Send us Feedback

Clorox Company (CLX)
Analysis
SUMMARY
BULLS
BEARS
TOPICS
Data
DATA CENTRAL
STOCK CHART
Financials
SEC FILINGS
BALANCE
INCOME
CASH FLOW

 
Annual Reports

  • 10-K (Aug 24, 2012)
  • 10-K (Aug 26, 2011)
  • 10-K (Aug 26, 2010)
  • 10-K (Aug 25, 2009)
  • 10-K (Aug 19, 2008)
  • 10-K (Aug 24, 2007)

 
Quarterly Reports

 
8-K

 
Other

Clorox Company 10-K 2011

Documents found in this filing:

  1. 10-K
  2. Ex-10.18
  3. Ex-10.29
  4. Ex-21.1
  5. Ex-23.1
  6. Ex-31.1
  7. Ex-31.2
  8. Ex-32.1
  9. Ex-99.1
  10. Ex-99.2
  11. Ex-99.3
  12. Ex-99.4
  13. Graphic
  14. Graphic
  15. Graphic
  16. Graphic
exhibit99-3.htm
Exhibit 99.3
 
THE CLOROX COMPANY
RECONCILIATION OF ECONOMIC PROFIT
 
Dollars in millions      FY11(1)      FY10      FY09
Earnings from continuing operations before income taxes   $       563     $       805     $       709  
Adjustments to earnings related to the Auto Businesses     114       120       102  
Earnings before income taxes                        
       including the Auto Businesses     677       925       811  
Non-cash restructuring-related and asset impairment costs(2)     6       4       10  
Non-cash goodwill impairment(2)     258       -       -  
Interest expense(3)     123       139       161  
Earnings from continuing operations before income taxes,                        
       non-cash restructuring-related and asset impairment costs,                        
       non-cash goodwill impairment and interest expense   $ 1,064     $ 1,068     $ 982  
Adjusted after tax profit(4)   $ 704     $ 697     $ 650  
Average capital employed(5)     3,037       2,928       3,045  
Capital charge(6)     273       264       274  
Economic profit (Adjusted after tax profit less capital charge)   $ 431     $ 433     $ 376  
% change over prior year     -0.5 %     +15.2 %     +3.6 %

(1) The earnings from continuing operations before income taxes, the adjustments to earnings related to the Auto Businesses and total capital employed are adjusted in accordance with the terms of the short-term incentive compensation plan.
 
(2) Non-cash restructuring-related and asset impairment costs and goodwill impairment are added back to earnings from continuing operations before income taxes and adjusted capital employed to more closely reflect cash earnings and the total capital investment used to generate those earnings.
 
(3) Interest expense is added back to earnings because it is included as a component of the capital charge.
 
(4) Adjusted after tax profit represents earnings from continuing operations before income taxes, non-cash restructuring-related and asset impairment costs, the non-cash goodwill impairment charge and interest expense, after tax. The tax rate applied is the effective tax rate on continuing operations before the non-cash goodwill impairment charge, which was 33.8%, 34.7% and 33.5% in fiscal years 2011, 2010 and 2009, respectively. The difference between the fiscal year 2011 effective tax rate on continuing operations before the non-cash goodwill impairment charge and the effective tax rate on continuing operations of 49.0% is (16.0)% related to the non-deductible non-cash goodwill impairment charge and 0.8% for other tax effects related to excluding this charge.
 
67
 
 

Exhibit 99.3 Cont.>
 
(5) Total capital employed represents total assets less non-interest bearing liabilities. Adjusted capital employed represents total capital employed adjusted to add back current year non-cash restructuring-related and asset impairment costs. Average capital employed represents a two-point average of adjusted capital employed for the current year and total capital employed for the prior year, based on year-end balances. See below for details of the average capital employed calculation:
 
       FY11(1)      FY10      FY09
Total assets   $       4,163   $       4,548   $       4,569
Adjustments related to the Auto Businesses     434     -     -
Total assets adjusted for Auto Businesses     4,597     4,548     4,569
Less:                  
       Accounts payable     423     409     380
       Accrued liabilities     442     491     471
       Income taxes payable     41     74     86
       Other liabilities     619     677     640
       Deferred income taxes     140     19     18
              Non-interest bearing liabilities     1,665     1,670     1,595
Total capital employed     2,932     2,878     2,974
Non-cash restructuring and asset                  
       impairment costs     264     4     10
Adjusted capital employed   $ 3,196   $ 2,882   $ 2,984
Average capital employed   $ 3,037   $ 2,928   $ 3,045
                   
(6) Capital charge represents average capital employed multiplied by the weighted -average cost of capital. The nominal weighted-average cost of capital used to calculate the capital charge was 9% for all fiscal years presented.
 
68
 
Wikinvest © 2006, 2007, 2008, 2009, 2010, 2011, 2012. Use of this site is subject to express Terms of Service, Privacy Policy, and Disclaimer. By continuing past this page, you agree to abide by these terms. Any information provided by Wikinvest, including but not limited to company data, competitors, business analysis, market share, sales revenues and other operating metrics, earnings call analysis, conference call transcripts, industry information, or price targets should not be construed as research, trading tips or recommendations, or investment advice and is provided with no warrants as to its accuracy. Stock market data, including US and International equity symbols, stock quotes, share prices, earnings ratios, and other fundamental data is provided by data partners. Stock market quotes delayed at least 15 minutes for NASDAQ, 20 mins for NYSE and AMEX. Market data by Xignite. See data providers for more details. Company names, products, services and branding cited herein may be trademarks or registered trademarks of their respective owners. The use of trademarks or service marks of another is not a representation that the other is affiliated with, sponsors, is sponsored by, endorses, or is endorsed by Wikinvest.
Powered by MediaWiki