EX-99.1 2 a3q2016pressreleasetables.htm EX-99.1 PRESS RELEASE Exhibit


Exhibit 99.1
NEWS RELEASE

                        
For Release:        Immediately
            
Contact:         Frank H. Boykin, Chief Financial Officer (706) 624-2695




MOHAWK INDUSTRIES REPORTS RECORD THIRD QUARTER

Calhoun, Georgia, November 3, 2016 - Mohawk Industries, Inc. (NYSE:MHK) today announced 2016 third quarter record net earnings of $270 million and diluted earnings per share (EPS) of $3.62, a 25% increase versus prior year. Excluding restructuring, acquisition and other charges, net earnings were $261 million and EPS was $3.50, a 17% increase over last year’s third quarter adjusted EPS. Net sales for the third quarter of 2016 were $2.3 billion, up 7% versus the prior year’s third quarter as reported and on a legacy basis applying constant days and currency rates. For the third quarter of 2015, net sales were $2.15 billion, net earnings were $215 million and EPS was $2.89; excluding restructuring, acquisition and other charges, net earnings were $222 million and EPS was $2.98.
For the nine months ending October 1, 2016, net earnings and EPS were $696.6 million and $9.34, respectively. Net earnings excluding restructuring, acquisition and other charges were $697.1 million and EPS was $9.35, an increase of 27% over the nine-month period adjusted EPS result in 2015. For the nine month period, net sales were $6.8 billion, an increase of 12% versus prior year as reported and 5% on a legacy basis applying constant currency rates. For the nine-month period ending October 3, 2015, net sales were $6.1 billion, net earnings were $424 million and EPS was $5.73; excluding restructuring, acquisition and other charges, net earnings and EPS were $546 million and $7.38.
Commenting on Mohawk Industries’ third quarter performance, Jeffrey S. Lorberbaum, Chairman and CEO, stated, “During the period, our growth strengthened, and our margins continue to expand compared to the last year. Our strategy of investing in our existing business as well as synergistic acquisitions continues to deliver record results. Our earnings per share for the period were an all-time record for the company, marking the tenth consecutive quarter that Mohawk has delivered a year-over-year record quarterly EPS. Our operating margin rose to an all-time record of 16.5% or 16.0% on an adjusted basis, an increase of 160 basis points, as a result of higher sales volume and productivity.
“Our organization continues to create new products with greater value for the consumer, to introduce unique ideas that enhance our processes and to invest in technology and equipment that improve





our cost, quality and service. The four acquisitions we completed in 2015 contributed to our results as we enhanced their performance by upgrading their offerings, expanding their distribution and improving their productivity. As expected, our SG&A costs, excluding restructuring, integration and other charges, as a percentage of sales improved by 60 basis points as our investments in sales personnel, marketing and merchandising increased our sales and mix.
“In many of our product categories and geographies, our operations are running at or near capacity. These include all of our global ceramic, laminate and sheet vinyl assets. Additionally, we are currently selling all of the LVT we are manufacturing even as we continue to increase our production capacity in the U.S. and Europe. To meet our growing customer demand, our capital investments this year will be the highest in our history with almost $650 million allocated to additional capacity, more efficient assets and new products. Our strong results have increased our cash flow, enabling the expansion of our capacities and pursuit of attractive opportunities. We continue to explore potential acquisitions from around the globe that complement our business and expand our geographic reach or product portfolio.
“For the quarter, our Global Ceramic Segment sales were up 4% as reported; on a constant days and currency basis sales were up 6%. Operating income for the segment rose approximately 13% to an operating margin of 16.5%. Our North American ceramic sales trends improved from the second to the third quarter, and margins expanded over last year. New home construction and the commercial sector outperformed residential remodeling, and sales growth through our service centers exceeded other channels. Our new Tennessee ceramic plant is fully operational with improving throughput and new differentiated products. Our sales in Mexico continue to outpace the strong market, and we are broadening our product offering and distribution ahead of the expansion of our Salamanca plant, which will be operational by late 2017. Our European ceramic business grew significantly from our sales and product strategies that satisfy local markets and consumer preferences. In Western Europe, our investments in modern equipment have allowed us to bring unique products to market and expand our margins and mix. We increased the capacity at our Bulgarian facility and upgraded the style and design of our products which enhanced our mix. In Russia, our sales improved on a local basis as we increased participation in the new construction sector and expanded our distribution through investments in owned and franchised stores.
“During the quarter, our Flooring North America Segment’s sales were up 6% as reported or 7% on a constant days basis. Operating income grew 35% to a margin of 17% as reported or excluding restructuring, integration and other charges, to a margin of 15%. Both our hard and soft surface flooring increased with hard surface growing faster. Our strong commercial carpet and rug sales offset softer residential carpet impacted by polyester growth and pressure on commodities. Product innovation continues to drive our business, and recent introductions comprised about one-third of our soft surface





sales during the period. Our commercial carpet performance continues to strengthen with all end markets growing. We have expanded our commercial sales force and are increasing our participation in individual projects and large national accounts. We announced a residential and commercial carpet price increase of 3-5% for January 2017 to offset costs. Our rug sales grew as we introduced new fashion-forward collections and entered new categories with outdoor rugs and utility mats. Our hard surface sales continue to grow significantly with expanded margins. Improvements in our LVT production continue to increase our capacity and broaden our product offering. We are completing our new engineered wood plant, which will allow us to introduce larger sizes with unique finishes. The expansion of our laminate capacity in 2017 will help to satisfy increasing demand for our premium collections with superior performance and realistic visuals.
“For the quarter, our Flooring Rest of the World Segment’s sales were up 15% as reported; on a constant days and currency basis, legacy sales were up 8%. Operating income grew 47% as reported to a margin of 18% and increased 41% on a constant currency basis, excluding restructuring and integration charges, to a margin of approximately 19%. Our laminate business continues to grow on the strength of our premium Quick-Step and Pergo brands. We are leveraging the strong performance of our 2016 laminate introductions by expanding the designs and sizes we offer across all brands. Our European and Russian laminate facilities are operating near capacity with expansions planned for Europe and Russia in 2018. Our LVT sales are increasing dramatically, and our margins are expanding as our product mix and productivity improve. To alleviate capacity constraints, we are modifying our LVT equipment and processes to further increase production speeds, and we are supplementing our collections with sourced products. Sales of our insulation boards continue to grow, although lower material costs and manufacturing improvements are being offset by competition and unfavorable exchange rates. We are increasing prices based on market conditions to offset currency fluctuations.
“Today, Mohawk is in the best position in the company’s history. This year, we are investing at our highest level ever to meet increasing demand around the globe. We are preparing for future growth by expanding our differentiated product offerings and increasing the capacity and efficiency of our operations. With our continued investments in manufacturing technology, we are introducing distinctive collections to improve our sales and enhance our mix. We are aggressively implementing productivity improvements across the enterprise in all facets of our business, and we are bringing new capacity online to support our growth. This year, our strong operating results have expanded our cash flow and reduced our leverage to historically low levels. We are currently exploring numerous investment options to further our expansion, including green field opportunities and acquisitions to broaden our geographic presence and product portfolio. Taking these factors into account, our EPS guidance for the fourth quarter is $3.16





to $3.25, which represents a 12% to 15% increase over our fourth quarter 2015 EPS, excluding any restructuring charges.

ABOUT MOHAWK INDUSTRIES

Mohawk Industries is the leading global flooring manufacturer that creates products to enhance residential and commercial spaces around the world. Mohawk’s vertically integrated manufacturing and distribution processes provide competitive advantages in the production of carpet, rugs, ceramic tile, laminate, wood, stone and vinyl flooring. Our industry-leading innovation has yielded products and technologies that differentiate our brands in the marketplace and satisfy all remodeling and new construction requirements. Our brands are among the most recognized in the industry and include American Olean, Daltile, Durkan, IVC, Karastan, Marazzi, Mohawk, Mohawk Group, Pergo, Unilin and Quick-Step. During the past decade, Mohawk has transformed its business from an American carpet manufacturer into the world’s largest flooring company with operations in Australia, Brazil, Canada, Europe, India, Malaysia, Mexico, New Zealand, Russia and the United States.
Certain of the statements in the immediately preceding paragraphs, particularly anticipating future performance, business prospects, growth and operating strategies and similar matters and those that include the words “could,” “should,” “believes,” “anticipates,” “expects,” and “estimates,” or similar expressions constitute “forward-looking statements.” For those statements, Mohawk claims the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. There can be no assurance that the forward-looking statements will be accurate because they are based on many assumptions, which involve risks and uncertainties. The following important factors could cause future results to differ: changes in economic or industry conditions; competition; inflation and deflation in raw material prices and other input costs; inflation and deflation in consumer markets; energy costs and supply; timing and level of capital expenditures; timing and implementation of price increases for the Company’s products; impairment charges; integration of acquisitions; international operations; introduction of new products; rationalization of operations; tax, product and other claims; litigation; and other risks identified in Mohawk’s SEC reports and public announcements.

Conference call Friday, November 4, 2016, at 11:00 AM Eastern Time
The telephone number is 1-800-603-9255 for US/Canada and 1-706-634-2294 for International/Local. Conference ID # 92116089. A replay will be available until Friday, December 2, 2016, by dialing 855-859-2056 for US/local calls and 404-537-3406 for International/Local calls and entering Conference ID # 92116089.





MOHAWK INDUSTRIES, INC. AND SUBSIDIARIES
 
 
 
 
 
 
 
 
(Unaudited)
 
 
 
 
 
 
 
 
Consolidated Statement of Operations
 
Three Months Ended
 
Nine Months Ended
(Amounts in thousands, except per share data)
 
October 1, 2016
 
October 3, 2015
 
October 1, 2016
 
October 3, 2015
 
 
 
 
 
 
 
 
 
Net sales
 
$
2,294,139

 
2,150,656

 
6,776,521

 
6,073,566

Cost of sales
 
1,567,580

 
1,489,252

 
4,654,695

 
4,285,090

    Gross profit
 
726,559

 
661,404

 
2,121,826

 
1,788,476

Selling, general and administrative expenses
 
348,252

 
372,670

 
1,147,155

 
1,200,152

Operating income
 
378,307

 
288,734

 
974,671

 
588,324

Interest expense
 
9,410

 
19,319

 
32,062

 
52,606

Other expense (income), net
 
3,839

 
4,249

 
1,461

 
6,094

    Earnings before income taxes
 
365,058

 
265,166

 
941,148

 
529,624

Income tax expense
 
94,231

 
49,463

 
242,090

 
104,643

        Net earnings including noncontrolling interest
 
270,827

 
215,703

 
699,058

 
424,981

Net earnings attributable to noncontrolling interest
 
949

 
798

 
2,444

 
1,238

Net earnings attributable to Mohawk Industries, Inc.
 
$
269,878

 
214,905

 
696,614

 
423,743

 
 
 
 
 
 
 
 
 
Basic earnings per share attributable to Mohawk Industries, Inc.
 
 
 
 
 
 
Basic earnings per share attributable to Mohawk Industries, Inc.
 
$
3.64

 
2.91

 
9.40

 
5.77

Weighted-average common shares outstanding - basic
 
74,154

 
73,915

 
74,084

 
73,384

 
 
 
 
 
 
 
 
 
Diluted earnings per share attributable to Mohawk Industries, Inc.
 
 
 
 
 
 
Diluted earnings per share attributable to Mohawk Industries, Inc.
 
$
3.62

 
2.89

 
9.34

 
5.73

Weighted-average common shares outstanding - diluted
 
74,613

 
74,438

 
74,551

 
73,907


Other Financial Information
 
 
 
 
 
 
 
 
(Amounts in thousands)
 
 
 
 
 
 
 
 
Depreciation and amortization
 
$
103,680

 
94,954

 
305,088

 
268,622

Capital expenditures
 
$
183,846

 
123,648

 
460,760

 
352,070







Consolidated Balance Sheet Data
 
 
 
 
(Amounts in thousands)
 
 
 
 
 
 
October 1, 2016
 
October 3, 2015
ASSETS
 
 
 
 
Current assets:
 
 
 
 
    Cash and cash equivalents
 
$
112,108

 
110,716

    Receivables, net
 
1,506,316

 
1,340,650

    Inventories
 
1,673,242

 
1,621,154

    Prepaid expenses and other current assets
 
284,648

 
273,775

        Total current assets
 
3,576,314

 
3,346,295

Property, plant and equipment, net
 
3,340,893

 
3,046,491

Goodwill
 
2,331,821

 
2,280,722

Intangible assets, net
 
876,715

 
918,655

Deferred income taxes and other non-current assets
 
294,850

 
464,047

    Total assets
 
$
10,420,593

 
10,056,210

LIABILITIES AND STOCKHOLDERS' EQUITY
 
 
 
 
Current liabilities:
 
 
 
 
Current portion of long-term debt and commercial paper
 
$
1,548,251

 
1,927,815

Accounts payable and accrued expenses
 
1,435,069

 
1,353,512

        Total current liabilities
 
2,983,320

 
3,281,327

Long-term debt, less current portion
 
1,165,577

 
1,254,904

Deferred income taxes and other long-term liabilities
 
574,267

 
741,946

        Total liabilities
 
4,723,164

 
5,278,177

Redeemable noncontrolling interest
 
24,741

 
22,150

Total stockholders' equity
 
5,672,688

 
4,755,883

    Total liabilities and stockholders' equity
 
$
10,420,593

 
10,056,210


Segment Information
 
Three Months Ended
 
As of or for the Nine Months Ended
(Amounts in thousands)
 
October 1, 2016
 
October 3, 2015
 
October 1, 2016
 
October 3, 2015
 
 
 
 
 
 
 
 
 
Net sales:
 
 
 
 
 
 
 
 
    Global Ceramic
 
$
822,040

 
791,538

 
2,425,560

 
2,301,168

    Flooring NA
 
1,008,553

 
955,099

 
2,895,610

 
2,722,347

    Flooring ROW
 
463,546

 
404,026

 
1,455,351

 
1,050,390

    Intersegment sales
 

 
(7
)
 

 
(339
)
        Consolidated net sales
 
$
2,294,139

 
2,150,656

 
6,776,521

 
6,073,566

 
 
 
 
 
 
 
 
 
Operating income (loss):
 
 
 
 
 
 
 
 
    Global Ceramic
 
$
135,985

 
120,055

 
376,368

 
326,571

    Flooring NA
 
170,507

 
125,910

 
364,804

 
145,861

    Flooring ROW
 
81,757

 
55,471

 
262,356

 
153,164

    Corporate and eliminations
 
(9,942
)
 
(12,702
)
 
(28,857
)
 
(37,272
)
        Consolidated operating income
 
$
378,307

 
288,734

 
974,671

 
588,324

 
 
 
 
 
 
 
 
 
Assets:
 
 
 
 
 
 
 
 
    Global Ceramic
 
 
 
 
 
$
4,118,510

 
3,938,242

    Flooring NA
 
 
 
 
 
3,354,286

 
3,195,904

    Flooring ROW
 
 
 
 
 
2,851,227

 
2,699,255

    Corporate and eliminations
 
 
 
 
 
96,570

 
222,809

        Consolidated assets
 
 
 
 
 
$
10,420,593

 
10,056,210







Reconciliation of Net Earnings Attributable to Mohawk Industries, Inc. to Adjusted Net Earnings Attributable to Mohawk Industries, Inc. and Adjusted Diluted Earnings Per Share Attributable to Mohawk Industries, Inc.
(Amounts in thousands, except per share data)
 
 
 
 
 
 
 
 
Three Months Ended
 
Nine Months Ended
 
October 1, 2016
 
October 3, 2015
 
October 1, 2016
 
October 3, 2015
Net earnings attributable to Mohawk Industries, Inc.
$
269,878

 
214,905

 
696,614

 
423,743

Adjusting items:
 
 
 
 
 
 
 
Restructuring, acquisition and integration-related and other costs
30,572

 
12,770

 
44,309

 
43,784

Acquisitions purchase accounting (inventory step-up)

 
7,160

 

 
13,316

Legal settlement and reserves
(90,000
)
 

 
(90,000
)
 
127,000

Release of indemnification asset
2,368

 

 
2,368

 

Tradename impairment
47,905

 

 
47,905

 

Deferred loan costs

 

 

 
651

Income taxes - reversal of uncertain tax position
(2,368
)
 

 
(2,368
)
 

Income taxes
2,856

 
(12,940
)
 
(1,764
)
 
(62,984
)
 Adjusted net earnings attributable to Mohawk Industries, Inc.
$
261,211

 
221,895

 
697,064

 
545,510

 
 
 
 
 
 
 
 
Adjusted diluted earnings per share attributable to Mohawk Industries, Inc.
$
3.50

 
2.98

 
9.35

 
7.38

Weighted-average common shares outstanding - diluted
74,613

 
74,438

 
74,551

 
73,907



Reconciliation of Total Debt to Net Debt
 
(Amounts in thousands)
 
 
October 1, 2016
Current portion of long-term debt and commercial paper
$
1,548,251

Long-term debt, less current portion
1,165,577

Less: Cash and cash equivalents
112,108

  Net Debt
$
2,601,720




Reconciliation of Operating Income to Pro forma Adjusted EBITDA
 
 
 
 
 
 
(Amounts in thousands)
 
 
 
 
 
 
 
 
Trailing Twelve
 
 
Three Months Ended
 
Months Ended
 
 
December 31, 2015
 
April 2, 2016
 
July 2, 2016
 
October 1, 2016
 
October 1, 2016
Operating income
$
249,242

 
245,672

 
350,692

 
378,307

 
1,223,913

Other (expense) income
(11,525
)
 
(3,429
)
 
5,807

 
(3,839
)
 
(12,986
)
Net (earnings) loss attributable to non-controlling interest
(446
)
 
(569
)
 
(926
)
 
(949
)
 
(2,890
)
Depreciation and amortization
94,025

 
100,194

 
101,215

 
103,680

 
399,114

  EBITDA
331,296

 
341,868

 
456,788

 
477,199

 
1,607,151

Restructuring, acquisition and integration-related and other costs
30,820

 
7,718

 
6,020

 
30,572

 
75,130

Acquisitions purchase accounting (inventory step-up)
21

 

 

 

 
21

Legal settlement and reserves
(2,520
)
 

 

 
(90,000
)
 
(92,520
)
Release of indemnification asset
11,180

 

 

 
2,368

 
13,548

Tradename impairment

 

 

 
47,905

 
47,905

Acquisitions EBITDA
7,337

 

 

 

 
7,337

Pro forma Adjusted EBITDA
$
378,134


349,586

 
462,808

 
468,044

 
1,658,572

 
 
 
 
 
 
 
 
 
 
 
Net Debt to Pro forma Adjusted EBITDA
 
 
 
 
 
 
 
 
1.6








Reconciliation of Net Sales to Net Sales on a Constant Exchange Rate and Constant Shipping Days Excluding Acquisition Volume
(Amounts in thousands)
 
 
 
 
 
 
 
 
Three Months Ended
 
Nine Months Ended
 
October 1, 2016
 
October 3, 2015
 
October 1, 2016
 
October 3, 2015
Net sales
$
2,294,139

 
2,150,656

 
6,776,521

 
6,073,566

Adjustment to net sales on constant shipping days
35,775

 

 

 

Adjustment to net sales on a constant exchange rate
10,139

 

 
52,001

 

Net sales on a constant exchange rate and constant shipping days
2,340,053

 
2,150,656

 
6,828,522

 
6,073,566

Less: impact of acquisition volume
(40,440
)
 

 
(525,772
)
 
(55,672
)
Net sales on a constant exchange rate and constant shipping days excluding acquisition volume
$
2,299,613

 
2,150,656

 
6,302,750

 
6,017,894



Reconciliation of Segment Net Sales to Segment Net Sales on a Constant Exchange Rate and Constant Shipping Days
(Amounts in thousands)
 
 
 
 
 
 
Three Months Ended
Global Ceramic
 
October 1, 2016
 
October 3, 2015
Net sales
 
$
822,040

 
791,538

Adjustment to net sales on constant shipping days
 
13,066

 

Adjustment to segment net sales on a constant exchange rate
 
5,284

 

Segment net sales on a constant exchange rate and constant shipping days
 
$
840,390

 
791,538



Reconciliation of Segment Net Sales to Segment Net Sales on Constant Shipping Days
(Amounts in thousands)
 
 
 
 
 
 
Three Months Ended
Flooring NA
 
October 1, 2016
 
October 3, 2015
Net sales
 
$
1,008,553

 
955,099

Adjustment to net sales on constant shipping days
 
16,009

 

Segment net sales on constant shipping days
 
$
1,024,562

 
955,099



Reconciliation of Segment Net Sales to Segment Net Sales on a Constant Exchange Rate and Constant Shipping Days Excluding Acquisition Volume
(Amounts in thousands)
 
 
 
 
 
 
Three Months Ended
Flooring ROW
 
October 1, 2016
 
October 3, 2015
Net sales
 
$
463,546

 
404,026

Adjustment to net sales on constant shipping days
 
6,700

 

Adjustment to segment net sales on a constant exchange rate
 
4,856

 

Segment net sales on a constant exchange rate and constant shipping days
 
475,102

 
404,026

Less: impact of acquisition volume
 
(40,440
)
 

Segment net sales on a constant exchange rate and constant shipping days excluding acquisition volume
 
$
434,662

 
404,026








Reconciliation of Gross Profit to Adjusted Gross Profit
 
 
 
(Amounts in thousands)
 
 
 
 
Three Months Ended
 
October 1, 2016
 
October 3, 2015
Gross Profit
$
726,559

 
661,404

Adjustments to gross profit:
 
 
 
Restructuring, acquisition and integration-related and other costs
17,459

 
7,291

Acquisitions purchase accounting (inventory step-up)

 
7,160

  Adjusted gross profit
$
744,018

 
675,855



Reconciliation of Selling, General and Administrative Expenses to Adjusted Selling, General and Administrative Expenses
(Amounts in thousands)
 
 
 
 
Three Months Ended
 
October 1, 2016
 
October 3, 2015
Selling, general and administrative expenses
$
348,252

 
372,670

Adjustments to selling, general and administrative expenses:
 
 
 
Restructuring, acquisition and integration-related and other costs
(13,112
)
 
(5,479
)
Legal settlement and reserves
90,000

 

Tradename impairment
(47,905
)
 

Adjusted selling, general and administrative expenses
$
377,235

 
367,191



Reconciliation of Operating Income to Adjusted Operating Income on a Constant Exchange Rate
(Amounts in thousands)
 
 
 
 
Three Months Ended
 
October 1, 2016
 
October 3, 2015
Operating income
$
378,307

 
288,734

Adjustments to operating income:
 
 
 
Restructuring, acquisition and integration-related and other costs
30,572

 
12,770

Legal settlement and reserves
(90,000
)
 

Tradename impairment
47,905

 

Acquisitions purchase accounting (inventory step-up)

 
7,160

  Adjusted operating income
366,784

 
308,664

Adjustment to operating income on a constant exchange rate
6,832

 

  Adjusted operating income on a constant exchange rate
$
373,616

 
308,664



Reconciliation of Segment Operating Income to Adjusted Segment Operating Income on a Constant Exchange Rate
(Amounts in thousands)
 
 
 
 
Three Months Ended
Global Ceramic
October 1, 2016
 
October 3, 2015
Operating income
$
135,985

 
120,055

Adjustments to segment operating income:
 
 
 
Restructuring, acquisition and integration-related and other costs
456

 
118

Acquisitions purchase accounting (inventory step-up)

 
949

  Adjusted segment operating income
136,441

 
121,122

Adjustment to operating income on a constant exchange rate
1,684

 

  Adjusted segment operating income on a constant exchange rate
$
138,125

 
121,122







Reconciliation of Segment Operating Income to Adjusted Segment Operating Income
(Amounts in thousands)
 
 
 
 
Three Months Ended
Flooring NA
October 1, 2016
 
October 3, 2015
Operating income
$
170,507

 
125,910

Adjustments to segment operating income:
 
 
 
Legal settlement and reserves
(90,000
)
 

Restructuring, acquisition and integration-related and other costs
26,193

 
5,148

Tradename impairment
47,905

 

Acquisitions purchase accounting (inventory step-up)

 
1,527

  Adjusted segment operating income
$
154,605

 
132,585



Reconciliation of Segment Operating Income to Adjusted Segment Operating Income on a Constant Exchange Rate
(Amounts in thousands)
 
 
 
 
Three Months Ended
Flooring ROW
October 1, 2016
 
October 3, 2015
Operating income
$
81,757

 
55,471

Adjustments to segment operating income:
 
 
 
Restructuring, acquisition and integration-related and other costs
3,596

 
4,030

Acquisitions purchase accounting (inventory step-up)

 
4,683

 Adjusted segment operating income
85,353

 
64,184

Adjustment to operating income on a constant exchange rate
5,147

 

  Adjusted segment operating income on a constant exchange rate
$
90,500

 
64,184



Reconciliation of Earnings Including Noncontrolling Interests Before Income Taxes to Adjusted Earnings Including Noncontrolling Interests Before Income Taxes
(Amounts in thousands)
 
 
 
 
Three Months Ended
 
October 1, 2016
 
October 3, 2015
Earnings before income taxes
$
365,058

 
265,166

Noncontrolling interests
(949
)
 
(798
)
Adjustments to earning including noncontrolling interests before income taxes:
 
 
 
Restructuring, acquisition and integration-related & other costs
30,572

 
12,770

Acquisitions purchase accounting (inventory step-up)

 
7,160

Legal settlement and reserves
(90,000
)
 

Release of indemnification asset
2,368

 

Tradename impairment
47,905

 

Adjusted earnings including noncontrolling interests before income taxes
$
354,954

 
284,298



Reconciliation of Income Tax Expense to Adjusted Income Tax Expense
 
 
 
(Amounts in thousands)
 
 
 
 
Three Months Ended
 
October 1, 2016
 
October 3, 2015
Income tax expense
$
94,231

 
49,463

Income taxes - reversal of uncertain tax position
2,368

 

Income tax effect of adjusting items
(2,856
)
 
12,940

  Adjusted income tax expense
$
93,743

 
62,403

 
 
 
 
Adjusted income tax rate
26.4
%
 
21.9
%












The Company believes it is useful for itself and investors to review, as applicable, both GAAP and the above non-GAAP measures in order to assess the performance of the Company's business for planning and forecasting in subsequent periods. In particular, the Company believes excluding the impact of restructuring, acquisition, integration-related and other costs, legal settlement and reserves, tradename impairment and acquisitions purchase accounting (inventory step-up) is useful because it allows investors to evaluate our performance for different periods on a more comparable basis.