC.
 
 
Date: July 27, 2010  By:   /s/ Robert L. Villasenor    
    Name:   Robert L. Villasenor   
    Title:   Director, Securities Law and Assistant Secretary   
 

3

exv99w1
Exhibit 99.1
Lennox International Reports Strong Second Quarter Revenue and Profit Growth and Raises 2010 Guidance
  Revenue up 11% with strong growth in all business segments in the quarter
 
  Adjusted EPS from continuing operations of $0.97, up 45%
 
  GAAP EPS from continuing operations of $0.86, up 37%
 
  Repurchased $60 million of stock in the quarter
 
  Raising 2010 revenue growth guidance range by 1 point to 5-8%; at constant currency, raising revenue growth guidance range by 2 points to 4-7%
 
  Raising 2010 adjusted EPS from continuing operations guidance from $1.90-$2.30 to $2.20-$2.45
DALLAS, July 27 — Lennox International Inc. (NYSE: LII) today reported financial results for the second quarter of 2010.
Revenue for the second quarter was $872 million, up 11% from the prior-year quarter. Foreign exchange had a positive impact of 1 point on revenue growth. Diluted earnings per share from continuing operations on an adjusted basis was $0.97, up 45% from $0.67 in the second quarter a year ago. Diluted earnings per share from continuing operations on a GAAP basis was $0.86, up 37% from $0.63 in the year-ago quarter.
“All business segments realized strong revenue and profit growth in the second quarter on solid operational execution and improved end market conditions from a year ago,” said Todd Bluedorn, Chief Executive Officer. “The success of our new products and productivity initiatives across our businesses helped drive total segment profit margin up 220 basis points to 10.1%, a record second quarter margin for the company. Looking ahead, we are encouraged by the improved end market conditions we have seen. However, we remain mindful of global economic uncertainties and commodities have become a strong year-over-year headwind for us in the second half. Overall for the full year, we are raising our revenue growth guidance to 5-8% and raising our adjusted EPS from continuing operations growth guidance to 24-38% over last year.”

 


 

FINANCIAL HIGHLIGHTS
Revenue: Revenue for the second quarter was $872 million, up 11% from the prior-year quarter. Foreign exchange had a positive impact of 1 point. Volume and price/mix were both higher from the year-ago quarter.
Gross Profit: Gross profit for the second quarter was $265 million, up 16% from $227 million in the year-ago quarter. Gross margin was 30.4% compared to 29.0% in the year-ago quarter, up 140 basis points. Gross margin benefited primarily from productivity initiatives and lower component costs. The annual adjustment for warranty was favorable by $6 million in the second quarter of 2010, which compares to a favorable adjustment of $10 million in the second quarter a year ago.
Income from Continuing Operations: Adjusted income from continuing operations in the second quarter was $54.7 million, or $0.97 diluted earnings per share, compared to adjusted income from continuing operations of $38.0 million, or $0.67 diluted earnings per share, in the second quarter a year ago. Adjusted income from continuing operations for the second quarter of 2010 excludes a $2.1 million after-tax charge for restructuring activities, a $2.9 million after-tax special legal contingency charge, and $1.0 million after-tax for the net change in unrealized losses on open future contracts and other items.
On a GAAP basis, income from continuing operations for the second quarter was $48.7 million, or $0.86 diluted earnings per share, compared to $35.9 million income from continuing operations, or $0.63 diluted earnings per share in the prior-year quarter.
In the second quarter, the company had a loss from discontinued operations of $0.4 million after-tax related to previously announced plans to exit the business of certain Service Experts service centers.
Free Cash Flow and Total Debt: Net cash provided by operations in the second quarter was $14 million, compared to $66 million in the prior-year quarter. The company invested $9 million in capital assets in the second quarter. Free cash flow was $5 million, compared to $55 million in the year-ago quarter. Total debt at the end of the second quarter was $356 million following the company’s completion of a 7-year $200 million senior notes offering at 4.9%. The company repurchased $60 million of stock in the second quarter and has repurchased approximately $95 million through the first half of 2010. At the end of the second quarter, total cash and cash equivalents were $62 million.

 


 

BUSINESS SEGMENT HIGHLIGHTS
Residential Heating & Cooling
Second quarter 2010 revenue in the Residential Heating & Cooling business segment was $413 million, up 9% from $379 million in the year-ago quarter. Foreign exchange had a positive 1 point impact on revenue growth. Segment profit was $52 million, up 34% from $39 million in the year-ago quarter. Segment profit margin was 12.7%, up 230 basis points from 10.4% in the second quarter a year ago. Results were impacted by higher volume, savings from productivity initiatives, and lower component costs, with offsets from lower price/mix, product launch expenses, and a lower favorable warranty adjustment than in the prior-year quarter.
Commercial Heating & Cooling
Revenue in the Commercial Heating & Cooling business segment was $176 million, up 8% from $163 million in the year-ago quarter. Foreign exchange had a negative 1 point impact on revenue growth. Total segment profit was $28 million, up 44% from $19 million in the year-ago quarter. Segment profit margin was 15.8%, up 390 basis points from 11.9% in the second quarter a year ago. Results were impacted by higher volume, higher price/mix, savings from productivity initiatives, and lower component costs.
Service Experts
Revenue in the Service Experts business segment was $168 million in the second quarter, up 14% from $147 million in the year-ago quarter. Foreign exchange had a positive 2 point impact on revenue growth. Segment profit was $13 million, up 45% from $9 million in the second quarter a year ago. Segment profit margin was 7.6%, up 160 basis points from 6.0% in the year-ago quarter. Results were impacted primarily by higher volume and favorable price/mix.
Refrigeration
Revenue in the Refrigeration business segment was $140 million in the second quarter, up 14% from $122 million in the year-ago quarter. Foreign exchange had a positive 4 point impact on revenue growth. Segment profit was $15 million, up 59% from $10 million in the second quarter a year ago. Segment profit margin was 10.9%, up 300 basis points from 7.9% in the year-ago quarter. Results were impacted by higher volume, higher price/mix, and savings from productivity initiatives.

 


 

FULL-YEAR OUTLOOK
The company is raising its 2010 guidance ranges for revenue growth and EPS from continuing operations.
    Raising 2010 revenue guidance from up 4-7%, including 2 points of positive foreign exchange impact, to up 5-8%, including 1 point of positive foreign exchange impact. At constant currency, 2010 revenue growth guidance increases from up 2-5% to up 4-7%.
 
    Raising 2010 adjusted EPS from continuing operations guidance from $1.90-$2.30 to a range of $2.20-$2.45.
 
    Raising 2010 GAAP EPS from continuing operations guidance from $1.77-$2.17 to a range of $1.98-$2.23.
 
    Maintaining guidance for commodity costs headwind of $20-$25 million in the second half of 2010.
 
    Reiterating tax rate guidance of 35-36% for 2010.
 
    Lowering capital expenditure guidance from approximately $75 million to approximately $65 million for 2010.
CONFERENCE CALL INFORMATION
A conference call to discuss the company’s second quarter results will be held this morning at 8:30 a.m. Central time. To listen, please call the conference call line at 612-234-9960 at least 10 minutes prior to the scheduled start time and use reservation number 164086. This conference call will also be webcast on Lennox International’s web site at http://www.lennoxinternational.com.
A replay will be available from 11:00 a.m. Central time on July 27 through August 2, 2010, by dialing 800-475-6701 (U.S.) or 320-365-3844 (international) and using access code 164086. This call will also be archived on the company’s web site.
Through its subsidiaries, Lennox International Inc. is a global leader in the heating, air conditioning, and refrigeration markets. Lennox International stock is traded on the New York Stock Exchange under the symbol “LII.” Additional information is available at: http://www.lennoxinternational.com or by contacting Steve Harrison, Vice President, Investor Relations, at 972-497-6670.

 


 

The statements in this news release that are not historical statements, including statements regarding expected financial results for 2010, are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements are subject to numerous risks and uncertainties, many of which are beyond LII’s control, which could cause actual results to differ materially from the results expressed or implied by the statements. Risks and uncertainties that could cause actual results to differ materially from such statements include, but are not limited to: the impact of higher raw material prices, LII’s ability to implement price increases for its products and services, the impact of unfavorable weather, and a decline in new construction activity in the demand for products and services. For information concerning these and other risks and uncertainties, see LII’s publicly available filings with the Securities and Exchange Commission. LII disclaims any intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

 


 

LENNOX INTERNATIONAL INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited, in millions, except per share data)
                                 
    For the Three Months     For the Six Months  
    Ended June 30,     Ended June 30,  
    2010     2009     2010     2009  
NET SALES
  $ 872.1     $ 784.0       1,516.2     $ 1,364.5  
COST OF GOODS SOLD
    607.4       556.5       1,077.1       999.3  
 
                       
Gross profit
    264.7       227.5       439.1       365.2  
OPERATING EXPENSES:
                               
Selling, general and administrative expenses
    180.5       164.3       349.6       319.3  
Losses (gains) and other expenses, net
    5.8       0.7       5.5       (0.2 )
Restructuring charges
    3.2       4.7       10.3       15.9  
Income from equity method investments
    (4.1 )     (1.8 )     (6.1 )     (3.2 )
 
                       
Operational income from continuing operations
    79.3       59.6       79.8       33.4  
INTEREST EXPENSE, net
    3.1       2.0       5.6       3.9  
OTHER EXPENSE, net
    0.1       0.1       0.1       0.1  
 
                       
Income from continuing operations before income taxes
    76.1       57.5       74.1       29.4  
PROVISION FOR INCOME TAXES
    27.4       21.6       26.7       11.2  
 
                       
Income from continuing operations
  $ 48.7     $ 35.9     $ 47.4     $ 18.2  
DISCONTINUED OPERATIONS:
                               
Loss from discontinued operations
    0.4       6.8       0.8       7.4  
Income tax benefit
          (2.6 )     (0.1 )     (2.8 )
 
                       
Loss from discontinued operations
    0.4       4.2       0.7       4.6  
 
                       
Net income
  $ 48.3     $ 31.7     $ 46.7     $ 13.6  
 
                       
 
                               
EARNINGS PER SHARE — BASIC:
                               
Income from continuing operations
  $ 0.88     $ 0.65     $ 0.85     $ 0.33  
Loss from discontinued operations
          (0.08 )     (0.01 )     (0.08 )
 
                       
Net income
  $ 0.88     $ 0.57     $ 0.84     $ 0.25  
 
                       
 
                               
EARNINGS PER SHARE — DILUTED:
                               
Income from continuing operations
  $ 0.86     $ 0.63     $ 0.83     $ 0.33  
Loss from discontinued operations
          (0.07 )     (0.01 )     (0.09 )
 
                       
Net income
  $ 0.86     $ 0.56     $ 0.82     $ 0.24  
 
                       
 
                               
AVERAGE SHARES OUTSTANDING:
                               
Basic
    55.1       55.4       55.6       55.3  
Diluted
    56.3       56.6       56.8       55.9  
 
                               
CASH DIVIDENDS DECLARED PER SHARE
  $ 0.15     $ 0.14     $ 0.30     $ 0.28  

 


 

LENNOX INTERNATIONAL INC. AND SUBSIDIARIES
SEGMENT NET SALES AND PROFIT
(Unaudited, in millions)
                                 
    For the Three Months     For the Six Months  
    Ended June 30,     Ended June 30,  
    2010     2009     2010     2009  
Net Sales
                               
Residential Heating & Cooling
  $ 413.4     $ 379.3     $ 697.6     $ 625.6  
Commercial Heating & Cooling
    175.8       162.7       295.4       294.2  
Service Experts
    167.6       147.2       294.7       251.6  
Refrigeration
    139.8       122.1       271.2       235.8  
Eliminations (A)
    (24.5 )     (27.3 )     (42.7 )     (42.7 )
 
                       
 
  $ 872.1     $ 784.0     $ 1,516.2     $ 1,364.5  
 
                       
 
                               
Segment Profit (Loss) (B)
                               
Residential Heating & Cooling
  $ 52.5     $ 39.3     $ 59.6     $ 34.5  
Commercial Heating & Cooling
    27.8       19.3       31.3       21.3  
Service Experts
    12.8       8.8       8.2       1.7  
Refrigeration
    15.3       9.6       30.2       16.1  
Corporate and other
    (19.6 )     (14.7 )     (32.8 )     (28.6 )
Eliminations (A)
    (0.3 )           (0.2 )     (0.3 )
 
                       
Subtotal that includes segment profit and eliminations
    88.5       62.3       96.3       44.7  
Reconciliation to income from continuing operations before income taxes:
                               
Items in losses (gains) and other expenses, net that are excluded from segment profit (C)
    6.0       (2.0 )     6.2       (4.6 )
Restructuring charges
    3.2       4.7       10.3       15.9  
Interest expense, net
    3.1       2.0       5.6       3.9  
Other expense, net
    0.1       0.1       0.1       0.1  
 
                       
Income from continuing operations before income taxes
  $ 76.1     $ 57.5     $ 74.1     $ 29.4  
 
                       
 
(A)   Eliminations consist of intercompany sales between business segments, such as products sold to Service Experts by the Residential Heating & Cooling segment.
 
(B)   The Company defines segment profit and loss as a segment’s income or loss from continuing operations before income taxes included in the accompanying Consolidated Statements of Operations:
     Excluding:
    Special product quality adjustment.
 
    Items within Gains and/or losses and other expenses, net that are noted in (C).
 
    Restructuring charges.
 
    Goodwill and equity method investment impairments.
 
    Interest expense, net.
 
    Other expense, net.
 
(C)   Items in Gains and/or losses and other expenses, net that are excluded from segment profit are net change in unrealized gains and/or losses on open future contracts, discount fee on accounts sold, realized gains and/or losses on marketable securities, special legal contingency charge, and other items.

 


 

LENNOX INTERNATIONAL INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(In millions, except share and per share data)
                 
    As of     As of  
    June 30,     December 31,  
    2010     2009  
    (unaudited)          
ASSETS
               
CURRENT ASSETS:
               
Cash and cash equivalents
  $ 61.9     $ 124.3  
Restricted cash
    23.8        
Accounts and notes receivable, net of allowances of $16.0 and $15.6 in 2010 and 2009, respectively
    458.0       357.0  
Inventories, net
    338.4       250.2  
Deferred income taxes
    39.1       34.9  
Other assets
    48.3       67.5  
 
           
Total current assets
    969.5       833.9  
PROPERTY, PLANT AND EQUIPMENT, net
    318.2       329.6  
GOODWILL
    253.8       257.4  
DEFERRED INCOME TAXES
    66.4       74.6  
OTHER ASSETS, net
    59.3       48.4  
 
           
TOTAL ASSETS
  $ 1,667.2     $ 1,543.9  
 
           
 
               
LIABILITIES AND STOCKHOLDERS’ EQUITY
               
CURRENT LIABILITIES:
               
Short-term debt
  $ 6.1     $ 2.2  
Current maturities of long-term debt
    0.5       35.5  
Accounts payable
    314.7       238.2  
Accrued expenses
    315.4       317.9  
Income taxes payble
    7.1        
 
           
Total current liabilities
    643.8       593.8  
LONG-TERM DEBT
    349.6       193.8  
POSTRETIREMENT BENEFITS, OTHER THAN PENSIONS
    13.2       13.4  
PENSIONS
    69.0       66.7  
OTHER LIABILITIES
    69.0       71.8  
 
           
Total liabilities
    1,144.6       939.5  
COMMITMENTS AND CONTINGENCIES
               
STOCKHOLDERS’ EQUITY:
               
Preferred stock, $.01 par value, 25,000,000 shares authorized, no shares issued or outstanding
           
Common stock, $.01 par value, 200,000,000 shares authorized, 86,026,162 shares and 85,567,485 shares issued for 2010 and 2009, respectively
    0.9       0.9  
Additional paid-in capital
    850.9       839.1  
Retained earnings
    588.8       558.6  
Accumulated other comprehensive loss
    (25.1 )     (0.8 )
Treasury stock, at cost, 31,589,468 shares and 29,292,512 shares for 2010 and 2009, respectively
    (892.9 )     (793.4 )
 
           
Total stockholders’ equity
    522.6       604.4  
 
           
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
  $ 1,667.2     $ 1,543.9  
 
           

 


 

LENNOX INTERNATIONAL INC. AND SUBSIDIARIES
Reconciliation to U.S. GAAP (Generally Accepted Accounting Principles) Measures
(Unaudited, in millions, except per share and ratio data)
Reconciliation of Income From Continuing Operations to Adjusted Income From Continuing Operations
                                 
    For The Three Months     For The Six Months  
    Ended June 30,     Ended June 30,  
    2010     2009     2010     2009  
Income from continuing operations, a GAAP measure
  $ 48.7     $ 35.9     $ 47.4     $ 18.2  
Restructuring charges, after tax
    2.1       3.4       6.7       10.9  
Special legal contingency charge, after-tax (a)
    2.9             2.9        
Net change in unrealized losses (gains) on open future contracts, after tax (a)
    0.8       (1.3 )     0.8       (3.1 )
Other items, net, after tax (a)
    0.2             0.3        
 
                       
Adjusted income from continuing operations, a non-GAAP measure
  $ 54.7     $ 38.0     $ 58.1     $ 26.0  
 
                       
 
                               
Income per share from continuing operations — diluted, a GAAP measure
  $ 0.86     $ 0.63     $ 0.83     $ 0.33  
Restructuring charges
    0.04       0.06       0.12       0.19  
Special legal contingency charge (a)
    0.05             0.05        
Net change in unrealized losses (gains) on open future contracts and other items, net (a)
    0.02       (0.02 )     0.02       (0.05 )
 
                       
Adjusted earnings per share from continuing operations — diluted, a non-GAAP measure
  $ 0.97     $ 0.67     $ 1.02     $ 0.47  
 
                       
 
(a)   Recorded in Losses (gains) and other expenses, net in the Consolidated Statements of Operations
                                 
    For The Three Months     For The Six Months  
    Ended June 30,     Ended June 30,  
    2010     2009     2010     2009  
Components of Losses (gains) and other expenses, net (pre-tax):
                               
Realized (gains) losses on settled future contracts (a)
    (0.4 )     1.3       (0.8 )     3.3  
Special legal contingency charge (c)
    4.5             4.5        
Foreign currency exchange loss (a)
    0.1       1.5             1.3  
(Gain) loss on disposal of fixed assets (a)
          (0.1 )     0.1       (0.1 )
Discount fee on accounts sold (b)
          0.1             0.3  
Realized gain on marketable securities (b)
                      (0.1 )
Net change in unrealized losses (gains) on open futures contracts (c)
    1.3       (2.5 )     1.3       (5.2 )
Loss on sale of entity (c)
    0.1             0.1        
Other items, net (c)
    0.2       0.4       0.3       0.3  
 
                       
Losses (gains) and other expenses, net (pre-tax)
  $ 5.8     $ 0.7     $ 5.5     $ (0.2 )
 
                       
 
(a)   Included in segment profit and adjusted income from continuing operations
 
(b)   Included in adjusted income from continuing operations but excluded from segment profit
 
(c)   Excluded from segment profit and adjusted income from continuing operations

 


 

Reconciliation of Estimated Adjusted to GAAP Income per Share from Continuing Operations — Diluted
         
    For the  
    Year Ended  
    December 31,  
    2010  
    ESTIMATED  
Adjusted income per share from continuing operations — diluted
  $ 2.20 - $2.45  
Restructuring charges
    (0.15 )
Special legal contingency charge
    (0.05 )
Net change in unrealized losses on open futures contracts and other items, net
    (0.02 )
 
     
GAAP income per share from continuing operations — diluted
  $ 1.98 - $2.23  
 
     
Free Cash Flow
                                 
    For the Three Months     For the Six Months  
    Ended June 30,     Ended June 30,  
    2010     2009     2010     2009  
Net cash provided by (used in) operating activities
  $ 14.3     $ 66.4     $ (26.0 )   $ 82.7  
Purchase of property, plant and equipment
    (9.0 )     (11.7 )     (19.7 )     (21.6 )
 
                       
Free cash flow
  $ 5.3     $ 54.7     $ (45.7 )   $ 61.1  
 
                       
Operational Working Capital
                                 
            June 30,             June 30,  
            2010             2009  
    June 30,     Trailing     June 30,     Trailing  
    2010     12 Mo. Avg.     2009     12 Mo. Avg.  
Accounts and Notes Receivable, Net
  $ 458.0             $ 426.5          
Asset Securitization
                  30.0          
Allowance for Doubtful Accounts
    16.0               20.4          
 
                       
Accounts and Notes Receivable, Gross
    474.0     $ 404.6       476.9     $ 455.8  
 
                               
Inventories
    338.4               267.6          
Excess of Current Cost Over Last-in, First-out
    71.6               75.4          
 
                       
Inventories as Adjusted
    410.0       369.4       343.0       398.5  
 
                               
Accounts Payable
    (314.7 )     (273.5 )     (267.3 )     (282.6 )
 
                       
 
                               
Operating Working Capital (a)
    569.3       500.5       552.6       571.7  
 
                       
 
                               
Net Sales, Trailing Twelve Months (b)
    2,999.2       2,999.2       3,062.7       3,062.7  
 
                       
 
                               
Operational Working Capital Ratio (a / b)
    19.0 %     16.7 %     18.0 %     18.7 %
 
                       
 
Note:   Management uses free cash flow and operational working capital, which are not defined by U.S. GAAP, to measure the Com Free cash flow and operational working capital are also two of several measures used to determine incentive compensation

 


 

Debt to Earnings Before Interest, Taxes, Depreciation and Amortization Expense (“EBITDA”) Ratio
         
    Trailing  
    Twelve  
    Months to  
    June 30,  
    2010  
Earnings before interest and taxes (“EBIT”) (a)
  $ 216.1  
Depreciation and amortization expense (“DA”) (b)
    53.4  
 
     
EBITDA (EBIT excluding DA) (a + b)
  $ 269.5  
 
     
Total debt at June 30, 2010 (c)
  $ 356.2  
 
     
Total debt to EBITDA ratio ((c / (a + b))
    1.3  
 
     
 
       
Reconciliation of EBIT to income from continuing operations before income taxes:
       
EBIT per above (non-GAAP)
  $ 216.1  
Special product quality adjustment
    18.3  
Items in gains and other expenses, net that are excluded from segment profit
    (0.1 )
Impairment of assets
    6.4  
Restructuring charges
    35.9  
Other expenses, net
    0.1  
Interest expense, net
    9.9  
 
     
Income from continuing operations before income taxes (GAAP)
  $ 145.6