Flowserve Corporation

Similar documents
ITT Inc. Investor Presentation

Flowserve Q Earnings Conference Call

New York Analyst Meetings Scott Rowe, President & Chief Executive Officer

Credit Suisse 6 th Annual Industrials Conference November 2018

Investor Deck December 2018

ITT Inc. Investor Presentation

ITT reports 2017 fourth-quarter and full-year results, 2018 guidance

ITT Inc. Q Earnings Call & 2018 Guidance

2Q 2017 Highlights and Operating Results

Bank of America Merrill Lynch Global Industrials Conference 2018 March 2018

December 13, OUTLOOK

FLOWSERVE FLOW CONTROL DIVISION

FLOWSERVE CORPORATION (NYSE: FLS) SIHI Group Acquisition

4Q 2018 Highlights and Operating Results. Products. Technology. Services. Delivered Globally.

Fourth-Quarter 2018 Results. January 30, 2019

ITT reports strong 2018 third-quarter results Raises EPS and Organic Revenue guidance mid-points

1Q 2018 Highlights and Operating Results

Xylem Agrees to Acquire Sensus to Broaden Portfolio and Enhance Growth Platform AUGUST 15, 2016

Third Quarter 2017 Earnings Conference Call

Rohm and Haas Company. Jacques M. Croisetière Executive Vice President and CFO Morgan Stanley Basic Materials Conference

Our Transformation Continues. March 21, 2018

4Q 2017 Highlights and Operating Results

ITW Conference Call First Quarter 2013

/// INVESTOR PRESENTATION. July 2018

ITT reports record 2018 second-quarter results Raises full-year EPS guidance

Ingersoll Rand s Acquisition of Precision Flow Systems (PFS) February 11, 2019

Western New York Investors Conference September 28, 2012

FISCAL YEAR 2018 FIRST QUARTER EARNINGS PRESENTATION

XYLEM INC. Q EARNINGS RELEASE OCTOBER 30, 2018

Allegion Fourth-Quarter 2017 Results. February 20, 2018

3Q 2018 Highlights and Operating Results. Products. Technology. Services. Delivered Globally.

CommScope Reports Fourth Quarter and Full Year 2018 Results

Presented by: David Little Chairman, President & CEO. Kent Yee Senior Vice President & CFO NASDAQ: DXPE AUGUST 2017

Our Transformation Continues Sidoti NDR May 29-30, 2018

Electrical Products Group. Chris Kearney, President and Chief Executive Officer

First Quarter 2018 Earnings Conference Call. February 6, 2018

ECOLAB SECOND QUARTER REPORTED DILUTED EPS $1.20 ADJUSTED DILUTED EPS $1.27, +13% FULL YEAR 2018 ADJUSTED DILUTED EPS FORECAST $5.

Eaton Corporation A Premier Diversified Industrial

XYLEM INC. Q EARNINGS RELEASE JULY 31, 2018

News Release. * See Non-GAAP Financial Information section of this release for further discussion

XYLEM INC. Q EARNINGS RELEASE FEBRUARY 1, 2018

First Quarter 2015 Earnings Conference Call

ECOLAB THIRD QUARTER REPORTED DILUTED EPS $1.48 ADJUSTED DILUTED EPS $1.53, +11% 2018 ADJUSTED DILUTED EPS FORECAST REDUCED TO $5.

2018 EPG Conference. May 22, 2018

MYERS INDUSTRIES, INC. MARCH 9, 2017 FOURTH QUARTER & FULL YEAR EARNINGS PRESENTATION

Mindray Medical International Limited

Mindray Medical International Limited. November 2011

Electrical Products Group Conference

Scott W. Wine, Chairman & CEO

First Quarter 2017 Earnings Conference Call

Pentair KeyBanc Capital Markets Industrial, Automotive & Transportation Conference

Investor Overview NYSE: CW

Second Quarter 2018 Earnings

SECOND QUARTER 2018 BUSINESS REVIEW. Jonathan W. Painter, President & CEO Michael J. McKenney, Executive Vice President & CFO

EMERSON REPORTS STRONG SECOND QUARTER 2018 RESULTS AND RAISES FULL-YEAR GUIDANCE

Jefferies Global Industrial and A&D Conference. Jay Craig, Senior VP & CFO Mary Lehmann, Senior VP, Treasury & Tax. August 9, 2011

ZEBRA TECHNOLOGIES FIRST QUARTER 2016 RESULTS May 10, 2016

ECOLAB THIRD QUARTER 2018

Investor Presentation June 2010

Rent-A-Center today is

Milacron (NYSE: MCRN) Credit Suisse Industrials Conference. 100 South Ocean Boulevard, Manalapan, FL December 1, 2015

HORIZON GLOBAL DRIVEN TO DELIVER. 28 th Annual Roth Conference March 2016 NYSE: HZN

Investor Presentation March 2018

(NYSE: ICE) Second Quarter 2015 Earnings Presentation August 5, 2015

Fourth Quarter 2018 Financial Results

PPG Fourth Quarter and Full Year 2017 Financial Results

Q EARNINGS CALL

Fourth Quarter and Full Year Earnings Call March 1, 2019

Please note that the following presentation contains financial projections and other forward-looking statements that are specific to the date of the

4Q and FY 2018 Earnings Conference Call

ECOLAB FOURTH QUARTER REPORTED DILUTED EPS $1.35 ADJUSTED DILUTED EPS $1.54, +12% 2019 ADJUSTED DILUTED EPS FORECAST $5.80 TO $6.

Columbus McKinnon. Sidoti & Company s 16 th Annual New York Investor Forum. Timothy T. Tevens President and Chief Executive Officer

Lincoln Electric Holdings, Inc. 1Q 2013 Financial Results Conference Call April 23, 2013

VeriFone Reports Results for the First Quarter of Fiscal 2012

Avery Dennison Jefferies Industrials Conference

Q Financial Results

Investor Presentation

FOR IMMEDIATE RELEASE Michael J. Monahan (651)

Lincoln Electric Holdings, Inc. Q4 and Full Year 2014 Earnings Conference Call February 17, 2015

Accelerating the Shift to Digital

First Quarter 2018 Earnings Results

February 2019 MINERALS TECHNOLOGIES INC. MTI OVERVIEW INNOVATION LEADERSHIP EXCELLENCE

Second Quarter 2018 Earnings Conference Call. May 1, 2018

September 2018 MINERALS TECHNOLOGIES INC. MTI OVERVIEW INNOVATION LEADERSHIP EXCELLENCE

Third Quarter 2018 Earnings Conference Call. August 7, 2018

JP Morgan Aviation, Transportation & Industrials Conference March 2019

Investor Relations Presentation. Delivering solutions, shaping the future

Investment Community Conference Call

McCormick & Company, Inc. 2nd Quarter 2017 Financial Results and Outlook June 29, 2017

ECOLAB SECOND QUARTER 2018

W.W. Grainger, Inc. DG Macpherson, Chairman and CEO. Electrical Products Group. May 23, 2018

Gardner Denver Q Earnings Presentation. April 27, 2018

Q Financial Results

Fourth-Quarter 2017 Results. January 31, 2018

UBS Global Industrials & Transportation Conference June 2018

Johnson Controls reports fiscal Q3 earnings with strong organic growth and underlying margin expansion

Third Quarter 2017 Earnings Results

ECOLAB FIRST QUARTER 2018

Gates Industrial Reports Record Third-Quarter 2018 Results

Baird 2018 Global Industrial Conference

Transcription:

Deutsche Bank High Yield and Credit Products Conference Flowserve Corporation Lew Kling - President and CEO Mark Blinn - Vice President and CFO Mike Conley - Vice President, Investor Relations June 15, 2006

Safe Harbor Statement SAFE HARBOR STATEMENT: This presentation includes forward-looking statements. Forward looking statements are all statements that are not statements of historical facts and include, without limitation, statements relating to our business strategy and statements of expectations, beliefs, future plans and strategies and anticipated developments concerning our industry, business, operations and financial performance and condition. The words believe, seek, anticipate, plan, estimate, expect, intend, project, forecast, predict, potential, continue, will, may, could, should, and other words of similar meaning are intended to identify forward-looking statements. The forward-looking statements made in this news release are made pursuant to safe harbor provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements involve known and unknown risks, uncertainties and other factors that, in some cases, are beyond our control. These risks, uncertainties and factors may cause our actual results, performance and achievements, or industry results and market trends, to be materially different from any future results, performance, achievements or trends expressed or implied by such forward-looking statements. Important risks, uncertainties and other factors that could cause actual results to differ from these forward-looking statements include, but are not limited to, the following: delays in future reports of the Company s management and outside auditors on the Company s internal control over financial reporting and related certifications; continuing delays in the Company s filing of its periodic public reports and any SEC, NYSE or debt rating agencies actions resulting therefrom; the possibility of adverse consequences of the pending securities litigation and SEC investigations; the possibility of adverse consequences of governmental tax audits of the Company s tax returns, including the upcoming IRS audit of the company's U.S. tax returns for the years 2002 through 2004; the Company s ability to convert bookings, which are not subject to nor computed in accordance with generally accepted accounting principles, into revenues at acceptable, if any, profit margins, since such profit margins cannot be assured nor be necessarily assumed to follow historical trends; changes in the financial markets and the availability of capital; changes in the already competitive environment for the Company s products or competitors' responses to the Company s strategies; the Company s ability to integrate acquisitions into its management and operations; political risks, military actions or trade embargoes affecting customer markets, including the continuing conflict in Iraq, uncertainties in certain Middle Eastern countries such as Iran, and their potential impact on Middle Eastern markets and global petroleum producers; the Company s ability to comply with the laws and regulations affecting its international operations, including the U.S. export laws, and the effect of any noncompliance; the health of the petroleum, chemical, power and water industries; economic conditions and the extent of economic growth in the U.S. and other countries and regions; unanticipated difficulties or costs associated with the implementation of systems, including software; the Company s relative geographical profitability and its impact on the Company's utilization of foreign tax credits; the recognition of significant expenses associated with realigning operations of acquired companies with those of Flowserve; the Company s ability to meet the financial covenants and other requirements in its debt agreements; any terrorist attacks and the response of the U.S. to such attacks or to the threat of such attacks; technological developments in the Company s products as compared with those of its competitors; changes in prevailing interest rates and the Company s effective interest costs; and adverse changes in the regulatory climate and other legal obligations imposed on the Company. It is not possible to foresee or identify all the factors that may affect our future performance or any forward-looking information, and new risk factors can emerge from time to time. Given these risks and uncertainties, you should not place undue reliance on forward-looking statements as a prediction of actual results. All forward-looking statements included in this news release are based on information available to us on the date of this news release. We undertake no obligation to revise or update any forward-looking statement or disclose any facts, events or circumstances that occur after the date hereof that may affect the accuracy of any forward-looking statement. Page 2

A Market Leader In The Global Fluid Motion And Control Business Customer Solutions Pumps Multi-Stage Pumps Vertical Pumps High Pressure Pumps Multi-Phase Pumps ANSI / ISO & API Pumps Specialty Products LNG Expanders De-Coking Services Seals Mechanical Seals Bellows Compressor Lift-Off, Dry Running Mixer Pusher Steam Standard Cartridge Slurry Services Valves Ball Valves Plug Valves Gate, Globe And Check Valves Globe Control Valves Rotary Control Valves Actuators Positioners Steam Valves And Traps Services Moving From A Product To A Product And Solutions Company Page 3

Everything Starts With Our Customers Customer Surveys Customer Summits Account Mgmt Interviews Executive Key Accounts Customer Feedback Alliance Reviews Trade Shows Product Operational Technical Reliability Of Product Technical Support Quality Technical Responsiveness Orders Delivered When Promised Orders Delivered When Needed Maximize Their Up-Time Energy Efficiency Training Environmental Compliance Cost Reductions Solutions Predictive Diagnostics Smart Products Better Sensor Technology Enhanced Data Mgmt. Wireless Technologies Digital Communication Driving Growth By Addressing Customers Needs Page 4

Our Mission Flowserve moves, controls and protects the flow of materials, in some of the world s most critical industries to help customers exceed their business goals and ultimately deliver increased value to our shareholders. Page 5

Our Vision Distinguish Ourselves At Our Customers By Delivering Products And Integrated Flow Management Solutions As A Global, Unified, Customer-centric Business Page 6

Company Overview Sales By Business Sales By Region Seals 14% Valves 36% Pumps 50% EMA 40% LA 7% AP 13% NA 40% 2004 Sales $2.6 Billion Operating In 56 Countries 13,000 Employees Unmatched Portfolio Of Leading Brands Worldwide Installed Base Of Products Global Installed Base And Unique Combination Of Products To Support Customers Worldwide Page 7

Diversified Portfolio Of Markets Significant Long-Term Growth Potential Page 8

Estimated 5-Year Market Growth 5.5 5.0 Latin America Chemical, Oil and Gas, Water AP Power Asia-Pacific - Chemical, Power, Oil & Gas Mostly China CAGR 2006-2011 (%) 4.5 4.0 3.5 3.0 2.5 2.0 1.5 LA Chem LA Water LA Power LA O&G NA Power NA Chem AP O&G EMA Power NA Water AP Chem EMA Chem NA O&G EMA O&G EMA Water North America and Middle East Oil &Gas, Chemical AP Water 1.0 0.5 0.0 0 500 1,000 1,500 2,000 2,500 3,000 3,500 4,000 Market Size in 2006 ($ Millions) 4,500 5,000 5,500 Asia Pacific And Latin America Higher Growth Areas Source: EIF Five-Year Forecast (06Mar06) Page 9

Flowserve Revenues (In Billions) $3.0 $2.5 $2.0 $1.5 Driven By Acquisitions $2.23 $1.89 $1.54 Organic Growth $2.37 $2.64 $1.0 $0.5 $0.0 2000 2001 2002 2003 2004 Growing Throughout The Business Cycle Page 10

Millions $900 $800 $700 $600 $500 $400 $300 $200 $100 $0 Gross Margin Margin Percentage Gross Margin Margin % Adjusted Margin % 2000 2001 2002 2003 2004 Incremental Obsolete and Slow Moving Inventory 35% 30% 25% 20% 15% 10% Millions $200 $180 $160 $140 $120 $100 $80 $60 $40 $20 $0 Operating Income Margin Percentage Operating Income Margin % Adjusted Margin % 2000 2001 2002 2003 2004 Obsolete and Slow Moving Inventory Increased Professional Fees 8% 7% 6% 5% 4% 3% 2% 1% 0% Note: See Reg. G reconciliation that follows this presentation. Beginning Transition To The New Flowserve Page 11

Core Strategies Drive Near-Term Objectives Portfolio Management Emerging Market Expansion Customer Process Excellence Globalization Profitable Sustained Growth Organic Growth Technology Innovation Near Term Objectives Operational Excellence Product And Solutions Company Organizational Capability Integrated Platform Page 12

Our Near-Term Objectives Emerging Emerging Market Market Expansion Expansion Integrated China Strategy Increase Sales Staff Focus Wins On Major Energy Sector Projects Increase Our Asia-Pacific Presence Operational Operational Excellence Excellence Process Improvements; Cycle Time Reduction Drive On-Time Delivery Increase Low Cost Manufacturing Reduce Costs & Improve Fulfillment Product Product And And Solutions Solutions Company Company Pull Through Divisions To Maximize Share Of Wallet Deploy Integrated Asset Management Solutions Demonstrate Consistent Support Anytime, Anywhere Demonstrate The Power Of The Portfolio Integrated Integrated Platform Platform Improve Business Management Broader Customer And Product Information Support SOX Compliance Increase Speed And Quality Of Information Keeping Our Focus On Short And Long Term Initiatives Page 13

Integrating Flowserve The Power Of The Portfolio Solutions Products Products & Solutions Products & Solutions Pumps Pumps Pumps Valves Valves Valves Seals Seals Seals Strategy Built Around The Customer Sales Force Enabled Results Driven By Incentives Builds A Competitive Advantage Supports Organic Growth Page 14

Integrating Flowserve Using The Power Of The Portfolio Aftermarket Support Customer Customer Customer Driven Support Model Expands On Current Seal Service Template Unified Response Center For All Products Builds A Competitive Advantage Supports Organic Growth Page 15

Supporting Our Customers Aftermarket Customers QRC O E M (Projects) Main Production Facility QRC Aftermarket Customers QRC Aftermarket Customers Page 16

How Are We Doing?

Flowserve Today Bookings Are Strong Core Markets Remain Robust Oil & Gas, Power, Chemical Margin Expansion Initiatives Are In Place Strong Leadership Team Is Installed Cash Generation Is Strong Incentive Plans Are Aligned With All Stakeholders Positioned To Succeed Page 18

Strong Bookings* Growth +28% $879 (In Millions) $686 $696 $621 $638 $634 $774 $628 $771 +10% +9% +22% +23% Q1 Q2 Q3 Q4 2004 2005 2006 Bookings Growth Reflects Strong Markets And Projects *Continuing Operations Page 19

YOY Growth In Quarterly Organic Bookings* 40% +34% 35% 30% 25% 20% 15% 10% 5% 0% 1Q'04 2Q'04 3Q'04 4Q'04 1Q'05 2Q'05 3Q'05 4Q'05 1Q'06 Organic Bookings Growth Is Accelerating *Organic bookings = Consolidated bookings less divestitures and excluding currency effects. Page 20

Focusing On Margin Expansion Accountability Profitable Growth Accountability Financial Management Accountability Reduce Costs Accountability Becoming A More Profitable Flow Control Company Page 21

Focusing On Margin Expansion Profitable Growth Accountability Price Leverage On Engineered Products Price Leverage On Larger Projects No Bid On Low Margin Projects Without Significant Aftermarket Terms And Conditions Held To Acceptable Risks Strong End Markets Life-cycle: After Market Pull Through New Product Development Higher Margin After Market / MRO Product Rationalization Seal Model: QRC, Strategic Installed Base Solutions Orientation Accountability Profitable Growth Financial Management Reduce Costs Accountability Accountability Page 22

Focusing On Margin Expansion Cost Reduction Operational Excellence On Time Delivery Cycle Time Reduction Warranty Rework BOM Accuracy Footprint/Capacity Optimization Accountability Material Cost Reductions/ Strategic Sourcing China, India, Mexico, Eastern Europe On-Line Auctions Commodity Management Program Management/ Execution New/Upgraded Processes Shared Service Models Integrated IT Platform Invest Now, Save Later Accountability Profitable Growth Financial Management Reduce Costs Accountability Accountability Page 23

Focusing On Margin Expansion Accountability Financial Management Tax Planning And Efficiency Reduced Debt Expenses Through Refinancing Reduced LIBOR Spreads Lower Interest Costs Restatement Completion Reduction In Compliance Costs SOX, Audit Fees, Consultants Accountability Profitable Growth Financial Management Reduce Costs Accountability Accountability Page 24

Focusing On Margin Expansion Accountability Management Accountability Incentive Plan Tied To Key Metrics Upgraded Leadership Team C Player Management Accountability Profitable Growth Financial Management Reduce Costs Accountability Accountability Page 25

Accountability Metrics Page 26

Strategic Sourcing 100% 80% 60% Methods Of Savings Negotiation & Long Term Agreements e-auction 40% 20% 0% Low Cost Sourcing Value Engineering 2005 2006 2007 2008 2009 2010 Initiatives For Sustained Savings Page 27

Highlights The Restatement And 2004 10-K Are Behind Us New Lower-Cost, More Flexible Debt Structure Using The Power Of The Portfolio To Transition To A Solutions Company Strong Profitable Bookings Growth For All Products, In All Served Markets, In All Geographies Significant Cash Generation By All Divisions Executable Plan In Place To Grow Margins Operational Excellence Initiatives Implemented To Reduce Costs Strategic Sourcing Organization Accelerating Worldwide Low Cost Procurement Initiatives Technology Development Accelerating Across All Businesses Strong Leadership Team With Increased Accountability The New Flowserve Page 28

Financial Update

Installed Base Opportunity 55kW (75HP) Pumping System Over 20 Years Operating Costs Energy $415,812 Revenue Opportunity Maintenance Costs Spare Parts, Labor, Repairs $212,000 Installation Costs Initial Purchase Price $61,000 $68,333 Total Lifetime Costs Total Aftermarket Opportunity Can Be Three To Four Times The Initial Purchase Price Page 30

Cash Flows (In millions) 2004 2003 Cash provided by operating activities $267.5 $181.3 Cash used by investing activities (14.1) (26.6) Cash used by financing activities (250.6) (162.8) Solid Cash Flow Generation Page 31

Net Debt To Capital 78% 72% 60% 52% 42% 12/31/00 12/31/01 12/31/02 12/31/03 12/31/04 Total Debt ($MM) $1,130.2* $1,042.0* $1,095.4 $950.8 $701.8 * Before IFC acquisition Solid Cash Flow Has Driven Consistent Debt Reduction Page 32

2005 Major Cash Uses Debt Repayment Finance-Related Professional Fees Optional U.S. Pension Contributions Incentive Compensation Call Premium & Deal Fees $78 Million $48 Million $45 Million $44 Million $26 Million Note: GSG cash proceeds were used to repay debt in 2006. Cash Was Used For Several Purposes In Addition To Debt Repayment Page 33

2006 Major Cash Uses (as of 3/31/06) Incentive Compensation $50 Million Debt Repayment $11 Million Finance-Related Professional Fees tbd 2005 Form 10K-Related Expenses tbd Optional U.S. Pension Contributions tbd Note: GSG cash proceeds were used to repay debt in 2006. Cash Continues To Be Used For Several Purposes In Addition To Debt Repayment Page 34

($ in Millions) 2003 2004 2005 Q1 Q2 Q3 Q4 Full Year Q1 Q2 Q3 Q4 Full Year Q1 Q2 Q3 Q4 Full Year Bookings (1) Bookings Trends $572.9 576.8 547.4 572.1 $2,269.2 $620.6 637.6 634.2 627.9 $2,520.3 $685.6 696.0 773.8 771.4 $2,926.8 YOY %Incr 11% ~Curr% 2006 Q1 $878.6 28% (5%) 8% 10% 9% 22% 23% 16% 7% 5% 3% 2% 1% (4%) <1% Organic Bookings (2) $580.5 620.3 617.8 605.0 $2,423.6 $667.0 683.2 767.5 796.5 $2,914.2 $916.1 YOY %Incr (1) Consolidated bookings less divestitures. (2) Organic bookings = Consolidated bookings less divestitures and excluding currency effects. 11% 16% 10% Organic Bookings Are Accelerating 3% 3% 4% 1% 8% 13% 6% 7% 7% 7% 21% 27% 20% 34% Page 35

Looking Forward Expect To Be Current With SEC Filings By Sept. 30 Continued Focus On Enhancing Control Environment New Capital Structure With Debt Refinancing Strong Cash Flow Strong Core Bookings Should Help Drive Improved Operating Results Well Positioned For The Future Page 36

Appendix

A Firm Foundation For The Future We are finished with 2004, 2003 and 2002 Filed the 2004 Form 10-K Completed restatement of 2003 and 2002 Received unqualified audit opinion on 2004 financial statements Restatement adjustments reduced net earnings by $8 million in 2003 and $11 million in 2002, and $36 million in the aggregate Focused on reviewing and analyzing material recorded amounts in many of our 100+ larger operating sites and in corporate accounts Expanded year end closing procedures to scrutinize account analyses, reconciliations, and certain transactions at a detailed level in 2004, 2003 and 2002 Dedicated substantial internal resources and outside professional consultants Management team will continue to dedicate significant resources to improve control environment and remedy weaknesses Safeguarding The Future Page 38

(Dollars In Millions) 2004 Highlights Of Selected Items 2004 % Chg 2003R Highlights Sales $2,638.2 11% $2,372.6 (+) FX Benefit Of 5% ($114 million) (+) $35 Million (1.5%) Contribution From TKL Acquisition Bookings $2,657.4 10% $2,423.7 (+) FX Benefit Of 5% (+) $41M (1.7%) Contribution From TKL Acquisition Gross Profit $778.8 10% $705.4 % Of Sales 29.5% 29.7% (-) $14.1 Million (53 bps) Of OSMI (-) $14.1 Million (53 bps) Incr In Incentive Awards Page 39

(Dollars In Millions) 2004 Highlights Of Selected Items 2004 % Chg 2003R SG&A $623.0 15% $540.8 % Of Sales 23.6% 22.8% Op Income $155.8 (5%) $164.6* % Of Sales 5.9% 6.9% Interest Expense $81.0 (4%) $84.2 Highlights (+) $29.9 Million Incr. Incentive Awards (113 bps) (+) $21.7M Incr. In Prof/Consulting Fees (80 bps) (+) FX Of 4% (-) Reflects Increased Incentive Awards, Fees, And OSMI (Total Incr. Of $80M, 300 bps) (-) Lower Rates, Spreads, Debt Balances Other Expense $14.4 $4.5 Tax Expense $39.5 $12.8 Eff. Tax Rate 66.2% 22.9% Net Income** $20.2 $43.1 EPS** $0.36 $0.78 (+) $7.6M (28bps) Loss Of Hedge Accounting On Forward Contracts, $2.7M Debt Retirement (+) Impact Of Foreign Earnings Repatriation (+) Increase In Worldwide Tax Reserves (-) Increased Incentives Awards, Fees And OSMI (+) Lower Interest (-) High Tax Rate * Before special items. Special items reflect restructuring and integration expenses and totaled $22.7 million in 2003. ** Continuing Operations Page 40

Items Affecting Results (In Millions Of Dollars) Notable 2004 items- Increase In Finance-Related Professional Fees $ 22 Incentive Compensation ($14M COS, $30M SG&A) 44 Increase In Inventory Reserves - OSMI 14 Litigation Expenses 17 Derivative Contracts 8 Insurance Proceeds - Pattern Fire (Gain) (8) Notable 2005 Items- Finance-Related Professional Fees $ 48 GSG Impairment Loss (Disc Ops) 31 Debt Retirement Loss 27 Transition Expenses & Stock Plan Modifications 12 Note: Some restatement expenses will extend into 2006. 2004 And 2005 Were Impacted By Several Items Page 41

Reg. G Reconciliations (Dollars In Millions) Adjusted Gross Margin Reported Gross Margin $778.8 Incremental OSMI 14.1 Adjusted Gross Margin 792.9 Sales $2,638.2 Adjusted Gross Margin/Sales 30.1% Adjusted Operating Income Reported Operating Income $155.8 OSMI 14.1 Increase In Professional Fees 22.0 Adjusted Operating Margin 191.9 Sales $2,638.2 Adjusted Operating Margin/Sales 7.3% Page 42