OREANDA-NEWS. Stanley Black & Decker (NYSE: SWK) today announced third quarter 2017 financial results.

  • 3Q'17 Revenues Totaled $3.3 Billion, Up 14% Versus Prior Year, With Robust Organic Growth Of 7%
  • 3Q'17 Diluted GAAP EPS Was $1.80; Excluding M&A Related Charges, 3Q'17 Diluted EPS Was $1.95, Up 16% Versus Prior Year, Reflecting Strong Operational Performance
  • Raising Mid-Point Of And Tightening 2017 Full Year Diluted GAAP EPS Guidance Range To $8.20 To $8.30 (From $8.05 To $8.25); Raising Adjusted EPS Guidance Range To $7.33 To $7.43 (From $7.18 To $7.38), Up 13% - 14% Versus Prior Year, On Higher Organic Growth Expectations
  • Reiterating Free Cash Flow Conversion Estimate Of Approximately 100% Of Net Income

3Q'17 Key Points:

  • Net sales for the quarter were $3.3 billion, up 14% versus prior year, as acquisitions (+9%), volume (+7%) and currency (+1%) more than offset divestitures (-3%).
  • Gross margin rate for the quarter was 38.0%. Excluding charges, the gross margin rate was 38.2%, up 60 basis points versus 3Q'16, as volume leverage and productivity more than offset increasing commodity inflation.
  • SG&A expenses were 23.1% of sales. Excluding charges, SG&A expenses were 22.9% of sales, up 50 basis points versus 3Q'16, as investments in growth initiatives were partially offset by other cost management.
  • Operating margin rate was 14.8%. Excluding charges, operating margin rate was 15.3%, a 10 basis point expansion versus 3Q'16.
  • Restructuring charges for the quarter were $19.1 million. Excluding M&A related charges, restructuring charges for the quarter were $11.4 million compared to $9.1 million in 3Q'16.
  • Tax rate was 22.5%. Excluding charges, tax rate was 23.0% versus a rate of 24.0% in 3Q'16.
  • Average diluted shares outstanding for the quarter were 152.6 million versus 148.0 million a year ago, due primarily to share issuances in 4Q'16 associated with the Company's 2013 Equity Units.
  • Working capital turns for the quarter were 6.4, down 0.7 turns from prior year as a result of recent acquisitions and divestitures. Excluding acquisitions and divestitures, turns were flat versus prior year.

Stanley Black & Decker's President and CEO, James M. Loree, commented, "Our results reflect continued focus on delivering strong financial performance while investing in a series of future growth opportunities and executing in accordance with our SFS 2.0 framework. Our team delivered 14% revenue growth, including 7% organic, and a 16% adjusted earnings per share increase with broad-based organic growth across most businesses and geographies.  Tools and Storage led the way with 9% organic growth on strong, innovation-fueled operational execution and generally supportive markets around the world.  Looking forward, our tools franchise continues to benefit from a series of growth catalysts including DC brushless, FlexVolt, the Newell Tools acquisition and beginning in mid-2018, the Craftsman brand.  Industrial organic growth of 8% reflects Engineered Fastening's continued expansion in the automotive and industrial markets, as well as strong growth in both of our infrastructure businesses.  Our acquisitions added nine points of revenue growth as the integrations continue to progress at or ahead of plan.

"It is clear that our recent portfolio actions, along with our focus on our SFS 2.0 operating system, are creating multiple opportunities for our businesses to deliver sustained above-market organic growth and operating margin expansion.  A little more than a year into the role, I could not be more pleased with the performance of this team as we continue on the path to achieve our 22/22 vision.  Our intent is to deliver top-quartile financial performance, to become known as one of the world's leading innovators and to demonstrate our strong commitment to social responsibility."

3Q'17 Segment Results

($ in M)

 
 

Sales

Profit

Charges1

Profit
Ex- Charges1

Profit
Rate

Profit Rate
Ex- Charges1

             

Tools &
Storage

$2,318

$396.6

$16.8

$413.4

17.1%

17.8%

             

Industrial

$504

$93.8

N/A

$93.8

18.6%

18.6%

             

Security

$477

$54.0

N/A

$54.0

11.3%

11.3%

1 See Merger And Acquisition (M&A) Related Charges On Page 5

  • Tools & Storage net sales increased 22% versus 3Q'16 as acquisitions (+13%), volume (+9%) and currency (+1%) more than offset divestitures (-1%). The impact of price was relatively neutral versus 3Q'16. Organic growth was strong across all regions with emerging markets +16%, North America +9% and Europe +5%. Within the emerging markets all regions generated mid-teen organic growth from the continued success of mid-price-point product releases, higher e-commerce volumes and two country specific distribution model changes. North America share gains were fueled by strong commercial execution along with market-leading innovation, including expanded adoption and new product launches within the DEWALT FlexVolt system. Europe delivered another quarter of above-market organic growth enabled by new product innovation and successful commercial actions. Overall Tools & Storage segment profit rate, excluding charges, was 17.8%, up 40 basis points versus 3Q'16 as benefits of volume leverage and productivity more than offset growth investments and commodity inflation.
  • Industrial net sales increased 9% versus 3Q'16 due to volume (+8%) and currency (+1%). Engineered Fastening organic revenues increased 6% as strong automotive system shipments and volume growth within general industrial markets more than offset declines within electronics. Infrastructure organic revenues were up 15% on increased Hydraulic Tools volumes from successful commercial actions and improved market conditions, as well as higher Oil & Gas volumes from North American onshore pipeline project extensions and greater global inspection activity. Overall Industrial segment profit rate was 18.6%, as volume leverage, productivity gains and cost control resulted in a 120 basis point expansion versus the 3Q'16 rate.
  • Security net sales decreased 9% versus 3Q'16 as currency (+2%) and small, bolt-on commercial electronic security acquisitions (+3%) were more than offset by the sale of the Mechanical Security business (-14%). Europe delivered organic growth (+1%) as strength within the UK and the Nordics was partially offset by anticipated ongoing weakness in France. North America declined organically (-1%) as growth within healthcare was more than offset by lower commercial electronic security installations due to customer-directed project delays and a modest impact from the recent hurricanes in Texas and the Southeastern U.S. Overall Security segment profit rate was 11.3%, down from 13.7% last year, reflecting a decline of approximately 100 basis points related to the sale of the Mechanical Security business, as well as impacts from the aforementioned project delays, funding growth investments and mix.

2017 Outlook

Management is raising the mid-point of and tightening its 2017 EPS outlook to $8.20 - $8.30 from $8.05 - $8.25 on a GAAP basis and to $7.33 - $7.43 from $7.18 - $7.38 on an adjusted basis, as it expects stronger full year results attributable primarily to higher organic growth expectations.  The Company is also reiterating its free cash flow conversion estimate of approximately 100%.

Donald Allan Jr., Executive Vice President and CFO, commented, "We are pleased to increase our 2017 guidance, which now reflects our belief that we will achieve organic growth approaching 6% and 13% - 14% earnings per share growth versus prior year.  We are confident in our ability to deliver a strong close to 2017 by maintaining our focus on operational excellence and leveraging investments to deliver above market organic growth, while successfully integrating recent acquisitions.  Additionally, we remain committed to a strong investment-grade credit rating and expect that our robust free cash flow generation will enable us to bring our credit metrics back in line by the end of 2017. 

"As we look ahead to 2018, our strong day-to-day execution and commitment to SFS 2.0 give us confidence in our ability to deliver solid organic growth with operating leverage, earnings per share expansion and free cash flow conversion consistent with our long-term financial objectives."

Merger And Acquisition ("M&A") Related Charges

Total M&A related charges in 3Q'17 were $33.3 million, primarily related to restructuring, deal and integration costs, as well as non-cash inventory step-up charges.  Gross margin included $9.6 million of these charges while SG&A included $7.4 million.  Other, net and Restructuring included $5.4 million and $7.7 million, respectively, of these charges.  In addition, a $3.2 million loss was recorded as a result of a small divestiture completed within the quarter.        

CAUTIONARY STATEMENTS
Under the Private Securities Litigation Reform Act of 1995

Statements in this press release that are not historical, including but not limited to those regarding the Company's ability to: (i) achieve full year 2017 diluted GAAP EPS of $8.20 – $8.30 and Adjusted EPS of $7.33 - $7.43; (ii) generate 2017 free cash flow conversion approximating 100% excluding gains and losses on divestitures; (iii) achieve its 22/22 vision of doubling the size of the Company by 2022 while expanding its margin rate; (iv) bring its credit metrics back in line by the end of 2017; and (v) deliver solid organic growth with operating leverage, earnings per share expansion and free cash flow conversion in 2018 consistent with its long-term financial objectives, (collectively, the "Results"); are "forward-looking statements" and subject to risk and uncertainty.

The Company's ability to deliver the Results as described above is based on current expectations and involves inherent risks and uncertainties, including factors listed below and other factors that could delay, divert, or change any of them, and could cause actual outcomes and results to differ materially from current expectations. In addition to the risks, uncertainties and other factors discussed in this press release, the risks, uncertainties and other factors that could cause or contribute to actual results differing materially from those expressed or implied in the forward-looking statements include, without limitation, those set forth under Item 1A Risk Factors of the Company's Annual Report on Form 10-K and any material changes thereto set forth in any subsequent Quarterly Reports on Form 10-Q, or those contained in the Company's other filings with the Securities and Exchange Commission, and those set forth below.

The Company's ability to deliver the Results is dependent, or based, upon: (i) the Company's ability to deliver successful innovation in its products and services; (ii) the Company's ability to invest in product, brand and commercialization of the Craftsman brand and to successfully integrate Newell Tools while remaining focused on its diversified industrial portfolio strategy; (iii) the Company's ability to deliver overall organic growth approaching 6.0% in 2017; (iv) limit the impact of higher charges included in "Other, net" in 2017 ; (v) core (non M&A) restructuring charges being approximately $50 million in 2017 (inclusive of the 1Q 2017 approximately $13 million pension settlement), and 2017 tax rate relatively consistent with the 2016 levels; (vi) to identify, close and integrate appropriate acquisition opportunities, within desired timeframes at reasonable cost; (vii) successful integration of existing and any newly acquired businesses and formation of new business platforms; (viii) the continued acceptance of technologies used in the Company's products and services, including DEWALT FLEXVOLT™ product; (ix) the Company's ability to manage existing Sonitrol franchisee and MAC Tools relationships; (x) the Company's ability to minimize costs associated with any sale or discontinuance of a business or product line, including any severance, restructuring, legal or other costs; (xi) the proceeds realized with respect to any business or product line disposals; (xii) the extent of any asset impairments with respect to any businesses or product lines that are sold or discontinued; (xiii) the success of the Company's efforts to manage freight costs, steel and other commodity costs as well as capital expenditures; (xiv) the Company's ability to sustain or increase prices in order to, among other things, offset or mitigate the impact of steel, freight, energy, non-ferrous commodity and other commodity costs and any inflation increases and/or currency impacts; (xv) the Company's ability to generate free cash flow and maintain a strong debt to capital ratio; (xvi) the Company's ability to identify and effectively execute productivity improvements and cost reductions, while minimizing any associated restructuring charges; (xvii) the Company's ability to obtain favorable settlement of tax audits; (xvii) the ability of the Company to generate earnings sufficient to realize future income tax benefits during periods when temporary differences become deductible; (xix) the continued ability of the Company to access credit markets under satisfactory terms; (xx) the Company's ability to negotiate satisfactory price and payment terms under which the Company buys and sells goods, services, materials and products; and (xxi) the Company's ability to successfully develop, market and achieve sales from new products and services.

The Company's ability to deliver the Results is also dependent upon: (i) the success of the Company's marketing and sales efforts, including the ability to develop and market new and innovative products at the right price points in both existing and new markets; (ii) the ability of the Company to maintain or improve production rates in the Company's manufacturing facilities, respond to significant changes in product demand and fulfill demand for new and existing products; (iii) the Company's ability to continue improvements in working capital through effective management of accounts receivable and inventory levels; (iv) the ability to continue successfully managing and defending claims and litigation; (v) the success of the Company's efforts to mitigate any adverse earnings impact resulting from, for example, increases in the cost of energy or significant Chinese Renminbi, Canadian Dollar, Euro, British Pound, Brazilian Real or other currency fluctuations; (vi) the geographic distribution of the Company's earnings; (vii) the commitment to and success of the Stanley Fulfillment System including, core innovation, breakthrough innovation, digital and commercial excellence and functional transformation; and (viii) successful implementation with expected results of cost reduction programs.

STANLEY BLACK & DECKER, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited, Millions of Dollars Except Per Share Amounts)

                   
                   
     

THIRD QUARTER

 

YEAR-TO-DATE

     

2017

 

2016

 

2017

 

2016

                   

NET SALES

 

$       3,298.6

 

$       2,882.0

 

$       9,333.7

 

$       8,486.5

                   

COSTS AND EXPENSES

               
 

Cost of sales

 

2,046.5

 

1,797.9

 

5,804.1

 

5,295.9

 

Gross margin

 

1,252.1

 

1,084.1

 

3,529.6

 

3,190.6

 

% of Net Sales

 

38.0%

 

37.6%

 

37.8%

 

37.6%

                   
 

Selling, general and administrative

 

763.4

 

645.4

 

2,186.8

 

1,940.1

 

% of Net Sales

 

23.1%

 

22.4%

 

23.4%

 

22.9%

                   
 

Operating margin

 

488.7

 

438.7

 

1,342.8

 

1,250.5

 

% of Net Sales

 

14.8%

 

15.2%

 

14.4%

 

14.7%

                   
 

Other - net

 

65.5

 

56.8

 

232.0

 

150.6

 

Loss (gain) on sales of businesses

 

3.2

 

-

 

(265.1)

 

-

 

Pension settlement

 

-

 

-

 

12.8

 

-

 

Restructuring charges 

 

19.1

 

9.1

 

42.9

 

27.3

 

Income from operations

 

400.9

 

372.8

 

1,320.2

 

1,072.6

                   
 

Interest - net

 

46.9

 

45.1

 

135.9

 

128.8

                   

EARNINGS BEFORE INCOME TAXES

 

354.0

 

327.7

 

1,184.3

 

943.8

 

Income taxes 

 

79.8

 

78.7

 

239.8

 

234.7

NET EARNINGS 

 

274.2

 

249.0

 

944.5

 

709.1

 

Less: net earnings (loss) attributable to non-controlling interests

-

 

0.1

 

-

 

(0.7)

NET EARNINGS ATTRIBUTABLE TO COMMON SHAREOWNERS

274.2

 

248.9

 

944.5

 

709.8

                   
                   

EARNINGS PER SHARE OF COMMON STOCK

               
 

Basic

 

$            1.83

 

$            1.71

 

$            6.32

 

$            4.88

 

Diluted

 

$            1.80

 

$            1.68

 

$            6.21

 

$            4.81

                   
                   

DIVIDENDS PER SHARE

 

$            0.63

 

$            0.58

 

$            1.79

 

$            1.68

                   

WEIGHTED-AVERAGE SHARES OUTSTANDING (in thousands)

             
 

Basic

 

149,689

 

145,410

 

149,464

 

145,547

 

Diluted

 

152,622

 

147,975

 

152,106

 

147,717

STANLEY BLACK & DECKER, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS 

 (Unaudited, Millions of Dollars)

           
     

September 30, 

 

December 31,

     

2017

 

2016

           

ASSETS

       
 

Cash and cash equivalents

 

$                      483.3

 

$                   1,131.8

 

Accounts and notes receivable, net

2,009.8

 

1,302.8

 

Inventories, net

 

2,247.4

 

1,478.0

 

Assets held for sale

 

-

 

523.4

 

Other current assets

 

288.2

 

352.5

 

           Total current assets

 

5,028.7

 

4,788.5

 

Property, plant and equipment, net

1,677.3

 

1,451.2

 

Goodwill and other intangibles, net

12,240.8

 

8,993.5

 

Other assets

 

826.4

 

401.7

 

           Total assets

 

$                 19,773.2

 

$                 15,634.9

           
           

LIABILITIES AND SHAREOWNERS' EQUITY

     
 

Short-term borrowings

 

$                      585.7

 

$                        12.1

 

Accounts payable

 

2,091.6

 

1,640.4

 

Accrued expenses

 

1,324.9

 

1,101.5

 

Liabilities held for sale

 

-

 

53.5

 

           Total current liabilities

4,002.2

 

2,807.5

 

Long-term debt

 

3,818.0

 

3,815.3

 

Other long-term liabilities

 

3,934.2

 

2,638.5

 

Stanley Black & Decker, Inc. shareowners' equity

8,015.7

 

6,367.0

 

Non-controlling interests' equity

3.1

 

6.6

 

           Total liabilities and shareowners' equity

$                 19,773.2

 

$                 15,634.9

  STANLEY BLACK & DECKER, INC. AND SUBSIDIARIES

SUMMARY OF CASH FLOW ACTIVITY

 (Unaudited, Millions of Dollars)

                         
           

THIRD QUARTER

 

YEAR-TO-DATE

                         
           

2017

 

2016

 

2017

 

2016

 

OPERATING ACTIVITIES

                 
   

Net earnings from continuing operations

   

$          274.2

 

$          249.0

 

$          944.5

 

$          709.1

   

Depreciation and amortization 

   

120.7

 

103.1

 

338.0

 

305.2

   

Pre-tax loss (gain) on sales of businesses

   

3.2

 

-

 

(265.1)

 

-

   

Changes in working capital1

   

(214.9)

 

(182.9)

 

(784.2)

 

(393.3)

   

Other

     

173.7

 

77.5

 

234.6

 

29.0

   

Net cash provided by operating activities

   

356.9

 

246.7

 

467.8

 

650.0

                         
                         
 

INVESTING AND FINANCING ACTIVITIES

                 
   

Capital and software expenditures

   

(91.0)

 

(78.1)

 

(277.9)

 

(221.7)

   

Premium paid on equity option

   

-

 

-

 

(25.1)

 

-

   

Proceeds from issuances of common stock

   

14.6

 

19.1

 

47.5

 

51.3

   

Proceeds from issuance of preferred stock

   

-

 

-

 

727.5

 

-

   

Proceeds from sales of businesses, net of cash sold

   

-

 

-

 

745.3

 

-

   

Business acquisitions, net of cash acquired

   

(152.0)

 

(38.3)

 

(2,582.1)

 

(59.3)

   

Net short-term (repayments) borrowings

   

(64.4)

 

(255.9)

 

499.2

 

92.4

   

Net investment hedge settlements

   

(27.9)

 

57.8

 

(31.6)

 

63.3

   

Cash dividends on common stock

   

(94.7)

 

(84.5)

 

(267.9)

 

(243.9)

   

Purchases of common stock for treasury

   

(0.6)

 

(0.6)

 

(16.2)

 

(362.7)

   

Effect of exchange rate changes on cash

   

22.3

 

(7.4)

 

81.5

 

(22.8)

   

Other 

     

(19.4)

 

(6.2)

 

(16.5)

 

8.8

   

Net cash used in investing and financing activities

   

(413.1)

 

(394.1)

 

(1,116.3)

 

(694.6)

                         
 

Decrease in Cash and Cash Equivalents

   

(56.2)

 

(147.4)

 

(648.5)

 

(44.6)

                         
 

Cash and Cash Equivalents, Beginning of Period

   

539.5

 

568.2

 

1,131.8

 

465.4

                         
 

Cash and Cash Equivalents, End of Period

   

$          483.3

 

$          420.8

 

$          483.3

 

$          420.8

                         
                         
 

Free Cash Flow Computation2

                 
 

Operating cash flow

   

$          356.9

 

$          246.7

 

$          467.8

 

$          650.0

 

Less: Capital and software expenditures

   

(91.0)

 

(78.1)

 

(277.9)

 

(221.7)

 

Free cash flow (before dividends)

   

$          265.9

 

$          168.6

 

$          189.9

 

$          428.3

                         

1

Working capital is comprised of accounts receivable, inventory, accounts payable and deferred revenue.

                         

2

Free cash flow is defined as cash flow from operations less capital and software expenditures. Management considers free cash flow an important measure of its liquidity, as well as its ability to fund future growth and to provide a return to the shareowners. Free cash flow does not include deductions for mandatory debt service, other borrowing activity, discretionary dividends on the Company's common stock and business acquisitions, among other items. 

STANLEY BLACK & DECKER, INC. AND SUBSIDIARIES

BUSINESS SEGMENT INFORMATION

(Unaudited, Millions of Dollars)

                     
                     
       

THIRD QUARTER

 

YEAR-TO-DATE

       

2017

 

2016

 

2017

 

2016

 

NET SALES

               
   

Tools & Storage

 

$       2,318.2

 

$       1,896.9

 

$       6,432.2

 

$       5,535.4

   

Industrial

 

503.6

 

462.4

 

1,472.5

 

1,386.5

   

Security

 

476.8

 

522.7

 

1,429.0

 

1,564.6

   

    Total

 

$       3,298.6

 

$       2,882.0

 

$       9,333.7

 

$       8,486.5

                     
                     
 

SEGMENT PROFIT

               
   

Tools & Storage

 

$          396.6

 

$          330.0

 

$       1,058.2

 

$          954.5

   

Industrial

 

93.8

 

80.4

 

276.5

 

235.2

   

Security

 

54.0

 

71.4

 

156.8

 

199.3

   

Segment Profit

 

544.4

 

481.8

 

1,491.5

 

1,389.0

   

Corporate Overhead

 

(55.7)

 

(43.1)

 

(148.7)

 

(138.5)

   

    Total

 

$          488.7

 

$          438.7

 

$       1,342.8

 

$       1,250.5

                     
                     
 

Segment Profit as a Percentage of Net Sales

             
   

Tools & Storage

 

17.1%

 

17.4%

 

16.5%

 

17.2%

   

Industrial

 

18.6%

 

17.4%

 

18.8%

 

17.0%

   

Security

 

11.3%

 

13.7%

 

11.0%

 

12.7%

   

Segment Profit

 

16.5%

 

16.7%

 

16.0%

 

16.4%

   

Corporate Overhead

 

(1.7%)

 

(1.5%)

 

(1.6%)

 

(1.6%)

   

    Total

 

14.8%

 

15.2%

 

14.4%

 

14.7%

STANLEY BLACK & DECKER, INC. AND SUBSIDIARIES

RECONCILIATION OF GAAP EARNINGS FINANCIAL MEASURES TO CORRESPONDING

NON-GAAP FINANCIAL MEASURES

(Unaudited, Millions of Dollars Except Per Share Amounts)

                                   
   

THIRD QUARTER 2017

     

YEAR-TO-DATE 2017

     
   

Reported

 

Acquisition-Related Charges & Other1

 

Normalized2

 

THIRD QUARTER 2016

 

Reported

 

Acquisition-Related Charges & Other1

 

Normalized2

 

YEAR-TO-DATE 2016

 
                                   

Gross margin

 

$        1,252.1

 

$                9.6

 

$           1,261.7

 

$           1,084.1

 

$        3,529.6

 

$              42.5

 

$           3,572.1

 

$           3,190.6

 

% of Net Sales

 

38.0%

     

38.2%

 

37.6%

 

37.8%

     

38.3%

 

37.6%

 
                                   

Selling, general and administrative

 

763.4

 

(7.4)

 

$              756.0

 

$              645.4

 

2,186.8

 

(26.8)

 

$           2,160.0

 

$           1,940.1

 

% of Net Sales

 

23.1%

     

22.9%

 

22.4%

 

23.4%

     

23.1%

 

22.9%

 
                                   

Operating margin

 

488.7

 

17.0

 

505.7

 

438.7

 

1,342.8

 

69.3

 

1,412.1

 

1,250.5

 

% of Net Sales

 

14.8%

     

15.3%

 

15.2%

 

14.4%

     

15.1%

 

14.7%

 
                                   

Earnings before income taxes

 

354.0

 

33.3

 

387.3

 

327.7

 

1,184.3

 

(134.9)

 

1,049.4

 

943.8

 
                                   

Income taxes 

 

79.8

 

9.3

 

89.1

 

78.7

 

239.8

 

8.8

 

248.6

 

234.7

 
                                   

Net earnings 

 

274.2

 

24.0

 

298.2

 

248.9

 

944.5

 

(143.7)

 

800.8

 

709.8

 
                                   

Diluted earnings per share of common stock

$             1.80

 

$              0.15

 

$                1.95

 

$                1.68

 

$             6.21

 

$            (0.95)

 

$                5.26

 

$                4.81

 
                                   
                                   

1

Acquisition-related charges and other relates primarily to inventory step-up, integration and consulting costs and gains or losses on sales of businesses.

2

The normalized 2017 information, as reconciled to GAAP above, is considered relevant to aid analysis of the Company's margin and earnings results aside from the material impact of the acquisition-related charges and gains or losses on sales of businesses.

STANLEY BLACK & DECKER, INC. AND SUBSIDIARIES

RECONCILIATION OF GAAP SEGMENT PROFIT FINANCIAL MEASURES TO CORRESPONDING

NON-GAAP FINANCIAL MEASURES

(Unaudited, Millions of Dollars)

                                   
     

THIRD QUARTER 2017

     

YEAR-TO-DATE 2017

   
     

Reported

 

Acquisition-Related Charges1

 

Normalized2

 

THIRD QUARTER
2016

 

Reported

 

Acquisition-Related Charges1

 

Normalized2

 

YEAR-TO-DATE
2016

SEGMENT PROFIT

                               
                                   
 

Tools & Storage

 

$            396.6

 

$                 16.8

 

$                 413.4

 

$                 330.0

 

$       1,058.2

 

$             68.2

 

$      1,126.4

 

$         954.5

 

Industrial

 

93.8

 

-

 

93.8

 

80.4

 

276.5

 

-

 

276.5

 

235.2

 

Security

 

54.0

 

-

 

54.0

 

71.4

 

156.8

 

0.9

 

157.7

 

199.3

 

Segment Profit

 

544.4

 

16.8

 

561.2

 

481.8

 

1,491.5

 

69.1

 

1,560.6

 

1,389.0

 

Corporate Overhead

 

(55.7)

 

0.2

 

(55.5)

 

(43.1)

 

(148.7)

 

0.2

 

(148.5)

 

(138.5)

 

    Total

 

$            488.7

 

$                 17.0

 

$                 505.7

 

$                 438.7

 

$       1,342.8

 

$             69.3

 

$      1,412.1

 

$      1,250.5

                                   
                                   

Segment Profit as a Percentage of Net Sales

                             
 

Tools & Storage

 

17.1%

     

17.8%

 

17.4%

 

16.5%

     

17.5%

 

17.2%

 

Industrial

 

18.6%

     

18.6%

 

17.4%

 

18.8%

     

18.8%

 

17.0%

 

Security

 

11.3%

     

11.3%

 

13.7%

 

11.0%

     

11.0%

 

12.7%

 

Segment Profit

 

16.5%

     

17.0%

 

16.7%

 

16.0%

     

16.7%

 

16.4%

 

Corporate Overhead

 

(1.7%)

     

(1.7%)

 

(1.5%)

 

(1.6%)

     

(1.6%)

 

(1.6%)

 

    Total

 

14.8%

     

15.3%

 

15.2%

 

14.4%

     

15.1%

 

14.7%

                                   
                                   

1

Acquisition-related charges relate primarily to inventory step-up, integration and consulting costs.

2

The normalized 2017 business segment information, as reconciled to GAAP above, is considered relevant to aid analysis of the Company's segment profit results aside from the material impact of the acquisition-related charges.