e8vk
 
 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(D) OF THE
SECURITIES AND EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported): July 22, 2010
WESCO International, Inc.
(Exact name of registrant as specified in its charter)
Commission file number 001-14989
     
Delaware   25-1723345
(State or other jurisdiction of   (IRS Employer Identification No.)
incorporation or organization)    
     
225 West Station Square Drive    
Suite 700    
Pittsburgh, Pennsylvania 15219   (412) 454-2200
(Address of principal executive offices)   (Registrant’s telephone number, including area code)
N/A
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
o    Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o    Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o    Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o    Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
 
 

 


 

Item 2.02 Results of Operations and Financial Condition.
     The information in this Item 2.02 is being furnished and shall not be deemed “filed” for the purpose of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section. The information in this Item 2.02 shall not be incorporated by reference into any registration statement or other document pursuant to the Securities Act of 1933, as amended.
     On July 22, 2010, WESCO International, Inc. (the “Company”) issued a press release announcing its financial results for the second quarter of 2010. A copy of the press release is attached hereto as Exhibit 99.1.
Item 7.01 Regulation FD Disclosure
     The information in this Item 7.01 is being furnished and shall not be deemed “filed” for the purpose of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section. The information in this Item 7.01 shall not be incorporated by reference into any registration statement or other document pursuant to the Securities Act of 1933, as amended.
     A slide presentation to be used by senior management of the Company in connection with its discussions with investors regarding the Company’s financial results for the second quarter of 2010 is included in Exhibit 99.2 to this report and is being furnished in accordance with Regulation FD of the Securities and Exchange Commission.
Item 9.01 Financial Statements and Exhibits
     (d) Exhibits
          99.1 Press Release dated July 22, 2010.
          99.2 Slide presentation for investors.

 


 

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.
         
July 22, 2010
(Date) 
WESCO International, Inc.
 
 
 
  /s/ Richard P. Heyse    
  Richard P. Heyse   
  Vice President and Chief Financial Officer   

 

exv99w1
Exhibit 99.1
     
(WESCO DISTRIBUTION LOGO)
 
NEWS RELEASE
 
WESCO International, Inc. / Suite 700, 225 West Station Square Drive / Pittsburgh, PA 15219
WESCO International, Inc. Reports
Second Quarter 2010 Results
    Consolidated sales of $1.26 billion increased 9.6% sequentially and 8.6% over last year’s comparable quarter
 
    Construction end market sales increased 17% sequentially and 4% over last year’s comparable quarter
 
    Operating margins improved to 4.1%, up 80 basis points from the first quarter 2010
 
    Financial liquidity at an all time record and debt reduced by $115 million year-to-date
PITTSBURGH, July 22, 2010/PRNewswire/ — WESCO International, Inc. (NYSE: WCC), a leading provider of electrical and industrial MRO products, construction materials, and advanced integrated supply procurement outsourcing services, today announced its second quarter 2010 financial results.
The following are results for the three months ended June 30, 2010 compared to the three months ended June 30, 2009:
    Consolidated net sales were $1,259.1 million for the second quarter of 2010, compared to $1,159.2 million for the second quarter of 2009, an increase of 8.6%. Second quarter 2010 consolidated net sales included a 1.9% positive impact from foreign exchange rates. Second quarter sales increased 9.6% compared to the first quarter 2010 and included a 0.4% positive impact from foreign exchange.
 
    Gross profit was $242.9 million, or 19.3% of sales, for the second quarter of 2010, compared to $223.9 million, or 19.3% of sales, for 2009. The relative sequential strength of construction end market sales had a negative mix impact on second quarter gross margins when compared to the first quarter’s result of 19.8%.
 
    Sales, general & administrative (SG&A) expenses were $186.0 million, or 14.8% of sales for the current quarter, compared to $169.9 million, or 14.7% of sales for 2009. WESCO’s second quarter 2009 SG&A expenses included a net favorable impact of approximately $10 million in temporary cost and discretionary benefit reductions.
 
    Operating profit was $51.3 million, or 4.1% of sales, for the current quarter, compared to $47.6 million, or 4.1% of sales for the comparable 2009 quarter. After adjusting for the 2009 impact of the temporary cost and discretionary benefit reductions, operating margins improved by approximately 80 basis points.
 
    Total interest expense for the second quarter of 2010 was $14.4 million compared to $13.8 million for the second quarter 2009. Interest expense in the current quarter was comprised of $13.1 million of cash interest expense and $1.3 million of non-cash

 


 

      interest expense. Interest expense in the prior year quarter was comprised of $10.0 million of cash interest and $3.8 million of non-cash interest.
    Effective tax rate for the current quarter was 28.2% compared to 24.2% for the prior year quarter.
 
    Net income for the current quarter was $27.8 million compared to $26.4 million for the prior year quarter and $19.2 million for the first quarter 2010.
 
    Diluted earnings per share for the second quarter of 2010 was $0.60 per share, based on 46.0 million shares outstanding versus $0.62 per share in the second quarter of 2009, based on 42.7 million shares outstanding, and first quarter’s $0.44 per share based on 43.7 million shares outstanding.
 
    Free cash flow for the second quarter was a use of $3.7 million to support sales growth in the second quarter.
John J. Engel, WESCO’s Chief Executive Officer, stated, “We are pleased with our sales and operating margin results and the improving momentum across our business. All four of our major end markets and all six of our major product categories experienced positive sequential sales growth during the quarter. The last time we saw all our end markets and product categories grow sequentially was the second quarter of 2008, and the third quarter of 2004. The recent acquisition of Potelcom in the quarter is consistent with our strategy of increasing sales in key industry segments and geographic regions. We see excellent opportunities to strengthen our portfolio, invest in our growth initiatives, and improve our market position as we expand our business through the recovery phase of this economic cycle.”
The following results are for the six months ended June 30, 2010 compared to the six months ended June 30, 2009:
    Consolidated net sales were $2,407.7 million for the first six months of 2010 compared to $2,338.8 million for the first six months of 2009, an increase of 2.9%. Consolidated net sales included a 1.9% positive impact from foreign exchange rates.
 
    Gross profit was $470.3 million, or 19.5% of sales, for the first six months of 2010, compared to $462.0 million, or 19.8% of sales, for the first six months of 2009.
 
    SG&A expenses were $369.0 million, or 15.3% of sales, for the first six months of 2010, compared to $357.3 million, or 15.3% of sales for the first six months of 2009.
 
    Operating profit was $89.6 million, or 3.7% of sales, for the six months ended June 30, 2010, compared to $91.2 million, or 3.9% of sales for the six months ended June 30, 2009.
 
    Total interest expense for the six months ended June 30, 2010 was $27.9 million compared to $26.4 million for the six months ended June 30, 2009. Interest expense in the first half of 2010 was comprised of $25.3 million cash interest expense and $2.6 million non-cash interest expense. Interest expense in the first half of 2009 was

 


 

      comprised of $18.7 million cash interest expense and $7.7 million non-cash interest expense.
    Effective six month tax rate was 28.8% for 2010 compared to 26.4% for 2009.
 
    Net income for the first six months of 2010 was $47.0 million compared to $49.7 million for the first six months of 2009.
 
    Diluted earnings per share for the first six months of 2010 was $1.04 per share, based on 45.0 million shares outstanding versus $1.17 per share for the first six months of 2009, based on 42.6 million shares outstanding.
 
    Free cash flow for the first six months of 2010 was $62.8 million, compared to $198.5 million in the comparable prior year period.
Mr. Engel continued, “The market remains highly competitive and our customers’ needs for supply chain efficiency and effectiveness are greater than ever. I am very proud of the “extra effort” of our WESCO employees and their commitment to understanding our customers’ needs. We are responding with solutions which utilize our entire portfolio of products and services while extending beyond the traditional distributor relationship.”
# # #
Teleconference
WESCO will conduct a teleconference to discuss the second quarter earnings as described in this News Release on Thursday, July 22, 2010, at 11:00 a.m. E.D.T. The conference call will be broadcast live over the Internet and can be accessed from the Company’s website at http://www.wesco.com. The conference call will be archived on this Internet site for seven days.
# # #
WESCO International, Inc. (NYSE: WCC) is a publicly traded Fortune 500 holding company, headquartered in Pittsburgh, Pennsylvania, whose primary operating entity is WESCO Distribution, Inc. WESCO Distribution is a leading distributor of electrical construction products and electrical and industrial maintenance, repair and operating (MRO) supplies, and is the nation’s largest provider of integrated supply services. 2009 annual sales were approximately $4.6 billion. The Company employs approximately 6,100 people, maintains relationships with over 17,000 suppliers, and serves over 100,000 customers worldwide. Major markets include commercial and industrial firms, contractors, government agencies, educational institutions, telecommunications businesses and utilities. WESCO operates seven fully automated distribution centers and approximately 380 full-service branches in North America and select international markets, providing a local presence for area customers and a global network to serve multi-location businesses and multi-national corporations.
# # #
The matters discussed herein may contain forward-looking statements that are subject to certain risks and uncertainties that could cause actual results to differ materially from expectations. Certain of these risks are set forth in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2009, as well as the Company’s other reports filed with the Securities and Exchange Commission.
Contact: Richard Heyse, Vice President & Chief Financial Officer
WESCO International, Inc. (412) 454-2392, Fax: (412) 222-7566
http://www.wesco.com

 


 

WESCO INTERNATIONAL, INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(dollar amounts in millions, except per share amounts)
(Unaudited)
                                 
    Three Months             Three Months          
    Ended             Ended          
    June 30,             June 30,          
    2010             2009          
 
                               
Net sales
  $ 1,259.1             $ 1,159.2          
Cost of goods sold (excluding depreciation and amortization below)
    1,016.2       80.7 %     935.3       80.7 %
Selling, general and administrative expenses
    186.0       14.8 %     169.9       14.7 %
Depreciation and amortization
    5.6               6.4          
 
                           
Income from operations
    51.3       4.1 %     47.6       4.1 %
Interest expense, net
    14.4               13.8          
Other income
    (1.8 )             (1.1 )        
 
                           
Income before income taxes
    38.7       3.1 %     34.9       3.0 %
Provision for income taxes
    10.9               8.5          
 
                           
Net income
  $ 27.8       2.2 %   $ 26.4       2.3 %
 
                           
 
                               
Diluted earnings per common share
  $ 0.60             $ 0.62          
Weighted average common shares outstanding and common share equivalents used in computing diluted earnings per share (in millions)
    46.0               42.7          

 


 

WESCO INTERNATIONAL, INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(dollar amounts in millions, except per share amounts)
(Unaudited)
                                 
    Six Months             Six Months          
    Ended             Ended          
    June 30,             June 30,          
    2010             2009          
 
                               
Net sales
  $ 2,407.7             $ 2,338.8          
Cost of goods sold (excluding depreciation and amortization below)
    1,937.4       80.5 %     1,876.8       80.2 %
Selling, general and administrative expenses
    369.0       15.3 %     357.3       15.3 %
Depreciation and amortization
    11.7               13.5          
 
                           
Income from operations
    89.6       3.7 %     91.2       3.9 %
Interest expense, net
    27.9               26.4          
Other income
    (4.3 )             (2.7 )        
 
                           
Income before income taxes
    66.0       2.7 %     67.5       2.9 %
Provision for income taxes
    19.0               17.8          
 
                           
Net income
  $ 47.0       2.0 %   $ 49.7       2.1 %
 
                           
 
                               
Diluted earnings per common share
  $ 1.04             $ 1.17          
Weighted average common shares outstanding and common share equivalents used in computing diluted earnings per share (in millions)
    45.0               42.6          

 


 

WESCO INTERNATIONAL, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(dollar amounts in millions)
(Unaudited)
                 
    June 30,     December 31,  
    2010     2009  
Assets
               
Current Assets
               
Cash and cash equivalents
  $ 95.8     $ 112.3  
Trade accounts receivable
    731.3       635.8  
Inventories, net
    531.5       507.2  
Other current assets
    45.9       75.7  
 
           
Total current assets
    1,404.5       1,331.0  
Other assets
    1,116.8       1,163.2  
 
           
Total assets
  $ 2,521.3     $ 2,494.2  
 
           
 
               
Liabilities and Stockholders’ Equity
               
Current Liabilities
               
Accounts payable
  $ 540.7     $ 453.1  
Current debt
    96.0       94.0  
Other current liabilities
    130.4       133.7  
 
           
Total current liabilities
    767.1       680.8  
 
               
Long-term debt
    483.8       597.9  
Other noncurrent liabilities
    219.1       219.2  
 
           
Total liabilities
    1,470.0       1,497.9  
 
               
Stockholders’ Equity
               
Total stockholders’ equity
    1,051.3       996.3  
 
           
Total liabilities and stockholders’ equity
  $ 2,521.3     $ 2,494.2  
 
           

 


 

WESCO INTERNATIONAL, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(dollar amounts in millions)
(Unaudited)
                 
    Six Months     Six Months  
    Ended June 30,     Ended June 30,  
    2010     2009  
Operating Activities:
               
Net income
  $ 47.0     $ 49.7  
Add back (deduct):
               
Depreciation and amortization
    11.7       13.5  
Deferred income taxes
    (3.8 )     5.4  
Change in Trade and other receivables, net
    (80.2 )     132.9  
Change in Inventories, net
    (21.8 )     92.0  
Change in Accounts Payable
    85.8       (72.6 )
Other
    30.1       (16.2 )
 
           
Net cash provided by operating activities
    68.8       204.7  
 
               
Investing Activities:
               
Capital expenditures
    (6.0 )     (6.2 )
Acquisition payments
    (14.3 )     (0.1 )
Proceeds from sale of subsidiary
    40.0        
Repayment of note receivable
    15.0        
Other
    4.2       1.1  
 
           
Net cash provided (used) by investing activities
    38.9       (5.2 )
 
               
Financing Activities:
               
Debt borrowings (repayments), net
    (114.8 )     (174.9 )
Equity activity, net
    1.1       0.5  
Other
    (10.2 )     (11.1 )
 
           
Net cash used by financing activities
    (123.9 )     (185.5 )
 
               
Effect of exchange rate changes on cash and cash equivalents
    (0.3 )     3.0  
 
           
 
               
Net change in cash and cash equivalents
    (16.5 )     17.0  
Cash and cash equivalents at the beginning of the period
    112.3       86.3  
 
           
Cash and cash equivalents at the end of the period
  $ 95.8     $ 103.3  
 
           

 


 

WESCO INTERNATIONAL, INC.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(dollar amounts in thousands)
(Unaudited)
                 
    Twelve Months     Twelve Months  
    Ended     Ended  
    June 30,     December 31,  
    2010     2009  
Financial Leverage:
               
Income from operations
  $ 178,402     $ 179,952  
Depreciation and amortization
    24,250       26,045  
 
           
EBITDA
  $ 202,652     $ 205,997  
 
           
                 
    June 30,     December 31,  
    2010     2009  
Current debt
  $ 95,975     $ 93,977  
Long-term debt
    483,812       597,869  
Debt discount related to convertible debentures(1)
    180,131       182,689  
 
           
Total debt including debt discount
  $ 759,918     $ 874,535  
 
           
 
               
Financial leverage ratio
    3.7       4.2  
Note: Financial leverage is provided by the Company as an indicator of capital structure position. Financial leverage is calculated by dividing total debt, including debt discount, by the trailing twelve months earnings before interest, taxes, depreciation and amortization (EBITDA).
                         
    Three Months     Six Months     Six Months  
    Ended     Ended     Ended  
    June 30,     June 30,     June 30,  
    2010     2010     2009  
Free Cash Flow:
                       
(dollar amounts in millions)
                       
Cash flow provided by operations
  $ 0.1     $ 68.8     $ 204.7  
Less: Capital expenditures
    (3.8 )     (6.0 )     (6.2 )
 
                 
Free cash flow
  $ (3.7 )   $ 62.8     $ 198.5  
 
                 
Note: Free cash flow is provided by the Company as an additional liquidity measure. Capital expenditures are deducted from operating cash flow to determine free cash flow. Free cash flow is available to provide a source of funds for any of the Company’s financing needs.
 
(1)   The convertible debentures are presented in the consolidated balance sheets in long-term debt net of the unamortized discount.

 


 

WESCO INTERNATIONAL, INC.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (CONTINUED)
(dollar amounts in millions)
(Unaudited)
                 
    Three Months     Three Months  
    Ended     Ended  
    June 30,     June 30,  
    2010     2009  
Gross Profit:
               
 
               
Net sales
  $ 1,259.1     $ 1,159.2  
Cost of goods sold (excluding depreciation and amortization)
    1,016.2       935.3  
 
           
Gross profit
  $ 242.9     $ 223.9  
 
           
Gross margin
    19.3 %     19.3 %
                 
    Six Months     Six Months  
    Ended     Ended  
    June 30,     June 30,  
    2010     2009  
Gross Profit:
               
 
               
Net sales
  $ 2,407.7     $ 2,338.8  
Cost of goods sold (excluding depreciation and amortization)
    1,937.4       1,876.8  
 
           
Gross profit
  $ 470.3     $ 462.0  
 
           
Gross margin
    19.5 %     19.8 %
Note: Gross profit is provided by the Company as an additional financial measure. Gross profit is calculated by deducting cost of goods sold, excluding depreciation and amortization, from net sales. This amount represents a commonly used financial measure within the distribution industry. Gross margin is calculated by dividing gross profit by net sales.

 

exv99w2
Exhibit 99.2
Supplemental Financial Data WESCO Second Quarter 2010 July 22, 2010


 

Safe Harbor Statement Note: All statements made herein that are not historical facts should be considered as "forward- looking statements" within the meaning of the Private Securities Litigation Act of 1995. Such statements involve known and unknown risks, uncertainties and other factors that may cause actual results to differ materially. Such risks, uncertainties and other factors include, but are not limited to, debt level, changes in general economic conditions, fluctuations in interest rates, increases in raw materials and labor costs, levels of competition and other factors described in detail in Form 10-K for WESCO International, Inc. for the year ended December 31, 2009 and any subsequent filings with the Securities & Exchange Commission. Any numerical or other representations in this presentation do not represent guidance by management and should not be construed as such.


 

Second Quarter 2010 Results Outlook Second Quarter 2010 Performance Second Quarter 2010 Performance Q2 sales forecasted to be up 2% to 4% from Q1 2010 Sales up 10% sequentially Q2 gross margins forecasted to be stable with Q1 levels of 19.8% Gross margin of 19.3%, down 50 basis points sequentially primarily due to mix and flat year-over-year SG&A expense forecasted to be stable with Q1 levels of $180 million (excludes LADD non-cash charge of $3.4 million) SG&A of $186 million, improved by 90 basis points Operating margin of approximately 4.0% Operating margin of 4.1%


 

End Market Q2 2010 vs. Q2 2009 Q2 2010 vs. Q1 2010 Comments WESCO Consolidated 8.6% 9.6% All four end markets and all six major product categories grew sequentially Backlog up 7% year-over-year and sequentially Data communications product sales up 25%; 10 new branches opened in1st half; 8 planned in 2nd half; awarded seven projects each in excess of $1 million Industrial 25% 6% Opportunity pipeline and bid activity levels increasing; approaching $1 billion OEM, integrated supply and global accounts performing well; broad demand Industrial economy expected to shift to a more gradual rate of recovery Construction 4% 17% Multiple contractor channels facilitating growth Canada and rest-of-world project activity and backlog are strong Non-residential construction outlook remains challenging Utility (19%) 3% Power demand remains soft but has recently improved Public power markets challenged due to construction weakness Transmission and alternative energy demand building Commercial, Institutional, Government (CIG) 11% 11% Government and stimulus opportunity pipeline increased to $390 million Stimulus related orders increased by $25 million in Q2 Strong stimulus opportunities to continue in second half of 2010 Second Quarter 2010 End Market Comments Sequential and year-over-year quarterly comparisons


 

WESCO Major Growth Initiatives Fortune 1000 focus Sell all WESCO products and services Capture new customers and expand with current customers Achieve 100% customer renewal rate Global Accounts and Integrated Supply Electrical plus data communications Global Accounts model application to contractors across all market segments Construction project management LEAN applications to construction life cycle EPCs and Contractors Migrate from National to Global accounts Invest and take share in Canada Broaden geographic reach in Mexico Expand global footprint in conjunction with customer opportunities International Aligned WESCO government resources into one team Increased government sales resources Dedicated stimulus team in place Government Expand scope of supply and value proposition to Investor Owned Utilities Grow share in Public Power Grow high voltage business serving transmission, substation and alternative energy markets Utility Leverage WESCO Global Accounts position and geographic footprint Data centers (data plus electrical products) Targeted marketing initiatives (secure networking, security, etc.) Data Communications Invest and take share in lighting Marketing and sales initiatives focused on lighting solutions Dedicated region resources coupled with a focused set of lighting branches Lighting Use LEAN Value Creation toolset as a differentiator Target major metropolitan markets with a density of healthcare institutions Leverage agreements with Group Purchasing Organizations and Integrated Delivery Networks Healthcare and Education Arrows depict expected end market momentum in 2010


 

June 30, 2010 Key Financial Metrics June 30, 2010 Key Financial Metrics June 30, 2010 Key Financial Metrics June 30, 2010 Key Financial Metrics June 30, 2010 Key Financial Metrics 6/30/2010 12/31/2009 Liquidity1 $576 million $442 million YTD Free Cash Flow $63 million $279 million Financial Leverage 3.7x 4.2x ($Millions) Outstanding at June 30, 2010 Outstanding at June 30, 2010 Outstanding at December 31, 2009 Outstanding at December 31, 2009 2009 Debt Maturity Schedule 2009 Debt Maturity Schedule AR Securitization (V) $100 $45 $45 2012 Inventory Revolver (V) $28 $196 $196 2013 Real Estate Mortgage (F) $40 $41 $41 2013 High Yield Bonds (F) $150 $150 $150 2017 Convertible Bonds (F) $438 $438 $438 2010 / 2011 / 2029 Other (F) $4 $5 $5 N/A Total Debt $760 $875 $875 Capital Structure V = Variable Rate Debt F = Fixed Rate Debt 1 Asset-backed facilities total availability plus invested cash Record High


 

Convertible Debt GAAP vs. Non-GAAP Debt Reconciliation Non-Cash Interest Expense Schedule ($millions) ($millions) ($millions) ($millions) ($millions) ($millions) ($millions) ($millions) 2025 Bond 2029 Bond Total 2010 $2.1 $2.1 $4.2 2011 $0.0 (1) $2.4 $2.4 2012 $0.0 (1) $2.7 $2.7 (1) Assumes the 2025 bond is put to Company in October 2010 Convertible Debentures Convertible Debentures Convertible Debentures Convertible Debentures Convertible Debentures Convertible Debentures Convertible Debentures Convertible Debentures Maturity Par Value of Debt Debt Discount Debt per Balance Sheet 2025 $ 92,327 $ (640) $ 91,687 2026 $ 221 $ (11) 210 2029 $ 345,000 $ (179,479) $ 165,521 Total $ 437,548 $ (180,130) $ 257,418


 

Convertible Debt and SARs/Options EPS Dilution Weighted Average Quarterly Share Count Weighted Average Quarterly Share Count Weighted Average Quarterly Share Count Weighted Average Quarterly Share Count Stock Price Incremental Shares from Convertible Debt (in millions)3 Incremental Shares from SARs/Option Awards (in millions) Total Diluted Share Count (in millions)4 $37.52 (Q2 Avg.) 2.76 0.81 46.04 $40.00 3.33 0.87 46.68 $50.00 5.41 1.18 49.06 $75.00 8.33 1.79 52.60 $100.00 9.78 2.13 54.39 Convertible Debt Details Convertible Debt Details Conversion Price $28.8656 Conversion Rate 34.6433 1 Underlying Shares 11,951,939 2 Footnotes: 1 1000/28.8656 2 $345 million/28.8656 3 (Underlying Shares x Avg. Quarterly Stock Price) minus $345 million Avg. Quarterly Stock Price 4 Basic Share Count - 42.44 million shares


 

Q3 Outlook Category Expectations Expectations Sales Expected to be sequentially flat to slightly higher (consistent with seasonality) Gross Margins Somewhat sequential improvement SG&A Expense Stable sequentially Operating Margins Somewhat higher than second quarter Tax Rate Full year effective tax rate in the range of 28% to 30%