- Sales of $2.5 billion; EPS of $1.24;
adjusted EPS of $1.28
- Operating cash flow 8% above
prior-year quarter
- EBITDA and operating margins of
33.3% and 22.1%, respectively
- Completed six packaged gas
acquisitions, primarily North America; annualized sales of
approximately $50 million
- Return on capital 12.4%; return on
equity 34.6%
- Second-quarter 2016 EPS guidance of
$1.32 to $1.39; adjusted full-year $5.35 to $5.70
Praxair, Inc. (NYSE: PX) reported first-quarter net income and
diluted earnings per share of $356 million and $1.24, respectively.
These results include the impact of a $16 million charge to
interest expense ($10 million after-tax) or 4 cents of diluted
earnings per share, related to a bond redemption prior to maturity.
Excluding this charge, adjusted net income and diluted earnings per
share were $366 million and $1.28, respectively.
Praxair’s sales in the first quarter were $2,509 million, 9%
below the prior-year quarter, primarily due to the impacts of
negative currency translation and lower cost pass-through, which
reduced sales by 7% and 1%, respectively. Organic sales were 1%
below the prior-year quarter. Growth from higher pricing, new
project start-ups, and healthcare and food and beverage
end-markets, was more than offset by lower volumes to energy,
metals and manufacturing end-markets, primarily in North
America.
Operating profit in the first quarter was $554 million, 11%
below the prior-year quarter. Excluding currency effects, operating
profit was 4% below the prior-year period. The operating profit
margin was 22.1% and the EBITDA margin grew to 33.3%.
First-quarter cash flow from operations was $547 million, 8%
above the prior-year quarter. Capital expenditures were $323
million and the company invested $63 million in acquisitions for
several packaged gas businesses, primarily in North America. The
company paid $214 million of dividends. During the quarter, the
company issued €550 million of 1.20% Euro-denominated notes due
2024 and $275 million of 3.20% notes due 2026. In addition, the
company repaid $400 million of 0.75% notes that became due and
redeemed $325 million of 5.20% notes due in 2017. After-tax return
on capital and return on equity for the quarter were 12.4% and
34.6%, respectively.
Commenting on the financial results and business outlook,
Chairman and Chief Executive Officer Steve Angel said, “Praxair’s
strategy of optimizing the base business, growing resilient
end-markets, executing the project backlog and capitalizing on
acquisition and project opportunities reflected positively in our
first-quarter results and continues to drive long-term value
creation.
“While North America continues to face year-over-year volume
headwinds primarily in the energy, metals and manufacturing
end-markets, we grew sales to the healthcare, food and beverage
end-markets globally, achieved higher pricing in many businesses,
and grew volumes in Europe and Asia supplemented by project
start-ups. In addition, we closed six packaged gas acquisitions
located in North America and Europe.
“Praxair employees again delivered high-quality results with an
operating margin of 22% and growth in operating cash flow of 8%,
against a difficult macro-economic environment. Consistent
high-quality results and strong cash flow affords us the long-term
ability to invest in high-quality projects and acquisitions that
align with our strategic objectives and meet our investment
criteria as well as return value to our shareholders in the form of
higher dividends and share repurchases.”
For the second quarter of 2016, Praxair expects diluted earnings
per share in the range of $1.32 to $1.39.
For full-year 2016, Praxair expects adjusted diluted earnings
per share to be in the range of $5.35 to $5.70, -2% to +4%
ex-currency from 2015. Full-year capital expenditures are expected
to be approximately $1.5 billion and the effective tax rate is
forecasted to remain at approximately 28%.
Following is additional detail on first-quarter 2016 results by
segment.
In North America, first-quarter sales were $1,353 million, down
4% from the prior-year quarter excluding lower cost-pass through,
negative currency translation and net divestitures. Organic sales
growth from higher pricing and food and beverage end-markets was
more than offset by weaker volumes in energy, metals and
manufacturing end-markets. Operating profit of $349 million was
down 4% versus the prior-year quarter, excluding currency
translation and net divestitures, due primarily to lower volumes
partially offset by price and productivity.
In Europe, first-quarter sales were $320 million, 2% below the
prior-year quarter. Excluding currency, organic sales grew 2% from
the prior year due to higher volumes, including new project
start-ups. Operating profit of $62 million grew 3% from the
prior-year, excluding currency translation, from operating leverage
on volume growth.
In South America, first-quarter sales were $311 million, 22%
below the prior-year quarter. Excluding negative currency
translation and cost pass-through, sales grew 2% from acquisitions,
higher price, and growth to food and beverage and healthcare
end-markets, partially offset by lower volumes to the manufacturing
end-market. Operating profit was $55 million.
Sales in Asia were $376 million in the quarter, 6% above the
prior year excluding currency and cost pass-through. Volume growth
included new plant start-ups in China and India. Operating profit
was $63 million.
Praxair Surface Technologies had first-quarter sales of $149
million as compared to $160 million in the prior-year quarter.
Excluding negative currency translation and cost pass-through,
sales were 4% below the prior-year period. Favorable price was more
than offset by lower volumes. Sales were primarily lower to the
energy and manufacturing end-markets. Operating profit was $25
million.
Praxair, Inc., a Fortune 250 company with 2015 sales of $11
billion, is the largest industrial gases company in North and South
America and one of the largest worldwide. The company produces,
sells and distributes atmospheric, process and specialty gases, and
high-performance surface coatings. Praxair products, services and
technologies are making our planet more productive by bringing
efficiency and environmental benefits to a wide variety of
industries, including aerospace, chemicals, food and beverage,
electronics, energy, healthcare, manufacturing, primary metals and
many others. More information about Praxair, Inc. is available at
www.praxair.com.
Adjusted amounts are non-GAAP measures. First-quarter 2016
results are adjusted to exclude the impact of a bond redemption
charge. Additionally, measures such as EBITDA, free cash flow,
after-tax return on capital, return on equity and debt-to-capital
are also non-GAAP measures. See the attachments for a summary of
non-GAAP Reconciliations and calculations of non-GAAP measures.
Attachments: Summary Non-GAAP Reconciliations, Statements of
Income, Balance Sheets, Statements of Cash Flows, Segment
Information, Quarterly Financial Summary and Appendix: Non-GAAP
Measures.
A teleconference about Praxair’s first-quarter results is being
held this morning, April 29, at 11:00am Eastern Daylight Time. The
number is (631) 485-4849 – Conference ID: 85141182. The call is
also available as a webcast live and on-demand at
www.praxair.com/investors. Materials to be used in the
teleconference are also available on the website.
This document contains “forward-looking statements” within the
meaning of the Private Securities Litigation Reform Act of 1995.
These statements are based on management’s reasonable expectations
and assumptions as of the date the statements are made but involve
risks and uncertainties. These risks and uncertainties include,
without limitation: the performance of stock markets generally;
developments in worldwide and national economies and other
international events and circumstances; changes in foreign
currencies and in interest rates; the cost and availability of
electric power, natural gas and other raw materials; the ability to
achieve price increases to offset cost increases; catastrophic
events including natural disasters, epidemics and acts of war and
terrorism; the ability to attract, hire, and retain qualified
personnel; the impact of changes in financial accounting standards;
the impact of changes in pension plan liabilities; the impact of
tax, environmental, healthcare and other legislation and government
regulation in jurisdictions in which the company operates; the cost
and outcomes of investigations, litigation and regulatory
proceedings; continued timely development and market acceptance of
new products and applications; the impact of competitive products
and pricing; future financial and operating performance of major
customers and industries served; the impact of information
technology system failures, network disruptions and breaches in
data security; and the effectiveness and speed of integrating new
acquisitions into the business. These risks and uncertainties may
cause actual future results or circumstances to differ materially
from the projections or estimates contained in the forward-looking
statements. Additionally, financial projections or estimates
exclude the impact of special items which the company believes are
not indicative of ongoing business performance. The company assumes
no obligation to update or provide revisions to any forward-looking
statement in response to changing circumstances. The above listed
risks and uncertainties are further described in Item 1A (Risk
Factors) in the company’s Form 10-K and 10-Q reports filed with the
SEC which should be reviewed carefully. Please consider the
company’s forward-looking statements in light of those risks.
PRAXAIR, INC. AND SUBSIDIARIES SUMMARY NON-GAAP
RECONCILIATIONS (UNAUDITED) The following
adjusted amounts are non-GAAP measures and are intended to
supplement investors' understanding of the company's financial
statements by providing measures which investors, financial
analysts and management use to help evaluate the company's
operating performance. Items which the company does not believe to
be indicative of on-going business trends are excluded from these
calculations so that investors can better evaluate and analyze
historical and future business trends on a consistent basis.
Definitions of these non-GAAP measures may not be comparable to
similar definitions used by other companies and are not a
substitute for similar GAAP measures. See the Non-GAAP
reconciliations starting on page 10 for additional details relating
to the Non-GAAP adjustments. (Millions of dollars, except
per share amounts)
Sales Operating Profit
Net Income - Praxair, Inc. Diluted EPS
2016 2015
2016 2015
2016 2015
2016 2015
Quarter Ended March 31 Reported GAAP
Amounts $ 2,509 $ 2,757 $ 554 $ 623 $ 356 $ 416 $ 1.24 $ 1.43 Bond
redemption (a) - -
- - 10
- 0.04
- Total adjustments - -
- - 10
- 0.04
- Adjusted amounts $ 2,509 $
2,757 $ 554 $ 623 $ 366
$ 416 $ 1.28
$ 1.43
(a) $16 million charge to interest expense ($10 million
after-tax or $0.04 per diluted share) in the 2016 first quarter
related to a bond redemption.
PRAXAIR, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF
INCOME (Millions of dollars, except per share data)
(UNAUDITED) Quarter
Ended March 31, 2016
2015 SALES $ 2,509 $ 2,757 Cost of sales 1,381
1,530 Selling, general and administrative 274 299 Depreciation and
amortization 272 277 Research and development 23 24 Other income
(expense) - net (5 ) (4 )
OPERATING PROFIT 554
623 Interest expense - net 65 44
INCOME BEFORE INCOME TAXES AND EQUITY INVESTMENTS 489 579
Income taxes 133 162
INCOME BEFORE
EQUITY INVESTMENTS 356 417 Income from equity investments
10 11
NET INCOME (INCLUDING
NONCONTROLLING INTERESTS) 366 428 Less: noncontrolling
interests (10 ) (12 )
NET INCOME - PRAXAIR,
INC. $ 356 $ 416
PER SHARE DATA -
PRAXAIR, INC. SHAREHOLDERS Basic earnings per share $
1.25 $ 1.44 Diluted earnings per share $ 1.24 $ 1.43
Cash dividends $ 0.75 $ 0.715
WEIGHTED AVERAGE SHARES
OUTSTANDING Basic shares outstanding (000's) 285,429 289,143
Diluted shares outstanding (000's) 286,665 291,652
Note: See page 4 for a reconciliation to
2016 adjusted amounts which are non-GAAP.
PRAXAIR, INC. AND SUBSIDIARIES CONDENSED
CONSOLIDATED BALANCE SHEETS (Millions of dollars)
(UNAUDITED)
March 31, December 31, 2016
2015 ASSETS Cash and cash equivalents $ 221 $ 147
Accounts receivable - net 1,685 1,601 Inventories 553 531 Prepaid
and other current assets 411 347
TOTAL CURRENT ASSETS 2,870 2,626 Property, plant and
equipment - net 11,314 10,998 Goodwill 3,071 2,986 Other
intangibles - net 576 568 Other long-term assets 1,194
1,141
TOTAL ASSETS $ 19,025 $
18,319
LIABILITIES AND EQUITY Accounts payable
$ 796 $ 791 Short-term debt 174 250 Current portion of long-term
debt 8 6 Other current liabilities 821 846
TOTAL CURRENT LIABILITIES 1,799 1,893 Long-term debt
9,222 8,975 Other long-term liabilities 2,580
2,545
TOTAL LIABILITIES 13,601 13,413
REDEEMABLE NONCONTROLLING INTERESTS 119 113
PRAXAIR, INC. SHAREHOLDERS' EQUITY: Common stock 4 4
Additional paid-in capital 3,998 4,005 Retained earnings 12,371
12,229 Accumulated other comprehensive income (loss) (4,250 )
(4,596 ) Less: Treasury stock, at cost (7,235 )
(7,253 ) Total Praxair, Inc. Shareholders' Equity 4,888 4,389
Noncontrolling interests 417 404
TOTAL EQUITY 5,305 4,793
TOTAL LIABILITIES AND EQUITY $ 19,025 $ 18,319
PRAXAIR, INC. AND SUBSIDIARIES CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS (Millions of
dollars) (UNAUDITED)
Quarter Ended March 31, 2016
2015 OPERATIONS Net income - Praxair, Inc. $
356 $ 416 Noncontrolling interests 10 12
Net income (including noncontrolling interests) 366 428
Adjustments to reconcile net income to net cash provided by
operating activities: Depreciation and amortization 272 277
Accounts receivable (20 ) (50 ) Inventory (7 ) (6 ) Payables and
accruals (77 ) (66 ) Pension contributions (2 ) (11 ) Deferred
income taxes and other 15 (64 ) Net cash
provided by operating activities 547 508
INVESTING Capital expenditures (323 ) (397 )
Acquisitions, net of cash acquired (63 ) (5 ) Divestitures and
asset sales 2 2 Net cash used for
investing activities (384 ) (400 )
FINANCING Debt increase (decrease) - net 95 290 Issuances of
common stock 34 44 Purchases of common stock (32 ) (235 ) Cash
dividends - Praxair, Inc. shareholders (214 ) (207 ) Excess tax
benefit on stock option exercises 6 14 Noncontrolling interest
transactions and other (2 ) (6 ) Net cash provided by
(used for) financing activities (113 ) (100 ) Effect of
exchange rate changes on cash and cash equivalents 24
(17 ) Change in cash and cash equivalents 74 (9 )
Cash and cash equivalents, beginning-of-period 147
126 Cash and cash equivalents, end-of-period $
221 $ 117
PRAXAIR, INC. AND
SUBSIDIARIES SEGMENT INFORMATION (Millions of
dollars) (UNAUDITED)
Quarter Ended March 31, 2016
2015 SALES North America $ 1,353
$ 1,499 Europe 320 326 South America 311 401 Asia 376 371 Surface
Technologies 149 160 Consolidated sales $ 2,509 $
2,757
OPERATING PROFIT North America $ 349 $ 379
Europe 62 62 South America 55 85 Asia 63 69 Surface Technologies
25 28 Segment operating profit $ 554 $ 623
PRAXAIR, INC. AND SUBSIDIARIES QUARTERLY FINANCIAL
SUMMARY (Millions of dollars, except per share data)
(UNAUDITED)
2016 (b) 2015 (c) Q1 Q4
Q3 Q2
Q1 FROM THE INCOME STATEMENT Sales $ 2,509 $ 2,595 $
2,686 $ 2,738 $ 2,757 Cost of sales 1,381 1,426 1,488 1,516 1,530
Selling, general and administrative 274 275 281 297 299
Depreciation and amortization 272 275 276 278 277 Research and
development 23 23 23 23 24 Cost reduction program and other charges
- - 26 146 - Other income (expense) - net (5 ) 28
2 2
(4 ) Operating profit 554 624 594 480 623
Interest expense - net 65 42 35 40 44 Income taxes 133 163 156 131
162 Income from equity investments 10 12
10 10
11 Net income (including
noncontrolling interests) 366 431 413 319 428 Less: noncontrolling
interests (10 ) (9 ) (12 )
(11 ) (12 ) Net income -
Praxair, Inc. $ 356 $ 422 $ 401
$ 308 $ 416 PER
SHARE DATA - PRAXAIR, INC. SHAREHOLDERS Diluted earnings per share
$ 1.24 $ 1.47 $ 1.40 $ 1.06 $ 1.43 Cash dividends per share $ 0.75
$ 0.715 $ 0.715 $ 0.715 $ 0.715 Diluted weighted average shares
outstanding (000's) 286,665 286,856 287,311 290,102 291,652
ADJUSTED AMOUNTS (a) Operating profit $ 554 $ 624 $ 620 $
626 $ 623 Operating margin 22.1 % 24.0 % 23.1 % 22.9 % 22.6 % Net
Income $ 366 $ 422 $ 419 $ 420 $ 416 Diluted earnings per share $
1.28 $ 1.47 $ 1.46 $ 1.45 $ 1.43
FROM THE BALANCE
SHEET Net debt (a) $ 9,183 $ 9,084 $ 9,344 $ 9,177 $ 9,243
Capital (a) $ 14,607 $ 13,990 $ 14,157 $ 14,696 $ 14,806
Debt-to-capital ratio (a) 62.9 % 64.9 % 66.0 % 62.4 % 62.4 %
FROM THE STATEMENT OF CASH FLOWS Cash flow from operations $
547 $ 791 $ 676 $ 707 $ 508 Cash flow used for investing activities
384 351 400 152 400 Cash flow used for financing activities 113 410
260 527 100 Capital expenditures 323 387 405 352 397 Acquisitions
63 39 - 38 5 Cash dividends 214 204 203 205 207
OTHER
INFORMATION After-tax return on capital (ROC) (a) 12.4 % 12.6 %
12.5 % 12.6 % 12.7 % Return on Praxair, Inc. shareholders' equity
(ROE) (a) 34.6 % 34.6 % 32.5 % 30.5 % 29.6 % Adjusted EBITDA (a) $
836 $ 911 $ 906 $ 914 $ 911 Adjusted EBITDA margin (a) 33.3 % 35.1
% 33.7 % 33.4 % 33.0 % Debt-to-adjusted EBITDA ratio (a) 2.6 2.5
2.5 2.4 2.3 Number of employees 26,558 26,657 26,989 27,302 27,680
SEGMENT DATA SALES North America $ 1,353 $ 1,421 $
1,463 $ 1,482 $ 1,499 Europe 320 325 338 331 326 South America 311
299 343 388 401 Asia 376 398 395 387 371 Surface Technologies
149 152 147
150 160
Total sales $ 2,509 $ 2,595 $ 2,686
$ 2,738 $ 2,757
OPERATING PROFIT North America $ 349 $ 406 $ 385 $ 388 $ 379 Europe
62 62 63 63 62 South America 55 55 70 81 85 Asia 63 74 77 69 69
Surface Technologies 25 27
25 25
28 Segment operating profit 554 624 620 626
623 Cost reduction program and other charges -
- (26 ) (146 )
- Total operating profit $ 554 $
624 $ 594 $ 480
$ 623 (a) Non-GAAP measure, see
Appendix. (b) 2016 includes a $16 million charge to interest
expense ($10 million after-tax, or $0.04 per diluted share) related
to the redemption of the $325 million 5.20% notes due in 2017.
(c) 2015 includes (i) a pre-tax pension settlement charge of
$7 million ($5 million after-tax, or $0.02 per diluted share) in
the third quarter related to lump sum benefit payments made from
the U.S. supplemental pension plan, and (ii) pre-tax charges of $19
million ($13 million after-tax, or $0.04 per diluted share) in the
third quarter and $146 million ($112 million after-tax and
non-controlling interests, or $0.39 per diluted share) in the
second quarter, primarily related to cost reduction actions taken
in response to lower volumes resulting from economic slowdown in
emerging markets and energy related end-markets. The cost reduction
charges by segment are as follows: $67 million in South America;
$34 million in North America; $25 million in Asia; $20 million in
Europe; and $19 million in Surface Technologies.
PRAXAIR,
INC. AND SUBSIDIARIES APPENDIX NON-GAAP MEASURES
(Millions of dollars, except per share data)
(UNAUDITED) The following non-GAAP measures are
intended to supplement investors’ understanding of the company’s
financial information by providing measures which investors,
financial analysts and management use to help evaluate the
company’s financial leverage, return on capital and operating
performance. Items which the company does not believe to be
indicative of on-going business trends are excluded from these
calculations so that investors can better evaluate and analyze
historical and future business trends on a consistent basis.
Definitions of these non-GAAP measures may not be comparable to
similar definitions used by other companies and are not a
substitute for similar GAAP measures. Adjusted amounts exclude the
impacts of the 2016 first quarter bond redemption, 2015 third
quarter cost reduction program and pension settlement, 2015 second
quarter cost reduction program and other charges, and 2014 fourth
quarter pension settlement, bond redemption and loss on Venezuela
currency devaluation.
2016
2015
2014 Q1 Q4 Q3 Q2
Q1 Q4 Q3 Q2 Q1
Free Cash Flow
(FCF) - Free cash flow is a measure used by
investors, financial analysts and management to evaluate the
ability of a company to pursue opportunities that enhance
shareholder value. FCF equals cash flow from operations less
capital expenditures.
Operating cash flow $ 547 $ 791 $ 676 $ 707 $ 508 $
772 $ 713 $ 847 $ 536 Less: capital expenditures (323 )
(387 ) (405 ) (352 ) (397 ) (482
) (430 ) (384 ) (393 )
Free Cash Flow
$ 224 $ 404 $ 271
$ 355 $ 111 $ 290
$ 283 $ 463 $ 143
Debt-to-Capital
Ratio - The debt-to-capital ratio is a measure used by
investors, financial analysts and management to provide a measure
of financial leverage and insights into how the company is
financing its operations.
Debt $ 9,404 $ 9,231 $ 9,480 $ 9,313 $ 9,360 $ 9,225 $ 9,090
$ 9,132 $ 9,236 Less: cash and cash equivalents (221 )
(147 ) (136 ) (136 ) (117 ) (126
) (168 ) (173 ) (144 ) Net debt 9,183 9,084
9,344 9,177 9,243 9,099 8,922 8,959 9,092 Equity and redeemable
noncontrolling interests: Redeemable noncontrolling interests 119
113 169 175 170 176 190 194 195 Praxair, Inc. shareholders' equity
4,888 4,389 4,264 4,964 5,018 5,623 6,552 6,911 6,600
Noncontrolling interests 417 404
380 380 375 387
388 395 398 Total equity
and redeemable noncontrolling interests 5,424
4,906 4,813 5,519 5,563
6,186 7,130 7,500
7,193 Capital $ 14,607 $ 13,990 $ 14,157 $ 14,696 $
14,806 $ 15,285 $ 16,052 $ 16,459 $ 16,285
Debt-to-capital 62.9 %
64.9 % 66.0 % 62.4
% 62.4 % 59.5 %
55.6 % 54.4 %
55.8 %
After-tax Return
on Capital (ROC) - After-tax return on capital is a
measure used by investors, financial analysts and management to
evaluate the return on net assets employed in the business. ROC
measures the after-tax operating profit that the company was able
to generate with the investments made by all parties in the
business (debt, noncontrolling interests and Praxair, Inc.
shareholders’ equity).
Adjusted operating profit (a) $ 554 $ 624 $ 620 $ 626 $ 623
$ 663 $ 711 $ 697 $ 675 Less: adjusted income taxes (a) (139 ) (163
) (164 ) (164 ) (162 ) (161 ) (187 ) (183 ) (176 ) Less: tax
benefit on adjusted interest expense (a) (14 ) (12 ) (10 ) (11 )
(12 ) (12 ) (13 ) (12 ) (13 ) Add: income from equity investments
10 12 10 10
11 12 11 10
9 Adjusted net operating profit after-tax (NOPAT) $
411 $ 461 $ 456 $ 461 $ 460 $ 502 $ 522 $ 512 $ 495 4-quarter
trailing adjusted NOPAT $ 1,789 $ 1,838 $ 1,879 $ 1,945 $ 1,996 $
2,031 $ 2,035 $ 2,011 $ 1,990 Ending capital (see above) $
14,607 $ 13,990 $ 14,157 $ 14,696 $ 14,806 $ 15,285 $ 16,052 $
16,459 $ 16,285 5-quarter average ending capital $ 14,451 $ 14,587
$ 14,999 $ 15,460 $ 15,777 $ 16,007 $ 16,094 $ 15,987 $ 15,757
After-tax ROC (4-quarter trailing NOPAT / 5-quarter
average capital) 12.4 % 12.6
% 12.5 % 12.6 %
12.7 % 12.7 %
12.6 % 12.6 % 12.6
%
Return on
Praxair, Inc. Shareholders' Equity (ROE) - Return on
Praxair, Inc. shareholders' equity is a measure used by investors,
financial analysts and management to evaluate operating performance
from a Praxair shareholder perspective. ROE measures the net income
attributable to Praxair, Inc. that the company was able to generate
with the money shareholders have invested.
Adjusted net income - Praxair, Inc. (a) $ 366 $ 422 $ 419 $
420 $ 416 $ 460 $ 477 $ 467 $ 448 4-quarter trailing adjusted net
income - Praxair, Inc. $ 1,627 $ 1,677 $ 1,715 $ 1,773 $ 1,820 $
1,852 $ 1,854 $ 1,828 $ 1,806 Ending Praxair, Inc.
shareholders' equity $ 4,888 $ 4,389 $ 4,264 $ 4,964 $ 5,018 $
5,623 $ 6,552 $ 6,911 $ 6,600 5-quarter average Praxair
shareholders' equity $ 4,705 $ 4,852 $ 5,284 $ 5,814 $ 6,141 $
6,459 $ 6,576 $ 6,452 $ 6,303
ROE (4-quarter trailing
adjusted net income - Praxair, Inc. / 5-quarter average Praxair
shareholders' equity) 34.6 %
34.6 % 32.5 % 30.5
% 29.6 % 28.7 %
28.2 % 28.3 %
28.7 %
Adjusted EBITDA,
Adjusted EBITDA Margin and Debt-to-Adjusted EBITDA
Ratio- These measures are used by investors, financial
analysts and management to assess a company's ability to meet its
financial obligations.
Adjusted net income - Praxair, Inc. (a) $ 366 $ 422 $ 419 $
420 $ 416 $ 460 $ 477 $ 467 $ 448 Add: adjusted noncontrolling
interests (a) 10 9 12 12 12 11 13 14 14 Add: adjusted interest
expense - net (a) 49 42 35 40 44 43 45 43 46 Add: adjusted income
taxes (a) 139 163 164 164 162 161 187 183 176 Add: depreciation and
amortization 272 275 276
278 277 291 301
293 285
Adjusted EBITDA
$ 836 $ 911 $ 906
$ 914 $ 911 $ 966
$ 1,023 $ 1,000 $ 969
Reported sales $ 2,509 $ 2,595 $ 2,686 $ 2,738 $ 2,757 $
2,990 $ 3,144 $ 3,113 $ 3,026
Adjusted EBITDA margin
33.3 % 35.1 % 33.7 %
33.4 % 33.0 % 32.3 %
32.5 % 32.1 % 32.0 %
Ending net debt (see above) $ 9,183 $ 9,084 $ 9,344 $
9,177 $ 9,243 $ 9,099 $ 8,922 $ 8,959 $ 9,092 5-quarter average net
debt $ 9,206 $ 9,189 $ 9,157 $ 9,080 $ 9,063 $ 8,943 $ 8,895 $
8,904 $ 8,819 4-quarter trailing adjusted EBITDA $ 3,567 $ 3,642 $
3,697 $ 3,814 $ 3,900 $ 3,958 $ 3,978 $ 3,923 $ 3,874
Debt-to-adjusted EBITDA ratio (5-quarter average net debt /
4-quarter trailing adjusted EBITDA) 2.6
2.5 2.5 2.4
2.3 2.3
2.2 2.3 2.3
(a) The following table presents adjusted amounts for
Operating Profit and Operating Profit Margin, Interest Expense -
net, Income Taxes, Effective Tax Rate, Noncontrolling Interests,
Net income - Praxair, Inc., and Diluted EPS for the periods
presented. Additionally, this table presents cash income taxes and
cash interest, net of interest capitalized and excluding the bond
redemption costs for 2016 and 2014; and presents the percentage
changes in Diluted EPS Guidance for the full year 2016 as compared
to 2015 Diluted EPS on both a GAAP and adjusted basis. The adjusted
percentages are based on Adjusted diluted EPS amounts, excluding
estimated currency impacts.
First Quarter Year
Third Quarter
Second Quarter
Year Fourth Quarter
2016 2015 2015 2015 2014
2014
Adjusted
Operating Profit and Operating Profit Margin
Reported operating profit $ 554 $ 2,321 $ 594 $ 480 $ 2,608 $ 525
Add: Cost reduction program and other charges - 165 19 146 - - Add:
Pension settlement charge - 7 7 - 7 7 Add: Venezuela currency
devaluation - - -
- 131 131 Total adjustments
- 172 26 146
138 138 Adjusted operating
profit $ 554 $ 2,493 $ 620 $ 626 $
2,746 $ 663 Reported percentage change -11 %
Adjusted percentage change -11 % Reported sales $ 2,509 $
10,776 $ 2,686 $ 2,738 $ 12,273 $ 2,990 Adjusted operating profit
margin 22.1 % 23.1 % 23.1 % 22.9 % 22.4 % 22.2 %
Adjusted Interest
Expense - net
Reported interest expense - net $ 65 $ 161 $ 35 $ 40 $ 213 $ 79
Less: Bond redemption (16 ) - -
- (36 ) (36 ) Adjusted interest expense
- net $ 49 $ 161 $ 35 $ 40 $ 177
$ 43
Adjusted Income
Taxes
Reported income taxes $ 133 $ 612 $ 156 $ 131 $ 691 $ 145 Add: Cost
reduction program and other charges - 39 6 33 - - Add: Bond
redemption 6 - - - 14 14 Add: Income tax benefit - - - - - - Add:
Pension settlement charge - 2 2
- 2 2 Total
adjustments 6 41 8
33 16 16 Adjusted income taxes $
139 $ 653 $ 164 $ 164 $ 707 $
161
Adjusted
Effective Tax Rate
Reported income before income taxes and equity investments $ 489 $
2,160 $ 559 $ 440 $ 2,395 $ 446 Add: Cost reduction program and
other charges - 165 19 146 - - Add: Bond redemption 16 - - - 36 36
Add: Pension settlement charge - 7 7 - 7 7 Add: Venezuela currency
devaluation - - -
- 131 131 Total adjustments
16 172 26 146
174 174 Adjusted income before
income taxes and equity investments $ 505 $ 2,332 $
585 $ 586 $ 2,569 $ 620 Adjusted
income taxes (above) $ 139 $ 653 $ 164 $ 164 $ 707 $ 161 Adjusted
effective tax rate 28 % 28 % 28 % 28 % 28 % 26 %
Adjusted
Noncontrolling Interests
Reported noncontrolling interests $ 10 $ 44 $ 12 $ 11 $ 52 $ 11
Add: Cost reduction program and other charges - 1 - 1 - - Less:
Income tax benefit - - -
- - - Total adjustments
- 1 - 1
- - Adjusted noncontrolling interests $
10 $ 45 $ 12 $ 12 $ 52 $ 11
Adjusted Net
Income - Praxair, Inc.
Reported net income - Praxair, Inc. $ 356 $ 1,547 $ 401 $ 308 $
1,694 $ 302 Add: Cost reduction program and other charges - 125 13
112 - - Add: Bond redemption 10 - - - 22 22 Add: Pension settlement
charge - 5 5 - 5 5 Add: Venezuela currency devaluation -
- - - 131
131 Total adjustments 10
130 18 112 158
158 Adjusted net income - Praxair, Inc. $ 366
$ 1,677 $ 419 $ 420 $ 1,852 $ 460
Reported percentage change -14 % Adjusted percentage
change -12 %
Adjusted Diluted
EPS
Reported diluted EPS $ 1.24 $ 5.35 $ 1.40 $ 1.06 $ 5.73 $ 1.03 Add:
Cost reduction program and other charges - 0.43 0.04 0.39 - - Add:
Bond redemption 0.04 - - - 0.07 0.07 Add: Pension settlement charge
- 0.02 0.02 - 0.02 0.02 Add: Venezuela currency devaluation
- - - -
0.45 0.45 Total adjustments 0.04
0.45 0.06 0.39
0.54 0.54 Adjusted diluted EPS $ 1.28 $
5.80 $ 1.46 $ 1.45 $ 6.27 $ 1.57
Cash Income Taxes
and Interest
Income taxes paid $ 420 $ 606 Interest paid, net of interest
capitalized and excluding bond redemption $ 174 $ 174
Full-Year 2016
Diluted EPS Guidance*
Full Year 2016 Low End High End
2016 adjusted diluted EPS guidance $ 5.35 $ 5.70 2015
adjusted diluted EPS (see above for full year amounts) $ 5.80 $
5.80 Adjusted percentage change -8 % -2 % Adjusted
percentage changes, excluding estimated currency impact -2 % 4 %
* Excludes a bond redemption charge recorded in the first
quarter and the impact of a pension settlement charge expected to
be recorded in the third quarter.
View source
version on businesswire.com: http://www.businesswire.com/news/home/20160429005134/en/
Praxair, Inc.InvestorsKelcey Hoyt,
203-837-2118kelcey_hoyt@praxair.comorMediaJason Stewart,
203-837-2448jason_stewart@praxair.com
P10 (NYSE:PX)
Historical Stock Chart
From Mar 2024 to Apr 2024
P10 (NYSE:PX)
Historical Stock Chart
From Apr 2023 to Apr 2024