Church Dwight
Church Dwight
CAGNY 2025
SAFE HARBOR STATEMENT
This presentation contains forward-looking statements, including, among others, statements relating to net sales and earnings growth; gross margin changes; trade, marketing,
and SG&A spending inflation; sufficiency of cash flows from operations; earnings per share; cost savings programs; consumer demand and spending; the effects of competition;
the effect of product mix; volume growth, including the effects of new product launches into new and existing categories; the impact of acquisitions; and capital expenditures.
Other forward-looking statements in this release may be identified by the use of such terms as “may,” “could,” “expect,” “intend,” “believe,” “plan,” “estimate,” “outlook,”
“forecast,” “project,” “anticipate,” “to be,” “to make” or other comparable terms. These statements represent the intentions, plans, expectations and beliefs of the Company,
and are based on assumptions that the Company believes are reasonable but may prove to be incorrect. In addition, these statements are subject to risks, uncertainties and
other factors, many of which are outside the Company’s control and could cause actual results to differ materially from such forward-looking statements. Factors that could
cause such differences include a decline in market growth, retailer distribution and consumer demand (as a result of, among other things, political, economic and marketplace
conditions and events), including those relating to the outbreak of contagious diseases; market volatility and impact on the economy (including contributions to recessionary
conditions); the impact of new regulations and legislation and change in regulatory priorities of the new U.S. presidential administration; transition to, and shifting economic
policies in the United States; potential changes in export/import and trade laws, regulations and policies of the United States and other countries, including any increased trade
restrictions or tariffs; increased or changing regulation regarding the Company’s products and its suppliers in the United States and other countries where it or its suppliers operate;
the impact on the global economy of the Russia/Ukraine war and increased conflict in the Middle East, including the impact of export controls and other economic sanctions;
potential recessionary conditions or economic uncertainty; the impact of continued shifts in consumer behavior, including accelerating shifts to on-line shopping; unanticipated
increases in raw material and energy prices, including as a result of the Russia/Ukraine war, increased conflict in the Middle East or other inflationary pressures; delays and
increased costs in manufacturing and distribution; increases in transportation costs; labor shortages; the impact of price increases for our products; the impact of inflationary
conditions; the impact of supply chain and labor disruptions; the impact of severe or inclement weather on raw material and transportation costs; adverse developments
affecting the financial condition of major customers and suppliers; competition; changes in marketing and promotional spending; growth or declines in various product
categories and the impact of customer actions in response to changes in consumer demand and the economy, including increasing shelf space or on-line share of private label
and retailer-branded products or other changes in the retail environment; impairment charges or other negative impacts to the value of the Company’s assets; consumer and
competitor reaction to, and customer acceptance of, new product introductions and features; the Company’s ability to maintain product quality and characteristics at a level
acceptable to our customers and consumers; disruptions in the banking system and financial markets; the Company’s borrowing capacity and ability to finance its operations
and potential acquisitions; higher interest rates; foreign currency exchange rate fluctuations; market volatility; issues relating to the Company’s information technology and
controls; the impact of natural disasters, including those related to climate change, on the Company and its customers and suppliers, including third party information technology
service providers; integrations of acquisitions or divestiture of assets; the outcome of contingencies, including litigation, pending regulatory proceedings and environmental
matters; and changes in the regulatory environment in the countries where we do business.
For a description of additional factors that could cause actual results to differ materially from the forward-looking statements, please see Item 1A, “Risk Factors” in the Company’s
annual report on Form 10-K and quarterly reports on Form 10-Q. The Company undertakes no obligation to publicly update any forward-looking statements, whether as a result
of new information, future events or otherwise, except as required by the U.S. federal securities laws. You are advised, however, to consult any further disclosures the Company
makes on related subjects in its filings with the United States Securities and Exchange Commission.
This presentation also contains non-GAAP financial information. Management uses this information in its internal analysis of results and believes that this information may be
informative to investors in gauging the quality of the Company’s financial performance, identifying trends in its results and providing meaningful period-to-period comparisons.
The Company has included reconciliations of these non-GAAP financial measures to the most directly comparable financial measure calculated in accordance with GAAP. See
the end of this press release for these reconciliations. These non-GAAP financial measures should not be considered in isolation or as a substitute for the comparable GAAP
measures. In addition, these non-GAAP financial measures may not be the same as similar measures provided by other companies due to potential differences in methods of
calculation and items being excluded. They should be read in connection with the Company’s financial statements presented in accordance with GAAP.
A Look Back at 2024
3
A Look Back at 2024
4
Strong Performance in Total Shareholder Return
CAGNY 2025 5
Who We Are
Church & Dwight’s Business Segments
77% 18%
2024 Domestic International
Total Company
Net Sales
$6.1B 5%
Specialty
Products
Division
CAGNY 2025 7
POWER BRANDS 8
more than
70%
of sales & profits are
represented by these
7 POWER BRANDS
9
Evergreen Model
Domestic: 3%
Organic Sales +4% International: 8%
SPD: 5%
CAGNY 2025 10
We Have a Winning Formula
Online Success
Acquisitive Company
CAGNY 2025 11
A Balanced and Diversified Portfolio
5%
SPD
46%
Household
2024
49%
Personal Care
CAGNY 2025 12
Product Portfolio of Both Value and Premium Products
36% 64%
Value Premium
CAGNY 2025 13
Consistent Low Private Label Exposure
15%
10%
5%
0%
2020 2021 2022 2023 2024
Source: Circana; Total US – MULO.
CAGNY 2025 14
eCommerce Continues to Note: update
21%
2%
CAGNY 2025 15
Category Leading Innovation
16
We Have Clear Acquisition Criteria
17
Long History of Growth Through Acquisitions
$1.5
2004 2005 2006 2008 2010 2011 2012 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Note: Trojan, Nair and First Response acquired in two parts – 2001 and 2004.
CAGNY 2025 18
2024 Financials
and
2025 Outlook
19
FY 2024 Financial Highlights
FY OUTLOOK ACTUALS
(as of November 1)
CAGNY 2025 20
FY 2025 Financial Outlook
2025 OUTLOOK
Q1 FY
Reported Sales Growth +2.5% to +3.5%
CAGNY 2025 21
Net Sales Growth: 10 Year History
12.3%
9.8%
9.2%
8.1%
10 Year
Average:
6.0%
5.1% 2.5%-3.5%
6.4%
4.1%
3.6%
2.9% 2.9%
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025E
CAGNY 2025 22
Organic Sales Growth: 10 Year History
Evergreen Target: 4.0%
9.6%
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025E
Organic sales is a non-GAAP measure. Refer to the Appendix for a reconciliation to the most directly comparable GAAP measures. Outlook as of January 31, 2025.
CAGNY 2025 23
Volume Trend Continues to Improve
8.1%
5.0%
3.4% 3.7% 3.3%
3.1%
1.0% 1.0% 0.9%
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025E
-5.1%
CAGNY 2025 24
2025 Focus On Adjusted Gross Margin
Evergreen Target: +25 to +50 bps
+25 bps
CAGNY 2025 25
2025 Marketing Spend Target
Evergreen Target: ~11%, higher YOY $
11.0%+
11.7% 11.8% 12.1%
11.1% 11.4%
10.9%
10.0%
CAGNY 2025 26
2025 Adjusted SG&A
Evergreen Target: -25 to 0 bps
leverage
CAGNY 2025 27
Consistent Strong Adjusted EPS Growth
Evergreen Target: +8%
+7 to 8%
$3.44
$3.17
$3.02 $2.97
$2.83
$2.47
$2.27
$1.94
CAGNY 2025 28
“Best In Class” FCF Conversion
129% 131%
126% 126% 125% Elevated
123% Capex
116% 115%
103%
97%
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Refer to the Appendix for a reconciliation to the most directly comparable GAAP measures.
CAGNY 2025 29
Cash Conversion Cycle: Tight Control Of Working Capital
Drives Cash Conversion Cycle Improvement
52
40
36
34
32 32
27 27 28
22 22 days
21 19
18 18
14
2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
CAGNY 2025 30
Strong Balance Sheet Credit Rating:
A3/BBB+
Total Debt/Bank EBITDA
2.6x
2.2x
1.9x 1.9x
1.6x 2.1x
1.5x
1.4x 1.8x
1.4x 1.7x
1.4x 1.5x 1.5x
1.2x
0.7x
0.5x
2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025E
Note: Total debt/EBITA is a non-GAAP measure. Refer to the Appendix for a reconciliation to the most comparable GAAP measures.
CAGNY 2025 31
Significant Financial Capacity
(in $millions)
Acquisition
Power:
Leverage
Capacity $5,100 $6.0B
CAGNY 2025
Prioritized Uses Of Free Cash Flow
1 TSR-Accretive M&A
4 Debt Reduction
CAGNY 2025 33
4% Dividend Increase In 2025
$1.18
$1.09 $1.13
$1.01 $1.05
124
$0.96
$0.87 $0.91
$0.76
consecutive
years of
dividends +119%
CAGNY 2025 34
A Look Ahead
35
We have confidence
in our future.
CAGNY 2025 36
We Have a Strong Track Record of Growth
Behind A&H and Acquired Brands…and Acquisitions
$1.0
2000 2004 2005 2006 2008 2010 2011 2012 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Note: Trojan, Nair and First Response acquired in two parts – 2001 and 2004.
38
US Domestic Sales Evergreen Target: +3%
3% United States
4% 8% International
5% Specialty Products
CAGNY 2025 39
U.S. Consumer Domestic Organic Sales Performance
10.7% We Are
Leaders In
Growing
Categories
We Thrive In
5.7% Difficult
Environments
4.3% 4.0%
3.6% 3.5% Evergreen
3.0% 3.1% Target:
2.0% 3.0%
1.4% Acquisitions
0.9% Have Room
To Run
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Organic sales growth is a non-GAAP measure. Refer to the Appendix for a reconciliation to the most directly comparable GAAP measure.
CAGNY 2025 40
Our 7 Power Brands
Fuel Our Growth
41
These 7 Power Brands Compete in 8 Healthy, Growing
Categories in the U.S:
2020 2021 2022 2023 2024
Laundry
Clumping Litter
Stain Fighters
VMS Gummy
Dry Shampoo
Power Flossing
Mouthwash
Acne
Weighted
Average:
2.7%
Source: Circana; Total US – MULO; YTD 2024 data through 12.29.2024
CAGNY 2025 42
Brand Scorecard 5 of 7 Gaining Share in 2024
VMS
Batiste
Waterpik
TheraBreath
Hero
4 of 5 3 of 5 4 of 6 5 of 7 4 of 7 5 of 7
CAGNY 2025 43
Fabric Care
44
Liquid Laundry Detergent
2.0%
1.3%
CAGNY 2025 45
Arm & Hammer Laundry:
Converting and Retaining Consumers Over the Long Term
All-time
share
Liquid Laundry Dollar Share high
2006 - 2024
14.6%
5.0%
2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Source: Circana: Total US – Multi Outlet; A&H Liquid Laundry. 2024 Dollar Share as of 12.29.2024
CAGNY 2025 46
Arm & Hammer Laundry Architecture
Good, Better, Best
CAGNY 2025 47
Cat Litter
48
Clumping Litter
2.1% 2.1%
CAGNY 2025 49
A&H Litter: Consistent Share Gains Through Innovation
23.2%
CAGNY 2025 50
Lightweight Fair Share is a $100MM Significant Opportunity
28.5%
7.4%
3.9%
CAGNY 2025 51
Acne
52
Total Acne
41.9%
8.6%
Category Hero
Source: Circana: Total US – Multi Outlet; L52 WE 12.29.24
CAGNY 2025 53
Hero: All Time Share High Achieved In 2024
All-time
share
#1 Total Acne Dollar Share high
ACNE
BRAND
2020 - 2024
21.7%
1.2%
CAGNY 2025 54
Hero Still Has Lots Of Room To Run
Sources: L: Circana: Total US – Multi Outlet L52 WE 12.29.24; R: Numerator Insights; *12ME 11.30.24, Rolling
CAGNY 2025 55
Mouthwash
56
Mouthwash
41.6%
7.6%
Category TheraBreath
CAGNY 2025 57
TheraBreath: All Time Share High Achieved In 2024
All-time
#1 #2 share
Total Mouthwash Dollar Share high
NON- MOUTHWASH
ALCOHOL 2020 - 2024
17.6%
3.9%
CAGNY 2025 58
TheraBreath Still Has Lots Of Room To Run
2.2x Mouthwash
Category
1.8x
2020 65.7% 2.6%
Sources: L: Circana; Total US – Multi Outlet L52 WE 12.29.24; R: Numerator Insights; *12ME 11.30.24, Rolling
CAGNY 2025 59
TheraBreath is #2 Total Mouthwash Brand
20.0 18.9
20.1
17.9
15.0
#3 Brand
10.0
5.0 6.9
0.0
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
'22 '22 '22 '22 '22 '22 '22 '22 '22 '22 '22 '22 '23 '23 '23 '23 '23 '23 '23 '23 '23 '23 '23 '23 '24 '24 '24 '24 '24 '24 '24 '24 '24 '24 '24 '24
CAGNY 2025 60
Dry Shampoo
61
Dry Shampoo
8.6% 8.8%
Category Batiste
CAGNY 2025 62
Batiste: All Time Share High Achieved in 2024
All-time
share
#1 Dry Shampoo Dollar Share high
Dry
Shampoo 2020 - 2024
46.5%
36.7%
CAGNY 2025 63
Vitamins
64
Gummy VMS Category Doubled in Three Years
and is Now Relatively Flat
Total Gummy Category Consumption
Dollars (in Millions) & % Change YOY
+16.5%
$3,078 $3,137 $3,117 $3,114
$2,548
$1,540
CAGNY 2025 65
Vitamins
-0.5% -0.1%
-3.4%
-12.1% -12.2%
-13.3% -13.4%
-16.3%
Q1 24 Q2 24 Q3 24 Q4 24 CY Q1 24 Q2 24 Q3 24 Q4 24 CY
2024 2024
Source: Circana: Total US – Multi Outlet; VMS Gummy
CAGNY 2025 66
VMS Consumer Led Innovation
NEW AND
POWER PLUS SUGAR FREE
IMPROVED
MULTIVITES EXPANSION
FORMULA
67
Innovation and
New Products
Five Paths to Innovation
Third Party
FutureWorks Partners (2022)
(2018)
• We connect diverse
competencies
50%
Classic NPD
• More than of our
White Space pipeline comes from new
(2022) innovation sources
Open
Innovation
(2018)
CAGNY 2025 69
Driving Innovative Growth
INS as a % of Sales
1.5% to 2.0%
1.0% to 1.5%
• Accelerating Incremental Net
Sales (INS) 1.5%-2.0%
(historically 1.0% - 1.5%)
pre-2023 2024+
CAGNY 2025 70
Leverage 2024 Success in 2025
71
A&H DEEP CLEAN
FREE & CLEAR DETERGENT Our Most Powerful
Free & Clear Formula Yet!
Launching in 2025
72
A&H POWER SHEETS
FRAGRANCE FREE Fragrance Free
No Dyes. No Perfumes.
Launching in 2025
73
100% Plant Based
A&H PLANT POWER
Clumping Litter
Launching in Pet
Channel in 2025
74
VITAFUSION Upgraded Taste
NEW & IMPROVED FORMULA Experience
New Heat-Resistant Formula and
Softer Chew
Launching in 2025
75
Advanced Formula
VITAFUSION
POWER PLUS MULTIVITES 100% DV or More of
10 Essential Ingredients
Launching in 2025
76
VITAFUSION
SUGAR FREE
* *
* Launching in 2025
77
The XXL Pimple Patch
HERO MIGHTY PATCH
BODY Designed to fit breakouts on your
chest, back, and butt
Launching in 2025
78
Some Days Call for a Lighter
BATISTE Dry Shampoo
LIGHT DRY SHAMPOO
Designed to attract new users !
No white residue
Lightweight feel & finish
Soft, subtle scent
Launching in 2025
79
Exciting Innovations Ahead in 2025
International
International Organic Sales Evergreen Target: +8%
3% United States
4% 8% International
5% Specialty Products
CAGNY 2025 82
International 2024 Net Sales:
GMG & 7 Subsidiaries
27%
Canada
2024
34% 12% International
Global
UK Net Sales
Markets
Group
8%
Mexico
~$1.1B
3% 7%
3% 6%
Australia
Japan
France
Germany
CAGNY 2025 83
International Consumer Organic Sales Performance
10.0%
9.2% 9.0%
8.6% 8.5%
8.1% 7.8% 7.8%
5.0%
2.8%
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Organic sales growth is a non-GAAP measure. Refer to the Appendix for a reconciliation to the most directly comparable GAAP measure.
CAGNY 2025 84
Geographic Expansion….International Runway Ahead
% of % of
U.S. Domestic International
Sales Sales
Top 10 CPG
Company 41% 59%
AVG%
CAGNY 2025 85
Brands Consumers Love that Travel the Globe
CAGNY 2025 86
International Presence
is Expanding
12 40 50+
Countries in 2023 Countries by Countries by end
end of 2024 of 2025!
87
90 countries
Sold in
Celebrating 50 years
3-year CAGR of +16%
#1 brand in key markets
88
Winning NPD From the World’s
#1 Dry Shampoo Brand
89
OxiClean Growth in Japan
#1 Powder Stain Remover
5 YEAR 3 YEAR 1 YEAR
90
Launched in 12 International
Markets in 2024!
91
Investing for Growth in International
CAGNY 2025 92
Specialty
Products Division
(SPD)
SPD Organic Sales Evergreen Target: +5%
3% United States
4% 8% International
5% Specialty Products
CAGNY 2025 94
SPD 2024 Net Sales
62%
Animal 2024
Nutrition SPD
Net Sales
~$300MM
38%
Specialty
Chemicals
CAGNY 2025 95
Specialty Products Division is Comprised of 3 Businesses
Animal Nutrition Performance Products B2B
CAGNY 2025 96
Specialty Products Division is Comprised of 3 Businesses
Animal Nutrition Performance Products B2B
CAGNY 2025 97
Specialty Products Division is Comprised of 3 Businesses
Animal Nutrition Performance Products B2B
CAGNY 2025 98
SPD Organic Sales Performance
12.0%
7.1%
5.3%
3.7%
0.4%
-3.4% -3.3%
-7.9%
2017 2018 2019 2020 2021 2022 2023 2024
CAGNY 2025 99
“SPD Reimagined” Growth Drivers
28%
+7% Organic
Sales Growth
vs 2023
<6%
2015 2024
104
We Have Five Operating Principles
1 2 3 4 5
105
We Have Five Operating Principles
1 2 3 4 5
106
We Have Five Operating Principles
1 2 3 4 5
107
Climate Is More Relevant Than Ever,
Especially For Younger Consumers
67% make a
sustainable planet
their top priority.
2023 -
1888 1907 1970s 2017 2018
present
Company Company Sole sponsor of Partnering 100% of global Commenced
introduces institutes the first Earth Day. with the electricity projects for
pro- use of Arbor Day demand offset Science Based
environmental recycled Launches first Foundation to by green Targets
wall charts paperboard to non-polluting, plant millions energy.
and trading package phosphate- of trees in the
cards as household free laundry Mississippi
product products. detergent. River Valley.
promotion.
1 2 3 4 5
112
Industry Leading Revenue Per Employee
Net
Revenue
Bonuses are tied 100% to
business results. Strategic
Gross
Margin
Initiatives
Management is required to Expansion
be heavily invested in
company stock.
Cash
EPS From
Operations
20%
Gross margin is of all
employees’ annual bonus.
Good to
Supply Chain
Great Cost
Optimization
Optimization
Acquisition
New Products
Synergies
1 2 3 4 5
117
Minimal Capital Investment
Capital Expenditures as a % of Sales
5.4%
3.8%
3.3%
2.8% 2.9%
2.5% 2.5%
2.3%
2.1% 2.1% 2.0% ~2% ~2%
1.8% 1.7%
1.4% 1.4%
1.2%
$135 $64 $77 $75 $67 $71 $62 $50 $45 $60 $74 $99 $119 $179 $224 $180 $130
2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025E 2026E
Outlook as of January 31, 2025
1 2 3 4 5
119
Long History of Growth Through Acquisitions
$1.5
2004 2005 2006 2008 2010 2011 2012 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Note: Trojan, Nair and First Response acquired in two parts – 2001 and 2004. Outlook as of August 2, 2024.
TOTAL COMPANY
Acquisitions &
Year Reported FX Divestitures Organic
2024 4.1% 0.0% 0.5% 4.6%
2023 9.2% 0.0% -3.9% 5.3%
2022 3.6% 1.0% -3.2% 1.4%
2021 6.0% -0.9% -0.8% 4.3%
2020 12.3% 0.1% -2.8% 9.6%
2019 5.1% 0.5% -1.2% 4.4%
2018 9.8% 0.0% -5.5% 4.3%
2017 8.1% 0.0% -5.4% 2.7%
2016 2.9% 1.2% -0.9% 3.2%
2015 2.9% 2.7% -2.0% 3.6%
EPS - Reported $ 2.37 $ 3.05 $ 1.68 $ 3.32 $ 3.12 $ 2.44 $ 2.27 $ 2.90
Pension Settlement Charge $ - $ - $ - $ - $ - $ - $ - $ 0.12
Brazil Charge $ - $ - $ - $ - $ - $ 0.03 $ - $ 0.01
Joint Venture Impairment Tax Benefit $ - $ - $ - $ - $ - $ - $ - $ (0.03)
Tradename and other Asset Impairments$ 1.10 $ - $ - $ - $ - $ - $ - $ -
Tariff Ruling $ (0.11) $ - $ - $ - $ - $ - $ - $ -
U.S. TCIA Tax Reform $ - $ - $ - $ - $ - $ - $ - $ (1.06)
Gain on Sale of International Brand $ - $ - $ - $ - $ (0.01) $ - $ - $ -
Passport Earn-out Reversal $ - $ - $ - $ - $ - $ (0.02) $ - $ -
Flawless Earn-out Adjustment $ - $ - $ - $ (0.30) $ (0.28) $ 0.02 $ - $ -
Flawless Impairment $ - $ - $ 1.26 $ - 0 $ - $ - $ - $ -
Hero Restricted Stock $ 0.08 $ 0.12 $ 0.03 $ - 0 $ - $ - $ - $ -
EPS - Adjusted (Non-GAAP) $ 3.44 $ 3.17 $ 2.97 $ 3.02 $ 2.83 $ 2.47 $ 2.27 $ 1.94
Free Cash Flow as a Percent of Net Income (Free Cash Flow Conversion)
Free cash flow as percent of net income is defined as the ratio of free cash flow to net income. Management views this as
a measure of how effective the Company manages its cash flow relating to working capital and capital expenditures.
Reconciliations 128
Reconciliation of GAAP and Non-GAAP Financial Measures
Total Debt to Bank EBITDA
Total Debt to Bank EBITDA is a ratio used in our debt agreements. Bank EBITDA (a non-GAAP measure) is a form of adjusted
EBITDA, and represents earnings from Income (a GAAP measure), excluding interest income, interest expense, and before
income taxes, depreciation, and amortization (EBITDA) and certain other adjustments per the Company’s Credit Agreement.
Total Debt is defined as short- and long-term debt as defined by GAAP, plus items that are classified as debt by the Company’s
credit agreement. These items include Letters of Credit, Capital and Synthetic Lease Obligations, and certain Guarantees.
Management believes the presentation of Total Debt to Bank EBITDA provides additional useful information to investors about
liquidity and our ability to service existing debt.
2024 2023 2022 2021 2020 2019 2018 2017 2016
Total Debt as Presented (1) $ 2,204.6 $ 2,406.0 $ 2,673.6 $ 2,596.9 $ 2,163.9 $ 2,063.1 $ 2,107.1 $ 2,374.3 $ 1,120.1
Other Debt per Cov enant (2) 43.4 43.3 1.0 1.5 15.9 56.7 59.2 75.1
Total Debt per Credit Agreement $ 2,204.6 $ 2,449.4 $ 2,716.9 $ 2,597.9 $ 2,165.4 $ 2,079.0 $ 2,163.8 $ 2,433.5 $ 1,195.2
Net Cash from Operations $ 1,164.4 $ 1,039.7 $ 885.2 $ 993.8 $ 990.3 $ 864.6 $ 763.6 $ 681.5 $ 655.3
I nterest Paid 94.4 111.9 86.0 51.8 58.8 70.6 74.9 33.3 25.6
Current Tax Prov ision 176.2 225.6 109.4 204.2 162.2 152.2 139.8 186.9 222.0
Change in Working Capital and other Liabilities (8.3) (9.2) 186.6 95.0 37.3 (33.2) (14.2) (0.8) 30.0
Other Adjustments, Net 91.5 9.2 41.2 31.6 46.2 17.9 - 50.2 (74.4)
Adjusted EBI TDA (per Credit Agreement) $ 1,518.2 $ 1,377.2 $ 1,308.4 $ 1,376.4 $ 1,294.8 $ 1,072.1 $ 964.1 $ 951.1 $ 858.5
Ratio 1.5 1.8 2.1 1.9 1.7 1.9 2.2 2.6 1.4
No tes:
(1)
Net o f Deferred Financing Co sts per A SC 2015-03, "Simplifying the P resentatio n o f Debt Issuance Co sts"
(2)
Includes Letters o f Credit, Capital and Synthetic Lease Obligatio ns, A cquisitio n Liabilities and certain Guarantees.
Reconciliations 129
Reconciliation of GAAP and Non-GAAP Financial Measures
Total Debt to Bank EBITDA, Continued
Total Debt to Bank EBITDA is a ratio used in our debt agreements. Bank EBITDA (a non-GAAP measure) is a form of adjusted EBITDA, and
represents earnings from Income (a GAAP measure), excluding interest income, interest expense, and before income taxes, depreciation,
and amortization (EBITDA) and certain other adjustments per the Company’s Credit Agreement.
Total Debt is defined as short- and long-term debt as defined by GAAP, plus items that are classified as debt by the Company’s credit
agreement. These items include Letters of Credit, Capital and Synthetic Lease Obligations, and certain Guarantees.
Management believes the presentation of Total Debt to Bank EBITDA provides additional useful information to investors about liquidity and
our ability to service existing debt.
2015 2014 2013 2012 2011 2010 2009
Total Debt as Presented (1) $ 1,050.0 $ 1,086.6 $ 797.3 $ 895.6 $ 246.7 $ 333.3 $ 816.3
Other Debt per Cov enant (2) 83.5 88.0 90.3 79.1 45.9 11.7 16.5
Total Debt per Credit Agreement $ 1,133.5 $ 1,174.6 $ 887.6 $ 974.7 $ 292.6 $ 345.0 $ 832.8
Net Cash from Operations $ 606.1 $ 540.3 $ 499.6 $ 523.6 $ 437.8 $ 428.5 $ 400.9
I nterest Paid 29.0 25.7 26.4 9.7 9.2 29.3 35.6
Current Tax Prov ision 201.0 198.3 192.3 179.5 125.6 108.7 125.6
Excess Tax Benefits on Option Exercises 15.8 18.5 13.1 14.6 12.1 7.3 5.0
Change in Working Capital and other Liabilities (38.6) (13.5) 16.1 (75.4) 11.0 (31.6) (35.4)
Adjustments for Significant Acquisitions/Dispositions (net) - - - 46.8 3.9 6.8 (22.9)
Adjusted EBI TDA (per Credit Agreement) $ 813.3 $ 769.3 $ 747.5 $ 698.8 $ 599.6 $ 549.0 $ 508.8
Reconciliations 130
Reconciliation of Non-GAAP Measures (Q4 2024)
Organic Sales Growth
Diluted Earnings Per Share - Adjusted (non-GAAP) $ 705.5 44.6% $ 681.3 44.6% 0 bps
Tariff Ruling - -