Delaware | 001-15149 | 42-0991521 | ||
(State or other jurisdiction | (Commission File Number) | (IRS Employer | ||
of incorporation) | Identification No.) |
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)) |
EXHIBIT | ||||
NUMBER | DESCRIPTION | |||
99.1 | Press release dated April 26, 2011. |
LENNOX INTERNATIONAL INC. |
||||
Date: April 26, 2011 | By: | /s/ Robert L. Villaseñor | ||
Name: | Robert L. Villaseñor | |||
Title: | Director, Securities Law and Assistant Secretary | |||
3
| Total revenue up 7%, with organic revenue up 2% | |
| Adjusted loss per share of $0.11 and GAAP loss per share of $0.13 | |
| Reiterating 2011 revenue growth guidance range of 11-14%, including 5-8% organic growth | |
| Reiterating 2011 adjusted EPS guidance range of $2.80 to $3.10, up 17-29% | |
| Repurchased $24 million of stock in the first quarter and targeting more than $100 million in 2011 |
| Reiterating revenue growth guidance range of 11-14% for the full year, including 1 point of positive impact from foreign exchange; organic revenue growth of 5-8%. | ||
| Reiterating adjusted EPS from continuing operations guidance range of $2.80-$3.10. | ||
| Reiterating GAAP EPS from continuing operations guidance range of $2.75-$3.05. | ||
| The company now assumes $45-50 million of commodity costs headwind in 2011, compared to $40-45 million previously, and still expects to fully offset this impact on a full-year basis with higher pricing. | ||
| Reiterating tax rate guidance of approximately 35% for 2011. | ||
| Reiterating capital expenditure guidance of approximately $65 million in 2011. |
For the Three Months | ||||||||
Ended March 31, | ||||||||
2011 | 2010 | |||||||
NET SALES |
$ | 687.8 | $ | 644.1 | ||||
COST OF GOODS SOLD |
522.6 | 469.8 | ||||||
Gross profit |
165.2 | 174.3 | ||||||
OPERATING EXPENSES: |
||||||||
Selling, general and administrative expenses |
173.9 | 168.9 | ||||||
Gains and other expenses, net |
(0.3 | ) | (0.3 | ) | ||||
Restructuring charges |
1.2 | 7.2 | ||||||
Income from equity method investments |
(2.6 | ) | (2.0 | ) | ||||
Operational (loss) income from continuing
operations |
(7.0 | ) | 0.5 | |||||
INTEREST EXPENSE, net |
4.1 | 2.5 | ||||||
Loss from continuing operations before income taxes |
(11.1 | ) | (2.0 | ) | ||||
BENEFIT FROM INCOME TAXES |
(3.9 | ) | (0.7 | ) | ||||
Loss from continuing operations |
(7.2 | ) | (1.3 | ) | ||||
DISCONTINUED OPERATIONS: |
||||||||
Operational loss from discontinued operations |
| 0.4 | ||||||
Income tax benefit |
| (0.1 | ) | |||||
Loss from discontinued operations |
| 0.3 | ||||||
Net loss |
$ | (7.2 | ) | $ | (1.6 | ) | ||
LOSS PER SHARE BASIC AND DILUTED: |
||||||||
Loss from continuing operations |
$ | (0.13 | ) | $ | (0.02 | ) | ||
Loss from discontinued operations |
| (0.01 | ) | |||||
Net loss |
$ | (0.13 | ) | $ | (0.03 | ) | ||
AVERAGE SHARES OUTSTANDING BASIC AND DILUTED |
53.6 | 56.0 | ||||||
CASH DIVIDENDS DECLARED PER SHARE |
$ | 0.18 | $ | 0.15 |
For the Three Months | ||||||||
Ended March 31, | ||||||||
2011 | 2010 | |||||||
Net Sales |
||||||||
Residential Heating & Cooling |
$ | 272.0 | $ | 284.2 | ||||
Commercial Heating & Cooling |
138.8 | 119.7 | ||||||
Service Experts |
116.5 | 127.1 | ||||||
Refrigeration |
175.1 | 131.4 | ||||||
Eliminations (A) |
(14.6 | ) | (18.3 | ) | ||||
$ | 687.8 | $ | 644.1 | |||||
Segment (Loss) Profit (B) |
||||||||
Residential Heating & Cooling |
$ | (1.2 | ) | $ | 7.1 | |||
Commercial Heating & Cooling |
5.9 | 3.4 | ||||||
Service Experts |
(8.2 | ) | (4.6 | ) | ||||
Refrigeration |
13.5 | 14.9 | ||||||
Corporate and other |
(14.5 | ) | (13.2 | ) | ||||
Eliminations (A) |
(0.4 | ) | 0.2 | |||||
Subtotal that includes segment (loss) profit and eliminations |
(4.9 | ) | 7.8 | |||||
Reconciliation to loss from continuing operations before income
taxes: |
||||||||
Items in
gains and other expenses, net that are excluded from segment (loss) profit (C) |
0.9 | 0.1 | ||||||
Restructuring charges |
1.2 | 7.2 | ||||||
Interest expense, net |
4.1 | 2.5 | ||||||
Loss from continuing operations before income taxes |
$ | (11.1 | ) | $ | (2.0 | ) | ||
(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 segments income or loss from continuing operations before income taxes included in the accompanying Consolidated Statements of Operations: |
o | Special product quality adjustment. | ||
o | Items within Gains and/or losses and other expenses, net that are noted in (C) . | ||
o | Restructuring charges. | ||
o | Goodwill and equity method investment impairments. | ||
o | Interest expense, net. | ||
o | Other expense, net. |
(C) | Items in Gains and/or losses and other expenses, net that are excluded from segment profit or loss 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. |
As of | As of | |||||||
March 31, | December 31, | |||||||
2011 | 2010 | |||||||
(unaudited) | ||||||||
ASSETS |
||||||||
CURRENT ASSETS: |
||||||||
Cash and cash equivalents |
$ | 55.2 | $ | 160.0 | ||||
Restricted cash |
10.5 | 12.2 | ||||||
Accounts and notes receivable, net of
allowances of $16.4 and $12.8 in 2011 and
2010, respectively |
404.6 | 384.8 | ||||||
Inventories, net |
453.2 | 286.2 | ||||||
Deferred income taxes |
41.2 | 36.7 | ||||||
Other assets |
82.3 | 67.0 | ||||||
Total current assets |
1,047.0 | 946.9 | ||||||
PROPERTY, PLANT AND EQUIPMENT, net of
accumulated depreciation of $596.3 and
$584.7 in 2011 and 2010, respectively |
348.4 | 324.3 | ||||||
GOODWILL |
321.3 | 271.8 | ||||||
DEFERRED INCOME TAXES |
88.6 | 87.2 | ||||||
OTHER ASSETS, net |
95.1 | 61.8 | ||||||
TOTAL ASSETS |
$ | 1,900.4 | $ | 1,692.0 | ||||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||
CURRENT LIABILITIES: |
||||||||
Short-term debt |
$ | 2.7 | $ | 1.4 | ||||
Asset securitization borrowings |
50.0 | | ||||||
Current maturities of long-term debt |
0.4 | 0.6 | ||||||
Accounts payable |
340.8 | 273.8 | ||||||
Accrued expenses |
281.8 | 334.5 | ||||||
Income taxes payable |
0.9 | 5.3 | ||||||
Total current liabilities |
676.6 | 615.6 | ||||||
LONG-TERM DEBT |
488.5 | 317.0 | ||||||
POSTRETIREMENT BENEFITS, OTHER THAN PENSIONS |
15.8 | 15.9 | ||||||
PENSIONS |
88.7 | 88.1 | ||||||
OTHER LIABILITIES |
64.4 | 65.7 | ||||||
Total liabilities |
1,334.0 | 1,102.3 | ||||||
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, 86,594,374 shares and
86,480,816 shares issued for 2011 and 2010,
respectively |
0.9 | 0.9 | ||||||
Additional paid-in capital |
870.6 | 863.5 | ||||||
Retained earnings |
625.4 | 642.2 | ||||||
Accumulated other comprehensive income |
41.4 | 30.2 | ||||||
Treasury stock, at cost, 33,274,352 shares
and 32,784,503 shares for 2011 and 2010,
respectively |
(971.9 | ) | (947.1 | ) | ||||
Total stockholders equity |
566.4 | 589.7 | ||||||
TOTAL LIABILITIES AND STOCKHOLDERS EQUITY |
$ | 1,900.4 | $ | 1,692.0 | ||||
For The Three Months | ||||||||
Ended March 31, | ||||||||
2011 | 2010 | |||||||
Loss from continuing operations, a GAAP measure |
$ | (7.2 | ) | $ | (1.3 | ) | ||
Restructuring charges, after tax |
0.8 | 4.6 | ||||||
Net change in unrealized losses on open future contracts, after tax (a) |
0.5 | | ||||||
Acquisition expenses, after-tax (a) |
0.1 | | ||||||
Other items, net, after tax (a) |
| 0.1 | ||||||
Adjusted (loss) income from continuing operations, a non-GAAP measure |
$ | (5.8 | ) | $ | 3.4 | |||
Loss per share from continuing operations basic and diluted, a GAAP measure |
$ | (0.13 | ) | $ | (0.02 | ) | ||
Restructuring charges |
0.01 | 0.08 | ||||||
Net change in unrealized losses on open future contracts (a) |
0.01 | | ||||||
Adjusted (loss) earnings per share from continuing operations basic and
diluted, a non-GAAP measure |
$ | (0.11 | ) | $ | 0.06 | |||
(a) | Recorded in Gains and other expenses, net in the Consolidated Statements of Operations |
For The Three Months | ||||||||
Ended March 31, | ||||||||
Components of Gains and other expenses, net (pre-tax): | 2011 | 2010 | ||||||
Realized gains on settled future contracts (a) |
$ | (0.6 | ) | $ | (0.4 | ) | ||
Foreign currency exchange loss (gain) (a) |
0.1 | (0.1 | ) | |||||
(Gain) loss on disposal of fixed assets (a) |
(0.7 | ) | 0.1 | |||||
Net change in unrealized losses on open futures contracts (b) |
0.7 | | ||||||
Acquisition expenses (b) |
0.2 | | ||||||
Gain on sale of entity (b) |
| (0.1 | ) | |||||
Other items, net (b) |
| 0.2 | ||||||
Gains and other expenses, net (pre-tax) |
$ | (0.3 | ) | $ | (0.3 | ) | ||
(a) | Included in segment (loss) profit and adjusted (loss) income from continuing operations | |
(b) | Excluded from segment (loss) profit and adjusted (loss) income from continuing operations |
For the | ||||
Year Ended | ||||
December 31, | ||||
2011 | ||||
ESTIMATED | ||||
Adjusted income per share from continuing operations diluted, a Non-GAAP measure |
$ | 2.80 - $3.10 | ||
Restructuring charges |
(0.05 | ) | ||
Income per share from continuing
operations diluted, a GAAP measure |
$ | 2.75 - $3.05 | ||
For the Three Months | ||||||||
Ended March 31, | ||||||||
2011 | 2010 | |||||||
Net cash used in operating activities, a GAAP measure |
$ | (148.3 | ) | $ | (40.3 | ) | ||
Purchase of property, plant and equipment |
(8.2 | ) | (10.7 | ) | ||||
Free cash flow, a Non-GAAP measure |
$ | (156.5 | ) | $ | (51.0 | ) | ||
Trailing | ||||
Twelve | ||||
Months to | ||||
March 31, | ||||
2011 | ||||
EBIT (a) |
$ | 204.3 | ||
Depreciation and amortization expense (b) |
55.4 | |||
EBITDA (a + b) |
$ | 259.7 | ||
Total debt at March 31, 2011 (c) |
$ | 541.6 | ||
Total debt to EBITDA ratio ((c / (a + b)) |
2.1 | |||
Trailing | ||||
Twelve | ||||
Months to | ||||
March 31, | ||||
2011 | ||||
EBIT per above, a Non-GAAP measure |
$ | 204.3 | ||
Special product quality adjustment |
(0.2 | ) | ||
Items in gains and other expenses, net that are excluded from segment profit |
12.0 | |||
Restructuring charges |
9.6 | |||
Other expenses, net |
1.0 | |||
Interest expense, net |
14.4 | |||
Income from continuing operations
before income taxes, a GAAP measure |
$ | 167.5 | ||
Translational | Net Sales | |||||||||||||||||||||||
Net Sales | Currency | Growth % | ||||||||||||||||||||||
For The Three Months | Net | Net | Impact | Excluding | ||||||||||||||||||||
Ended March 31, | Sales | Sales | Favorable | Currency | ||||||||||||||||||||
2011 | 2010 | Variance | Growth % | (Unfavorable) | Impact | |||||||||||||||||||
Lennox International Inc. and
Subsidiaries |
||||||||||||||||||||||||
Net Sales, as reported a GAAP measure |
$ | 687.8 | $ | 644.1 | $ | 43.7 | 6.8 | % | $ | 10.0 | 5.2 | % | ||||||||||||
Less: Kysor/Warren acquisition |
(34.0 | ) | | (34.0 | ) | (0.4 | ) | |||||||||||||||||
Net Sales, organic a non-GAAP measure |
$ | 653.8 | $ | 644.1 | $ | 9.7 | 1.5 | % | $ | 9.6 | 0.0 | % | ||||||||||||
Refrigeration Segment |
||||||||||||||||||||||||
Net Sales, as reported a GAAP measure |
$ | 175.1 | $ | 131.4 | $ | 43.7 | 33.3 | % | $ | 6.3 | 28.5 | % | ||||||||||||
Less: Kysor/Warren acquisition |
(34.0 | ) | | (34.0 | ) | (0.4 | ) | |||||||||||||||||
Net Sales, organic a non-GAAP measure |
$ | 141.1 | $ | 131.4 | $ | 9.7 | 7.4 | % | $ | 5.9 | 2.9 | % | ||||||||||||
For the Three Months Ended March 31, 2011 | For the Three Months Ended March 31, 2010 | |||||||||||||||||||||||
Segment | Segment | |||||||||||||||||||||||
Net | Segment | Profit | Net | Segment | Profit | |||||||||||||||||||
Sales | Profit | Margin | Sales | Profit | Margin | |||||||||||||||||||
Refrigeration Segment, as reported |
$ | 175.1 | $ | 13.5 | 7.7 | % | $ | 131.4 | $ | 14.9 | 11.3 | % | ||||||||||||
Less: Kysor/Warren acquisition |
(34.0 | ) | 1.5 | 4.4 | % | | | | ||||||||||||||||
Refrigeration Segment, organic |
$ | 141.1 | $ | 15.0 | 10.6 | % | $ | 131.4 | $ | 14.9 | 11.3 | % | ||||||||||||
March 31, | March 31, | |||||||||||||||
2011 | 2010 | |||||||||||||||
March 31, | Trailing | March 31, | Trailing | |||||||||||||
2011 (c) | 12 Mo. Avg. (c) | 2010 | 12 Mo. Avg. | |||||||||||||
Accounts and Notes Receivable, Net |
$ | 370.9 | $ | 349.5 | ||||||||||||
Allowance for Doubtful Accounts |
13.7 | 15.7 | ||||||||||||||
Accounts and Notes Receivable, Gross |
384.6 | $ | 412.4 | 365.2 | $ | 404.6 | ||||||||||
Inventories |
418.9 | 326.4 | ||||||||||||||
Excess of Current Cost Over Last-in, |
||||||||||||||||
First-out |
70.9 | 71.7 | ||||||||||||||
Inventories as Adjusted |
489.8 | 419.4 | 398.1 | 358.1 | ||||||||||||
Accounts Payable |
(321.8 | ) | (288.5 | ) | (286.1 | ) | (259.5 | ) | ||||||||
Operating Working Capital (a) |
552.6 | 543.3 | 477.2 | 503.2 | ||||||||||||
Net Sales, Trailing Twelve Months (b) |
3,106.1 | 3,106.1 | 2,911.0 | 2,911.0 | ||||||||||||
Operational Working Capital Ratio (a / b) |
17.8 | % | 17.5 | % | 16.4 | % | 17.3 | % | ||||||||
(c) | Excludes the impact of the Kysor/Warren acquisition completed in January 2011. Including the impact of the Kysor/Warren acquisition to the March 31, 2011 operational working capital items above would increase Accounts and Notes Receivable, Gross from $384.6 to $421.0, Inventories as Adjusted from $489.8 to $524.1 and Accounts Payable from $(321.8) to $(340.8). Net Sales, Trailing Twelve Months would increase $34.0 (representing approximately two and a half months of Net Sales) to $3,140.1 resulting in an Operational Working Capital Ratio of 19.2%. |