England and Wales | 001-38366 | 98-1395184 | ||||||||||||
(State or Other Jurisdiction of | (Commission File Number) | (IRS Employer | ||||||||||||
Incorporation) | Identification No.) |
☐ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |||||||
☐ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |||||||
☐ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |||||||
☐ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
Ordinary Shares, $0.01 par value per share | GTES | New York Stock Exchange |
Exhibit No. | Description | |||||||
99.1 | ||||||||
104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |
GATES INDUSTRIAL CORPORATION PLC | ||||||||||||||
By: | /s/ L. Brooks Mallard | |||||||||||||
Name: | L. Brooks Mallard | |||||||||||||
Title: | Chief Financial Officer |
Gates Industrial Reports Fourth-Quarter and Full Year 2024 Results |
![]() |
For the three months ended | |||||||||||||||||||||||
(USD in millions) | December 28, 2024 | December 30, 2023 | % Change | % Core Change | |||||||||||||||||||
Net sales | $520.0 | $532.8 | (2.4%) | (0.9%) | |||||||||||||||||||
Adjusted EBITDA | $112.9 | $117.4 | (3.8%) | ||||||||||||||||||||
Adjusted EBITDA margin | 21.7% | 22.0% | (30 bps) |
For the year ended |
|||||||||||||||||||||||
(USD in millions) | December 28, 2024 | December 30, 2023 | % Change | % Core Change | |||||||||||||||||||
Net sales | $2,108.1 | $2,191.2 | (3.8%) | (2.3%) | |||||||||||||||||||
Adjusted EBITDA | $468.7 | $460.6 | 1.8% | ||||||||||||||||||||
Adjusted EBITDA margin | 22.2% | 21.0% | 120 bps |
For the three months ended | |||||||||||||||||||||||
(USD in millions) | December 28, 2024 | December 30, 2023 | % Change | % Core Change | |||||||||||||||||||
Net sales | $309.4 | $330.5 | (6.4%) | (5.3%) | |||||||||||||||||||
Adjusted EBITDA | $67.9 | $68.4 | (0.7%) | ||||||||||||||||||||
Adjusted EBITDA margin | 21.9% | 20.7% | 120 bps |
For the year ended |
|||||||||||||||||||||||
(USD in millions) | December 28, 2024 | December 30, 2023 | % Change | % Core Change | |||||||||||||||||||
Net sales | $1,300.1 | $1,379.0 | (5.7%) | (5.4%) | |||||||||||||||||||
Adjusted EBITDA | $292.4 | $286.4 | 2.1% | ||||||||||||||||||||
Adjusted EBITDA margin | 22.5% | 20.8% | 170 bps | ||||||||||||||||||||
Three months ended | Year ended | ||||||||||||||||||||||
(USD in millions, except per share amounts) |
December 28, 2024 |
December 30, 2023 |
December 28, 2024 |
December 30, 2023 |
|||||||||||||||||||
Net sales | $ | 829.4 | $ | 863.3 | $ | 3,408.2 | $ | 3,570.2 | |||||||||||||||
Cost of sales | 494.1 | 525.6 | 2,049.7 | 2,211.3 | |||||||||||||||||||
Gross profit | 335.3 | 337.7 | 1,358.5 | 1,358.9 | |||||||||||||||||||
Selling, general and administrative expenses | 220.1 | 216.0 | 870.0 | 882.2 | |||||||||||||||||||
Transaction-related expenses | 1.2 | 0.1 | 3.3 | 2.2 | |||||||||||||||||||
Asset impairments | — | — | — | 0.1 | |||||||||||||||||||
Restructuring expenses | 1.5 | 1.3 | 6.5 | 11.6 | |||||||||||||||||||
Other operating (income) expenses | (0.1) | — | — | 0.2 | |||||||||||||||||||
Operating income from continuing operations | 112.6 | 120.3 | 478.7 | 462.6 | |||||||||||||||||||
Interest expense | 34.1 | 38.4 | 155.8 | 163.2 | |||||||||||||||||||
Loss on deconsolidation of Russian subsidiary | (0.1) | — | 12.7 | — | |||||||||||||||||||
Other (income) expense | (9.3) | 10.3 | (17.8) | 14.1 | |||||||||||||||||||
Income from continuing operations before taxes | 87.9 | 71.6 | 328.0 | 285.3 | |||||||||||||||||||
Income tax expense | 46.7 | 2.4 | 107.5 | 28.3 | |||||||||||||||||||
Net income from continuing operations | 41.2 | 69.2 | 220.5 | 257.0 | |||||||||||||||||||
Loss on disposal of discontinued operations | 0.1 | 0.1 | 0.6 | 0.6 | |||||||||||||||||||
Net income | 41.1 | 69.1 | 219.9 | 256.4 | |||||||||||||||||||
Less: non-controlling interests | 4.5 | 6.2 | 25.0 | 23.5 | |||||||||||||||||||
Net income attributable to shareholders | $ | 36.6 | $ | 62.9 | $ | 194.9 | $ | 232.9 | |||||||||||||||
Earnings per share | |||||||||||||||||||||||
Basic | |||||||||||||||||||||||
Earnings per share from continuing operations | $ | 0.14 | $ | 0.24 | $ | 0.75 | $ | 0.86 | |||||||||||||||
Earnings per share from discontinued operations | — | — | — | — | |||||||||||||||||||
Earnings per share | $ | 0.14 | $ | 0.24 | $ | 0.75 | $ | 0.86 | |||||||||||||||
Diluted | |||||||||||||||||||||||
Earnings per share from continuing operations | $ | 0.14 | $ | 0.24 | $ | 0.74 | $ | 0.84 | |||||||||||||||
Earnings per share from discontinued operations | — | — | — | — | |||||||||||||||||||
Earnings per share | $ | 0.14 | $ | 0.24 | $ | 0.74 | $ | 0.84 |
(USD in millions, except share numbers and per share amounts) |
As of
December 28, 2024
|
As of
December 30, 2023
|
|||||||||
Assets | |||||||||||
Current assets | |||||||||||
Cash and cash equivalents | $ | 682.0 | $ | 720.6 | |||||||
Trade accounts receivable, net | 722.7 | 768.2 | |||||||||
Inventories | 676.0 | 647.2 | |||||||||
Taxes receivable | 28.6 | 30.4 | |||||||||
Prepaid expenses and other assets | 196.7 | 234.9 | |||||||||
Total current assets | 2,306.0 | 2,401.3 | |||||||||
Non-current assets | |||||||||||
Property, plant and equipment, net | 579.5 | 630.0 | |||||||||
Goodwill | 1,908.9 | 2,038.7 | |||||||||
Pension surplus | 5.7 | 8.6 | |||||||||
Intangible assets, net | 1,248.6 | 1,386.1 | |||||||||
Right-of-use assets | 139.4 | 120.1 | |||||||||
Taxes receivable | 20.7 | 18.5 | |||||||||
Deferred income taxes | 553.5 | 622.4 | |||||||||
Other non-current assets | 24.0 | 28.8 | |||||||||
Total assets | $ | 6,786.3 | $ | 7,254.5 | |||||||
Liabilities and equity | |||||||||||
Current liabilities | |||||||||||
Debt, current portion | $ | 39.1 | $ | 36.5 | |||||||
Trade accounts payable | 408.2 | 457.7 | |||||||||
Taxes payable | 22.9 | 36.6 | |||||||||
Accrued expenses and other current liabilities | 251.3 | 248.5 | |||||||||
Total current liabilities | 721.5 | 779.3 | |||||||||
Non-current liabilities | |||||||||||
Debt, less current portion | 2,311.5 | 2,415.0 | |||||||||
Post-retirement benefit obligations | 78.0 | 83.8 | |||||||||
Lease liabilities | 127.3 | 110.6 | |||||||||
Taxes payable | 82.2 | 79.4 | |||||||||
Deferred income taxes | 56.8 | 119.4 | |||||||||
Other non-current liabilities | 68.7 | 123.1 | |||||||||
Total liabilities | 3,446.0 | 3,710.6 | |||||||||
Shareholders’ equity | |||||||||||
—Shares, par value of $0.01 each - authorized shares: 3,000,000,000; outstanding shares: 255,203,987 (December 30, 2023: authorized shares: 3,000,000,000; outstanding shares: 264,259,788) |
2.6 | 2.6 | |||||||||
—Additional paid-in capital | 2,618.6 | 2,583.8 | |||||||||
—Accumulated other comprehensive loss | (1,077.2) | (828.5) | |||||||||
—Retained earnings | 1,479.6 | 1,462.3 | |||||||||
Total shareholders’ equity | 3,023.6 | 3,220.2 | |||||||||
Non-controlling interests | 316.7 | 323.7 | |||||||||
Total equity | 3,340.3 | 3,543.9 | |||||||||
Total liabilities and equity | $ | 6,786.3 | $ | 7,254.5 |
Year Ended | |||||||||||
(USD in millions) |
December 28, 2024 |
December 30, 2023 |
|||||||||
Cash flows from operating activities | |||||||||||
Net income | $ | 219.9 | $ | 256.4 | |||||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
Depreciation and amortization | 216.9 | 217.5 | |||||||||
Foreign exchange and other non-cash financing income | (44.2) | (24.8) | |||||||||
Share-based compensation expense | 28.8 | 27.4 | |||||||||
Decrease in post-employment benefit obligations, net | (9.0) | (9.9) | |||||||||
Deferred income taxes | (12.1) | (65.7) | |||||||||
Asset impairments | — | 0.1 | |||||||||
Loss on deconsolidation of Russian Subsidiary | 12.7 | — | |||||||||
Gain on disposal of property, plant and equipment | (7.3) | — | |||||||||
Other operating activities | (0.1) | 5.3 | |||||||||
Changes in operating assets and liabilities: | |||||||||||
—Accounts receivable | 8.4 | 45.6 | |||||||||
—Inventories | (64.0) | 24.5 | |||||||||
—Accounts payable | (27.6) | (17.8) | |||||||||
—Prepaid expenses and other assets | 37.3 | 22.3 | |||||||||
—Taxes payable | (0.9) | (14.5) | |||||||||
—Other liabilities | 20.8 | 14.6 | |||||||||
Net cash provided by operating activities | 379.6 | 481.0 | |||||||||
Cash flows from investing activities | |||||||||||
Purchases of property, plant and equipment | (83.1) | (61.2) | |||||||||
Purchases of intangible assets | (23.6) | (10.2) | |||||||||
Purchases of investments | (11.3) | — | |||||||||
Proceeds from sale of investments | 5.0 | — | |||||||||
Cash paid under corporate-owned life insurance policies | (5.4) | (18.2) | |||||||||
Cash received under corporate-owned life insurance policies | 14.5 | 6.6 | |||||||||
Proceeds from the sale of property, plant and equipment | 12.0 | 1.2 | |||||||||
Cash deconsolidated from previously controlled subsidiary | (12.5) | — | |||||||||
Net cash used in investing activities | (104.4) | (81.8) | |||||||||
Cash flows from financing activities | |||||||||||
Issuance of shares | 14.9 | 18.7 | |||||||||
Repurchase of shares | (176.1) | (251.7) | |||||||||
Proceeds from long-term debt | 1,840.0 | 100.0 | |||||||||
Payments of long-term debt | (1,948.4) | (119.6) | |||||||||
Debt issuance costs paid | (21.6) | (1.3) | |||||||||
Dividends paid to non-controlling interests | (13.0) | (18.2) | |||||||||
Other financing activities | 17.5 | 13.8 | |||||||||
Net cash used in financing activities | (286.7) | (258.3) | |||||||||
Effect of exchange rate changes on cash and cash equivalents and restricted cash | (27.7) | 1.7 | |||||||||
Net (decrease) increase in cash and cash equivalents and restricted cash | (39.2) | 142.6 | |||||||||
Cash and cash equivalents and restricted cash at the beginning of the period | 724.0 | 581.4 | |||||||||
Cash and cash equivalents and restricted cash at the end of the period | $ | 684.8 | $ | 724.0 |
Supplemental schedule of cash flow information | |||||||||||
Interest paid | $ | 132.6 | $ | 155.1 | |||||||
Income taxes paid | $ | 122.3 | $ | 110.5 | |||||||
Accrued capital expenditures | $ | 1.2 | $ | 0.6 | |||||||
Three months ended | Year Ended | ||||||||||||||||||||||
(USD in millions) |
December 28, 2024 |
December 30, 2023 |
December 28, 2024 |
December 30, 2023 |
|||||||||||||||||||
Net income from continuing operations | $ | 41.2 | $ | 69.2 | $ | 220.5 | $ | 257.0 | |||||||||||||||
Adjusted for: | |||||||||||||||||||||||
Income tax expense | 46.7 | 2.4 | 107.5 | 28.3 | |||||||||||||||||||
Net interest and other expenses | 24.8 | 48.7 | 138.0 | 177.3 | |||||||||||||||||||
Loss on deconsolidation of Russian subsidiary (1) |
(0.1) | — | 12.7 | — | |||||||||||||||||||
Depreciation and amortization | 54.1 | 55.0 | 216.9 | 217.5 | |||||||||||||||||||
Transaction-related expenses (2) |
1.2 | 0.1 | 3.3 | 2.2 | |||||||||||||||||||
Asset impairments | — | — | — | 0.1 | |||||||||||||||||||
Restructuring expenses (3) |
1.5 | 1.3 | 6.5 | 11.6 | |||||||||||||||||||
Share-based compensation expense | 8.6 | 7.8 | 28.8 | 27.4 | |||||||||||||||||||
Inventory impairments and adjustments (4) (included in cost of sales) |
0.6 | 1.1 | 22.3 | 7.4 | |||||||||||||||||||
Restructuring related expenses (included in cost of sales) | 0.9 | — | 1.8 | 0.4 | |||||||||||||||||||
Restructuring related expenses (included in SG&A) | 1.4 | 0.1 | 2.9 | 1.0 | |||||||||||||||||||
Credit (gain) loss related to customer bankruptcy (included in SG&A) (5) |
— | — | (0.1) | 11.4 | |||||||||||||||||||
Cybersecurity incident expenses (6) |
— | 0.1 | — | 5.2 | |||||||||||||||||||
Other items not directly related to current operations (7) |
(0.1) | — | — | 0.2 | |||||||||||||||||||
Adjusted EBITDA | $ | 180.8 | $ | 185.8 | $ | 761.1 | $ | 747.0 | |||||||||||||||
Net Sales | $ | 829.4 | $ | 863.3 | $ | 3,408.2 | $ | 3,570.2 | |||||||||||||||
Net income from continuing operations margin | 5.0 | % | 8.0 | % | 6.5 | % | 7.2 | % | |||||||||||||||
Adjusted EBITDA Margin | 21.8 | % | 21.5 | % | 22.3 | % | 20.9 | % | |||||||||||||||
(1) | In July 2022, Gates suspended our operations in Russia. As of September 28, 2024, we deconsolidated the Russian subsidiary upon loss of control and recognized a deconsolidation loss. |
||||
(2) | Transaction-related expenses relate primarily to advisory fees and other costs recognized in respect of major corporate transactions, including the acquisition of businesses, and equity and debt transactions. | ||||
(3) | Restructuring expenses represent items qualifying for recognition as such under U.S. GAAP and include costs related to the closure of lines of business, facility closures and consolidations, fundamental organizational rationalizations and non-recurring employee severance related to such actions. | ||||
(4) | Inventory impairments and adjustments include the reversal of the adjustment to remeasure certain inventories on a Last-in-First-out (“LIFO”) basis. | ||||
(5) | On January 31, 2023, one of our customers filed a voluntary petition for reorganization under Chapter 11 of the U.S. Bankruptcy Code. In connection with the bankruptcy proceedings, we preliminarily evaluated our potential risk and exposure relating to our outstanding pre-petition accounts receivable balance from the customer and recorded the pre-tax charge to reflect our estimated recovery. We continue to monitor the circumstances surrounding the bankruptcy and adjust our estimate if necessary. | ||||
(6) | On February 11, 2023, Gates determined that it was the target of a malware attack. Cybersecurity incident expenses include legal, consulting, and other costs incurred as a direct result of this incident, some of which may be partially offset by insurance recoveries. | ||||
(7) | Other items not directly related to current operations include other charges. |
Three months ended | Year Ended | ||||||||||||||||||||||
(USD in millions, except share numbers and per share amounts) |
December 28, 2024 |
December 30, 2023 |
December 28, 2024 |
December 30, 2023 |
|||||||||||||||||||
Net income attributable to shareholders | $ | 36.6 | $ | 62.9 | $ | 194.9 | $ | 232.9 | |||||||||||||||
Adjusted for: | |||||||||||||||||||||||
Loss on disposal of discontinued operations | 0.1 | 0.1 | 0.6 | 0.6 | |||||||||||||||||||
Loss on deconsolidation of Russian subsidiary (1) |
(0.1) | — | 12.7 | — | |||||||||||||||||||
Amortization of intangible assets arising from the 2014 acquisition of Gates | 28.7 | 28.9 | 115.5 | 116.2 | |||||||||||||||||||
Transaction-related expenses (2) |
1.2 | 0.1 | 3.3 | 2.2 | |||||||||||||||||||
Asset impairments | — | — | — | 0.1 | |||||||||||||||||||
Restructuring expenses (3) |
1.5 | 1.3 | 6.5 | 11.6 | |||||||||||||||||||
Restructuring related expenses (included in cost of sales) | 0.9 | 0 | — | 0 | 1.8 | 0 | 0.4 | ||||||||||||||||
Restructuring related expenses (included in SG&A) | 1.4 | 0 | 0.1 | 0 | 2.9 | 0 | 1.0 | ||||||||||||||||
Share-based compensation expense | 8.6 | 7.8 | 28.8 | 27.4 | |||||||||||||||||||
Inventory impairments and adjustments (4) (included in cost of sales) |
0.6 | 1.1 | 22.3 | 7.4 | |||||||||||||||||||
Adjustments relating to post-retirement benefits | (0.7) | (0.8) | (2.6) | (3.0) | |||||||||||||||||||
Financing and other FX related losses | (6.1) | 16.7 | (7.0) | 26.8 | |||||||||||||||||||
Credit (gain) loss related to customer bankruptcy (included in SG&A) (5) |
— | — | (0.1) | 11.4 | |||||||||||||||||||
Cybersecurity incident expenses (6) |
— | 0.1 | — | 5.2 | |||||||||||||||||||
Loss on extinguishment of debt (7) |
— | — | 14.8 | — | |||||||||||||||||||
Discrete tax items (8) |
31.7 | (6.1) | 23.4 | (17.1) | |||||||||||||||||||
Other adjustments | (2.3) | (0.3) | (7.0) | (6.1) | |||||||||||||||||||
Estimated tax effect of the above adjustments | (8.6) | (13.3) | (43.1) | (48.1) | |||||||||||||||||||
Adjusted Net Income | $ | 93.5 | $ | 98.6 | $ | 367.7 | $ | 368.9 | |||||||||||||||
Diluted weighted-average number of shares outstanding | 261,090,036 | 267,523,754 | 264,675,566 | 275,648,328 | |||||||||||||||||||
GAAP Net Income per diluted share | $ | 0.14 | $ | 0.24 | $ | 0.74 | $ | 0.84 | |||||||||||||||
Adjusted Net Income per diluted share | $ | 0.36 | $ | 0.37 | $ | 1.39 | $ | 1.34 |
(1) | In July 2022, Gates suspended our operations in Russia. As of September 28, 2024, we deconsolidated the Russian subsidiary upon loss of control and recognized a deconsolidation loss. |
||||
(2) | Transaction-related expenses related primarily to advisory fees and other costs recognized in respect of major corporate transactions, including the acquisition of businesses, and equity and debt transactions. | ||||
(3) | Restructuring expenses represent items qualifying for recognition as such under U.S. GAAP and included costs related to the closure of lines of business, facility closures and consolidations, fundamental organizational rationalizations and non-recurring employee severance related to such actions. | ||||
(4) | Inventory impairments and adjustments include the reversal of the adjustment to remeasure certain inventories on a Last-in-First-out (“LIFO”) basis. | ||||
(5) | On January 31, 2023, one of our customers filed a voluntary petition for reorganization under Chapter 11 of the U.S. Bankruptcy Code. In connection with the bankruptcy proceedings, we preliminarily evaluated our potential risk and exposure relating to our outstanding pre-petition accounts receivable balance from the customer and recorded the pre-tax charge to reflect our estimated recovery. We continue to monitor the circumstances surrounding the bankruptcy and adjust our estimate if necessary. | ||||
(6) | On February 11, 2023, Gates determined that it was the target of a malware attack. Cybersecurity incident expenses include legal, consulting, and other costs incurred as a direct result of this incident, some of which may be partially offset by insurance recoveries. | ||||
(7) | On June 4, 2024, Gates extinguished the 2021 Dollar Term Loans and the asset-backed credit facility in connection with our debt refinancing. As a result, we accelerated $14.8 million in deferred issuance costs during the year ended December 28, 2024. |
||||
(8) | For the three months ended December 28, 2024, the effective tax rate was primarily driven by net discrete tax expenses of $31.7 million, of which $25.8 million related to changes in tax rates and law changes, primarily due to the corporate tax rate change in Luxembourg, and the dividend withholding tax rate change in Türkiye, $3.5 million related to changes in the realizability of certain deferred tax assets, primarily related to losses in Türkiye, and $2.4 million of other net discrete tax expenses. For the twelve months ended December 28, 2024, the effective tax rate was primarily driven by discrete tax expenses of $23.4 million, of which $25.8 million related to changes in tax rates and law changes, primarily due to the corporate tax rate change in Luxembourg, and the dividend withholding tax rate change in Türkiye, $7.7 million related to changes in the realizability of certain deferred tax assets and $0.2 million of other discrete expenses: offset by net discrete benefits of $9.9 million primarily related to unrecognized tax benefits due to audit closures. For the three months ended December 30, 2023, the effective tax rate was primarily driven by net discrete tax benefits of $6.1 million, of which $7.9 million related to foreign derived intangible income deductions accelerated from an intercompany royalty prepayment, and $1.8 million of other net discrete tax expenses. For the twelve months ended December 30, 2023, the effective tax rate was primarily driven by net tax benefits of $17.1 million, of which $15.1 million primarily related to unrecognized tax benefits due to audit closures, $7.9 million related to foreign derived intangible income deductions accelerated from an intercompany royalty prepayment; offset by $6.5 million of net discrete tax expenses primarily related to adjustments in various foreign jurisdictions in which returns were filed. |
Three months ended December 28, 2024 |
|||||||||||||||||
(USD in millions) |
Power Transmission | Fluid Power | Total | ||||||||||||||
Net sales for the three months ended December 28, 2024 |
$ | 520.0 | $ | 309.4 | $ | 829.4 | |||||||||||
Impact on net sales of movements in currency rates | 8.2 | 3.5 | 11.7 | ||||||||||||||
Core sales for the three months ended December 28, 2024 |
$ | 528.2 | $ | 312.9 | $ | 841.1 | |||||||||||
Net sales for the three months ended December 30, 2023 |
532.8 | 330.5 | 863.3 | ||||||||||||||
Decrease in net sales | (12.8) | (21.1) | (33.9) | ||||||||||||||
Decrease in net sales on a core basis (core sales) | $ | (4.6) | $ | (17.6) | $ | (22.2) | |||||||||||
Net sales decline | (2.4 | %) | (6.4 | %) | (3.9 | %) | |||||||||||
Core sales decline | (0.9 | %) | (5.3 | %) | (2.6 | %) |
Year ended December 28, 2024 |
|||||||||||||||||
(USD in millions) |
Power Transmission | Fluid Power | Total | ||||||||||||||
Net sales for the year ended December 28, 2024 |
$ | 2,108.1 | $ | 1,300.1 | $ | 3,408.2 | |||||||||||
Impact on net sales of movements in currency rates | 31.7 | 4.7 | 36.4 | ||||||||||||||
Core sales for the year ended December 28, 2024 |
$ | 2,139.8 | $ | 1,304.8 | $ | 3,444.6 | |||||||||||
Net sales for the year ended December 30, 2023 |
2,191.2 | 1,379.0 | 3,570.2 | ||||||||||||||
Decrease in net sales | $ | (83.1) | $ | (78.9) | $ | (162.0) | |||||||||||
Decrease in net sales on a core basis (core sales) | $ | (51.4) | $ | (74.2) | $ | (125.6) | |||||||||||
Net sales decline | (3.8 | %) | (5.7 | %) | (4.5 | %) | |||||||||||
Core sales decline | (2.3 | %) | (5.4 | %) | (3.5 | %) |