UNITED STATES
SECURITIES AND EXCHANGE COMMISSION


Washington, DC 20549
______________


FORM 8K

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 30, 2014

Fortune Brands Home & Security, Inc.
(Exact Name of Registrant as Specified in its Charter)

Delaware

1-35166

62-1411546

(State or Other Jurisdiction
of Incorporation)

(Commission
File Number)

(IRS Employer
Identification No.)


520 Lake Cook Road
Deerfield, IL 60015
(Address of Principal Executive Offices) (Zip Code)


847-484-4400
(Registrant's telephone number, including area code)


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):

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

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 30, 2014, the Company issued a press release reporting the Company’s second quarter results, as well as certain guidance for 2014.  A copy of the Company’s press release is being furnished as Exhibit 99.1 to this Current Report on Form 8-K and is hereby incorporated herein by reference.  

The information furnished pursuant to this Item 2.02, including Exhibit 99.1, shall not be deemed to be “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.

  (d)       Exhibits

The following exhibit is being furnished as part of this Current Report on Form 8-K:

Exhibit No.

 

Description

 
99.1 Press Release dated July 30, 2014, issued by Fortune Brands Home & Security, Inc.


SIGNATURE

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.

 

FORTUNE BRANDS HOME & SECURITY, INC.

(Registrant)
 
 
 

 

By:

/s/ E. Lee Wyatt, Jr.

Name:

E. Lee Wyatt, Jr.

Title:

Senior Vice President and Chief Financial

Officer

 
 

Date:

July 30, 2014


EXHIBIT INDEX

Exhibit No.

 

Description

 
99.1

Press Release dated July 30, 2014, issued by Fortune Brands Home & Security, Inc.

Exhibit 99.1

Fortune Brands Reports Sales and EPS for Q2; Updates 2014 Annual Outlook; Announces Acquisition and Share Repurchases

Highlights:

DEERFIELD, Ill.--(BUSINESS WIRE)--July 30, 2014--Fortune Brands Home & Security, Inc. (NYSE: FBHS), an industry-leading home and security products company, today announced second quarter 2014 results and updated its 2014 annual outlook for sales and earnings per share. The Company also announced value-enhancing activities that include an acquisition and year-to-date share repurchases.

“Our teams executed well, delivering a solid second quarter as consumer traffic is increasing and demand gradually improved from the soft start to the year,” said Chris Klein, chief executive officer, Fortune Brands. “We continue to gain share and remain on track to deliver strong growth this year.”

Second Quarter 2014

For the second quarter of 2014, sales were $1.14 billion, an increase of 10 percent over the second quarter of 2013. Earnings per share were $0.55, compared to $0.37 in the prior-year quarter. EPS before charges/gains were $0.55, compared to $0.41 the same quarter last year. Operating income was $136.6 million, compared to $106.5 million in the prior-year quarter. Operating income before charges/gains was $136.8 million, compared to $107.2 million the same quarter last year.

“Sales increased 10 percent for the total company and 12 percent for our combined home segments in the second quarter. Importantly, total company operating income before charges/gains increased 28 percent,” Klein said.

For each segment in the second quarter of 2014, compared to the prior-year quarter:


“We also continued to invest in incremental capacity to support sales growth to approximately $6 billion over the next 3+ years,” said Lee Wyatt, chief financial officer. “In the second quarter of 2014, we made investments of 2 cents primarily for expenses related to planning, designing and the early stages of implementing incremental capacity in the cabinetry and plumbing segments.”

Value Enhancing Actions

The Company reinforced its commitment to maximize shareholder value by deploying free cash flow and adding debt leverage to drive incremental growth.

The Company announced today that it has acquired Sentry Safe, the leading manufacturer of personal safes with estimated annual sales of $150 million. The transaction closed on July 29, 2014 for $117.5 million and was funded from the Company's existing credit facilities. Sentry Safe will become part of Master Lock.

“Sentry Safe’s global brand strength in the adjacent personal safe market enables Master Lock to broaden its product offerings and leverage its iconic brand worldwide," said Klein. “Both companies hold similar competitive advantages in their markets and produce products that protect people’s most valuable assets. I am excited about the growth opportunities we will now have together to drive innovation, leverage global distribution and expand channels.”

Master Lock and Sentry Safe have leading market positions and strong consumer brands. Master Lock is the number one padlock brand in North America. Sentry Safe is the leading North American brand of security safes and other protective containers for residential and light commercial markets. Sentry Safe is headquartered in Rochester, New York and has approximately 500 associates, with manufacturing facilities in Rochester, New York and Cannelton, Indiana.

Additionally, the Company also disclosed that share repurchases in 2014 now total approximately $375 million, leaving approximately $112 million remaining under its share repurchase authorization.

“In addition to continuing our organic growth, we are sharply focused on driving incremental shareholder value with our cash flow and balance sheet,” said Lee Wyatt, chief financial officer. “Our dividend reflects our confidence in ongoing cash flows, the increased pace of opportunistic share repurchases demonstrates our commitment to be efficient with cash in value-creating ways, and we believe the acquisition of Sentry Safe will position us to further increase operating results in 2015.”

Company Updates Annual Outlook for 2014

The Company’s 2014 annual outlook is based on a U.S. home products market growth assumption of 6 to 8 percent. Based on the Company’s expectation to continue outperforming the market and the benefit from the Sentry Safe acquisition, the Company expects full-year 2014 net sales to increase 9 to 11 percent.


The Company expects diluted EPS before charges/gains to be in the range of $1.88 to $1.96. This targeted range compares to 2013 diluted EPS before charges/gains of $1.50.

The Company’s annual outlook includes both the impact of its recent acquisition of Sentry Safe and the impact of share repurchases.

“We have seen a gradual improvement in the pace of new construction and consumer spending,” said Klein. “However, our updated 2014 annual outlook for the home products market now reflects less growth in the second half of 2014 than we last estimated. Still, we remain on track to deliver strong growth this year and are well-positioned for accelerating growth in 2015.”

The Company continues to expect to generate $225 million to $250 million in free cash flow in 2014. The expected free cash flow is net of anticipated capital expenditures of $130 million to $140 million, as the Company invests in incremental capacity and infrastructure to support multi-year growth.

About Fortune Brands

Fortune Brands Home & Security, Inc. (NYSE: FBHS), headquartered in Deerfield, Ill., creates products and services that help fulfill the dreams of homeowners and help people feel more secure. The Company’s trusted brands include Master Lock and Sentry Safe security products, MasterBrand cabinets, Moen faucets, Simonton windows and Therma-Tru entry door systems. Fortune Brands holds market leadership positions in all of its segments. Fortune Brands is part of the S&P MidCap 400 Index. For more information, please visit www.FBHS.com.

CAUTIONARY STATEMENT CONCERNING FORWARD-LOOKING STATEMENTS

This press release contains certain “forward-looking statements” regarding business strategies, market potential, future financial performance, the potential of our categories and brands, the effects of the Sentry Safe acquisition and other matters. Statements preceded by, followed by or that otherwise include the words “believes,” “expects,” “anticipates,” “intends,” “projects,” “estimates,” “plans,” “outlook,” and similar expressions or future or conditional verbs such as “will,” “should,” “would,” “may” and “could” are generally forward-looking in nature and not historical facts. Where, in any forward-looking statement, we express an expectation or belief as to future results or events, such expectation or belief is based on the current plans and expectations of our management. Although we believe that these statements are based on reasonable assumptions, they are subject to numerous factors, risks and uncertainties that could cause actual outcomes and results to be materially different from those indicated in such statements. Our actual results could differ materially from the results contemplated by these forward-looking statements due to a number of factors, including but not limited to: (i) our reliance on the North American home improvement, repair and new home construction activity levels, (ii) the North American and global economies, (iii) risk associated with entering into potential strategic acquisitions and integrating acquired companies, (iv) our ability to remain competitive, innovative and protect our intellectual property, (v) our reliance on key customers and suppliers, (vi) the cost and availability associated with our supply chains and the availability of raw materials, (vii) risk of increases in our postretirement benefit-related costs and funding requirements, (viii) compliance with tax, environmental and federal, state, and international laws and industry regulatory standards, and (ix) the risk of doing business internationally. These and other factors are discussed in Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2013, filed with the Securities and Exchange Commission. In addition, this press release contains forward-looking statements that involve risk and uncertainties associated with the transaction to acquire Sentry Safe, including the effects of the announcement of the transaction on Sentry Safe and the Company’s other businesses, the risk that the Company will not realize the anticipated benefits of the transaction, and other factors beyond the Company’s control. The forward-looking statements included in this release are made as of the date hereof, and except as required by law, we undertake no obligation to update, amend or clarify any forward-looking statements to reflect events, new information or circumstances occurring after the date hereof.

Use of Non-GAAP Financial Information

This press release includes measures not derived in accordance with generally accepted accounting principles (“GAAP”), such as diluted earnings per share before charges/gains, operating income before charges/gains and free cash flow. These measures should not be considered in isolation or as a substitute for any measure derived in accordance with GAAP and may also be inconsistent with similar measures presented by other companies. Reconciliations of these measures to the most closely comparable GAAP measures, and reasons for the Company’s use of these measures, are presented in the attached pages.


 
 
FORTUNE BRANDS HOME & SECURITY, INC.
(In millions, except per share amounts)
(Unaudited)
       
 
           
Three Months Ended June 30, Six Months Ended June 30,
2014 2013 % Change 2014 2013 % Change
Net Sales (GAAP)            
Kitchen & Bath Cabinetry $ 467.9 $ 392.4 19 $ 878.8 $ 737.7 19
Plumbing & Accessories 340.1 322.6 5 650.0 631.5 3
Advanced Material Windows & Door Systems 192.9 176.5 9 322.9 300.7 7
Security & Storage   141.3     148.9   (5 )   256.7     260.5   (1 )
Total Net Sales $ 1,142.2   $ 1,040.4   10   $ 2,108.4   $ 1,930.4   9  
 
Operating Income Before Charges/Gains (a)            
Kitchen & Bath Cabinetry $ 46.3 $ 35.3 31 $ 66.3 $ 50.2 32
Plumbing & Accessories 69.9 55.3 26 125.3 110.3 14
Advanced Material Windows & Door Systems 15.1 9.9 53 7.4 2.0 270
Security & Storage 19.8 26.3 (25 ) 31.8 38.6 (18 )
Corporate Expenses   (14.3 )   (19.6 ) 27     (28.9 )   (31.5 ) 8  
Total Operating Income Before Charges/Gains $ 136.8   $ 107.2   28   $ 201.9   $ 169.6   19  
 
Earnings Per Share Before Charges/Gains (b)            
Diluted $ 0.55   $ 0.41   34   $ 0.80   $ 0.65   23  
 
           
EBITDA Before Charges/Gains (c) $ 160.1   $ 128.4   25   $ 249.2   $ 212.9   17  
 
 

(a) (b) (c) For definitions of Non-GAAP measures, see Definitions of Terms page


       
 
FORTUNE BRANDS HOME & SECURITY, INC.
CONDENSED CONSOLIDATED BALANCE SHEET (GAAP)
(In millions)
(Unaudited)
 
   
June 30, December 31,
2014 2013
 
Assets
Current assets    
Cash and cash equivalents $ 145.0 $ 241.4
Accounts receivable, net 535.3 477.1
Inventories 521.2 471.6
Other current assets   135.6   137.3
Total current assets 1,337.1 1,327.4
 
Property, plant and equipment, net 540.2 534.4
Goodwill 1,520.6 1,519.9
Other intangible assets, net of accumulated amortization 744.2 752.9
Other assets   48.0   43.5
Total assets $ 4,190.1 $ 4,178.1
 
 
Liabilities and Equity
Current liabilities    
Notes payable to banks $ 10.1 $ 6.0
Accounts payable 337.7 343.8
Other current liabilities   297.1   388.9
Total current liabilities 644.9 738.7
 
Long-term debt 595.0 350.0
Deferred income taxes 243.4 245.8
Other non-current liabilities   175.2   190.5
Total liabilities 1,658.5 1,525.0
 
Stockholders' equity 2,528.6 2,649.4
Noncontrolling interests   3.0   3.7
Total equity   2,531.6   2,653.1
Total liabilities and equity $ 4,190.1 $ 4,178.1

 
 
FORTUNE BRANDS HOME & SECURITY, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In millions)
(Unaudited)
 
 
   
Six Months Ended June 30,
2014 2013
Operating Activities    
Net income $ 134.8 $ 101.7
Depreciation and amortization 47.6 42.8

Asset impairment charge

-

6.2
Recognition of actuarial losses 0.6 5.4
Deferred taxes 6.6 4.9
Other noncash items 16.2 13.8
Changes in assets and liabilities, net   (236.5 )   (128.9 )
Net cash (used in) provided by operating activities $ (30.7 ) $ 45.9  
 
Investing Activities    
Capital expenditures, net of proceeds from asset sales $ (47.5 ) $ (30.9 )
Cost of acquisition, net of cash   -     (299.4 )
Net cash used in investing activities $ (47.5 ) $ (330.3 )
 
Financing Activities    
Increase in debt, net $

248.9

$ 61.1
Proceeds from the exercise of stock options 11.0 28.8
Treasury stock purchases (255.0 ) (13.5 )
Dividends to stockholders (39.5 ) (16.5 )
All other, net   17.5     12.0  
Net cash (used in) provided by financing activities $ (17.1 ) $ 71.9  
 
   
Effect of foreign exchange rate changes on cash   (1.1 )   0.1  
   
Net decrease in cash and cash equivalents $ (96.4 ) $ (212.4 )
Cash and cash equivalents at beginning of period   241.4     336.0  
Cash and cash equivalents at end of period $ 145.0   $ 123.6  
 
 
     

FREE CASH FLOW

Six Months Ended June 30, 2014 Full Year
2014 2013 Approximation
 
Free Cash Flow* $ (67.2 ) $ 43.8 $ 225.0 - 250.0
Add:
Capital expenditures 47.6 31.2 130.0 - 140.0
Less:
Proceeds from the sale of assets 0.1 0.3 -
Proceeds from the exercise of stock options 11.0     28.8     20.0
Cash Flow From Operations (GAAP) $ (30.7 ) $ 45.9   $ 335.0 - 370.0
 
* Free cash flow is cash flow from operations calculated in accordance with GAAP less net capital expenditures (capital expenditures less proceeds from the sale of assets including property, plant and equipment) plus proceeds from the exercise of stock options. Free cash flow does not include adjustments for certain non-discretionary cash flows such as mandatory debt repayments. Free cash flow is a measure not derived in accordance with GAAP. Management believes that free cash flow provides investors with helpful supplemental information about the Company's ability to fund internal growth, make acquisitions, repay debt and related interest, pay dividends and repurchase common stock. This measure may be inconsistent with similar measures presented by other companies.

           
 
FORTUNE BRANDS HOME & SECURITY, INC.
CONSOLIDATED STATEMENT OF INCOME (GAAP)
(In millions, except per share amounts)
(Unaudited)
               
Three Months Ended June 30, Six Months Ended June 30,
2014   2013 % Change 2014   2013 % Change
               
Net Sales $ 1,142.2   $ 1,040.4 10   $ 2,108.4   $ 1,930.4 9  
 
Cost of products sold 741.8 663.4 12 1,393.3 1,253.2 11
 
Selling, general
and administrative expenses 259.0 267.7 (3 ) 505.3 507.8 (0 )
 
Amortization of intangible assets 4.0 2.5 60 8.0 5.1 57
 
Restructuring charges 0.8 0.3 167 3.1 1.2 158
               
Operating Income   136.6     106.5 28     198.7     163.1 22  
 
Interest expense 2.1 1.7 24 4.0 3.4 18
 
Other expense, net 0.8 6.1 (87 ) 0.3 5.9 (95 )
               
Income before income taxes   133.7     98.7 35     194.4     153.8 26  
 
Income taxes 40.1 34.5 16 59.6 52.1 14
               
Net Income $ 93.6   $ 64.2 46   $ 134.8   $ 101.7 33  
 
Less: Noncontrolling interests 0.3 0.2 50 0.7 0.4 75
               
Net Income attributable to
Fortune Brands Home & Security $ 93.3   $ 64.0 46   $ 134.1   $ 101.3 32  
 
Earnings Per Common Share, Diluted:                
Net Income $ 0.55   $ 0.37 49   $ 0.79   $ 0.59 34  
               
Diluted Average Shares Outstanding   168.7     171.3 (1 )   170.0     170.8 (0 )

   
 

DILUTED EPS BEFORE CHARGES/GAINS RECONCILIATION

 
For the second quarter of 2014, diluted EPS before charges/gains is net income calculated on a diluted per-share basis excluding $0.2 million of net restructuring and other charges ($0.4 million after tax benefit).
 
For six months ended June 30, 2014, diluted EPS before charges/gains is net income calculated on a diluted per-share basis excluding $2.6 million ($1.1 million after tax or $0.01 per diluted share) of restructuring and other charges and the impact of expense from actuarial losses associated with our defined benefit plan of $0.6 million ($0.4 million after tax).
 
For the second quarter of 2013, diluted EPS before charges/gains is net income calculated on a diluted per-share basis excluding the impact of expense from actuarial losses associated with our defined benefit plans of $0.7 million ($0.4 million after tax) and an asset impairment charge of $6.2 million ($0.04 per diluted share) pertaining to a cost method investment.
 
For six months ended June 30, 2013, diluted EPS before charges/gains is net income calculated on a diluted per-share basis excluding $1.2 million ($0.8 million after tax) of restructuring and other charges, an asset impairment charge of $6.2 million ($0.04 per diluted share) pertaining to a cost method investment and the impact of expense from actuarial losses associated with our defined benefit plan of $5.3 million ($3.5 million after tax or $0.02 per diluted share).
 
           
Three Months Ended June 30, Six Months Ended June 30,
2014 2013 % Change 2014 2013 % Change
           
Earnings Per Common Share - Diluted
Diluted EPS Before Charges/Gains (b) $ 0.55 $ 0.41 34 $ 0.80 $ 0.65 23
 
Restructuring and other charges - - - (0.01 ) - -
Asset impairment charge - (0.04 ) 100 - (0.04 ) 100
Defined benefit plan actuarial losses   -   -   -   -     (0.02 ) 100
 
Diluted EPS (GAAP) $ 0.55 $ 0.37   49 $ 0.79   $ 0.59   34
 
 
 

RECONCILIATION OF FULL YEAR 2014 EARNINGS GUIDANCE TO GAAP

 
For the full year, the Company is targeting diluted EPS before charges/gains to be in the range of $1.88 to $1.96 per share. On a GAAP basis, the Company is targeting diluted EPS to be in the range of $1.85 to $1.93 per share. The Company's GAAP basis EPS range assumes the Company incurs no additional actuarial gains or losses associated with its defined benefit plans.
 
 

(b) For definitions of Non-GAAP measures, see Definitions of Terms page


   
 
FORTUNE BRANDS HOME & SECURITY, INC.
RECONCILIATION OF FULL YEAR 2013 DILUTED EPS BEFORE CHARGES/GAINS TO GAAP DILUTED EPS
(unaudited)
 
For the twelve months ended
December 31, 2013
 
Diluted EPS before charges/gains - full year $ 1.50  
 
Diluted EPS before charges/gains* $ 1.50
Restructuring and other charges (0.02 )
Asset impairment charges (0.12 )
Defined benefit plan actuarial losses (0.02 )
 
Diluted EPS (GAAP) $ 1.34  
 
 

* For the year ended December 31, 2013, diluted EPS before charges/gains is net income calculated on a diluted per-share basis excluding $5.1 million ($3.6 million after tax or $0.02 per diluted share) of restructuring and other charges, asset impairment charges of $27.4 million ($20.0 million after tax or $0.12 per diluted share) and the impact of expense from actuarial losses associated with our defined benefit plans of $5.1 million ($3.3 million after tax or $0.02 per diluted share). Diluted EPS before charges/gains is a measure not derived in accordance with GAAP. Management uses this measure to evaluate the overall performance of the Company and believes this measure provides investors with helpful supplemental information regarding the underlying performance of the Company from period to period. This measure may be inconsistent with similar measures presented by other companies.


 
 
FORTUNE BRANDS HOME & SECURITY, INC.
(In millions)
(Unaudited)
     
 

RECONCILIATION OF GAAP NET INCOME TO EBITDA BEFORE CHARGES/GAINS

           
Three Months Ended June 30, Six Months Ended June 30,
2014 2013 % Change 2014 2013 % Change
           
Net Income $ 93.6 $ 64.2 46   $ 134.8 $ 101.7 33  
           
Depreciation* $ 20.1 $ 18.6 8 $ 39.6 $ 37.9 4
Amortization of intangible assets 4.0 2.5 60 8.0 5.1 57
Restructuring and other charges 0.2 - 100 2.6 1.2 117
Interest expense 2.1 1.7 24 4.0 3.4 18
Asset impairment charge - 6.2 (100 ) - 6.2 (100 )
Defined benefit plan actuarial losses - 0.7 (100 ) 0.6 5.3 (89 )
Income taxes   40.1   34.5 16     59.6   52.1 14  
           
EBITDA BEFORE CHARGES/GAINS (c) $ 160.1 $ 128.4 25   $ 249.2 $ 212.9 17  
 

 

*Depreciation excludes accelerated depreciation of ($0.2) million for the three and six months ended June 30, 2013. Accelerated depreciation is included in restructuring and other charges.

(c) For definitions of Non-GAAP measures, see Definitions of Terms page


         
 
FORTUNE BRANDS HOME & SECURITY, INC.
Reconciliation of Income Statement - GAAP to Before Charges/Gains Information
Three Months Ended June 30,
$ in millions, except per share amounts
(unaudited)
         
  Before Charges/Gains adjustments  
 
Restructuring

Defined benefit

Asset Before
GAAP and other

plan actuarial

impairment Charges/Gains
(unaudited) charges  

losses

  charge (Non-GAAP)
                   
2014 SECOND QUARTER
 
Net Sales $ 1,142.2 - - -
 
Cost of products sold 741.8 0.6 - -
Selling, general & administrative expenses 259.0 - - -
Amortization of intangible assets 4.0 - - -
Restructuring charges   0.8 (0.8 )   -     -  
 
Operating Income 136.6 0.2 - - 136.8
 
Interest expense 2.1 - - -
Other expense, net   0.8 -     -     -  
Income before income taxes 133.7 0.2 - - 133.9
 
Income taxes   40.1 0.6     -     -  
 
Net Income $ 93.6 (0.4 )   -     -   $ 93.2
 
Less: Noncontrolling interests   0.3 -     -     -  
 
Net Income attributable
to Fortune Brands Home & Security, Inc. $ 93.3 (0.4 )   -     -   $ 92.9
 
Diluted Average Shares Outstanding 168.7 168.7
 
Diluted EPS 0.55 0.55
 
2013
 
Net Sales $ 1,040.4 - - -
 
Cost of products sold 663.4 0.3 (0.3 ) -
Selling, general & administrative expenses 267.7 - (0.4 ) -
Amortization of intangible assets 2.5 - - -
Restructuring charges   0.3 (0.3 )   -     -  
 
Operating Income 106.5 - 0.7 - 107.2
 
Interest expense 1.7 - - -
Other expense, net   6.1 -     -     (6.2 )
Income before income taxes 98.7 - 0.7 6.2 105.6
 
Income taxes   34.5 -     0.3     -  
 
Net Income $ 64.2 -     0.4     6.2   $ 70.8
 
Less: Noncontrolling interests   0.2 -     -     -  
 
Net Income attributable
to Fortune Brands Home & Security, Inc. $ 64.0 -     0.4     6.2   $ 70.6
 
Diluted Average Shares Outstanding 171.3 171.3
 
Diluted EPS 0.37 0.41

 
 
FORTUNE BRANDS HOME & SECURITY, INC.
Reconciliation of Income Statement - GAAP to Before Charges/Gains Information
Six Months Ended June 30,
$ in millions, except per share amounts
(unaudited)
       
  Before Charges/Gains adjustments  
   
Restructuring

Defined benefit

Asset Before
GAAP and other

plan actuarial

impairment Charges/Gains
(unaudited) charges  

losses

  charge (Non-GAAP)
                   
2014 YEAR TO DATE
 
Net Sales $ 2,108.4 - - -
 
Cost of products sold 1,393.3 0.5 (0.6 ) -
Selling, general & administrative expenses 505.3 - - -
Amortization of intangible assets 8.0 - - -
Restructuring charges   3.1 (3.1 )   -     -  
 
Operating Income 198.7 2.6 0.6 - 201.9
 
Interest expense 4.0 - - -
Other expense, net   0.3 -     -     -  
Income before income taxes 194.4 2.6 0.6 - 197.6
 
Income taxes   59.6 1.5     0.2     -  
 
Net Income $ 134.8 1.1     0.4     -   $ 136.3
 
Less: Noncontrolling interests   0.7 -     -     -  
 
Net Income attributable
to Fortune Brands Home & Security, Inc. $ 134.1 1.1     0.4     -   $ 135.6
 
Diluted Average Shares Outstanding 170.0 170.0
 
Diluted EPS 0.79 0.80
 
2013
 
Net Sales 1,930.4 - - -
 
Cost of products sold 1,253.2 - (3.3 ) -
Selling, general & administrative expenses 507.8 - (2.0 ) -
Amortization of intangible assets 5.1 - - -
Restructuring charges   1.2 (1.2 )   -     -  
 
Operating Income 163.1 1.2 5.3 - 169.6
 
Interest expense 3.4 - - -
Other expense, net   5.9 -     -     (6.2 )
Income before income taxes 153.8 1.2 5.3 6.2 166.5
 
Income taxes   52.1 0.4     1.8     -  
 
Net Income $ 101.7 0.8     3.5     6.2   $ 112.2
 
Less: Noncontrolling interests   0.4 -     -     -  
 
Net Income attributable
to Fortune Brands Home & Security, Inc. $ 101.3 0.8     3.5     6.2   $ 111.8
 
Diluted Average Shares Outstanding 170.8 170.8
 
Diluted EPS 0.59 0.65

 
 
FORTUNE BRANDS HOME & SECURITY, INC.
(In millions, except per share amounts)
(Unaudited)
       
 
           
Three Months Ended June 30, Six Months Ended June 30,
2014 2013 % Change 2014 2013 % Change
Net Sales (GAAP)            
Kitchen & Bath Cabinetry $ 467.9 $ 392.4 19 $ 878.8 $ 737.7 19
Plumbing & Accessories 340.1 322.6 5 650.0 631.5 3
Advanced Material Windows & Door Systems 192.9 176.5 9 322.9 300.7 7
Security & Storage   141.3     148.9   (5 )   256.7     260.5   (1 )
Total Net Sales $ 1,142.2   $ 1,040.4   10   $ 2,108.4   $ 1,930.4   9  
 
Operating Income            
Kitchen & Bath Cabinetry $ 46.1 $ 35.4 30 $ 66.0 $ 49.7 33
Plumbing & Accessories 71.5 55.3 29 126.8 110.3 15
Advanced Material Windows & Door Systems 15.1 9.8 54 7.4 1.3 469
Security & Storage 19.8 26.3 (25 ) 29.6 38.6 (23 )
Corporate Expenses (1)   (15.9 )   (20.3 ) 22     (31.1 )   (36.8 ) 15  
Total Operating Income (GAAP) $ 136.6   $ 106.5   28   $ 198.7   $ 163.1   22  
 

OPERATING INCOME BEFORE CHARGES/GAINS RECONCILIATION

 
Operating Income Before Charges/Gains (a)            
Kitchen & Bath Cabinetry $ 46.3 $ 35.3 31 $ 66.3 $ 50.2 32
Plumbing & Accessories 69.9 55.3 26 125.3 110.3 14
Advanced Material Windows & Door Systems 15.1 9.9 53 7.4 2.0 270
Security & Storage 19.8 26.3 (25 ) 31.8 38.6 (18 )
Corporate Expenses   (14.3 )   (19.6 ) 27     (28.9 )   (31.5 ) 8  
 
Total Operating Income Before Charges/Gains (a)   136.8     107.2   28     201.9     169.6   19  
Restructuring and other charges (2) (4) (0.2 ) - (100 ) (2.6 ) (1.2 ) (117 )
Defined benefit plan actuarial losses (3)   -     (0.7 ) 100     (0.6 )   (5.3 ) 89  
Total Operating Income (GAAP) $ 136.6   $ 106.5   28   $ 198.7   $ 163.1   22  
 
 
(1) Corporate expenses include the components of defined benefit plan expense other than service cost including actuarial gains and losses.
 
(2) Restructuring charges are costs incurred to implement significant cost reduction initiatives and include workforce reduction costs.
 
(3) Represents actuarial gains or losses associated with our defined benefit plans. Actuarial gains or losses in a period represent the difference between actual and actuarially assumed experience, principally related to liability discount rates and plan asset returns, as well as other actuarial assumptions including compensation rates, turnover rates, and health care cost trend rates. The Company recognizes actuarial gains or losses immediately in operating income to the extent they cumulatively exceed a “corridor.” The corridor is equal to the greater of 10% of the fair value of plan assets or 10% of a plan’s projected benefit obligation. Actuarial gains or losses are determined at required remeasurement dates which occur at least annually in the fourth quarter. Remeasurements due to plan amendments and settlements may also occur in interim periods during the year. Our operating income before charges/gains reflects our expected rate of return on pension plan assets which in a given period may materially differ from our actual return on plan assets. Our liability discount rates and plan asset returns are based upon difficult to predict fluctuations in global bond and equity markets that are not directly related to the Company’s business. We believe that the exclusion of actuarial gains or losses from operating income before charges/gains provides investors with useful supplemental information regarding the underlying performance of the business from period to period that may be considered in conjunction with our operating income as measured on a GAAP basis. We present this supplemental information because such actuarial gains or losses may create volatility in our operating income that does not necessarily have an immediate corresponding impact on operating cash flow or the actual compensation and benefits provided to our employees. The table below sets forth additional supplemental information on the Company’s historical actual and expected rate of return on plan assets, as well as discount rates used to value its defined benefit obligations:
 
($ In millions)
Year Ended Year Ended
December 31, 2013 December 31, 2012
Actual return on plan assets % $ % $
Expected return on plan assets 15.2 % $ 74.6 14.5 % $ 63.7
Discount rate at December 31: 7.8 % 41.8 7.8 % 36.8
Pension benefits
Postretirement benefits 5.0 % 4.2 %
4.3 % 3.7 %
 
(4) Other charges which were recorded in cost of products sold represent charges or gains directly related to restructuring initiatives that cannot be reported as restructuring under GAAP. Such charges or gains may include losses on disposal of inventories, trade receivables allowances from exiting product lines, accelerated depreciation resulting from the closure of facilities and gains or losses associated with the sale of closed facilities.
 
 

(a) For definitions of Non-GAAP measures, see Definitions of Terms page


             
 
FORTUNE BRANDS HOME & SECURITY, INC.
RECONCILIATION OF SEGMENT OPERATING INCOME BEFORE CHARGES/GAINS TO GAAP OPERATING INCOME
(In millions)
(unaudited)
                     
For the three month period ended For the six month period ended
June 30, 2014   June 30, 2013  

$ change

  % change June 30, 2014 June 30, 2013

$ change

% change
KITCHEN & BATH CABINETRY                      
Operating income before charges/gains(a) $ 46.3 $ 35.3 $ 11.0 31 $ 66.3 $ 50.2 $ 16.1 32
Restructuring charges (1) (0.2 ) (0.2 ) - - (0.3 ) (0.5 ) 0.2 40

Other charges (2)

Cost of products sold

  -       0.3       (0.3 )   (100 )   -     -     -   -  
Operating income (GAAP) $ 46.1     $ 35.4     $ 10.7     30   $ 66.0   $ 49.7   $ 16.3   33  
 
PLUMBING & ACCESSORIES                      
Operating income before charges/gains(a) $ 69.9 $ 55.3 $ 14.6 26 $ 125.3 $ 110.3 $ 15.0 14
Restructuring charges (1) 1.0 - 1.0 100 0.9 - 0.9 100

Other charges (2)

Cost of products sold   0.6       -       0.6     100     0.6     -     0.6   100  
Operating income (GAAP) $ 71.5     $ 55.3     $ 16.2     29   $ 126.8   $ 110.3   $ 16.5   15  
 
ADVANCED MATERIAL WINDOWS & DOOR SYSTEMS                      
Operating income before charges/gains(a) $ 15.1 $ 9.9 $ 5.2 53 $ 7.4 $ 2.0 $ 5.4 270
Restructuring charges (1)   -       (0.1 )     0.1     100     -     (0.7 )   0.7   100  
Operating income (GAAP) $ 15.1     $ 9.8     $ 5.3     54   $ 7.4   $ 1.3   $ 6.1   469  
 
SECURITY & STORAGE                      
Operating income before charges/gains(a) $ 19.8 $ 26.3 $ (6.5 ) (25 ) $ 31.8 $ 38.6 $ (6.8 ) (18 )
Restructuring charges (1) - - - - (2.1 ) - (2.1 ) (100 )
Other charges (2)
Cost of products sold   -       -       -     -     (0.1 )   -     (0.1 ) (100 )
Operating income (GAAP) $ 19.8     $ 26.3     $ (6.5 )   (25 ) $ 29.6   $ 38.6   $ (9.0 ) (23 )
 
 
(1) Restructuring charges are costs incurred to implement significant cost reduction initiatives and include workforce reduction costs.
 
(2) Other charges which were recorded in cost of products sold represent charges or gains directly related to restructuring initiatives that cannot be reported as restructuring under GAAP. Such charges or gains may include losses on disposal of inventories, trade receivables allowances from exiting product lines, accelerated depreciation resulting from the closure of facilities and gains or losses associated with the sale of closed facilities.
 
 

(a) For definitions of Non-GAAP measures, see Definitions of Terms page


 
 
Definitions of Terms: Non-GAAP Measures
   
(a) Operating income before charges/gains is operating income derived in accordance with U.S. generally accepted accounting principles ("GAAP") excluding restructuring and other charges and the impact of income and expense from actuarial gains or losses associated with our defined benefit plans. Operating income before charges/gains is a measure not derived in accordance with GAAP. Management uses this measure to evaluate the returns generated by FBHS and its business segments. Management believes this measure provides investors with helpful supplemental information regarding the underlying performance of the Company from period to period. This measure may be inconsistent with similar measures presented by other companies.
 
(b) Diluted EPS before charges/gains is net income calculated on a diluted per-share basis excluding restructuring and other charges, an asset impairment charge pertaining to a cost method investment and the impact of income and expense from actuarial gains or losses associated with our defined benefit plans. Diluted EPS before charges/gains is a measure not derived in accordance with GAAP. Management uses this measure to evaluate the overall performance of the Company and believes this measure provides investors with helpful supplemental information regarding the underlying performance of the Company from period to period. This measure may be inconsistent with similar measures presented by other companies.
 
(c) EBITDA before charges/gains is net income derived in accordance with GAAP excluding restructuring and other charges, an asset impairment charge pertaining to a cost method investment, the impact of income and expense from actuarial gains or losses associated with our defined benefit plans, depreciation, amortization of intangible assets, interest expense, and income taxes. EBITDA before charges/gains is a measure not derived in accordance with GAAP. Management uses this measure to assess returns generated by FBHS. Management believes this measure provides investors with helpful supplemental information about the Company's ability to fund internal growth, make acquisitions and repay debt and related interest. This measure may be inconsistent with similar measures presented by other companies.

CONTACT:
Fortune Brands Home & Security, Inc.
Investor and Media Contact:
Brian Lantz, 847-484-4574
brian.lantz@FBHS.com