News Details

View all news

Whirlpool Delivers Record Performance in 2021 and Guides Towards Another Strong 2022

January 26, 2022
-- Full-year net sales growth of 13%, driven by strong consumer demand and cost-based pricing actions
-- Record full-year GAAP net earnings margin of 8.1% (up 260 basis points) and record ongoing (non-GAAP) EBIT margin(2) of 10.8% (up 180 basis points), fully offsetting $1 billion in raw material inflation
-- Record full-year GAAP and ongoing (non-GAAP) earnings per diluted share(1) of $28.36 and $26.59, respectively, exceeding guidance
-- Q4 results impacted by rising inflation, but in line with expectations: Revenues unchanged versus 2020, but 8% up versus 2019; GAAP net earnings margin of 5.1% and ongoing (non-GAAP) EBIT margin(2) of 8.6%
-- Significant cash generation for full-year 2021; cash provided by operating activities of $2.2 billion and adjusted free cash flow(4) of $2.0 billion, driven by strong earnings and working capital improvements
-- Returned $1.4 billion in cash to shareholders in 2021, including $1.0 billion of share repurchases
-- 2022 outlook includes earnings per diluted share of $27.00 to $29.00 on a GAAP and ongoing basis; significant cash provided by operating activities of $2.2 billion and free cash flow(4) of $1.5 billion

BENTON HARBOR, Mich., Jan. 26, 2022 /PRNewswire/ -- Whirlpool Corporation (NYSE: WHR), committed to being the best global kitchen and laundry company, in constant pursuit of improving life at home, today reported fourth quarter and full-year 2021 financial results.



" We delivered record results for the fourth consecutive year, demonstrating our ability to execute in any challenging environment," said Marc Bitzer, chairman and chief executive officer of Whirlpool Corporation. "We expect another year of record performance, while increasing organic growth investments and returning another approximately $1.5 billion in cash to shareholders."

MARC BITZER

KEY RESULTS

Full Year Results

2021

2020(5)

Change

Net sales ($M)

$21,985

$19,456

$2,529

13.0%

Net sales excluding currency ($M)

$21,850

$19,456

$2,394

12.3%

GAAP net earnings available to Whirlpool ($M)

$1,783

$1,075

$708

65.9%

Ongoing EBIT(2) ($M)

$2,379

$1,760

$619

35.2%

GAAP earnings per diluted share

$28.36

$16.98

$11.38

67.0%

Ongoing earnings per diluted share(1)

$26.59

$18.46

$8.13

44.0%

CASH FLOW

Full-Year Adjusted Cash Flow

2021

 2020(5)

Change

Cash provided by (used in) operating activities ($M)

$2,176

$1,500

$676

Adjusted free cash flow(4) ($M)

$1,963

$1,246

$717

 



" In 2021, we reported double digit revenue growth of 13%, and we expect another year of strong growth in 2022 of 5-6%," said Jim Peters, chief financial officer of Whirlpool Corporation. "Our strong balance sheet and significant cash flow provide us the flexibility to continue to invest in profitable growth and return cash to shareholders."

JIM PETERS

 

Fourth-Quarter Results

2021

2020(5)

Change

Net sales ($M)

$5,815

$5,798

$17

0.3%

Net sales excluding currency ($M)

$5,850

$5,798

$52

0.9%

GAAP net earnings available to Whirlpool ($M)

$298

$499

$(201)

(40.3)%

Ongoing EBIT(2) ($M)

$502

$659

$(157)

(23.8)%

GAAP earnings per diluted share

$4.90

$7.80

$(2.90)

(37.2)%

Ongoing earnings per diluted share(1)

$6.14

$6.67

$(0.53)

(7.9)%

QUARTERLY HIGHLIGHTS

  • Record Q4 net sales, with 8% growth compared to 2019
  • Delivered Q4 GAAP and ongoing (non-GAAP) earnings per diluted share(1) of $4.90 and $6.14, respectively, driven by cost-based pricing actions, largely offsetting over $500 million of inflation, led by raw material cost increases
  • Repurchased $400 million of shares in the quarter

REGIONAL REVIEW

North America

Q4 2021

Q4 2020(5)

Change

Change

excluding

currency

impact

Net sales ($M)

$3,291

$3,208

2.6%

2.3%

EBIT(3) ($M)

$504

$583

(13.6)%

-

  • Record revenue driven by strong execution of cost-based price increases while elevated supply constraints remain
  • EBIT margin(3) of 15.3 percent, compared to 18.2 percent in the same prior-year period, impacted by supply constraints and inflation, partially offset by positive price/mix

Europe, Middle East and Africa

Q4 2021

Q4 2020

Change

Change

excluding

currency

impact

Net sales ($M)

$1,412

$1,416

(0.3)%

1.9%

EBIT(3) ($M)

$20

$40

(50.0)%

-

  • EBIT margin(3) of 1.4 percent, compared to 2.8 percent in the same prior-year period, impacted by inflation, partially offset by cost-based price increases
  • Long-term turnaround is on track

Latin America

Q4 2021

Q4 2020

Change

Change

excluding

currency

impact

Net sales ($M)

$831

$821

1.2%

2.4%

EBIT(3) ($M)

$56

$100

(44.0)%

-

  • Stable revenue primarily driven by cost-based price increases
  • EBIT margin(3) of 6.7 percent, compared to 12.1 percent in the same prior-year period, impacted by inflation and supply constraints, partially offset by cost-based price increases

Asia

Q4 2021

Q4 2020

Change

Change

excluding

currency

impact

Net sales ($M)

$281

$354

(20.6)%

(19.6)%

EBIT(3) ($M)

$17

$21

(20.0)%

-

  • Top-line decline attributed to Whirlpool China divestiture(6)
  • EBIT margin(3) of 5.9 percent, in line with the same prior-year period with cost-based price increases offset by inflation

FULL-YEAR 2022 OUTLOOK

  • Expect full-year 2022 net sales growth of 5 to 6 percent
  • Earnings per diluted share of $27.00 to $29.00 on a GAAP and ongoing basis
  • Cash provided by operating activities of $2.2 billion and free cash flow(4) of $1.5 billion
  • GAAP and adjusted tax rate (non-GAAP) of 24 to 26 percent

(1)        

A reconciliation of ongoing earnings per diluted share, a non-GAAP financial measure, to reported net earnings per diluted share available to Whirlpool and other important information, appears below.

(2)        

A reconciliation of earnings before interest and taxes (EBIT) and ongoing EBIT, non-GAAP financial measures, to reported net earnings available to Whirlpool, and a reconciliation of EBIT margin and ongoing EBIT margin, non-GAAP financial measures, to net earnings margin and other important information, appears below.

(3)        

Segment EBIT represents our consolidated EBIT broken down by the Company's reportable segments and are metrics used by the chief operating decision maker in accordance with ASC 280. Consolidated EBIT also includes corporate "Other/Eliminations" of $(90) million and $(43) million for the fourth quarters of 2021 and 2020, respectively.

(4)        

Reconciliations of free cash flow and adjusted free cash flow, non-GAAP financial measures, to cash provided by (used in) operating activities and other important information, appears below.

(5)        

As adjusted reporting - effective January 1, 2021, the Company changed its accounting principle for inventory valuation for inventories located in the U.S. from a last-in, first-out ("LIFO") basis to a first-in, first-out ("FIFO") basis. All prior periods presented have been retrospectively adjusted to apply the effects of the change. The information in the tables herein have been updated to reflect the retrospective accounting change. For more information see Notes 1 and 4 to Whirlpool's Quarterly Report on Form 10-Q for the quarter ended March 31, 2021.

(6)        

Partial tender offer by Galanz for majority ownership of the Whirlpool China business was closed May 6, 2021.

ABOUT WHIRLPOOL CORPORATION

Whirlpool Corporation (NYSE: WHR) is committed to being the best global kitchen and laundry company, in constant pursuit of improving life at home. In an increasingly digital world, the company is driving purposeful innovation to meet the evolving needs of consumers through its iconic brand portfolio, including Whirlpool, KitchenAid, Maytag, Consul, Brastemp, Amana, Bauknecht, JennAir, Indesit and Yummly. In 2021, the company reported approximately $22 billion in annual sales,69,000 employees and 54 manufacturing and technology research centers. Additional information about the company can be found at WhirlpoolCorp.com.

WEBSITE DISCLOSURE

We routinely post important information for investors on our website, WhirlpoolCorp.com, in the "Investors" section. We also intend to update the "Hot Topics Q&A" portion of this webpage as a means of disclosing material, non-public information and for complying with our disclosure obligations under Regulation FD. Accordingly, investors should monitor the "Investors" section of our website, in addition to following our press releases, SEC filings, public conference calls, presentations and webcasts. The information contained on, or that may be accessed through, our webpage is not incorporated by reference into, and is not a part of, this document.

WHIRLPOOL ADDITIONAL INFORMATION

This document contains forward-looking statements about Whirlpool Corporation and its consolidated subsidiaries ("Whirlpool") that speak only as of this date. Whirlpool disclaims any obligation to update these statements. Forward-looking statements in this document may include, but are not limited to, statements regarding future financial results, long-term value creation goals, restructuring expectations, productivity, raw material prices and the impact of COVID-19 on our operations. Such statements can be identified by the use of terminology such as "may," "could," "will," "should," "possible," "plan," "predict," "forecast," "potential," "anticipate," "estimate," "expect," "project," "intend," "believe," "may impact," "on track," and similar words or expressions. Many risks, contingencies and uncertainties could cause actual results to differ materially from Whirlpool's forward-looking statements. Among these factors are: (1) COVID-19 pandemic-related business disruptions and economic uncertainty; (2) intense competition in the home appliance industry reflecting the impact of both new and established global competitors, including Asian and European manufacturers, and the impact of the changing retail environment, including direct-to-consumer sales; (3) Whirlpool's ability to maintain or increase sales to significant trade customers and the ability of these trade customers to maintain or increase market share; (4) Whirlpool's ability to maintain its reputation and brand image; (5) the ability of Whirlpool to achieve its business objectives and leverage its global operating platform, and accelerate the rate of innovation; (6) Whirlpool's ability to understand consumer preferences and successfully develop new products; (7) Whirlpool's ability to obtain and protect intellectual property rights; (8) acquisition and investment-related risks, including risks associated with our past acquisitions, and risks associated with our presence in emerging markets; (9) risks related to our international operations, including changes in foreign regulations, regulatory compliance and disruptions arising from political, legal and economic instability; (10) information technology system failures, data security breaches, data privacy compliance, network disruptions, and cybersecurity attacks; (11) product liability and product recall costs; (12) the ability of suppliers of critical parts, components and manufacturing equipment to deliver sufficient quantities to Whirlpool in a timely and cost-effective manner; (13) our ability to attract, develop and retain executives and other qualified employees; (14) the impact of labor relations; (15) fluctuations in the cost of key materials (including steel, resins, copper and aluminum) and components and the ability of Whirlpool to offset cost increases; (16) Whirlpool's ability to manage foreign currency fluctuations; (17) impacts from goodwill impairment and related charges; (18) triggering events or circumstances impacting the carrying value of our long-lived assets; (19) inventory and other asset risk; (20) health care cost trends, regulatory changes and variations between results and estimates that could increase future funding obligations for pension and postretirement benefit plans; (21) changes in LIBOR, or replacement of LIBOR with an alternative reference rate; (22) litigation, tax, and legal compliance risk and costs, especially if materially different from the amount we expect to incur or have accrued for, and any disruptions caused by the same; (23) the effects and costs of governmental investigations or related actions by third parties; (24) changes in the legal and regulatory environment including environmental, health and safety regulations, and taxes and tariffs; and (25) the uncertain global economy and changes in economic conditions which affect demand for our products. Additional information concerning these and other factors can be found in Whirlpool's filings with the Securities and Exchange Commission, including the most recent annual report on Form 10-K, quarterly reports on Form 10-Q, and current reports on Form 8-K.  

WHIRLPOOL CORPORATION

CONSOLIDATED CONDENSED STATEMENTS OF INCOME (UNAUDITED)

FOR THE PERIODS ENDED DECEMBER 31

(Millions of dollars, except per share data)



Three Months Ended


Twelve Months Ended


2021


2020


2021


2020

Net sales

$       5,815


$        5,798


$       21,985


$         19,456

Expenses








Cost of products sold

4,752


4,432


17,576


15,614

Gross margin

1,063


1,366


4,409


3,842

Selling, general and administrative

555


523


2,081


1,877

Intangible amortization

9


16


47


62

Restructuring costs

4


102


38


288

Impairment of goodwill and other intangibles


7



7

(Gain) loss on sale and disposal of businesses



(105)


(7)

Operating profit

495


718


2,348


1,615

Other (income) expense








Interest and sundry (income) expense

(18)


17


(159)


(21)

Interest expense

42


46


175


189

Earnings before income taxes

471


655


2,332


1,447

Income tax expense (benefit)

165


152


518


382

Equity method investment income (loss), net of tax

(6)



(8)


Net earnings

300


503


1,806


1,065

Less: Net earnings (loss) available to noncontrolling
interests

2


4


23


(10)

Net earnings available to Whirlpool

$           298


$           499


$          1,783


$            1,075

Per share of common stock








Basic net earnings available to Whirlpool

$          4.96


$          7.93


$          28.73


$            17.15

Diluted net earnings available to Whirlpool

$          4.90


$          7.80


$          28.36


$            16.98

Dividends declared

$          1.40


$          1.25


$            5.45


$              4.85

Weighted-average shares outstanding (in millions)








Basic

60.2


62.9


62.1


62.7

Diluted

60.9


63.9


62.9


63.3

 

WHIRLPOOL CORPORATION

CONSOLIDATED CONDENSED BALANCE SHEETS

(Millions of dollars, except share data)



December 31, 2021


December 31, 2020


(Unaudited)



Assets




Current assets




Cash and cash equivalents

$          3,044


$          2,924

Accounts receivable, net of allowance of $98 and $132, respectively

3,100


3,109

Inventories

2,717


2,301

Prepaid and other current assets

834


795

Total current assets

9,695


9,129

Property, net of accumulated depreciation of $6,619 and $6,780, respectively

2,805


3,199

Right of use assets

946


989

Goodwill

2,485


2,496

Other intangibles, net of accumulated amortization of $522 and $673, respectively

1,981


2,194

Deferred income taxes

1,920


2,189

Other noncurrent assets

453


240

Total assets

$       20,285


$       20,436

Liabilities and stockholders' equity




Current liabilities




Accounts payable

$          5,413


$          4,834

Accrued expenses

609


637

Accrued advertising and promotions

854


831

Employee compensation

576


648

Notes payable

10


12

Current maturities of long-term debt

298


298

Other current liabilities

750


1,070

Total current liabilities

8,510


8,330

Noncurrent liabilities




Long-term debt

4,929


5,059

Pension benefits

378


516

Postretirement benefits

142


166

Lease liabilities

794


838

Other noncurrent liabilities

519


732

Total noncurrent liabilities

6,762


7,311

Stockholders' equity




Common stock, $1 par value, 250 million shares authorized, 114 million and
113 million shares issued, respectively, and 59 million and 63 million shares
outstanding, respectively

114


113

Additional paid-in capital

3,025


2,923

Retained earnings

10,170


8,725

Accumulated other comprehensive loss

(2,357)


(2,811)

Treasury stock, 55 million and 50 million shares, respectively

(6,106)


(5,065)

Total Whirlpool stockholders' equity

4,846


3,885

Noncontrolling interests

167


910

Total stockholders' equity

5,013


4,795

Total liabilities and stockholders' equity

$       20,285


$       20,436

 

WHIRLPOOL CORPORATION

CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS (UNAUDITED)

FOR THE PERIODS ENDED DECEMBER 31

(Millions of dollars)



Twelve Months Ended


2021


2020





Operating activities




Net earnings

$          1,806


$          1,065

Adjustments to reconcile net earnings to cash provided by (used in) operating

activities:




Depreciation and amortization

494


568

Impairment of goodwill and other intangibles


7

(Gain) loss on sale and disposal of businesses

(105)


(7)

(Gain) loss on previously held equity interest

(42)


Changes in assets and liabilities:




Accounts receivable

(232)


(940)

Inventories

(648)


249

Accounts payable

949


341

Accrued advertising and promotions

70


(123)

Accrued expenses and current liabilities

125


(287)

Taxes deferred and payable, net

130


154

Accrued pension and postretirement benefits

(116)


(30)

Employee compensation

16


303

Other

(271)


200

Cash provided by (used in) operating activities

2,176


1,500

Investing activities




Capital expenditures

(525)


(410)

Proceeds from sale of assets and businesses

302


166

Acquisition of businesses, net of cash acquired

(46)


Cash held by divested businesses

(393)


Other

2


7

Cash provided by (used in) investing activities

(660)


(237)

Financing activities




Net proceeds from borrowings of long-term debt

300


1,033

Net proceeds (repayments) of long-term debt

(300)


(569)

Net proceeds (repayments) from short-term borrowings

(1)


(330)

Dividends paid

(338)


(311)

Repurchase of common stock

(1,041)


(121)

Common stock issued

76


44

Other

(35)


1

Cash provided by (used in) financing activities

(1,339)


(253)

Effect of exchange rate changes on cash, cash equivalents and restricted cash

(67)


(28)

Increase (decrease) in cash, cash equivalents and restricted cash

110


982

Cash, cash equivalents and restricted cash at beginning of year

2,934


1,952

Cash, cash equivalents and restricted cash at end of period

$          3,044


$          2,934

SUPPLEMENTAL INFORMATION - CONSOLIDATED FINANCIAL STATEMENTS RECONCILIATION
OF GAAP TO NON-GAAP FINANCIAL MEASURES
(Millions of dollars except per share data)
(Unaudited)

We supplement the reporting of our financial information determined under U.S. generally accepted accounting principles (GAAP) with certain non-GAAP financial measures, some of which we refer to as "ongoing" measures, including earnings before interest and taxes (EBIT), EBIT margin, ongoing EBIT, ongoing EBIT margin, ongoing earnings per diluted share, organic net sales, adjusted effective tax rate, sales excluding currency and adjusted free cash flow. Ongoing measures exclude items that may not be indicative of, or are unrelated to, results from our ongoing operations and provide a better baseline for analyzing trends in our underlying businesses. Sales excluding foreign currency is calculated by translating the current period net sales, in functional currency, to U.S. dollars using the prior-year period's exchange rate compared to the prior-year period net sales. Management believes that sales excluding foreign currency provides stockholders with a clearer basis to assess our results over time, excluding the impact of exchange rate fluctuations. Management believes that adjusted tax rate provides investors with a meaningful, consistent comparison of the Company's effective tax rate, excluding the pre-tax income and tax effect of certain unique items. Management believes that adjusted free cash flow provides investors and stockholders with a relevant measure of liquidity and a useful basis for assessing the company's ability to fund its activities and obligations. The Company provides adjusted free cash flow related metrics, such as adjusted free cash flow as a percentage of net sales, as long-term management goals, not an element of its annual financial guidance, and as such does not provide a reconciliation of adjusted free cash flow to cash provided by (used in) operating activities, the most directly comparable GAAP measure, for these long-term goal metrics. Whirlpool does not provide a non-GAAP reconciliation for its forward-looking long-term value creation goals, such as organic net sales, EBIT, adjusted free cash flow conversion, ROIC and gross debt/EBITDA, as these long-term management goals are not annual guidance, and the reconciliation of these long-term measures would rely on market factors and certain other conditions and assumptions that are outside of the company's control. We believe that these non-GAAP measures provide meaningful information to assist investors and stockholders in understanding our financial results and assessing our prospects for future performance, and reflect an additional way of viewing aspects of our operations that, when viewed with our GAAP financial measures, provide a more complete understanding of our business. Because non-GAAP financial measures are not standardized, it may not be possible to compare these financial measures with other companies' non-GAAP financial measures having the same or similar names. These ongoing financial measures should not be considered in isolation or as a substitute for reported net earnings available to Whirlpool per diluted share, net earnings, net earnings available to Whirlpool, net earnings margin, net sales, effective tax rate and cash provided by (used in) operating activities, the most directly comparable GAAP financial measures. We also disclose segment EBIT as important financial metrics used by the Company's Chief Operating Decision Maker to evaluate performance and allocate resources in accordance with ASC 280 - Segment Reporting. GAAP net earnings available to Whirlpool per diluted share and ongoing earnings per diluted share are presented net of tax, while individual adjustments in each reconciliation are presented on a pre-tax basis; the income tax impact line item aggregates the tax impact for these adjustments. The tax impact of individual line item adjustments may not foot precisely to the aggregate income tax impact amount, as each line item adjustment may include non-taxable components. Historical quarterly earnings per share amounts are presented based on a normalized tax rate adjustment to reconcile quarterly tax rates to full-year tax rate expectations. We strongly encourage investors and stockholders to review our financial statements and publicly-filed reports in their entirety and not to rely on any single financial measure.

FOURTH-QUARTER 2021 ONGOING EARNINGS BEFORE INTEREST AND TAXES AND ONGOING EARNINGS PER DILUTED SHARE

The reconciliation provided below reconciles the non-GAAP financial measures ongoing earnings before interest and taxes and ongoing earnings per diluted share, with the most directly comparable GAAP financial measures, net earnings available to Whirlpool and net earnings per diluted share available to Whirlpool, for the three months ended December 31, 2021. Net earnings margin is calculated by dividing net earnings available to Whirlpool by net sales. Ongoing EBIT margin is calculated by dividing ongoing EBIT by net sales. EBIT margin is calculated by dividing EBIT by net sales. The earnings per diluted share GAAP measure and ongoing measure are presented net of tax, while each adjustment is presented on a pre-tax basis. Our fourth-quarter GAAP tax rate was 35.0%. The aggregate income tax impact of the taxable components of each adjustment is presented in the income tax impact line item at our fourth-quarter adjusted tax rate (non-GAAP) of 18.1%.


Three Months Ended

Earnings Before Interest & Taxes Reconciliation:

December 31, 2021

Net earnings (loss) available to Whirlpool

$                              298


Net earnings (loss) available to noncontrolling interests

2


Income tax expense (benefit)

165


Interest expense

42


Earnings before interest & taxes

$                              507


Net sales

$                           5,815


Net earnings margin

5.1

%

 


Results classification


Earnings before

interest & taxes


Earnings per

diluted share

Reported measure



$                     507



$                       4.90

Restructuring costs(a)

Restructuring costs


4



0.06

Product warranty and

liability (income) expense(g)

Cost of products sold


(9)



(0.15)

Income tax impact





0.02

Normalized tax rate adjustment(d)





1.31

Ongoing measure



$                     502



$                       6.14

Net sales



$                 5,815




Ongoing EBIT margin



8.6

%




Note: Numbers may not reconcile due to rounding

FOURTH-QUARTER 2020 ONGOING EARNINGS BEFORE INTEREST AND TAXES AND ONGOING EARNINGS PER DILUTED SHARE

The reconciliation provided below reconciles the non-GAAP financial measures ongoing earnings before interest and taxes and ongoing earnings per diluted share, with the most directly comparable GAAP financial measures, net earnings available to Whirlpool and net earnings per diluted share available to Whirlpool, for the three months ended December 31, 2020. Net earnings margin is calculated by dividing net earnings available to Whirlpool by net sales. Ongoing EBIT margin is calculated by dividing ongoing EBIT by net sales. EBIT margin is calculated by dividing EBIT by net sales. The earnings per diluted share GAAP measure and ongoing measure are presented net of tax, while each adjustment is presented on a pre-tax basis. Our fourth-quarter GAAP tax rate was 23.2%. The aggregate income tax impact of the taxable components of each adjustment is presented in the income tax impact line item at our fourth-quarter adjusted tax rate (non-GAAP) of 30.0%.


Three Months Ended

Earnings Before Interest & Taxes Reconciliation:

December 31, 2020(5)

Net earnings (loss) available to Whirlpool

$                                  499


Net earnings (loss) available to noncontrolling interests

4


Income tax expense (benefit)

152


Interest expense

46


Earnings (loss) before interest & taxes

$                                  701


Net sales

$                               5,798


Net earnings margin

8.6

%

 


Results classification


Earnings before

interest & taxes(5)


Earnings per

diluted share(5)

Reported measure



$                   701



$                     7.80

Restructuring costs(a)

Restructuring costs


102



1.60

Product warranty and liability

(income) expense(g)

Cost of products sold


(30)



(0.46)

Sale leaseback, real estate and

receivable adjustments(f)

Cost of products sold


(74)



(1.16)

Sale leaseback, real estate and

receivable adjustments(f)

Selling, general and

administrative


(39)



(0.62)

Corrective action recovery(e)

Cost of products sold


(1)



(0.02)

Income tax impact





0.20

Normalized tax rate adjustment(d)





(0.67)

Ongoing measure



$                   659



$                     6.67

Net sales



$                5,798




Ongoing EBIT margin



11.4

%




Note: Numbers may not reconcile due to rounding

FULL YEAR 2021 ONGOING EARNINGS BEFORE INTEREST AND TAXES AND ONGOING EARNINGS PER DILUTED SHARE

The reconciliation provided below reconciles the non-GAAP financial measures ongoing earnings before interest and taxes and ongoing earnings per diluted share, with the most directly comparable GAAP financial measures, net earnings available to Whirlpool and net earnings per diluted share available to Whirlpool, for the twelve months ended December 31, 2021. Ongoing EBIT margin is calculated by dividing ongoing EBIT by net sales. EBIT margin is calculated by dividing EBIT by net sales. Net earnings margin is calculated by dividing net earnings available to Whirlpool by net sales. The earnings per diluted share GAAP measure and ongoing measure are presented net of tax, while each adjustment is presented on a pre-tax basis. Our full year GAAP tax rate was 22.2%. The aggregate income tax impact of the taxable components of each adjustment is presented in the income tax impact line item at our full-year adjusted tax rate (non-GAAP) of 23.5%.


Twelve Months Ended

Earnings Before Interest & Taxes Reconciliation:

December 31, 2021

Net earnings (loss) available to Whirlpool

$                               1,783


Net earnings (loss) available to noncontrolling interests

23


Income tax expense (benefit)

518


Interest expense

175


Earnings (loss) before interest & taxes

$                               2,499


Net sales

$                            21,985


Net earnings margin

8.1

%

 


Results classification


Earnings before

interest & taxes


Earnings per

diluted share

Reported measure



$                2,499



$                  28.36

Restructuring costs(a)

Restructuring costs


38



0.61

(Gain) loss on sale and disposal of

businesses(b)

(Gain) loss on sale and

disposal of businesses


(107)



(1.69)

(Gain) loss on previously held

equity interest(c)

(Gain) loss on

previously held equity interest


(42)



(0.50)

Product warranty and liability

(income) expense(g)

Cost of products sold


(9)



(0.14)

Income tax impact





0.41

Normalized tax rate adjustment(d)





(0.46)

Ongoing measure



$                2,379



$                  26.59

Net sales



$             21,985




Ongoing EBIT margin



10.8

%




Note: Numbers may not reconcile due to rounding

FULL YEAR 2020 ONGOING EARNINGS BEFORE INTEREST AND TAXES AND ONGOING EARNINGS PER DILUTED SHARE

The reconciliation provided below reconciles the non-GAAP financial measures ongoing earnings before interest and taxes and ongoing earnings per diluted share, with the most directly comparable GAAP financial measures, net earnings available to Whirlpool and net earnings per diluted share available to Whirlpool, for the twelve months ended December 31, 2020. Ongoing EBIT margin is calculated by dividing ongoing EBIT by net sales. EBIT margin is calculated by dividing EBIT by net sales. Net earnings margin is calculated by dividing net earnings available to Whirlpool by net sales. The earnings per diluted share GAAP measure and ongoing measure are presented net of tax, while each adjustment is presented on a pre-tax basis. Our full year GAAP tax rate was 26.5%. The aggregate income tax impact of the taxable components of each adjustment is presented in the income tax impact line item at our full-year adjusted tax rate (non-GAAP) of 26.3%.


Twelve Months Ended

Earnings Before Interest & Taxes Reconciliation:

December 31, 2020(5)

Net earnings (loss) available to Whirlpool

$                               1,075


Net earnings (loss) available to noncontrolling interests

(10)


Income tax expense (benefit)

382


Interest expense

189


Earnings (loss) before interest & taxes

$                               1,636


Net sales

$                            19,456


Net earnings margin

5.5

%

 


Results classification


Earnings before

interest & taxes(5)


Earnings per

diluted share(5)

Reported measure



$                1,636



$                  16.98

Restructuring costs(a)

Restructuring costs


288



4.54

Product warranty and liability

(income) expense(g)

Cost of products sold


(30)



(0.47)

Sale leaseback, real estate and

receivable adjustments(f)

Cost of products sold


(74)



(1.16)

Sale leaseback, real estate and

receivable adjustments(f)

Selling, general and

administrative


(39)



(0.61)

Corrective action recovery(e)

Cost of products sold


(14)



(0.22)

(Gain) loss on sale and disposal of

businesses(b)

(Gain) loss on sale and

disposal of businesses


(7)



(0.10)

Income tax impact





(0.53)

Normalized tax rate adjustment(d)





0.03

Ongoing measure



$                1,760



$                  18.46

Net sales



$             19,456




Ongoing EBIT margin



9.0

%




Note: Numbers may not reconcile due to rounding

 

FOOTNOTES



a.   

RESTRUCTURING COSTS - In 2020, these costs were primarily related to actions that right-size and reduce the fixed cost structure of our global business, attributable primarily to the macroeconomic uncertainties caused by COVID-19. This includes costs of approximately $100 million related to restructuring in the United States and approximately $188 million related to restructuring outside of the United States, including the exit of our Naples, Italy facility. In 2021, these costs were primarily related to actions that right-size and reduce the fixed cost structure of our EMEA business and other centralized functions.



b.   

(GAIN) LOSS ON SALE AND DISPOSAL OF BUSINESSES - On March 31, 2021, Galanz launched its partial tender offer for majority ownership of Whirlpool China. Our subsidiary tendered approximately 31% of Whirlpool China's outstanding shares in the tender offer, with the remainder representing a noncontrolling interest of approximately 20% in Whirlpool China. The transaction closed on May 6, 2021. In connection with the closing of the transaction, we received cash proceeds of $193 million and recognized a gain on sale of $284 million.


On May 17, 2021, our subsidiary entered into a share purchase agreement to sell its Turkish subsidiary to Arçelik. As part of the agreement, Arçelik assumed responsibility for operating the manufacturing site in Manisa, Turkey, following closing. The transaction closed on June 30, 2021. In connection with the closing of the transaction, we received cash proceeds of $93 million and recognized a loss on sale of $164 million. During the third quarter of 2021, amounts for working capital and other customary post-closing adjustments were finalized and an additional $13 million loss related to the sale of business was recorded.


The net impact realized for gain on sale and disposal of businesses included in the income  statement for the twelve months ended December 31, 2021 is $105 million.


During the third quarter of 2019, the Company reserved approximately $7 million for an expected change in purchase price for the sale of the Embraco compressor business. Adjustments to the final purchase price were finalized as of the third quarter 2020, with no resulting change to the final purchase price, and the reserve was released and recognized as a gain during the quarter.



c.    

(GAIN) LOSS ON PREVIOUSLY HELD EQUITY INTEREST -During the third quarter of 2021, our subsidiary Whirlpool of India Ltd. acquired an additional 38% equity interest in Elica PB India Private Limited (Elica PB India) for $57 million, which resulted in a controlling equity ownership of approximately 87%. The previously held equity interest of 49% in Elica PB India was remeasured at fair value of $74 million on the acquisition date, which resulted in a gain of $42 million. This gain was recorded within Interest & sundry (income) expense during the third quarter. The earnings per diluted share impact is calculated net of minority interest. 



d.   

NORMALIZED TAX RATE ADJUSTMENT - During the fourth quarter of 2020, the Company calculated ongoing earnings per share using an adjusted tax rate of 30.0%, to reconcile to our full-year 2020 effective tax rate of 26.3%. During the fourth quarter of 2021, the Company calculated ongoing earnings per share using an adjusted tax rate of 18.1% to reconcile to our full-year effective tax rate of 23.5%.



e.    

CORRECTIVE ACTION RECOVERY - The Company recorded a benefit of $13 million in the third quarter of 2020 and $1 million in the fourth quarter of 2020 related to a vendor recovery in our ongoing EMEA-produced washer corrective action.



f.    

SALE LEASEBACK - In the fourth quarter of 2020, the Company sold and leased back a group of properties for net proceeds of approximately $139 million. The transaction met the requirements for sale leaseback accounting. In the fourth quarter of 2020, the Company recorded the sale of the properties, which resulted in a pre-tax gain of approximately $113 million ($89 million, net of tax) recorded in cost of products sold ($74 million) and selling, general and administrative expense ($39 million) in the Consolidated Statements of Comprehensive Income (Loss).



g.   

PRODUCT WARRANTY AND LIABILITY (INCOME) EXPENSE -  In January 2020, we commenced a product recall in the U.K. and Ireland for EMEA-produced washers, for which the recall is ongoing.


During the fourth quarter of 2020, the Company released an accrual of approximately $30 million related to this EMEA-produced washer recall campaign. During the fourth quarter of 2021, the Company further released an accrual of approximately $9 million. These adjustments were made based on our revised expectations regarding future period cash expenditures for the campaign.

ADJUSTED FREE CASH FLOW

As defined by the Company, adjusted free cash flow is cash provided by (used in) operating activities after capital expenditures, proceeds from the sale of assets and businesses, and changes in restricted cash. The reconciliation provided below reconciles twelve months ended December 31, 2021 and 2020 adjusted free cash flow with cash provided by (used in) operating activities, the most directly comparable GAAP financial measure. Adjusted free cash flow as a percentage of net sales is calculated by dividing adjusted free cash flow by net sales.






Twelve Months Ended


December 31,

(millions of dollars)

2021


2020

Cash provided by (used in) operating activities

$2,176


$1,500

Capital expenditures, proceeds from sale of

assets/businesses and change in restricted cash

(213)


(254)

Adjusted free cash flow

$1,963


$1,246





Cash provided by (used in) investing activities*

(660)


(237)

Cash provided by (used in) financing activities*

(1,339)


(253)

FREE CASH FLOW

Free cash flow is cash provided by (used in) operating activities after capital expenditures. The reconciliation provided below reconciles full-year free cash flow with cash provided by (used in) operating activities, the most directly comparable GAAP financial measure. Free cash flow as a percentage of net sales is calculated by dividing free cash flow by net sales.






Twelve Months Ended


December 31,

(millions of dollars)

2022*

(Outlook)


2021

Cash provided by (used in) operating activities

$2,200


$2,176

Capital expenditures

(700)


(525)

Free cash flow

$1,500


$1,651





Cash provided by (used in) investing activities*



(660)

Cash provided by (used in) financing activities*



(1,339)

*Financial guidance on a GAAP basis for cash provided by (used in) financing activities and cash provided by (used in) investing activities has not been provided because in order to prepare any such estimate or projection, the Company would need to rely on market factors and certain other conditions and assumptions that are outside of its control.

 

Cision View original content to download multimedia:https://www.prnewswire.com/news-releases/whirlpool-delivers-record-performance-in-2021-and-guides-towards-another-strong-2022-301468985.html

SOURCE Whirlpool Corporation

Categories: Press Releases
View all news