About EDGAR Online | Login
 
The following is an excerpt from a 10-K SEC Filing, filed by LEE SARA CORP on 9/3/2004.
Next Section Next Section Previous Section Previous Section
SARA LEE CORP - 10-K - 20040903 - EXHIBIT_13

 

Financial Summary

 

Dollars in millions except per share data         Years ended    


  July 3, 2004 1,2

    June 28, 2003 3

    June 29, 2002 4

    June 30, 2001 5

    July 1, 2000

 

Results of Operations

                                       

Continuing operations

                                       

Net sales

  $ 19,566     $ 18,291     $ 17,628     $ 16,632     $ 16,454  

Operating income 6

    1,723       1,682       1,393       2,031       1,743  

Income before income taxes

    1,542       1,484       1,185       1,851       1,567  

Income

    1,272       1,221       1,010       1,603       1,158  

Effective tax rate

    17.5 %     17.7 %     14.7 %     13.4 %     26.1 %

Income per common share

                                       

Basic

    1.61       1.55       1.27       1.94       1.31  

Diluted

    1.59       1.50       1.23       1.87       1.27  

Net income

    1,272       1,221       1,010       2,266       1,222  

Net income per common share

                                       

Basic

    1.61       1.55       1.27       2.75       1.38  

Diluted

    1.59       1.50       1.23       2.65       1.34  

 


 


 


 


 


Financial Position

                                       

Total assets

  $ 14,883     $ 15,450     $ 13,694     $ 10,167     $ 11,611  

Total debt

    5,295       6,236       5,559       3,221       4,683  

Cash flow to balance sheet debt 7

    38.6 %     29.3 %     31.2 %     46.5 %     32.9 %

Adjusted cash flow to total debt 8

    39.2 %     30.3 %     28.6 %     50.8 %     37.8 %

 


 


 


 


 


Per Common Share

                                       

Dividends

  $ .75     $ .615     $ .595     $ .57     $ .53  

Book value at year end

    3.71       2.64       2.22       1.43       1.46  

Market value at year end

    23.17       18.44       20.64       18.94       19.31  

Shares used in the determination
of net income per share

                                       

Basic (in millions)

    788       781       785       819       875  

Diluted (in millions)

    798       812       818       854       912  

 


 


 


 


 


Other Information

                                       

Cash flow – Net cash from operating activities

  $ 2,042     $ 1,824     $ 1,735     $ 1,496     $ 1,540  

Depreciation

    561       532       471       392       402  

Capital expenditures

    530       746       669       532       647  

Media advertising expense

    425       460       406       381       380  

Total advertising and promotion expense

    922       950       850       932       921  

Common stockholders of record

    91,200       94,900       74,500       78,400       82,600  

Number of employees

    150,400       145,800       154,900       141,500       154,200  

 


 


 


 


 


1 53-week year.
2 In 2004, amounts recognized for exit activities and business dispositions decreased income before income taxes and net income by $54 and $36, respectively.
3 In 2003, amounts recognized for exit activities and business dispositions decreased income before income taxes by $2 and increased net income by $3.
4 In 2002, amounts recognized for exit activities and business dispositions decreased income before income taxes and net income by $170 and $101, respectively.

 

5 In 2001, the gain on the disposal of Coach of $967, net of the charges for exit activities and business dispositions of $554, had the following impacts on continuing operations – income before income taxes and income increased $413 and $467, respectively. Including the after-tax gain on the sale of PYA/Monarch of $638, recorded as discontinued operations, and the previous items, net income increased $1,105.

 

6 Operating income is reconciled between the income from each of the corporation’s business segments to income before income taxes in Note 22 to the Consolidated Financial Statements titled “Business Segment Information.”

 

7 Net cash from operating activities as a percentage of balance sheet debt.
8 Net cash from operating activities, excluding the impact of working capital changes and adjusted for assumed depreciation on leased assets, as a percentage of balance sheet debt and imputed lease liabilities. Details of this computation are included in the Financial Review on page 44.

 

The Consolidated Financial Statements and notes and Financial Review should be read in conjunction with the Financial Summary.

 

Sara Lee Corporation and Subsidiaries      25


Financial Review

 

This Financial Review discusses the corporation’s results of operations, financial condition and liquidity, risk management activities, and significant accounting policies and critical estimates. This discussion should be read in conjunction with the Consolidated Financial Statements and related notes thereto contained elsewhere in this Annual Report. The corporation’s fiscal year ends on the Saturday closest to June 30. Fiscal year 2004 was a 53-week year, while fiscal years 2003 and 2002 were 52-week years. All reported results for fiscal 2004, unless otherwise indicated, include the impact of the additional week. Unless otherwise stated, references to years relate to fiscal years. The following is an outline of the analysis included herein:

  · Overview
  · Description of the Business Segments
  · Review of Consolidated Results of Operations – 2004 Compared With 2003
  · Operating Results by Business Segment – 2004 Compared With 2003
  · Review of Consolidated Results of Operations – 2003 Compared With 2002
  · Operating Results by Business Segment – 2003 Compared With 2002
  · Financial Condition
  · Liquidity
  · Risk Management Activities
  · Significant Accounting Policies and Critical Estimates
  · Forward-Looking Information

 

Overview

2004 – During 2004, net sales rose 7.0%, reflecting the benefit from favorable foreign currency rates and the additional week in 2004. Changes in foreign currency exchange rates increased net sales by 4.9% during 2004. The corporation has significant operations in western and central Europe where approximately 35% of the sales in 2004 were generated. The change in the value of the European euro and British pound versus the U.S. dollar had the largest impact. The impact of the 53rd week in 2004 increased sales by 2.0%.

Operating income for the corporation increased by $41 million, or 2.4% in 2004, primarily as a result of the following:

  · Gross profit increased by $310 million, or 4.3%, largely as a result of the 7.0% growth in sales during the year. Partially offsetting the impact of the increase in sales was a one-percentage point decline in the gross margin percentage, which reduced the gross profit earned by $196 million. The lower gross margin percentage in 2004 primarily resulted from increased raw material costs for meat and cotton that could not be passed along to the customer, higher pension and other benefit plan costs and changes in the mix of products sold. Gross margin percentages in the Sara Lee Bakery business increased while those in the Sara Lee Meats, Beverage, Household Products and Branded Apparel businesses all declined.
  · Selling, general and administrative (SG&A) expenses increased by $329 million, or 5.9%, as the impact of changes in foreign currency was the primary factor in the increase. SG&A as a percentage of sales declined from 30.4% in 2003 to 30.1% in 2004. Total advertising and promotion costs declined by $28 million during the year. While the corporation has reduced its cost structure as a result of continuing restructuring activities, these savings were largely offset by increases in pension and other benefit plan costs.
  · Operating income in 2004 was reduced by $59 million as compared to 2003 as a result of exit and business disposition activities. In 2004, the corporation recognized a $48 million charge for these actions while $11 million of income was recognized in 2003. The most significant element of the 2004 exit and business disposition charge was for the severance of 6,222 employees.
  · Operating income increased as a result of the receipt of $119 million of cash related to a contingency associated with the sale of the corporation’s European cut tobacco business in 1999. Under the terms of the sale agreement, the corporation received this cash payment because tobacco continued to be a legal product in the countries in which the business operated.

Income before income taxes increased by $58 million, or 3.9%, as a result of the $41 million increase in operating income and lower interest expense. The decrease in interest expense was due to lower borrowing rates and reduced debt levels. During the year, the corporation used cash to reduce long- and short-term debt by $1,272 million.

Net income increased by $51 million, or 4.2% in 2004, as the effective tax rate declined slightly from the prior year. Diluted earnings per share increased 6.0% in 2004 and increased at a rate in excess of net income as a result of lower average shares outstanding. During 2004, the corporation used $350 million to repurchase 18 million shares of common stock.

The corporation’s cash flow from operations increased 11.9% in 2004, to $2,042 million, as compared to the prior year, primarily due to improved profitability, lower levels of cash taxes paid and a lower level of cash payments to employee benefit plans. The corporation used the cash from operations to repay $1,288 million of long-term debt, repurchase $350 million of the corporation’s common stock and increase the corporation’s common dividend.

In 2004, the corporation adopted a brand segmentation strategy to better concentrate investment and management attention on

 

26      Sara Lee Corporation and Subsidiaries


 

those brands that have the greatest potential for profitable long- term growth. Under the brand segmentation strategy, all of the corporation’s retail brands are assigned to one of four classifications – Strategic Investment, which receives the largest proportionate level of marketing spending, research and development, capital investment and management attention; Support and Grow; Sustain, and Manage for Cash, which will receive the least amount of market spending and other support.

 

Further information and details regarding the performance of the corporation and its business segments follows.

 

Description of the Business Segments

The corporation’s worldwide operations are managed in five business segments. The following is a description of each of these business segments.

·         Sara Lee Meats sells a variety of meat products, including hot dogs and corn dogs, breakfast sausages and sandwiches, smoked and dinner sausages, premium deli and luncheon meats, bacon, meat snacks, and cooked and dry hams. The primary raw materials for these meat products include pork, turkey, beef and chicken, which are purchased almost entirely from independent farmers and vendors. The corporation does not rely on any one vendor or small group of vendors for these raw materials, and prices fluctuate based on supply and demand in the marketplace. Sara Lee Meats primarily sells its products in the United States, western and central Europe and Mexico; 68% of the segment’s 2004 sales were generated in U.S. dollars, 27% were generated in euros and 5% were in Mexican pesos. Sales are made in both the retail channel to supermarkets, warehouse clubs and national chains, and in the foodservice channel to foodservice distributors and large operators. Sales are generally transacted through Sara Lee’s own sales force and outside brokers. The top 20 customers of the Sara Lee Meats business represent approximately 58% of the segment’s sales. The major brands that Sara Lee Meats sells its products under include Hillshire Farm, Ball Park, Jimmy Dean, Sara Lee, Bryan, State Fair, Kahn’s and Best’s Kosher in the United States; Nobre, Aoste, Stegeman, Justin Bridou and Cochonou in Europe; and Kir, Zwan and Duby in Mexico. Seasonality in the Sara Lee Meats segment is balanced by the diverse offering of products that tend to offset seasonal changes in demand. For example, sales of hot dogs and lunchmeat increase during the summer months and ham and breakfast sausage sales increase during the winter holiday periods. The meats business is highly competitive with an emphasis on product quality, innovation and price where new product innovations are a key component to success. The Sara Lee Meats segment competes with other international, national, regional and local companies in each of the product groups. The U.S. meats business is regulated by the U.S. Department of Agriculture, whose focus is on the quality, sanitation and safety of meat products. Sara Lee’s meat businesses in Europe and Mexico are regulated by local authorities in a similar fashion.

·         Sara Lee Bakery produces a wide variety of fresh and frozen baked products and specialty items, including bread, buns, bagels, rolls, muffins, specialty bread, refrigerated dough, frozen pies, cakes, cheesecakes and other desserts. The primary raw materials include wheat flour, sugar, corn syrup, butter, fruit, eggs and cooking oils, which are purchased from independent suppliers. The Sara Lee Bakery segment does not rely on any one vendor or small group of vendors for these raw materials, and prices fluctuate based upon supply and demand in the marketplace, weather and government price supports. The Sara Lee Bakery primarily sells its products in the United States, western and central Europe and Australia; 79% of the segment’s 2004 sales were generated in U.S. dollars, 18% were generated in euros and 3% were in Australian dollars. Sales are made in both the retail channel to supermarkets, warehouse clubs and national chains, and in the foodservice channel to foodservice distributors, restaurants and other institutions. Sales are generally made through Sara Lee’s sales force and independent wholesalers. The Sara Lee Bakery group offers delivery directly to retail customer stores and warehouses through its direct store delivery system, which maintains approximately 5,900 delivery routes. The top 20 customers of the Sara Lee Bakery business represent approximately 48% of the segment’s sales. The major brands that Sara Lee Bakery sells its products under include Sara Lee , Earth Grains , Grant’s Farm , Colonial, Rainbo , Holsum , IronKids , Mother’s , Sunbeam , Healthy Choice , Roman Meal and Chef Pierre in the United States; Bimbo , Ortiz and CroustiPate in Europe; and Sara Lee , Bon Gateaux and Universal Foods in Australia. Certain of the brands are used under licensing arrangements. Sales of products sold under these licensing arrangements represent less than 8% of total Sara Lee Bakery sales. Seasonality in the Sara Lee Bakery segment is balanced by the diverse offering of products that tend to offset the seasonal changes in demand. For example, sales of buns increase in the warm summer months, and sales of dough products, specialty cakes and pies increase for the winter holiday season. The bakery business is highly competitive, with an emphasis on product quality, innovation and value where new product innovations drive growth in this segment. The Sara Lee Bakery segment competes with other international, national, regional and local companies in each of the product groups. The bakery business is subject to the regulations of the Food and Drug Administration in the United States and by similar groups in foreign countries.

·         The Beverage segment produces coffee and tea products that are sold in major markets around the world including the United States, Europe, Australia and Brazil. The significant cost item in the production of coffee products is the price of green coffee beans that are purchased from farmers and coffee bean vendors in various countries in the world. The price of green coffee fluctuates based upon supply and demand, weather, the political climate in the producing nations, unilateral pricing policies of various nations and speculation in the commodities markets. Fifty percent of the segment’s 2004 sales were generated in euros, 31% were generated in

 

Sara Lee Corporation and Subsidiaries      27


Financial Review

 

U.S. dollars, 5% were generated in Brazilian real and 3% in Australian dollars. Sales are made in both the retail channel to supermarkets, warehouse clubs and national chains, and in the foodservice channel to foodservice distributors. The Beverage segment also offers direct delivery to restaurants and warehouses through its direct delivery system. The top 20 customers of the Beverage business represent approximately 39% of the segment’s sales. In Europe, some of the more prominent brands are Douwe Egberts, Senseo, Maison du Café, Marcilla , Merrild and Pickwick . In the United States, brands include Chock full o’Nuts, Hills Bros., Chase and Sanborn and Superior , while in South America, significant brands include Café do Ponto, Café Caboclo, União and Café Pilão . Seasonal sales increases for Beverage products are experienced in the 2nd quarter due to higher consumer consumption in the winter months. The beverage business is highly competitive, with an emphasis on quality and value, and Sara Lee competes with other international and regional companies. Coffee consumption has increased in the world at a low single digit rate over the past 7 years. However, consumer preferences as to the blend or flavor and convenience of their purchase continues to change, with differing preferences in various countries and locations around the world. The Beverage segment continues to introduce new and innovative products to meet consumer’s needs.

·         Household Products produces and sells products in four primary product categories – body care, air care, shoe care and insecticides – and sells products directly to consumers in certain geographic areas via its direct selling division. Body care consists of soaps, shampoos, bath and shower products, deodorants, shaving creams, sunscreens and toothpastes that are sold primarily in Europe under brands such as Sanex, Duschdas, Radox, Monsavon, Delial and Prodent . Air care provides air fresheners under the Ambi Pur brand in the United States, Europe and certain Asian countries. Shoe care provides a variety of shoe care products, including polishes, cleaners and wax under the Kiwi and Meltonian brands in many countries around the world. Insecticides are sold primarily in Europe and Asia under brands such as Vapona, Catch, GoodKnight, Bloom and Ridsect . The direct selling division, which comprises less than 3% of the corporation’s sales and operating income, sells body care and air care products such as hair care, deodorants, moisturizers and fragrances as well as jewelry and cosmetics in Australia, Mexico, Argentina, Japan, the Philippines and South Africa. Forty percent of the segment’s 2004 sales were in euros; 10% were generated in British pounds; 9% were in Mexican pesos; 5% were in U.S. dollars; 4% were in South African rand; and the remaining 32% of the segment’s sales were primarily generated in the Asia-Pacific region and other portions of Europe. The top 20 customers of the Household Products business represent approximately 30% of the segment’s sales. The Household Products segment experiences higher sales in the second half of the fiscal year, as sales of both body care products and insecticides increase in anticipation of the warmer summer months. The household products business is highly competitive, with an emphasis on innovation, quality and value, and Sara Lee competes with other international and regional companies.

·         Branded Apparel, the corporation’s business segment previously referred to as Intimates and Underwear, has been renamed to better reflect the range of products offered by these businesses. Branded Apparel sources, manufactures and markets basic branded “innerwear” products under the three categories of intimate apparel, underwear/activewear and legwear. The primary raw materials used in the production of these branded apparel products include various natural and synthetic fabrics and fibers, including those made from cotton, nylon, spandex and certain elastics that are purchased from various independent suppliers. The corporation relies on a small group of suppliers to provide sewing services and certain textiles and yarns that are used in production. The largest of these specific suppliers provides approximately 15% of estimated manufacturing needs. Alternative sources of supply exist for each of these products, services and the other raw materials that are used in production. Prices for raw materials fluctuate based upon supply and demand in the marketplace. Branded Apparel primarily sells its products in the United States and Europe; 67% of the segment’s 2004 sales were generated in U.S. dollars, 17% were in euros and 9% were in British pounds. The top 20 customers of the Branded Apparel segment represent approximately 58% of the segment’s sales. Approximately 22% of this segment’s sales are to Wal-Mart stores. Principal brands include Hanes, Hanes Her Way, Champion, Playtex, L’eggs, barely there, Bali, Just My Size and Wonderbra in the United States and Dim, Playtex, Unno, Nur Die, Lovable and Wonderbra in Europe. Distribution channels range from department and specialty stores for premium brands to warehouse clubs and mass-merchandise outlets for certain value-priced brands. Sales are transacted through Sara Lee’s sales force. On a constant currency basis, sales are typically higher in the first two quarters of each year. Socks, hosiery and fleece products generally have higher sales in this period as a result of the cooler weather and back-to-school shopping. Sales levels in a period are also impacted by retailers’ decisions to increase or decrease inventory levels in response to anticipated consumer demand. The Branded Apparel business is highly competitive, with an emphasis on product value and quality. While many products such as white underwear, athletic socks, basic fleece products and T-shirts are not subject to significant change year-to-year, other products such as intimate apparel and sheer hosiery have a heavier emphasis on style and innovation. The corporation’s products in this segment compete against those of other national and international manufacturers. In addition, the consolidation of the retail trade has resulted in certain customers developing their own brands and sourcing product needs from third-party manufacturers.

 

28      Sara Lee Corporation and Subsidiaries


 

On January 1, 2005, the World Trade Organization will complete a 10-year plan to phase out import quotas that limit the number of apparel products that can be imported into the U.S. and other countries from certain countries in the world. Of the approximately 180 countries that ship apparel products to the U.S., there are currently 46 countries where U.S. import quotas exist. These include China, India, Vietnam, Pakistan and Sri Lanka as examples. These quotas establish a maximum number of garments that can be shipped into the U.S. per year. Once these quotas are completely phased out, these limits will no longer exist. The corporation sources products from a number of countries in the world and is continually evaluating its sourcing options. In evaluating these alternatives, the corporation considers factors such as quality, style, delivery times and manufacturing flexibility, in addition to the cost of manufacturing the apparel products and compliance with specific operating standards. The corporation will continue to evaluate its product sourcing strategies, given these changes, including the ability to relocate production sourcing to lower cost locations that previously may not have been available due to the import quotas. The phase out of import quotas also could potentially allow new competitors to enter the apparel business. This includes both new domestic as well as foreign competitors who could establish manufacturing sites in these foreign locations. The corporation, under its numerous brands, designs, sources, produces, markets and delivers apparel products in this highly competitive business and will continue to evaluate sourcing and marketing options. It is unclear what the long-term implications will be from the elimination of these quotas.

The corporation also has initiated a strategic review of options for its European apparel business as part of a larger review of the corporation’s brand portfolio. No decision regarding available options has been or is expected to be made regarding this business until the second half of fiscal 2005.

 

Sara Lee Corporation and Subsidiaries      29


Financial Review

 

Review of Consolidated Results of Operations – 2004 Compared With 2003

Net Sales   Consolidated net sales increased $1,275 million, or 7.0%, in 2004 over 2003, to $19,566 million. The strengthening of foreign currencies, particularly the euro, increased reported net sales by 4.9%, or $881 million. In addition, the 2004 fiscal year included 53 weeks, while the 2003 fiscal year included 52 weeks. The impact of the extra week in 2004 increased net sales by $373 million, or 2.0%. Net sales in 2003 includes $53 million from businesses that have been disposed of subsequent to the start of 2003. During 2004, the corporation adopted new accounting standard FASB Interpretation No. 46, “Consolidation of Variable Interest Entities.” Upon the adoption, the corporation began to consolidate a joint venture investment and, as a result, has included net sales of $16 million in 2004 as a result of this consolidation. This is more fully described in the “Summary of Significant Accounting Policies” contained in Note 2 to the Consolidated Financial Statements. The dispositions and the change in the accounting rule decreased net sales between the years by $37 million, or 0.2%. The remaining net sales increase of $58 million, or 0.3%, was primarily attributable to net sales increases in Sara Lee Meats and Beverage, due to higher raw material costs that are partially passed on to customers and an improved product mix, and by sales increases for body care and insecticide products from the corporation’s Household Products segment. Partially offsetting this increase is a net sales decline in the Sara Lee Bakery segment, primarily due to a decline in unit volumes, and in the Branded Apparel segment, due to changes in product mix and lower average selling prices.

 

Gross Margin Percent   The gross margin percent decreased from 39.6% in 2003 to 38.6% in 2004. Raw material commodity costs in Sara Lee Meats, Beverage and Branded Apparel all increased during the year, and these businesses were unable to recover all of these cost increases from the customer. The Household Products gross margin percent fell as a result of a competitive marketplace, and the Sara Lee Bakery gross margin percent increased slightly due to a favorable product mix during the year and benefits from restructuring actions.

 

Selling, General and Administrative Expenses   Total selling, general and administrative (“SG&A”) expenses increased $329 million, or 5.9%, in 2004. SG&A expenses increased primarily due to the strengthening of foreign currencies, particularly the euro, versus the U.S. dollar as the impact of these changes in foreign currency increased selling, general and administrative expenses by $275 million. Additionally, the corporation experienced increased expenses associated with pension and medical plans and other employee benefit costs, and higher levels of software and trademark amortization, offset in part by lower advertising and promotion costs. When measured as a percentage of sales, SG&A expenses decreased by 0.3%, from 30.4% of sales in 2003 to 30.1% in 2004. SG&A expenses, measured as a percent of sales, increased in the Branded Apparel segment and declined in the Sara Lee Meats, Sara Lee Bakery, Beverage and Household Products segments.

 

Charges for (Income from) Exit Activities and Business Dispositions   The reported results for 2004 and 2003 reflect amounts recognized for exit and disposal actions, including the impact of certain activities that were completed for amounts more favorable than previously estimated. The objective of the actions taken was to improve the competitive structure of the corporation by exiting certain high-cost manufacturing, distribution and administrative activities and disposing of both certain businesses in which the corporation had a minority ownership position and other components of business investments. The following table illustrates where the costs (income) associated with all exit and disposal activities are recognized in the Consolidated Statements of Income of the corporation.

 

In millions


  2004

  2003

 

Cost of sales

  $ 5   $ 7  

Selling, general and administrative expenses

    1     6  

Charges for (income from) exit activities and business dispositions

    48     (11 )

 

 


Impact on pretax income

  $ 54   $ 2  

 

 


 

During 2004, the corporation recognized charges for approved actions to reduce the cost structure of each of the corporation’s business segments including Sara Lee Meats, Sara Lee Bakery, Beverage, Household Products, Branded Apparel and the corporate office, and to dispose of certain businesses, including the impact of certain business dispositions that were completed for amounts that were more favorable than originally estimated. The net impact of these actions was to reduce pretax income, net income and diluted earnings per share by $54 million, $36 million and $0.05 per share, respectively. The total charge consists of $63 million of net costs related to exit activities and $9 million of net gains associated with the disposal of certain investments. The $63 million net charge for exit activities consists of the following components: a $70 million charge associated with terminating 6,222 employees, a $6 million charge for anticipated losses on assets held for sale, a $5 million charge for accelerated depreciation expense related to the assets to be disposed, a $1 million charge for accelerated amortization related to the cost to abandon certain Sara Lee Bakery trademarks and a $19 million credit related to the disposal of assets and the settlement of lease and employee termination obligations for amounts more favorable than originally estimated. The $9 million net gain recognized from management’s approved actions to

 

30      Sara Lee Corporation and Subsidiaries


 

dispose of certain businesses consists of a $13 million gain recognized on the disposal of a minority ownership position in Johnsonville Foods. Offsetting this gain is a net $4 million charge related to the disposal of an Italian hosiery business and the favorable settlement of amounts associated with prior dispositions.

During 2003, the corporation recognized a charge of $39 million for exit activities in the Sara Lee Bakery and Beverage segments and recognized income of $37 million after completing certain previously announced exit activities and business dispositions for amounts more favorable than originally estimated. The net impact of these exit activities and business dispositions was to reduce pretax income by $2 million and increase net income by $3 million, which had no impact on diluted earnings per share. The $39 million charge consisted of the following components: a $15 million charge associated with terminating a number of employees, a $13 million charge to dispose of certain manufacturing and distribution assets, a $6 million charge for the abandonment of certain trademarks and a $5 million charge for the cost to exit certain lease obligations.

The costs (income) of the above actions on the corporation’s business segments are summarized as follows:

 

In millions


  2004

    2003

 

Sara Lee Meats

  $ (3 )   $ (6 )

Sara Lee Bakery

    20       33  

Beverage

    (2 )     1  

Household Products

           

Branded Apparel

    35       (26 )

Corporate Office

    4        

 


 


Total

  $ 54     $ 2  

 


 


 

These actions are more fully explained in Note 16 to the Consolidated Financial Statements titled “Exit and Disposal Activities.” As a result of the exit activities taken, the corporation’s cost structure was reduced and efficiency improved. It is estimated that income before income taxes in 2004 included $59 million of incremental benefits over those realized in the prior year. The total annual savings generated from restructuring efforts initiated since 2001 was $274 million in 2004.

 

Receipt of Contingent Sale Proceeds   The corporation sold its European cut tobacco business in 1999. Under the terms of that agree ment, the corporation received a cash payment of 95 million euros from the buyer in January 2004. If tobacco continues to be a legal product in the Netherlands, Germany and Belgium, additional annual cash payments of 95 million euros can be received through 2010. If tobacco ceases to be a legal product at any time during this period, the corporation forfeits the receipt of all future amounts. The contingent payment of these amounts is based on the legal status of the product in each country, with the Netherlands accounting for 67% of the total, Germany 22% and Belgium 11%. If the contingencies on these amounts pass, the amounts will be recognized in income upon receipt. In 2004, the contingencies associated with the first payment passed, and the corporation received a cash payment of 95 million euros. This was equivalent to $119 million, or $0.15 per diluted share, based upon exchange rates in effect on the date of receipt.

 

Net Interest Expense   Net interest expense decreased by $17 million in 2004, to $181 million, primarily as a result of lower average borrowings and interest rates.

 

Income Tax Expense   The effective tax rate decreased from 17.7% in 2003 to 17.5% in 2004. The fiscal 2004 tax expense was impacted by a number of significant items which are set out in a reconciliation of the corporation’s effective tax rate to the U.S. statutory rate in Note 21 to the Consolidated Financial Statements. The most significant of these items was the finalization of certain tax reviews and audits for $207 million less than originally anticipated. In addition, the corporation recognized a tax charge of $140 million in connection with the remittance of current year foreign earnings to the U.S.

 

Consolidated Net Income and Diluted Earnings Per Share (“EPS”) As a result of the factors discussed above, consolidated net income of $1,272 million in 2004 was $51 million, or 4.2% higher than the prior year. Diluted EPS increased from $1.50 in 2003 to $1.59 in 2004, an increase of 6.0%. Diluted EPS increased at a higher rate than net income primarily as a result of the corporation purchasing shares of its outstanding common stock which reduced the average shares outstanding.

 

Sara Lee Corporation and Subsidiaries      31


Financial Review

 

Operating Results by Business Segment – 2004 Compared With 2003

Operating results by business segment in 2004 compared with 2003 are as follows:

 

    Net Sales

    Income Before
Income Taxes


 

In millions


  2004

    2003

    2004

    2003

 

Sara Lee Meats

  $ 4,171     $ 3,746     $ 415     $ 375  

Sara Lee Bakery

    3,415       3,276       156       98  

Beverage

    3,157       2,756       492       429  

Household Products

    2,381       2,118       414       369  

Branded Apparel

    6,449       6,399       549       763  

 


 


 


 


Total business segments

    19,573       18,295       2,026       2,034  

Intersegment sales

    (7 )     (4 )            

 


 


 


 


Total net sales and operating segment income

    19,566       18,291       2,026       2,034  
                                 

Amortization of intangibles

                (108 )     (104 )

General corporate expenses

                (314 )     (248 )

Contingent sale proceeds

                119        

 


 


 


 


Total net sales and operating income

    19,566       18,291       1,723       1,682  

Net interest expense

                (181 )     (198 )

 


 


 


 


Net sales and income before income taxes

  $ 19,566     $ 18,291     $ 1,542     $ 1,484  

 


 


 


 


 

A discussion of each business segment’s sales and operating segment income is presented below.

The intangible amortization in the table above relates to trademarks and customer relationships. Software amortization is recognized in the earnings of the segments. The amortization related to trademarks and customer relationships increased in 2004 due to the impact of foreign currency exchange rates, and the decision in the second quarter of the year to begin amortizing certain trademarks that were previously determined to have an indefinite life. In addition, amortization in 2003 included the impact of the accelerated amortization of various Bakery trademarks which were abandoned and fully written off at the end of 2003.

General corporate expenses increased primarily as a result of higher pension and other employee benefit plan costs, the centralization of certain finance and marketing functions in the corporate office and expenses associated with hedging certain transactions.

 

Sara Lee Meats

 

In millions


  2004

  2003

   

Dollar

Change


   

Percent

Change


 

Change in unit volume (1)

                        1 %

 

 


 


 

Net sales

  $ 4,171   $    3,746     $ 425     11.3 %

 

 


 


 

Increase/(decrease) in net sales from

                           

Changes in foreign currency exchange rates

  $   $ (117 )   $ 117        

Dispositions

        4       (4 )      

Impact of the 53rd week

    83           83        

 

 


 


     

Total

  $ 83   $ (113 )   $ 196        

 

 


 


     
                             

Operating segment income

  $ 415   $ 375     $ 40     10.7 %

 

 


 


 

Increase/(decrease) in operating segment income from

                           

Changes in foreign currency exchange rates

  $   $ (14 )   $ 14        

Exit activities and business dispositions

    3     6       (3 )      

Dispositions

                     

Impact of the 53rd week

    7           7        

 

 


 


     

Total

  $ 10   $ (8 )   $ 18        

 

 


 


     

(1) Excludes the impact of dispositions

 

Unit volumes for processed meats in the Sara Lee Meats segment, including the 53rd week and excluding the impact of dispositions, increased 1% as compared to 2003 levels. Unit volumes were up 1% in the U.S. and Europe, which were partially offset by a decline of 4% in Mexico. In the U.S., unit volumes in the deli channel increased 9% from a combination of increased distribution and new products, retail channel volumes increased 1% as increased new product sales were partially offset by volume declines in smoked and dinner sausage and foodservice unit volumes declined by 1% due to reduced low margin sales.

Net sales in the Sara Lee Meats segment increased by $425 million, or 11.3%, to $4,171 million in 2004 from $3,746 million in 2003. During the year, the strengthening of the euro, partially offset by the weakening of the Mexican peso, increased reported net sales by $117 million, or 3.4%. The 2004 fiscal year included 53 weeks, while the 2003 fiscal year included 52 weeks. The impact of the 53rd week in 2004 increased net sales by $83 million, or 2.2%. 2003 includes net sales of $4 million from a business that was disposed of subsequent to the beginning of 2003. The remaining net sales increase of $229 million, or 5.9%, was primarily due to higher net product prices and reduced promotion spending in connection

 

32      Sara Lee Corporation and Subsidiaries


 

with higher raw material costs, plus the impact of a favorable product mix and higher unit volumes during the year.

The Sara Lee Meats gross margin percentage decreased from 31.0% in 2003 to 29.7% in 2004, primarily as a result of increases in commodity meat prices, including pork, which could not be passed along to customers in their entirety. The impact of higher commodity costs was partially offset by an improved product mix and manufacturing cost savings.

Operating segment income in Sara Lee Meats increased by $40 million, or 10.7%, from $375 million in 2003 to $415 million in 2004. Changes in foreign currency, particularly the euro, increased reported operating segment income by $14 million, or 4.0%. The impact from the extra week of operating results in 2004 increased operating segment income by $7 million, or 1.9%. Dispositions completed subsequent to the beginning of 2003 did not have a significant impact on operating segment income during the year. Income from exit activities and business dispositions of $3 million was recognized in 2004, as compared to $6 million in 2003. The difference in income from exit activities and business dispositions of $3 million decreased reported operating segment income by 1.0%. The remaining operating segment income increase of $22 million, or 5.6% as compared to the prior year, is the result of improved sales performance from a favorable product mix, manufacturing and distribution efficiencies and lower spending on media advertising and promotion, partially offset by higher administrative costs.

 

Sara Lee Bakery

 

In millions


  2004

    2003

   

Dollar

Change


  Percent
Change


 

Change in unit volume

                        (1 )%

 


 


 

 

Net sales

  $ 3,415     $ 3,276     $ 139   4.2 %

 


 


 

 

Increase/(decrease) in net sales from

                           

Changes in foreign currency exchange rates

  $     $ (88 )   $ 88      

Impact of the 53rd week

    69             69      

 


 


 

     

Total

  $ 69     $ (88 )   $ 157      

 


 


 

     
                             

Operating segment income

  $ 156     $ 98     $ 58   59.2 %

 


 


 

 

Increase/(decrease) in operating segment income from

                           

Changes in foreign currency exchange rates

  $     $ (8 )   $ 8      

Exit activities and business dispositions

    (14 )     (20 )     6      

Accelerated depreciation

    (5 )     (7 )     2      

Impact of the 53rd week

    7             7      

 


 


 

     

Total

  $ (12 )   $ (35 )   $ 23      

 


 


 

     

 

Unit volumes in the Sara Lee Bakery segment, including the 53rd week, declined 1% during 2004 as volume decreased for fresh bread in the U.S., primarily regional and store brands, due to a category decline for white breads. These declines were partially offset by unit volume increases in frozen bakery products in the U.S. and Australia and increases in fresh bread in Europe. Unit volumes for refrigerated dough products were unchanged between the years.

Net sales in the Sara Lee Bakery segment increased $139 million, or 4.2%, in 2004 as compared to 2003. Changes in foreign currency exchange rates increased reported net sales by $88 million, or 2.7%. The impact of the extra week in 2004 increased reported net sales by $69 million, or 2.0%. There were no acquisitions or dispositions that impacted the Sara Lee Bakery segment during the year. The remaining net sales decline of $18 million, or 0.5%, was primarily a result of a decline in unit volumes in the U.S. white bread category that were partially offset by increased unit volumes of health-oriented fresh breads in the U.S., crustless breads in Europe and more favorable promotional pricing practices during the year.

The gross margin percentage in the Sara Lee Bakery segment increased 0.8%, from 41.0% in 2003 to 41.8% in 2004, as a result

 

Sara Lee Corporation and Subsidiaries      33


Financial Review

 

of a favorable product mix and benefits from restructuring actions, which offset higher costs for certain key ingredients, wages and employee benefits and the impact of lower unit volumes.

Operating segment income in the Sara Lee Bakery segment increased by $58 million, or 59.2%, from $98 million in 2003 to $156 million in 2004. Changes in foreign currency, particularly the euro, increased reported operating segment income by $8 million, or 8.4%. The impact of the extra week in 2004 increased operating segment income by $7 million, or 5.0%. Charges for exit activities and business dispositions, including the cost of accelerated depreciation on facilities to be sold, decreased operating segment income by $19 million in 2004 as compared to $27 million in 2003. The $8 million difference between these two amounts increased operating segment income by 20.2%. The remaining operating segment income increase of $35 million, or 25.6% during the year, was attributable to an improved product mix plus lower employee costs as a result of restructuring actions taken in the prior year.

 

Beverage

 

In millions


  2004

  2003

   

Dollar

Change


  Percent
Change


 

Change in unit volume

                      3 %

 

 


 

 

Net sales

  $ 3,157   $ 2,756     $ 401   14.6 %

 

 


 

 

Increase/(decrease) in net sales from

                         

Changes in foreign currency exchange rates

  $   $ (242 )   $ 242      

Impact of 53rd week

    61           61      

 

 


 

     

Total

  $ 61   $ (242 )   $ 303      

 

 


 

     
                           

Operating segment income

  $ 492   $ 429     $ 63   14.7 %

 

 


 

 

Increase/(decrease) in operating segment income from

                         

Changes in foreign currency exchange rates

  $   $ (49 )   $ 49      

Exit activities and business dispositions

    2     (1 )     3      

Impact of 53rd week

    10           10      

 

 


 

     

Total

  $ 12   $ (50 )   $ 62      

 

 


 

     

Net unit volumes in the Beverage segment, including the impact of the 53rd week, increased 3% in 2004 as strong shipments in the Brazilian and U.S. retail markets were partially offset by declines in U.S. foodservice markets due to a competitive marketplace.

Net sales in the Beverage segment increased by $401 million, or 14.6%, to $3,157 million in 2004, reflecting the impact of changes in foreign currency, higher unit selling prices which are related to increased green coffee commodity prices, an improved product mix and improved sales performance in the Brazilian and U.S. retail markets. The impact of foreign currency changes, particularly in the euro, increased reported net sales by $242 million, or 9.3%. The impact of the 53rd week in 2004 increased reported net sales by $61 million, or 2.0%. There were no acquisitions or dispositions that impacted the Beverage segment during the period. The remaining net sales increase of $98 million, or 3.3% compared to the prior year, was primarily due to higher raw material costs that were passed along in part to customers, as well as an improved product mix, plus the impact of improved sales performance in the U.S. and Brazilian retail markets.

The gross margin percent in the Beverage segment decreased 1.6%, from 45.5% in 2003 to 43.9% in 2004, primarily as a result of the combination of increased price competition and the fact that not all raw material price increases could be passed along to the customer.

Operating segment income for the Beverage segment increased $63 million, or 14.7%, to $492 million in 2004 from $429 million in 2003. The strengthening of foreign currencies versus the U.S. dollar increased operating segment income by $49 million, or 11.7%. The impact of the extra week in 2004 increased operating segment income by $10 million, or 2.0%. The remaining operating segment income increase was $1 million, or 0.3%, resulting from higher unit volumes and lower media advertising and promotion that were mostly offset by lower gross margins and higher employee pension expense.

 

34      Sara Lee Corporation and Subsidiaries


 

Household Products

 

In millions


  2004

  2003

   

Dollar

Change


    Percent
Change


 

Change in unit volume

                        1 %

 

 


 


 

Net sales

  $ 2,381   $ 2,118     $ 263     12.4 %

 

 


 


 

Increase/(decrease) in net sales from

                           

Changes in foreign currency exchange rates

  $   $ (207 )   $ 207        

Dispositions

        7       (7 )      

Impact of 53rd week

    55           55        

 

 


 


     

Total

  $ 55   $ (200 )   $ 255        

 

 


 


     
                             

Operating segment income

  $ 414   $ 369     $ 45     12.0 %

 

 


 


 

Increase/(decrease) in operating segment income from

                           

Changes in foreign currency exchange rates

  $   $ (35 )   $ 35        

Dispositions

                     

Impact of 53rd week

    10           10        

 

 


 


     

Total

  $ 10   $ (35 )   $ 45        

 

 


 


     

 

Unit volumes for the Household Products segment’s four core categories – body care, air care, shoe care and insecticides – increased 1% in 2004, including the impact of the 53rd week. Unit volumes increased in the body care and insecticide categories primarily due to improved sales performance in Asia and Europe from new product introductions, market share increases and category growth during the year which benefited from favorably warm weather. Partially offsetting this increase was a unit volume decline in the shoe care and air care categories due to a competitive marketplace.

Net sales increased by $263 million, or 12.4%, from $2,118 million in 2003 to $2,381 million in 2004. The impact of changes in foreign currency exchange rates increased reported net sales by $207 million, or 10.1%, as the strengthening of currencies in Europe, Australia, the United Kingdom and South Africa more than offset a weakening of the currency in Mexico. The impact of the 53rd week increased reported net sales by $55 million, or 2.4%. Net sales in 2003 include $7 million from a business that was disposed subsequent to the beginning of 2003. As a result, the remaining net sales increase of $8 million, or 0.3%, was primarily due to increases in unit volume in the body care and insecticide categories plus sales growth in the direct selling business in Mexico, the Philippines, South Africa and Australia, partially offset by weaknesses in the shoe care and air care categories.

The gross margin percentage in the Household Products segment decreased 0.8%, from 56.6% in 2003 to 55.8% in 2004, primarily from competitive pricing in the marketplace.

Operating segment income increased $45 million, or 12.0% to $414 million in 2004. Changes in foreign exchange rates increased operating segment income by $35 million, or 9.7%. The impact of the 53rd week increased reported operating segment income by $10 million, or 2.4%. The remaining operating segment income decreased by less than $1 million as the impact of higher unit volumes in body care and insecticides and sales growth in the direct selling business was offset by lower margins, higher pension charges and increased information technology-related expenses.

 

Branded Apparel

 

In millions


  2004

    2003

   

Dollar

Change


    Percent
Change


 

Change in unit volume (1)

                          %

 


 


 


 

Net sales

  $ 6,449     $ 6,399     $ 50     0.8 %

 


 


 


 

Increase/(decrease) in net sales from

                             

Changes in foreign currency exchange rates

  $     $ (227 )   $ 227        

Acquisitions/dispositions

    16       42       (26 )      

Impact of 53rd week

    105             105        

 


 


 


     

Total

  $ 121     $ (185 )   $ 306        

 


 


 


     
                               

Operating segment income

  $ 549     $ 763     $ (214 )   (27.9 )%

 


 


 


 

Increase/(decrease) in operating segment income from

                             

Changes in foreign currency exchange rates

  $     $ (13 )   $ 13        

Exit activities and business dispositions

    (35 )     26       (61 )      

Acquisitions/dispositions

    2       2              

Impact of 53rd week

    20             20        

 


 


 


     

Total

  $ (13 )   $ 15     $ (28 )      

 


 


 


     

(1) Excludes the impact of dispositions

Unit volumes in the Branded Apparel segment, including the impact of the 53rd week, were unchanged from prior year levels. Unit volumes increased 3% in knit products and declined 4% in intimates. Unit volumes in legwear were unchanged between the years. Knit products unit volumes increased 4% in the U.S. and declined 1% in Europe as unit volumes increased in all of the sub-categories of underwear, activewear and Champion products. Intimates unit volumes declined 5% in the U.S. and 3% in Europe

 

Sara Lee Corporation and Subsidiaries      35


Financial Review

 

from competitive market conditions. In legwear, unit volumes increased 2% in the U.S. and declined 6% in Europe, as unit volumes for socks in the U.S. offset declines for sheer hosiery products from this declining category.

Net sales increased by $50 million, or 0.8%, from $6,399 million in 2003 to $6,449 million in 2004. The impact of foreign currency exchange rate changes during the period, particularly the euro and British pound, increased reported sales during 2004 by $227 million, or 3.5%. The impact of the 53rd week increased reported net sales by $105 million, or 1.6%. 2003 includes net sales of $42 million from businesses disposed subsequent to the start of 2003. During 2004, the corporation adopted FASB Interpretation No. 46, “Consolidation of Variable Interest Entities,” which required the consolidation of a joint venture investment. This is more fully described in Note 2 to the Consolidated Financial Statements titled “Summary of Significant Accounting Policies.” As a result of the adoption of this accounting standard, 2004 includes sales of $16 million made by the consolidated joint venture that is shown in the table above in the line labeled “Acquisitions/dispositions.” The net impact of the acquisitions and dispositions shown in the table decreased reported net sales by $26 million, or 0.4%. As a result, the remaining net sales decrease was $256 million, or 3.9%, which was primarily due to the impact of changes in product mix and competitive pricing practices, particularly in the printable T-shirt market and in Europe.

The gross margin percent decreased by 2.0%, from 35.6% in 2003 to 33.6% in 2004, reflecting lower product pricing, plus higher cotton and other raw material costs that were partially offset by the benefits of lower production costs.

Branded Apparel operating segment income decreased by $214 million, or 27.9%, from $763 million in 2003 to $549 million in 2004. Changes in foreign currency exchange rates increased reported operating segment income by $13 million, or 1.3%. The impact from the 53rd week increased operating segment income by $20 million, or 2.8%. In 2003, Branded Apparel recognized income from exit activities and business dispositions of $26 million, while in 2004, charges of $35 million were recognized. The difference between the amounts reported in 2004 versus 2003 reduced operating segment income by $61 million, or 7.3%. Acquisitions and dispositions impacted both 2004 and 2003 equally. The remaining decrease in operating segment income was $186 million, or 24.8%. Fiscal 2003, which is used for comparison purposes here, had reported a 28.1% increase in operating segment income from 2002. The 2003 comparison period included benefits from higher gross margins resulting from lower raw material costs and the benefits from restructuring activities. During 2004, the segment experienced lower product pricing and lower gross margins, which include the impact of higher raw material costs. These factors, plus increased expense for employee costs such as pensions, led to the decline in operating segment income.

 

Review of Consolidated Results of Operations – 2003 Compared With 2002

Net Sales   Consolidated net sales increased $663 million, or 3.8%, to $18,291 million in 2003. The strengthening of foreign currencies, particularly the euro, increased sales by 4.1%, or $732 million. Acquisitions, net of dispositions, completed subsequent to the start of the prior year, increased net sales by $287 million, or 1.6%. Substantially all of the $287 million increase came from the fact that the Earthgrains business was acquired in August 2001 and a full year of sales was recognized in 2003. The remaining sales decrease of $356 million, or 1.9%, was primarily attributable to the Branded Apparel, Sara Lee Meats and Sara Lee Bakery segments. The Branded Apparel, Beverage and Sara Lee Bakery segments had unit volume declines of 3%, 2% and 1%, respectively, while the Sara Lee Meats and Household Products businesses each had a 1% increase in unit volumes.

 

Gross Margin Percent   The gross margin percent increased from 38.6% in 2002 to 39.6% in 2003. This increase was primarily attributable to the Branded Apparel segment, which benefited from favorable raw material prices and restructuring actions initiated in prior periods. The gross margin percent also improved in the Sara Lee Meats and Beverage segments. The margin percent in the Sara Lee Meats business improved primarily as a result of favorable raw material prices in both its U.S. and European businesses, while the Beverage margin improved as a result of increased sales of higher margin products. The Household Products gross margin percent remained essentially the same, while the Sara Lee Bakery margin declined primarily as a result of higher raw material and labor costs.

 

Selling, General and Administrative Expenses   Total SG&A expenses increased $332 million, or 6.3%, over the comparable prior year amount. SG&A expenses increased primarily due to a $103 million increase in media advertising and promotion expense, and the strengthening of foreign currencies, particularly the euro, versus the U.S. dollar. When measured as a percentage of sales, SG&A expenses increased by 0.7%, from 29.7% of sales in 2002 to 30.4% in 2003. SG&A expenses, measured as a percent of sales, increased in the Beverage and Branded Apparel segments to support these segments’ new products, while SG&A expenses increased in the Sara Lee Meats segment due to increased costs associated with a new order management and delivery system, as well as costs associated with the centralization of certain operating and administrative functions.

 

36      Sara Lee Corporation and Subsidiaries


 

Charges for (Income from) Exit Activities and Business Dispositions   The reported results for 2003 and 2002 reflect amounts recognized as a result of exit and disposal actions, including the impact of certain activities that were completed for amounts more favorable than originally estimated. The actions taken in 2003 and 2002 had the objective of improving the competitive structure of the corporation by exiting certain high-cost manufacturing, distribution and administrative activities. The following table illustrates where the costs (income) associated with all exit and disposal activities are recognized in the Consolidated Statements of Income of the corporation.

 

In millions


  2003

    2002

 

Cost of sales

  $ 7     $  

Cost of sales – product line exit costs

          (7 )

Selling, general and administrative expenses

    6        

Charges for (income from) exit activities and business dispositions

    (11 )     177  

 


 


Impact on pretax income

  $ 2     $ 170  

 


 


 

During 2003, the corporation’s management approved actions to reduce the cost structure of the Sara Lee Bakery and Beverage businesses, and completed certain previously announced exit activities and business dispositions for amounts more favorable than originally estimated. The net impact of these actions was to reduce pretax income by $2 million and increase net income by $3 million, which had no net impact on diluted earnings per share. The corporation recognized a charge of $39 million for management’s approved exit activities. Of the total charge, $15 million is for the cost associated with terminating a number of employees, $13 million is related to actions to dispose of certain manufacturing and distribution assets, $6 million is for the accelerated amortization from the abandonment of certain trademarks, and $5 million is for the cost of exiting certain lease obligations. This charge was largely offset by income of $37 million resulting from the completion of exit activities and business dispositions for amounts that were more favorable than originally anticipated.

During 2002, the corporation’s management approved certain defined exit and disposal activities under the previously initiated Business Reshaping program. The approved actions resulted in a $170 million reduction to pretax income. This charge consisted of $100 million for the cost of terminating employees, $40 million for the cost of exiting certain lease obligations, $26 million to recognize anticipated losses on the disposal of property and equipment, $6 million of moving costs, $5 million of anticipated losses on the disposal of certain businesses and a $7 million income item resulting from the disposal of certain assets for amounts more favorable than originally anticipated. The exit and disposal actions recognized in 2002 reduced net income and diluted earnings per share by $101 million and $0.12, respectively.

The costs (income) of the above actions on the corporation’s business segments are summarized as follows:

 

In millions


  2003

    2002

Sara Lee Meats

  $ (6 )   $ 33

Sara Lee Bakery

    33       50

Beverage

    1       7

Household Products

         

Branded Apparel

    (26 )     80

Corporate Office

         

 


 

Total

  $ 2     $ 170

 


 

 

These actions are more fully explained in the exit and disposal activities note to the Consolidated Financial Statements. As a result of the exit activities taken, the corporation’s cost structure was reduced and efficiency improved. It is estimated that income before income taxes in 2003 included $126 million of incremental benefits over those realized in the prior year. The total annual savings expected to be generated from restructuring efforts is $258 million by 2004, of which $215 million was realized through the end of 2003.

 

Net Interest Expense   Net interest expense declined by $10 million in 2003, primarily as a result of lower average interest rates.

 

Income Tax Expense   The effective tax rate increased from 14.7% in 2002 to 17.7% of income before income taxes in 2003. The exit and disposal activities recognized in 2002 and 2003 reduced the effective tax rate by 3.3% and 0.3% respectively. Excluding the impacts of the exit and disposal activities, the effective tax rates in both years were comparable.

 

Consolidated Net Income and Diluted Earnings Per Share   Consolidated net income of $1,221 million in 2003 was $211 million, or 20.9% higher than the prior fiscal year. $104 million of the change in net income resulted from the fact that in 2002 an after- tax charge of $101 million was recognized for exit and business disposition activities, while a benefit of $3 million was recognized in 2003. The remaining $107 million increase in net income was primarily due to the strengthening of key foreign currencies versus the U.S. dollar; the impact of business acquisition and disposition activity; and incremental benefits resulting from operating efficiencies obtained through restructuring actions, offset in part by higher advertising and promotional activities and higher pension costs. Diluted EPS increased from $1.23 in 2002 to $1.50 in 2003, a change of 22.0%. The higher percentage increase in diluted EPS than in net income was attributable to a decline in the denominator in the diluted EPS computation, primarily as a result of the corporation purchasing shares of its outstanding common stock.

 

Sara Lee Corporation and Subsidiaries      37


Financial Review

 

Operating Results by Business Segment – 2003 Compared With 2002

Operating results by business segment in 2003 compared with 2002 are as follows:

 

    Net Sales

    Income Before
Income Taxes


 

In millions


  2003

    2002

    2003

    2002

 

Sara Lee Meats

  $ 3,746     $ 3,704     $ 375     $ 323  

Sara Lee Bakery

    3,276       2,976       98       97  

Beverage

    2,756       2,539       429       416  

Household Products

    2,118       1,962       369       339  

Branded Apparel

    6,399       6,455       763       596  

 


 


 


 


Total business segments

    18,295       17,636       2,034       1,771  

Intersegment sales

    (4 )     (8 )            

 


 


 


 


Total net sales and operating segment income

    18,291       17,628       2,034       1,771  
                                 

Amortization of intangibles

                (104 )     (77 )

General corporate expenses

                (248 )     (301 )

 


 


 


 


Total net sales and operating income

    18,291       17,628       1,682       1,393  

Net interest expense

                (198 )     (208 )

 


 


 


 


Net sales and income before income taxes

  $ 18,291     $ 17,628     $ 1,484     $ 1,185  

 


 


 


 


 

A discussion of each business segment’s sales and operating segment income is presented below.

Intangible amortization increased from $77 million in 2002 to $104 million in 2003 primarily as a result of a full year of amortization on intangibles acquired after the start of 2002, the acceleration of amortization on certain trademarks determined to have a shorter useful life and the impact of changes in foreign currency exchange rates.

General corporate expenses declined primarily as a result of lower minority interest expense, reduced spending on business process reengineering efforts and reduced costs of performance-based bonus plans.

Sara Lee Meats

 

In millions


  2003

  2002

   

Dollar

Change


  Percent
Change


 

Change in unit volume (1)

                1 %

 

 


 

 

Net sales

  $ 3,746   $ 3,704     $ 42   1.1 %

 

 


 

 

Increase/(decrease) in net sales from

                         

Changes in foreign currency exchange rates

  $   $ (117 )   $ 117      

Acquisitions/dispositions

    14     12       2      

 

 


 

     

Total

  $ 14   $ (105 )   $ 119      

 

 


 

     
                           

Operating segment income

  $ 375   $ 323     $ 52   16.0 %

 

 


 

 

Increase/(decrease) in operating segment income from

                         

Changes in foreign currency exchange rates

  $   $ (10 )   $ 10      

Exit activities and business dispositions

    6     (33 )     39      

Acquisitions/dispositions

    1     (1 )     2      

 

 


 

     

Total

  $ 7   $ (44 )   $ 51      

 

 


 

     

(1) Excludes the impact of dispositions

Unit volumes in the Sara Lee Meats segment for processed meats, excluding the impact of acquisitions and dispositions, increased 1% in 2003 as compared to 2002 levels with unit volumes up 1% in the U.S., up 6% in Mexico and unchanged in Europe. In the U.S., unit volumes in the deli channel increased 10%, retail channel volumes increased 2%, and foodservice volumes declined by 5%.

Net sales in the Sara Lee Meats segment increased by $42 million, or 1.1%, to $3,746 million from $3,704 million in the prior year. During 2003, the strengthening of the euro, partially offset by the weakening of the Mexican peso, increased reported net sales by $117 million, or 3.1%. The impact of acquisitions, net of dispositions, completed subsequent to the start of the prior fiscal year, increased net sales by $2 million, or less than 1%. The remaining net sales decline of $77 million, or 2.0%, was primarily due to higher levels of promotional pricing and sales incentives. These pricing and incentive increases offset the impact of an improvement in unit volumes.

The Sara Lee Meats gross margin percentage increased from 30.3% in 2002 to 31.0% in 2003, primarily as a result of lower commodity costs and benefits associated with the recent supply chain centralization and exit activities, partially offset by increases in trade promotion and other promotional pricing.

 

38      Sara Lee Corporation and Subsidiaries


 

Operating segment income in Sara Lee Meats increased by $52 million, or 16.0%, from $323 million in 2002 to $375 million in 2003. This increase was impacted by amounts recognized for exit activities in both periods. For 2002, Sara Lee Meats recognized $33 million of charges associated with exit activities, while in 2003 Sara Lee Meats recognized $6 million of benefits from the completion of exit activities. The difference between these two amounts accounted for $39 million of the $52 million of growth in operating segment income. Changes in foreign currency, particularly the euro, increased reported operating segment income by $10 million, or 2.8%. Acquisitions and dispositions completed subsequent to the beginning of the prior fiscal year increased operating segment income by $2 million. Therefore, the remaining operating segment income increase of $1 million, or 0.2%, resulted from higher gross margins that were partially offset by costs associated with a new order management and delivery system, as well as costs associated with the centralization of certain operating and administrative functions.

 

Sara Lee Bakery

 

In millions


  2003

    2002

   

Dollar

Change


    Percent
Change


 

Change in unit volume

                          (1 )%

 


 


 


 

Net sales

  $ 3,276     $ 2,976     $ 300     10.1 %

 


 


 


 

Increase/(decrease) in net sales from

                             

Changes in foreign currency exchange rates

  $     $ (70 )   $ 70        

Acquisitions/dispositions

    286             286        

 


 


 


     

Total

  $ 286     $ (70 )   $ 356        

 


 


 


     
                               

Operating segment income

  $ 98     $ 97     $ 1     0.8 %

 


 


 


 

Increase/(decrease) in operating segment income from

                             

Changes in foreign currency exchange rates

  $     $ (7 )   $ 7        

Exit activities and business dispositions

    (20 )     (50 )     30        

Accelerated depreciation

    (7 )           (7 )      

Acquisitions/dispositions

    17       (1 )     18        

 


 


 


     

Total

  $ (10 )   $ (58 )   $ 48        

 


 


 


     

Unit volumes in the Sara Lee Bakery segment declined 1% during 2003 as volume declines for fresh bread in the U.S. due to a competitive marketplace were only partially offset by unit volume increases in refrigerated dough products and European baking operations.

Net sales in the Sara Lee Bakery segment increased in 2003 by $300 million, or 10.1% over the prior year, as the current year includes an additional 38 days of operating results from the Earthgrains business. The Earthgrains business was acquired in the first quarter of 2002. The 38 days of operating results from the Earthgrains business in the first quarter of 2003 increased reported net sales by $286 million, or 9.6%. Changes in foreign currency exchange rates, particularly the euro, increased reported net sales by $70 million, or 2.3%. The remaining net sales decline of $56 million primarily resulted from a 1% decline in unit volumes.

The gross margin percentage in the Sara Lee Bakery segment fell 2.0%, from 43.0% in 2002 to 41.0% in 2003, as a result of lower unit volumes in the U.S. fresh bread category, higher costs for wages and employee benefits, and higher costs for certain key ingredients.

Operating segment income in the Sara Lee Bakery segment improved by $1 million, or 0.8%, from $97 million in 2002 to $98 million in 2003. This increase was impacted by the corporation’s charges for exit activities and accelerated depreciation that are included in each period. In 2003 and 2002, the Bakery group recorded charges for exit activities and accelerated depreciation of $27 million and $50 million, respectively, which increased operating segment income by $23 million, or 15.7%. The accelerated depreciation recorded in 2003 is the result of management’s decision to close certain manufacturing locations that were classified as held for use at the time the decision was made. An additional 38 days of operating segment income from the Earthgrains business is reflected in 2003; this contributed $18 million toward 2003 operating segment income, representing a 12.1% increase in operating segment income. The impact of changes in foreign currencies during the period increased reported operating segment income by $7 million, or 3.3%. The remaining operating segment income decline of $47 million, or 30.3%, was attributable to lower gross margins, higher costs for both wages and employee benefits such as health care and pensions, and costs to support new products.

 

Sara Lee Corporation and Subsidiaries      39


Financial Review

 

Beverage

 

In millions


  2003

    2002

   

Dollar

Change


  Percent
Change


 

Change in unit volume

                        (2 )%

 


 


 

 

Net sales

  $ 2,756     $ 2,539     $ 217   8.6 %

 


 


 

 

Increase/(decrease) in net sales from

                           

Changes in foreign currency exchange rates

  $     $ (198 )   $ 198      

Acquisitions/ dispositions

    17             17      

 


 


 

     

Total

  $ 17     $ (198 )   $ 215      

 


 


 

     
                             

Operating segment income

  $ 429     $ 416     $ 13   3.3 %

 


 


 

 

Increase/(decrease) in operating segment income from

                           

Changes in foreign currency exchange rates

  $     $ (52 )   $ 52      

Exit activities and business dispositions

    (1 )     (7 )     6      

Acquisitions/ dispositions

    3             3      

 


 


 

     

Total

  $ 2     $ (59 )   $ 61      

 


 


 

     

 

Net unit volumes in the Beverage segment decreased 2% in 2003, as unit volume declines in Brazil after a price increase and in the U.S. due to a competitive marketplace were only partially offset by increases in Europe.

Net sales in the Beverage segment increased by $217 million, or 8.6%, to $2,756 million in 2003, reflecting the impact of changes in foreign currency and the results of recent acquisitions. The impact of foreign currency changes, particularly in the euro but partially offset by the Brazilian real, increased reported net sales by $198 million, or 7.8%, in 2003 as compared to the prior year. Net sales of businesses acquired subsequent to the start of the prior fiscal year increased net sales by $17 million, or 0.7%. The remaining net sales increase of $2 million, or 0.1% compared to the prior year, was primarily attributable to improvement in certain European retail and out-of-home markets and the impact of the price increase in Brazil, partially offset by the weakness in the U.S. market.

The gross margin percentage in the Beverage segment increased 0.9%, from 44.6% in 2002 to 45.5% in 2003; the gross margin percentage was favorably impacted by an improved product mix toward higher margin products in Europe, plus the favorable impact from the change in foreign currency exchange rates on these improved margins.

Operating segment income for the Beverage segment increased $13 million, or 3.3%, to $429 million in 2003 from $416 million in the prior year. In 2002, the Beverage segment recognized a $7 million charge for exit activities, while in 2003 the segment recognized a $1 million charge. The strengthening of foreign currencies versus the U.S. dollar increased operating segment income by $52 million, or 11.1%, and the impact of acquisitions completed subsequent to the start of 2002 improved operating segment income by $3 million, or 0.8%. The remaining operating segment income decline of $48 million, or 10.1%, was due to higher media advertising and promotion expenditures that were directed toward new product introductions, competitive U.S. foodservice and Brazilian retail markets, and higher costs for employee benefit-related matters.

 

Household Products

 

In millions


  2003

  2002

   

Dollar

Change


  Percent
Change


 

Change in unit volume

                      1 %

 

 


 

 

Net sales

  $ 2,118   $ 1,962     $ 156   7.9 %

 

 


 

 

Increase/(decrease) in net sales from

                         

Changes in foreign currency exchange rates

  $   $ (133 )   $ 133      

 

 


 

     

Total

  $   $ (133 )   $ 133      

 

 


 

     
                           

Operating segment income

  $ 369   $ 339     $ 30   8.9 %

 

 


 

 

Increase/(decrease) in operating segment income from

                         

Changes in foreign currency exchange rates

  $   $ (30 )   $ 30      

 

 


 

     

Total

  $   $ (30 )   $ 30      

 

 


 

     

 

Unit volumes for the Household Products segment’s four core categories – body care, air care, shoe care and insecticides – increased 1% in 2003. Unit volumes increased in the body care and insecticide categories primarily due to improved sales performance in Asia and Europe. Partially offsetting these increases was a unit volume decline in the shoe care and air care categories due to a competitive marketplace.

Net sales in the Household Products segment increased by $156 million, or 7.9%, from $1,962 million in 2002 to $2,118 million in 2003. There were no significant exit activities, acquisitions or dispositions impacting the reported results. The impact of changes in foreign currency exchange rates increased reported sales by $133 million, or 6.8%, primarily as a result of the strengthening of the euro and British pound versus the U.S. dollar. The

 

40      Sara Lee Corporation and Subsidiaries


 

remaining net sales increase of $23 million, or 1.1%, was primarily due to strength in the body care category during the year and strong results from direct selling sales. Gross margins in the Household Products segment increased 0.1% to 56.6% from the 2002 prior year.

Operating segment income increased by $30 million, or 8.9%, from $339 million in 2002 to $369 million in 2003. The impact of changes in foreign currency exchange rates increased operating segment income by $30 million, or 8.8%. The remaining increase in operating segment income was less than $1 million as improvements in unit volumes were offset by increased costs for both employee-related matters and selling expenses compared to the prior year.

 

Branded Apparel

 

In millions


  2003

  2002

   

Dollar

Change


    Percent
Change


 

Change in unit volume (1)

                  (3 )%

 

 


 


 

Net sales

  $ 6,399   $ 6,455     $ (56 )   (0.9 )%

 

 


 


 

Increase/(decrease) in net sales from

                           

Changes in foreign currency exchange rates

  $   $ (214 )   $ 214        

Acquisitions/dispositions

        18       (18 )      

 

 


 


     

Total

  $   $ (196 )   $ 196        

 

 


 


     
                             

Operating segment income

  $ 763   $ 596     $ 167     28.1 %

 

 


 


 

Increase/(decrease) in operating segment income from

                           

Changes in foreign currency exchange rates

  $   $ (17 )   $ 17        

Exit activities and business dispositions

    26     (80 )     106        

Acquisitions/dispositions

        (8 )     8        

 

 


 


     

Total

  $ 26   $ (105 )   $ 131        

 

 


 


     

(1) Excludes the impact of dispositions

Unit volumes in the Branded Apparel segment declined 3% during the year, with an 8% decline in legwear, as this category continued to decline, a 1% decline in knit products and no change in intimates.

Net sales decreased $56 million, or 0.9%, to $6,399 million in 2003. The impact of foreign currency exchange rate changes during 2003, particularly the euro and British pound, increased reported sales during the year by $214 million, or 3.2%. Net sales of $18 million from certain noncore businesses that were disposed of in 2002 are included in the prior year’s results. The remaining net sales decrease of $252 million, or 3.8%, was primarily due to changes in unit volume.

The gross margin percent increased by 2.0%, from 33.6% in 2002 to 35.6% in 2003, reflecting the benefits from the corporation’s restructuring activities and lower raw material costs.

Branded Apparel operating segment income increased by $167 million in 2003, from $596 million in 2002 to $763 million in 2003. Of the $167 million increase, $106 million was attributable to exit activities that impacted the periods. 2002 includes charges for exit activities of $80 million, while 2003 includes a benefit from exit activities of $26 million. Operating losses of $8 million from certain noncore businesses that were disposed of last year are included in the prior year’s results. Changes in foreign exchange rates, particularly the euro, increased reported operating segment income in 2003 by $17 million, or 2.6%. The remaining operating segment income increase of $36 million, or 5.1%, was primarily due to increased gross margins and benefits from the segment’s exit activities, which were partially offset by increased media advertising and promotion spending for brand support.

 

Financial Condition

Cash From Operations   Net cash provided from operating activities increased to $2,042 million in 2004 from $1,824 million in 2003 and $1,735 million in 2002. The 11.9% increase in cash from operations in 2004 was primarily due to improved profitability, lower levels of cash taxes paid and a lower level of cash payments to employee benefit plans. Net cash provided from operating activities increased 5.2% in 2003 versus 2002, primarily from improved profitability in the business, partially offset by an increase in usage of cash to fund working capital needs.

 

Cash From Investment Activities   Net cash used in investment activities was $184 million in 2004, as compared to $674 million in 2003 and $2,475 million in 2002. In 2004, the corporation received $137 million of proceeds primarily from the disposition of its equity method investment in Johnsonville Foods and the divestment of the assets of an Italian hosiery operation. In addition, $119 million was received as a result of the passage of contingencies associated with the disposition of a European cut tobacco business – these contingencies are fully explained in Note 13 to the Consolidated Financial Statements. For 2004, 2003 and 2002, the corporation expended $530 million, $746 million and $669 million, respectively, to fund the purchases of property and equipment and received proceeds from the sales of investments, businesses and assets of $227 million, $81 million and $136 million, respectively.

In 2002, the corporation expended $1,930 million for business acquisitions. The principal acquisitions were Earthgrains, a U.S. and European fresh bread and refrigerated dough business; Trail’s Best, a U.S. manufacturer of meat snacks; and Café Prima, a Polish manufacturer and marketer of roasted coffee.

 

Sara Lee Corporation and Subsidiaries      41


Financial Review

 

Cash From Financing Activities   Net cash used in financing activities was $2,197 million during 2004, as compared to cash used of $571 million in 2003 and cash from financing activities of $470 million in 2002. During 2004, long-term debt of $1,288 million was repaid and net short-term borrowings increased by $15 million. In 2003 and 2002, the corporation received net cash of $383 million and $983 million, respectively, from net long-term and short-term debt activity.

An ongoing share repurchase program is in place that allows the repurchase of the corporation’s common stock at times management deems appropriate, given current market valuations. During 2004, the corporation repurchased shares of common stock with a value of $350 million, as compared to common stock repurchases of $305 million in 2003 and $138 million in 2002. At the end of 2004, the corporation had approximately 34.6 million shares remaining on its existing share authorization. The timing and amount of future share repurchases will be based upon market conditions and other factors.

Cash dividends paid during 2004 were $714 million, as compared to the $497 million paid in 2003 and $484 million paid in 2002. Due to the 53rd week that is included in 2004, five dividend payments were included in 2004 versus four in 2003 and 2002.

 

Liquidity

Notes Payable   Notes payable decreased to $54 million in 2004 from $75 million in 2003 and $468 million in 2002, as cash flow was used to repay outstanding notes payable amounts.

 

Debt and Minority Interest   The corporation’s total long-term debt decreased $920 million in 2004, from $6,161 million at the end of 2003 to $5,241 million at the end of 2004, as the corporation repaid maturing debt. During 2004, $1,288 million of long-term debt matured and was repaid using cash generated during the year. Also during 2004, the corporation adopted a new accounting standard, Statement of Financial Accounting Standards (“SFAS”) No. 150, which resulted in the reclassification on the balance sheet of $295 million to the current portion of long-term debt for certain preferred equity securities issued by a wholly owned subsidiary of the corporation. Prior to the end of 2004, these securities were redeemed by the corporation and are included in the total debt maturities during the year.

The corporation’s total long-term debt of $5,241 million is due to be repaid as follows: $1,070 million in 2005; $373 million in 2006; $47 million in 2007; $1,338 million in 2008; $161 million in 2009 and $2,252 million thereafter. Debt obligations due to mature in the next year are expected to be satisfied with a combination of borrowings and operating cash flows.

Including the impact of swaps that are effective hedges and convert the economic characteristics of the debt, the corporation’s long-term debt and notes payable consist of 59% fixed-rate debt as of July 3, 2004, as compared with 74% as of June 28, 2003 and 54% as of June 29, 2002. The decrease in fixed-rate debt at July 3, 2004, versus June 28, 2003, is due to a combination of the maturity and repayment of certain fixed-rate debt instruments during the period and certain swap instruments that were purchased to convert the interest payments on certain fixed-rate debt into floating-rate debt. The corporation monitors the interest rate environments in the geographic regions in which it operates and modifies the components of its debt portfolio as necessary to manage interest rate and foreign currency risks.

 

Credit Facilities and Ratings   The corporation has numerous credit facilities available which management considers sufficient to satisfy its operating requirements. These credit facilities include $4.0 billion of available credit from a group of 26 banks and lending institutions. These facilities consist of a $1.35 billion 364-day credit facility, a $1.85 billion five-year credit facility and a $0.8 billion five-year credit facility. The 364-day $1.35 billion facility expires in June 2005 and allows the corporation, at its option, to extend any borrowings under this facility for an additional year. The corporation expects to renew this facility under similar terms and conditions upon its maturity at an amount to be determined at that time. The five-year $1.85 billion facility expires in June 2009. The five-year $0.8 billion facility expires in October 2005 and allows the corporation to extend any borrowings under this facility for an additional year. The pricing for each of these facilities is based upon the corporation’s current credit rating. At July 3, 2004, the corporation had not borrowed under any of these facilities. None of these facilities mature or terminate upon a credit rating downgrade. These facilities contain a number of typical covenants, which the corporation is in compliance with, including a requirement to maintain an interest coverage ratio of at least 2.0 to 1.0. The interest coverage ratio is generally defined as a ratio of pretax income, excluding net interest expense, to net interest expense. For the 12 months ended July 3, 2004, the corporation’s interest coverage ratio was 9.8 to 1.0.

The corporation’s credit ratings by Standard & Poor’s, Moody’s Investors Service and FitchRatings, as of July 3, 2004, were as follows:

 


  Senior
Unsecured
Obligations


 

Short-term

Borrowings


Standard & Poor’s

  A+   A-1

Moody’s Investors Service

  A3   P-2

FitchRatings

  A   F-1

 
 

 

42      Sara Lee Corporation and Subsidiaries


 

Changes in the corporation’s credit ratings would result in changes in the corporation’s borrowing costs. The corporation’s current short-term credit rating allows it to participate in a commercial paper market that has a large number of potential investors and a high degree of liquidity. A downgrade of the corporation’s short-term credit rating would likely reduce the amount of commercial paper the corporation could issue, raise its commercial paper borrowing cost, or both. To the extent that the corporation’s operating requirements were to exceed its ability to issue commercial paper following a downgrade of its short-term credit rating, the corporation has the ability to use available credit facilities to satisfy operating requirements, if necessary.

 

Off-Balance Sheet Arrangements  The off-balance sheet arrangements that are reasonably likely to have a current or future effect on the corporation’s financial condition are lease transactions for facilities, warehouses, office space, vehicles and machinery and equipment, and the sale of certain of the corporation’s accounts receivable. Both of these items are discussed in greater detail below.

 

Leases   The corporation has numerous operating leases for manufacturing facilities, warehouses, office space, vehicles and machi nery and equipment. Operating lease obligations are scheduled to be paid as follows: $165 million in 2005, $131 million in 2006, $108 million in 2007, $92 million in 2008, $81 million in 2009 and $164 million thereafter. The corporation is contingently liable for certain long-term leases on property operated by others. These leased properties relate to certain businesses that have been sold. The corporation continues to be liable for the remaining terms of the leases on these properties in the event that the owners of the businesses are unable to satisfy the lease liability. The minimum annual rentals under these leases are as follows: $20 million in 2005, $19 million in 2006, $18 million in 2007, $16 million in 2008, $14 million in 2009 and $56 million thereafter.

 

Future Contractual Obligations and Commitments   The corporation has no material unconditional purchase obligations as defined by SFAS No. 47, “Disclosure of Long-Term Purchase Obligations.” The corporation’s Branded Apparel business is a party to an agreement to purchase certain textiles from a single supplier. These purchases amount to approximately 15% of estimated manufacturing needs. At July 3, 2004, the agreement had 3.5 years remaining with pricing at market rates subject to adjustment every 90 days. The following table aggregates information on the corporation’s contractual obligations and commitments:

        Payments Due by Fiscal Year

 

In millions


  Total

  2005

  2006

  2007

  2008

  2009

  Thereafter

Long-term debt

  $ 5,241   $ 1,070   $ 373   $ 47   $ 1,338   $ 161   $ 2,252

Operating lease obligations

    741     165     131     108     92     81     164

Purchase obligations (1)

    2,905     2,034     571     269     10     7     14

Other long-term liabilities (2)

    651     288     55     38     27     17     226

 

 

 

 

 

 

 

Subtotal

    9,538     3,557     1,130     462     1,467     266     2,656

Contingent lease obligations (3)

    143     20     19     18     16     14     56

 

 

 

 

 

 

 

Total (4)

  $ 9,681   $ 3,577   $ 1,149   $ 480   $ 1,483   $ 280   $ 2,712

 

 

 

 

 

 

 

(1) Purchase obligations include expenditures to purchase goods and services in the ordinary course of business for production and inventory needs (such as raw materials, supplies, packaging, manufacturing arrangements, storage, distribution and union wage agreements); capital expenditures; marketing services; information technology services; maintenance and other professional services where, as of the end of 2004, the corporation has agreed upon a fixed or minimum quantity to purchase, a fixed, minimum or variable pricing arrangement, and the approximate delivery date. Future cash expenditures will vary from the amounts shown in the table above. The corporation enters into purchase obligations when terms or conditions are favorable or when a long-term commitment is necessary. Many of these arrangements are cancelable after a notice period without a significant penalty. Additionally, certain costs of the corporation are not included in the table since at the end of 2004 an obligation did not exist. An example of these include situations where purchasing decisions for these future periods have not been made at the end of 2004. Ultimately, the corporation’s decisions and cash expenditures to purchase these various items will be based upon the corporation’s sales of products, which are driven by consumer demand. The corporation’s obligations for accounts payable and accrued liabilities recorded on the balance sheet are also excluded from the table.

 

(2) Represents the projected payment for long-term liabilities recorded on the balance sheet for deferred compensation, restructuring costs, deferred income, sales and other incentives and the projected 2005 pension contribution of $236 million. The corporation has employee benefit obligations consisting of pensions and other postretirement benefits including medical; other than the projected 2005 pension contribution of $236 million, noted previously, pension and postretirement obligations have been excluded from the table. A discussion of the corporation’s pension and postretirement plans, including funding matters, is included in Notes 18 and 19 to the Consolidated Financial Statements. The corporation’s obligations for employee health and property and casualty losses are also excluded from the table.

 

(3) Contingent lease obligations represent leases on property operated by others that only become an obligation of the corporation in the event that the owners of the businesses are unable to satisfy the lease liability. Substantially all of these amounts relate to leases operated by Coach, Inc. At July 3, 2004, the corporation has not recognized a contingent lease liability on the Consolidated Balance Sheet for any owners who were unable to satisfy their lease liability.

 

(4) Contractual commitments and obligations identified under SFAS No. 5 are reflected and disclosed on the Consolidated Balance Sheet and in the related notes.

Sale of Accounts Receivable   The corporation has an agreement under which several of its operating units sell trade accounts receivable to a limited purpose subsidiary of the corporation. The subsidiary, a separate corporate entity, holds these receivables and sells participating interests in such accounts receivable to financial institutions, which in turn purchase and receive ownership and security interests in those receivables. At the end of 2004, the amount of receivables sold under the program was $150 million, while at the end of 2003 and 2002, the amount of receivables sold under the program was $250 million. The proceeds from the receivable sales were used to reduce borrowings. As collections reduce accounts receivable included in the pool, the operating units sell

 

Sara Lee Corporation and Subsidiaries      43


Financial Review

 

new receivables. The limited purpose subsidiary has the risk of credit loss on the receivables and has recorded a reserve for the fair value of the potential future loss of $5 million. The proceeds from the sale of the receivables are equal to the face amount of the receivables less a discount. The discount is a floating-rate that approximates short-term borrowing rates for investment grade entities. The discount is included in SG&A expenses, and represented 1.5%, 1.9% and 2.7% of the weighted average balance of the receivables outstanding during 2004, 2003 and 2002, respectively. The amount of receivables sold under this program can be increased; however, if the corporation’s credit rating falls below investment grade, additional receivable sales could not be made under this agreement.

 

Pension Plans   As indicated in Note 18 to the Consolidated Financial Statements, the projected benefit obligation of the defined benefit plans exceeded plan assets by $1,537 million at the end of 2004 as compared to $1,572 million at the end of 2003 and $556 million at the end of 2002. The increase in 2003 was attributable to the fact that plan assets declined in value, while plan obligations grew as a result of a lower discount rate and benefits accrued during the periods. In 2005, the corporation anticipates making $236 million of cash contributions to the pension plans as compared to $112 million in 2004.

 

Guarantees   The corporation is a party to a variety of agreements under which it may be obligated to indemnify a third party with respect to certain matters. Typically, these obligations arise as a result of contracts entered into by the corporation under which the corporation agrees to indemnify a third party against losses arising from a breach of representations and covenants related to such matters as title to assets sold, the collectibility of receivables, specified environmental matters, lease obligations assumed and certain tax matters. In each of these circumstances, payment by the corporation is conditioned on the other party making a claim pursuant to the procedures specified in the contract. These procedures allow the corporation to challenge the other party’s claims. In addition, the corporation’s obligations under these agreements may be limited in terms of time and/or amount, and in some cases the corporation may have recourse against third parties for certain payments made by the corporation. It is not possible to predict the maximum potential amount of future payments under certain of these agreements, due to the conditional nature of the corporation’s obligations and the unique facts and circumstances involved in each particular agreement. Historically, payments made by the corporation under these agreements have not had a material effect on the corporation’s business, financial condition or results of operations. The corporation believes that if it were to incur a loss in any of these matters, such loss would not have a material effect on the corporation’s business, financial condition or results of operations.

The material guarantees, within the scope of FASB Interpretation No. 45, “Guarantor’s Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others” (FIN 45), for which the maximum potential amount of future payments can be determined, include the sale of accounts receivable that is described above, the corporation’s contingent liability on leases on property operated by others that is described above, and the corporation’s guarantees of certain third-party debt. These debt guarantees require the corporation to make payments under specific debt arrangements in the event that the third parties default on their debt obligations. The maximum potential amount of future payments that the corporation could be required to make in the event that these third parties default on their debt obligations is $37 million. At the present time, the corporation does not believe it is probable that any of these third parties will default on the amount subject to guarantee.

 

Ratios of Cash Flow to Balance Sheet Debt and Adjusted Cash Flow to Total Debt   The corporation uses the ratios of cash flow to balance sheet debt and adjusted cash flow to total debt to evaluate financial performance. The ratio of cash flow to balance sheet debt consists of net cash from operating activities divided by balance sheet debt, which is the total of notes payable and long-term debt. Many creditors, and the rating agencies, adjust the corporation’s cash flow and balance sheet debt when they calculate financial ratios for evaluation purposes. The adjustments include adding both the cash flow impact of changes in working capital and the assumed depreciation from leased assets to the net cash from operations amount, and adding imputed debt from operating lease obligations to the balance sheet debt amount. The corporation makes these adjustments to calculate the adjusted cash flow to total debt ratio. The ratios of cash flow to balance sheet debt and adjusted cash flow to total debt are computed as follows:

 

44      Sara Lee Corporation and Subsidiaries


 

In millions


  2004

    2003

    2002

 

Net cash from operating activities

  $ 2,042     $ 1,824     $ 1,735  

Cash flow impact of changes in working capital

    135       105       (114 )

Assumed depreciation on leased assets

    110       105       85  

 


 


 


Adjusted net cash from operating activities

  $ 2,287     $ 2,034     $ 1,706  

 


 


 


Notes payable

  $ 54     $ 75     $ 468  

Long-term debt

    5,241       6,161       5,091  

 


 


 


Balance sheet debt

    5,295       6,236       5,559  

 


 


 


Present value of operating leases

    540       465       396  

 


 


 


Total debt

  $ 5,835     $ 6,701     $ 5,955  

 


 


 


Ratios

                       

Cash flow to balance sheet debt

    38.6 %     29.3 %     31.2 %

 


 


 


Adjusted cash flow to total debt

    39.2       30.3       28.6  

 


 


 


 

Risk Management

Geographic Risks   The corporation maintains a presence in a large number of nations in the world. This includes geographic locations where the corporation has a direct economic presence through owned manufacturing or distribution facilities, or companies where Sara Lee maintains a direct equity investment. The corporation also has an indirect economic presence in many geographic locations through third-party suppliers who provide inventory or distribution services. The corporation does not have a high concentration of manufacturing or distribution locations in any one city or country in the Middle East or in other developing nations. The corporation has not experienced any direct losses as a result of the conflicts in the Middle East. In most cases, alternative sources of supply are available for inventory products that are manufactured or purchased from these foreign locations. However, the general insurance coverage that is maintained by the corporation does not cover losses resulting from acts of war or terrorism. As a result, a loss of a significant direct or indirect manufacturing or distribution location could impact the corporation’s operations, cash flows and liquidity.

 

Foreign Exchange, Interest and Commodity Risks   The corporation is exposed to market risk from changes in foreign exchange rates, interest rates and commodity prices. To mitigate the risk from interest rate, foreign currency exchange rate and commodity price fluctuations, the corporation enters into various hedging transactions that have been authorized pursuant to the corporation’s policies and procedures. The corporation does not use financial instruments for trading purposes and is not a party to any leveraged derivatives.

 

Foreign Exchange   The corporation primarily uses foreign currency forward and option contracts to hedge its exposure from adverse changes in foreign exchange rates. The corporation’s exposure to foreign exchange rates exists primarily with the European euro, Mexican peso, Swiss franc, Canadian dollar and British pound against the U.S. dollar. Hedging is accomplished through the use of financial instruments as the gain or loss on the hedging instrument offsets the gain or loss on an asset, a liability or a basis adjustment to a firm commitment. Hedging of anticipated transactions is accomplished with financial instruments as the gain or loss on the hedge occurs on or near the maturity date of the anticipated transactions.

 

Interest Rates   The corporation uses interest rate swaps to modify its exposure to interest rate movements and to reduce borrowing costs. The corporation’s net exposure to interest rate risk consists of floating-rate instruments that are benchmarked to U.S. and European short-term money market interest rates. Interest rate risk management is accomplished through the use of swaps to modify interest payments under these instruments.

 

Commodities   The corporation is a purchaser of certain commodities such as beef, pork, coffee, wheat, corn, corn syrup, soybean and corn oils, butter and sugar. The corporation generally buys these commodities based upon market prices that are established with the vendor as part of the purchase process. The corporation does not use significant levels of commodity financial instruments to hedge commodity prices. In circumstances where commodity derivative instruments are used, there is a high correlation between the commodity costs and the derivative instrument.

 

Risk Management Activities   The corporation maintains risk management control systems to monitor the foreign exchange, interest rate and commodity risks, and the corporation’s offsetting hedge positions. The risk management control system uses analytical techniques including market value, sensitivity analysis and value at risk estimations.

 

Value at Risk   The value at risk estimations are intended to measure the maximum amount the corporation could lose from adverse market movements in interest rates and foreign exchange rates, given a specified confidence level, over a given period of time. Loss is defined in the value at risk estimation as fair market value loss. As a result, foreign exchange gains or losses that are charged directly to translation adjustments in common stockholders’ equity are included in this estimate. The value at risk estimation utilizes historical interest rates and foreign exchange rates from the past year to estimate the volatility and correlation of these rates in the future. The model uses the variance-covariance statistical modeling technique and includes all interest rate sensitive debt and swaps, foreign exchange hedges and their corresponding underlying exposures. The estimated value at risk amounts shown below represent the potential loss the corporation could incur from adverse changes in either interest rates or foreign exchange rates for a one-

 

Sara Lee Corporation and Subsidiaries      45


Financial Review

 

day period. The average value at risk amount represents the simple average of the quarterly amounts for the past year. These amounts are not significant compared with the equity, historical earnings trend or daily change in market capitalization of the corporation.

 

In millions


  Amounts

  Average

 

Time

Interval


  Confidence
Level


 

Value at Risk Amounts

                     

 

 

 
 

Interest rates

  $ 14.0   $ 13.5   1 day   95 %

Foreign exchange

    5.9     5.2   1 day   95  

 

 

 
 

 

Sensitivity Analysis   For commodity derivative instruments held, the corporation utilizes a sensitivity analysis technique to evaluate the effect that changes in the market value of commodities will have on the corporation’s commodity derivative instruments. This analysis includes the commodity derivative instruments and, thereby, does not consider the underlying exposure. At year end, the potential change in fair value of commodity derivative instruments, assuming a 10% change in the underlying commodity price, was $13.5 million. This amount is not significant compared with the earnings and equity of the corporation.

 

Significant Accounting Policies and Critical Estimates

The corporation’s significant accounting policies are discussed in the Notes to the Consolidated Financial Statements. In most cases, the accounting policies utilized by the corporation are the only ones permissible under U.S. generally accepted accounting principles. However, the application of certain of these policies requires significant judgments or a complex estimation process that can affect the results of operations and financial position of the corporation, as well as the related footnote disclosures. The corporation bases its estimates on historical experience and other assumptions that it believes are reasonable. If actual amounts are ultimately different from previous estimates, the revisions are included in the corporation’s results of operations for the period in which the actual amounts become known. The accounting policies and estimates that can have a significant impact upon the operating results, financial position and footnote disclosures of the corporation are as follows:

 

Sales Recognition and Incentives   Sales are recognized when title and risk of loss pass to the customer. At the time of sale, management records provisions for any uncollectible amounts based upon historical collection statistics and current customer information. These estimates are reviewed each quarter and adjusted based upon actual experience. The Notes to the Consolidated Financial Statements specify a variety of sales incentives that the corporation offers to resellers and consumers of its products. Measuring the cost of these incentives requires, in many cases, estimating future customer utilization and redemption rates. Historical data for similar transactions is used in estimating the cost of current incentive programs. These estimates are reviewed each quarter and adjusted based upon actual experience and other available information.

 

Inventory Realization   Inventory is carried on the balance sheet at the lower of cost or market. Obsolete, damaged and excess inventories are carried at net realizable value. Historical recovery rates, current market conditions, future marketing and sales plans, and spoilage rates are key factors used by the corporation in assessing the net realizable value of obsolete, damaged and excess inventory. These factors are evaluated at a point in time and there are inherent uncertainties related to determining the recoverability of inventory. It is possible that market factors and other conditions underlying the valuation of inventory may change in the future and result in further reserve requirements. A reduction in the carrying amount of an inventory item from cost to market value creates a new cost basis for the item that cannot be reversed in a later period.

 

Depreciation and Impairment of Property   Property is stated at historical cost, and depreciation is computed using the straight-line method over the lives of the assets. The lives used in computing depreciation are based on estimates of the period over which the assets will be of economic benefit to the corporation. Such lives may be the same as the physical lives of the assets, but they can be shorter. Estimated lives are based on historical experience, manufacturers’ estimates, engineering or appraisal evaluations and future business plans. The corporation’s policies require the periodic review of remaining depreciable lives based upon actual experience and expected future utilization. Based upon current levels of depreciation, the average remaining depreciable life of the net property is 5.6 years.

Property is tested for recoverability whenever events or changes in circumstances indicate that its carrying value may not be recoverable. Such events include significant adverse changes in the business climate, current period operating or cash flow losses, forecasted continuing losses or a current expectation that an asset group will be disposed of before the end of its useful life. Recoverability of property is evaluated by a comparison of the carrying amount of an asset or asset group to future net undiscounted cash flows expected to be generated by the asset or asset group. If these comparisons indicate that an asset is not recoverable, the impairment loss recognized is the amount by which the carrying amount of the asset exceeds the estimated fair value. When an impairment loss is recognized for assets to be held and used, the adjusted carrying amount of those assets is depreciated over its remaining useful life. Restoration of a previously recognized impairment loss is not allowed.

 

46      Sara Lee Corporation and Subsidiaries


 

Assets which are to be disposed of by sale are recognized in the financial statements at the lower of carrying amount or fair value, less cost to sell, and are not depreciated after being classified as held for sale. In order for an asset to be classified as held for sale, the asset must be actively marketed, available for immediate sale and meet certain other specified criteria.

 

Trademarks and Other Identifiable Intangible Assets   The primary identifiable intangible assets of the corporation are trademarks and customer relationships acquired in business combinations and computer software. Identifiable intangibles with finite lives are amortized and those with indefinite lives are not amortized. The estimated useful life of an identifiable intangible asset to the corporation is based upon a number of factors, including the effects of demand, competition, expected changes in distribution channels and the level of maintenance expenditures required to obtain future cash flows. As of July 3, 2004, the net book value of trademarks and other identifiable intangible assets was $2,024 million, of which $1,595 million is being amortized. The anticipated amortization over the next five years is $716 million.

Identifiable intangible assets that are subject to amortization are evaluated for impairment using a process similar to that used to evaluate elements of property. Identifiable intangible assets not subject to amortization are assessed for impairment at least as often as annually and as triggering events may occur. The impairment test for identifiable intangible assets not subject to amortization consists of a comparison of the fair value of the intangible asset with its carrying amount. An impairment loss is recognized for the amount by which the carrying value exceeds the fair value of the asset. The fair value of the trademarks is measured using the royalty saved method. In making this assessment, management relies on a number of factors to discount anticipated future cash flows including operating results, business plans and present value techniques. Rates used to discount cash flows are dependent upon interest rates and the cost of capital at a point in time. There are inherent uncertainties related to these factors and management’s judgment in applying them to the analysis of intangible asset impairment. It is possible that assumptions underlying the impairment analysis will change in such a manner that impairment in value may occur in the future.

 

Goodwill    Goodwill is not amortized but is subject to periodic assessments of impairment. At July 3, 2004, the corporation has $3,414 million of goodwill on its books. Of this total, $1,710 million is related to the Sara Lee Bakery segment. Goodwill is assessed for impairment at least as often as annually and as triggering events may occur. The corporation performs its annual review in the second quarter of each year. Recoverability of goodwill is evaluated using a two-step process. The first step involves a comparison of the fair value of a reporting unit with its carrying value. If the carrying value of the reporting unit exceeds its fair value, the second step of the process involves a comparison of the implied fair value and carrying value of the goodwill of that reporting unit. If the carrying value of the goodwill of a reporting unit exceeds the implied fair value of that goodwill, an impairment loss is recognized in an amount equal to the excess. Reporting units are business components one level below the operating segment level for which discrete financial information is available and reviewed by segment management.

In evaluating the recoverability of goodwill, it is necessary to estimate the fair value of the reporting units. In making this assessment, management relies on a number of factors to discount anticipated future cash flows including operating results, business plans and present value techniques. Rates used to discount cash flows are dependent upon interest rates and the cost of capital at a point in time. There are inherent uncertainties related to these factors and management’s judgment in applying them to the analysis of goodwill impairment. It is possible that assumptions underlying the impairment analysis will change in such a manner that impairment in value may occur in the future.

 

Assets and Liabilities Acquired in Business Combinations   All business acquisitions completed since the start of 2002 were accounted for using the purchase method. The purchase method requires the corporation to allocate the cost of an acquired business to the assets acquired and liabilities assumed based on their estimated fair values at the date of acquisition. The excess of the cost of an acquired business over the fair value of the assets acquired and liabilities assumed is recognized as goodwill. The valuation of the acquired assets and liabilities will impact the determination of future operating performance of the corporation. The corporation utilizes a variety of information sources to determine the value of acquired assets and liabilities. Third-party appraisers are utilized to determine the value and lives of property and identifiable intangibles, consulting actuaries are used to value the obligations associated with defined benefit retirement plans, and legal counsel is used to assess the obligations associated with legal and environmental claims.

 

Self-Insurance Reserves   The corporation purchases third-party insurance for workers’ compensation, automobile and product and general liability claims that exceed a certain level. However, the corporation is responsible for the payment of claims under these insured limits. Consulting actuaries are utilized to estimate the obligation associated with incurred losses. Historical loss development factors are utilized to project the future development of incurred losses and these amounts are adjusted based upon actual claim experience and settlements.

 

Income Taxes   Deferred taxes are recognized for the future tax effects of temporary differences between financial and income tax reporting using tax rates in effect for the years in which the

 

Sara Lee Corporation and Subsidiaries      47


Financial Review

 

differences are expected to reverse. Federal income taxes are provided on that portion of the income of foreign subsidiaries that is expected to be remitted to the United States and be taxable. The management of the corporation periodically estimates the probable tax obligations of the corporation using historical experience in tax jurisdictions and informed judgments. There are inherent uncertainties related to the interpretation of tax regulations in the jurisdictions in which the corporation transacts business. The judgments and estimates made at a point in time may change based on the outcome of tax audits, as well as changes to, or further interpretations of, regulations. The corporation adjusts its income tax expense in the period in which these events occur. If such changes take place, there is a risk that the tax rate may increase or decrease in any period.

 

Contingent Asset   The corporation sold its European cut tobacco business in 1999. Under the terms of that agreement, the corporation can receive an annual cash payment of 95 million euros if tobacco continues to be a legal product in the Netherlands, Germany and Belgium through 2010. The legal status of tobacco in each country accounts for a portion of the total contingency, with the Netherlands accounting for 67% of the total, Germany 22% and Belgium 11%. If tobacco ceases to be a legal product at any time during this period, the corporation forfeits the receipt of all future amounts related to that country. In January 2004, the contingencies associated with the first payment passed and the corporation received a cash payment of 95 million euros, which was equivalent to $119 million based upon exchange rates on the date of receipt. This amount and any future amounts received will be recognized in the corporation’s earnings when received.

 

Defined Benefit Pension Plans   See Note 18 to the Consolidated Financial Statements for information regarding the net periodic benefit cost, plan obligations, plan assets and the measurements of these amounts.

Pension costs and obligations are dependent on assumptions used in calculating such amounts. These assumptions include estimates of the present value of projected future pension payments to all plan participants, taking into consideration the likelihood of potential future events such as salary increases and demographic experience. The assumptions used in developing the required estimates include the following key factors – discount rates, salary growth, expected return on plan assets, retirement rates and mortality.

In determining the discount rate, the corporation utilizes the yield on high-quality fixed-income investments that have a AA bond rating and match the average duration of pension obligations. Sal ary increase assumptions are based on historical experience and anticipated future management actions. In determining the long-term rate of return on plan assets, the corporation assumes that the historical long-term compound growth rate of equity and fixed- income securities will predict the future returns of similar investments in the plan portfolio. Investment management and other fees paid out of plan assets are factored into the determination of asset return assumptions. Retirement rates are based primarily on actual plan experience, while standard actuarial tables are used to estimate mortality. Results that differ from these assumptions are accumulated and amortized over future periods and, therefore, generally affect the net periodic benefit cost in future periods.

The following information illustrates the sensitivity of the net periodic benefit cost and projected benefit obligation to a change in the discount rate and return on plan assets. Amounts relating to foreign plans are translated at the spot rate at the close of 2004. The sensitivities reflect the impact of changing one assumption at a time and are specific to base conditions at the end of 2004. It should be noted that economic factors and conditions often affect multiple assumptions simultaneously and the effects of changes in assumptions are not necessarily linear.

 

         Increase/(Decrease) In

 

Assumption


 

Change


   2005 Net Periodic
Benefit Cost


   

2004 Projected

Benefit Obligation


 

Discount rate

  1% increase    $ (77 )   $ (721 )

Discount rate

  1% decrease      105       902  

Asset return

  1% increase      35        

Asset return

  1% decrease      (35 )      

 
  


 


 

The corporation’s defined benefit pension plans had a net actuarial loss of $1,341 million at the end of 2004, $1,622 million at the end of 2003 and $591 million at the end of 2002. The decrease in the net actuarial loss in 2004 results from plan assets earning a rate of return in excess of the 7.2% assumed rate of return, and amortization of the opening balance, offset in part by actuarial losses on the plan obligations. The increase in the net actuarial loss from 2002 to 2003 was attributable to lower than anticipated returns on plan assets and a decline in the discount rate used to determine plan obligations.

The corporation makes periodic cash contributions to its defined benefit pension plans. In 2005, the corporation expects to contribute $236 million of cash to these plans as compared to $112 million in 2004.

 

Forward-Looking Information

This document contains certain forward-looking statements including the anticipated costs and benefits of restructuring actions, access to credit markets, the planned extinguishment of debt, the funding of pension plans, potential payments under guarantees and the settlement of various income tax examinations. In addition,

 

48      Sara Lee Corporation and Subsidiaries


 

from time to time, in oral statements and written reports, the corporation discusses its expectations regarding the corporation’s future performance by making forward-looking statements preceded by terms such as “expects,” “projects,” “anticipates” or “believes.” These forward-looking statements are based on currently available competitive, financial and economic data, as well as management’s views and assumptions regarding future events. Such forward-looking statements are inherently uncertain, and investors must recognize that actual results may differ from those expressed or implied in the forward-looking statements. Consequently, the corporation wishes to caution readers not to place undue reliance on any forward-looking statements. Among the factors that could cause Sara Lee’s actual results to differ from such forward-looking statements are the following: (i) impacts on reported earnings from fluctuations in foreign currency exchange rates – particularly the euro – given Sara Lee’s significant concentration of business in western Europe; (ii) significant competitive activity, including advertising, promotional and price competition, and changes in consumer demand for Sara Lee’s products; (iii) a significant change in Sara Lee’s business with any of its major customers, such as Wal-Mart, the corporation’s largest customer, including changes in the level of inventory these customers decide is necessary to service their customers; (iv) the impact of volatility in the equity markets and interest rates on the funded status and annual expense of the corporation’s defined benefit pension plans and the impact of such changes on consumer spending; (v) Sara Lee’s ability to continue to source production and conduct manufacturing and selling operations in various countries due to changing business conditions, political environments, import quotas and the financial condition of suppliers; (vi) Sara Lee’s ability to achieve planned cash flows from capital expenditures and acquisitions, particularly Earthgrains, and the impact of changing interest rates and the cost of capital on the discounted value of those planned cash flows; (vii) Sara Lee’s ability to realize the estimated savings and productivity improvements associated with prior restructuring and cost reduction initiatives; (viii) fluctuations in the cost and availability of various raw materials; (ix) Sara Lee’s ability to increase prices in response to raw material and other cost increases and the impact of such price increases on profitability; (x) the impact of various food safety issues on the consumption of meat products in the United States and parts of Europe and the profitability of the corporation’s meat business; (xi) credit and other business risks associated with customers operating in a highly competitive retail environment; (xii) inherent risks in the marketplace associated with new product introductions, including uncertainties about trade and consumer acceptance; (xiii) the settlement of a number of ongoing reviews of the corporation’s income tax filing positions in the United States and other jurisdictions and inherent uncertainties related to the interpretation of tax regulations in the jurisdictions in which the corporation transacts business and (xiv) the continued legality of tobacco products in the Netherlands, Germany and Belgium. In addition, the corporation’s results may also be affected by general factors such as economic conditions, political developments, interest and inflation rates, accounting standards, taxes, and laws and regulations in markets where the corporation competes. We have provided additional information in our Form 10-K for 2004, which readers are encouraged to review, concerning factors that could cause actual results to differ materially from those in the forward-looking statements. Sara Lee undertakes no obligation to publicly update any forward-looking statements, whether as a result of new information, future events or otherwise.

 

Sara Lee Corporation and Subsidiaries      49


 

Consolidated Statements of Income

 

    Years ended

 

Dollars in millions except per share data


  July 3, 2004

    June 28, 2003

    June 29, 2002

 

Net sales

  $ 19,566     $ 18,291     $ 17,628  

 


 


 


Cost of sales

    12,017       11,052       10,829  

Cost of sales – product line exit costs

                (7 )

Selling, general and administrative expenses

    5,897       5,568       5,236  

Charges for (income from) exit activities and business dispositions

    48       (11 )     177  

Contingent sale proceeds

    (119 )            

Interest expense

    271       276       304  

Interest income

    (90 )     (78 )     (96 )

 


 


 


      18,024       16,807       16,443  

 


 


 


Income before income taxes

    1,542       1,484       1,185  

Income taxes

    270       263       175  

 


 


 


Net Income

  $ 1,272     $ 1,221     $ 1,010  

 


 


 


Net Income per Share of Common Stock

                       

Basic

  $ 1.61     $ 1.55     $ 1.27  

 


 


 


Diluted

  $ 1.59     $ 1.50     $ 1.23  

 


 


 


The accompanying Notes to Financial Statements are an integral part of these statements.

 

50      Sara Lee Corporation and Subsidiaries


 

Consolidated Balance Sheets

 

Dollars in millions except share data


 

July 3,

2004


 

June 28,

2003


 

June 29,

2002


Assets

                 

Cash and equivalents

  $ 638   $ 942   $ 298

Trade accounts receivable, less allowances of $184 in 2004, $181 in 2003 and $176 in 2002

    1,929     1,857     1,768

Inventories

                 

Finished goods

    1,921     1,810     1,619

Work in process

    397     405     411

Materials and supplies

    461     489     479

 

 

 

      2,779     2,704     2,509

Other current assets

    400     378     341

Net assets held for sale

        1     7

 

 

 

Total current assets

    5,746     5,882     4,923

 

 

 

Other noncurrent assets

    153     284     192

Deferred tax asset

    275     437     4

Property

                 

Land

    155     202     176

Buildings and improvements

    2,052     1,915     1,744

Machinery and equipment

    5,087     4,917     4,299

Construction in progress

    283     291     320

 

 

 

      7,577     7,325     6,539

Accumulated depreciation

    4,306     3,975     3,384

 

 

 

Property, net

    3,271     3,350     3,155

Trademarks and other identifiable intangibles, net

    2,024     2,110     2,106

Goodwill

    3,414     3,387     3,314

 

 

 

    $ 14,883   $ 15,450   $ 13,694

 

 

 

The accompanying Notes to Financial Statements are an integral part of these balance sheets.

 

Sara Lee Corporation and Subsidiaries      51


 

 


  July 3,
2004


    June 28,
2003


    June 29,
2002


 

Liabilities and Stockholders’ Equity

                       

Notes payable

  $ 54     $ 75     $ 468  

Accounts payable

    1,325       1,346       1,359  

Accrued liabilities

                       

Payroll and employee benefits

    1,162       1,195       1,147  

Advertising and promotion

    540       440       421  

Taxes other than payroll and income

    123       112       102  

Income taxes

    257       11       122  

Other

    892       945       1,047  

Current maturities of long-term debt

    1,070       1,004       734  

 


 


 


Total current liabilities

    5,423       5,128       5,400  

 


 


 


Long-term debt

    4,171       5,157       4,357  

Pension obligation

    871       1,178       220  

Other liabilities

    1,395       1,538       1,325  

Minority interest in subsidiaries

    75       358       632  

Preferred stock (authorized 13,500,000 shares; no par value)

                       

ESOP convertible: Issued and outstanding – 3,051,643 shares in 2003 and 3,120,372 shares in 2002

          221       226  

Unearned deferred compensation

          (182 )     (208 )

Common stockholders’ equity

                       

Common stock: (authorized 1,200,000,000 shares; $.01 par value) Issued and outstanding – 793,924,013 shares in 2004; 777,347,330 shares in 2003 and 784,720,859 shares in 2002

    8       8       8  

Capital surplus

    67       1       59  

Retained earnings

    4,437       3,787       3,168  

Unearned stock

    (170 )     (10 )     (23 )

Accumulated other comprehensive loss

    (1,394 )     (1,734 )     (1,470 )

 


 


 


Total common stockholders’ equity

    2,948       2,052       1,742  

 


 


 


    $ 14,883     $ 15,450     $ 13,694  

 


 


 


 

52      Sara Lee Corporation and Subsidiaries


 

Consolidated Statements of Common Stockholders’ Equity

 

Dollars in millions


  Total

    Common
Stock


  Capital
Surplus


    Retained
Earnings


    Unearned
Stock


    Accumulated
Other
Comprehensive
Income (Loss)


    Comprehensive
Income (Loss)


 

Balances at June 30, 2001

  $ 1,122     $ 8   $     $ 2,635     $     $ (1,521 )        

Net income

    1,010                 1,010                 $ 1,010  

Translation adjustments, net of tax of $(144)

    116                             116       116  

Minimum pension liability, net of tax of $30

    (56 )                           (56 )     (56 )

Net unrealized loss on qualifying cash flow hedges

    (9 )                           (9 )     (9 )

 


 

 


 


 


 


 


Comprehensive income

                                                $ 1,061  

 


 

 


 


 


 


 


Dividends

    (484 )               (484 )                    

Stock issuances – restricted stock

    5           5                            

Stock option and benefit plans

    109           109                            

Tax benefit related to stock-based compensation

    13           13                            

Reacquired shares – repurchases

    (138 )         (138 )                          

Acquisition of Earthgrains’ ESOP

              30             (30 )              

Earthgrains’ stock option conversion

    26           26                            

ESOP tax benefit, redemptions and other

    28           14       7       7                

 


 

 


 


 


 


 


Balances at June 29, 2002

    1,742       8     59       3,168       (23 )     (1,470 )        

Net income

    1,221                 1,221                 $ 1,221  

Translation adjustments, net of tax of $(123)

    345                             345       345  

Minimum pension liability, net of tax of $327

    (606 )                           (606 )     (606 )

Net unrealized loss on qualifying cash flow hedges

    (3 )                           (3 )     (3 )

 


 

 


 


 


 


 


Comprehensive income

                                                $ 957  

 


 

 


 


 


 


 


Dividends

    (497 )               (497 )                    

Stock issuances – restricted stock

    20           20                            

Stock option and benefit plans

    98           98                            

Tax benefit related to stock-based compensation

    10           10                            

Reacquired shares – repurchases

    (305 )         (194 )     (111 )                    

ESOP tax benefit, redemptions and other

    27           8       6       13                

 


 

 


 


 


 


 


Balances at June 28, 2003

    2,052       8     1       3,787       (10 )     (1,734 )        

Net income

    1,272                 1,272                 $ 1,272  

Translation adjustments, net of tax of $59

    135                             135       135  

Minimum pension liability, net of tax of $(110)

    202                             202       202  

Net unrealized gain on qualifying cash flow hedges

    3                             3       3  

 


 

 


 


 


 


 


Comprehensive income

                                                $ 1,612  

 


 

 


 


 


 


 


Dividends

    (594 )               (594 )                    

Stock issuances – restricted stock

    13           13                            

Stock option and benefit plans

    148           148                            

Tax benefit related to stock-based compensation

    4           4                            

Reacquired shares – repurchases

    (350 )         (321 )     (29 )                    

Conversion of ESOP preferred to common

    28           210             (182 )              

ESOP tax benefit, redemptions and other

    35           12       1       22                

 


 

 


 


 


 


 


Balances at July 3, 2004

  $ 2,948     $ 8   $ 67     $ 4,437     $ (170 )   $ (1,394 )        

 


 

 


 


 


 


 


The accompanying Notes to Financial Statements are an integral part of these statements.

 

Sara Lee Corporation and Subsidiaries      53


 

Consolidated Statements of Cash Flows

 

    Years ended

 

Dollars in millions


  July 3,
2004


   

June 28,

2003


   

June 29,

2002


 

Operating Activities

                       

Net income

  $ 1,272     $ 1,221     $ 1,010  

Less: Cash received from contingent sale proceeds

    (119 )            

Adjustments for noncash charges included in net income

                       

Depreciation

    561       532       471  

Amortization of intangibles

    173       142       111  

Charges for (income from) exit activities and business dispositions

    14       (16 )     101  

Increase (decrease) in deferred taxes

    127       10       (79 )

Other

    149       40       7  

Changes in current assets and liabilities, net of businesses acquired and sold

                       

(Increase) decrease in trade accounts receivable

    (44 )     86       93  

(Increase) decrease in inventories

    (45 )     (22 )     304  

Decrease (increase) in other current assets

    44       (10 )     7  

Increase (decrease) in accounts payable

    45       (131 )     (417 )

(Decrease) increase in accrued liabilities

    (135 )     (28 )     127  

 


 


 


Net cash from operating activities

    2,042       1,824       1,735  

 


 


 


Investment Activities

                       

Purchases of property and equipment

    (530 )     (746 )     (669 )

Acquisitions of businesses and investments

          (10 )     (1,930 )

Dispositions of businesses and investments

    137             23  

Cash received from contingent sale proceeds

    119              

Sales of assets

    90       81       113  

Other

          1       (12 )

 


 


 


Net cash used in investment activities

    (184 )     (674 )     (2,475 )

 


 


 


Financing Activities

                       

Issuances of common stock

    139       98       109  

Purchases of common stock

    (350 )     (305 )     (138 )

Redemption of preferred stock

          (250 )      

Borrowings of long-term debt

    1       1,773       1,362  

Repayments of long-term debt

    (1,288 )     (995 )     (503 )

Short-term borrowings (repayments), net

    15       (395 )     124  

Payments of dividends

    (714 )     (497 )     (484 )

 


 


 


Net cash (used in) from financing activities

    (2,197 )     (571 )     470  

 


 


 


Effect of changes in foreign exchange rates on cash

    35       65       20  

 


 


 


(Decrease) increase in cash and equivalents

    (304 )     644       (250 )

Cash and equivalents at beginning of year

    942       298       548  

 


 


 


Cash and equivalents at end of year

  $ 638     $ 942     $ 298  

 


 


 


The accompanying Notes to Financial Statements are an integral part of these statements.

 

54      Sara Lee Corporation and Subsidiaries


Notes to Financial Statements

Dollars in millions except per share data

 

Note 1 – Basis of Presentation

The Consolidated Financial Statements include Sara Lee Corporation and its controlled subsidiaries (the corporation) and have been prepared in accordance with generally accepted accounting principles in the United States (GAAP). The preparation of the Consolidated Financial Statements in conformity with GAAP requires management to make use of estimates and assumptions that affect the reported amount of assets and liabilities, revenues and expenses and certain financial statement disclosures. Significant estimates in these Consolidated Financial Statements include allowances for doubtful accounts receivable, net realizable value of inventories, the cost of sales incentives, useful lives of property and identifiable intangible assets, the evaluation of impairments of property, identifiable intangible assets and goodwill, income tax and valuation reserves, the valuation of assets and liabilities acquired in business combinations, and assumptions used in the determination of the funded status and annual expense of pension and postretirement employee benefit plans. Actual results could differ from these estimates.

The corporation’s fiscal year ends on the Saturday closest to June 30. Fiscal year 2004 was a 53-week year, while fiscal years 2003 and 2002 were 52-week years. Unless otherwise stated, references to years relate to fiscal years. Certain prior year amounts have been reclassified to conform with the current year’s presentation.

 

Note 2 – Summary of Significant Accounting Policies

The Consolidated Financial Statements include the accounts of the corporation, its controlled subsidiary companies, which in general are majority owned, and the accounts of variable interest entities (VIEs) for which the corporation is deemed the primary beneficiary, as defined by the Financial Accounting Standards Board’s (FASB) Interpretation No. 46 (FIN 46) and related interpretations. The results of companies acquired or disposed of during the year are included in the Consolidated Financial Statements from the effective date of acquisition or up to the date of disposal. All significant intercompany balances and transactions have been eliminated in consolidation. Gains and losses resulting from the issuance of common stock by a subsidiary of the corporation are recognized in earnings as realized.

In January 2003, the FASB issued FIN 46, “Consolidation of Variable Interest Entities,” which addresses consolidation by business enterprises of VIEs that either: (1) do not have sufficient equity investment at risk to permit the entity to finance its activities without additional subordinated financial support, or (2) have equity investors that lack an essential characteristic of a controlling financial interest.

Throughout 2003, the FASB released numerous proposed and final FASB Staff Positions (FSPs) regarding FIN 46, which both clarified and modified FIN 46’s provisions. In December 2003, the FASB issued Interpretation No. 46 (FIN 46-R), which replaced FIN 46. FIN 46-R retains many of the basic concepts introduced in FIN 46; however, it also introduced a new scope exception for certain types of entities that qualify as a “business” as defined in FIN 46-R, revised the method of calculating expected losses and residual returns for determination of the primary beneficiary, included new guidance for assessing variable interests, and codified certain FSPs on FIN 46.

The corporation adopted the provisions of FIN 46-R in 2004 and consolidated VIEs with total assets and total liabilities of $54 and $48, respectively. The impact of consolidating these VIEs did not have a material impact on the results of operations or financial position of the corporation.

 

Foreign Currency Translation   Foreign-currency-denominated assets and liabilities are translated into U.S. dollars at exchange rates existing at the respective balance sheet dates. Translation adjustments resulting from fluctuations in exchange rates are recorded as a separate component of other comprehensive income within common stockholders’ equity. The corporation translates the results of operations of its foreign subsidiaries at the average exchange rates during the respective periods. Gains and losses resulting from foreign currency transactions, the amounts of which are not material, are included in net income.

 

Sales Recognition and Incentives   Sales are recognized when title and risk of loss pass to the customer. The corporation offers a variety of sales incentives to resellers and consumers of its products, and the policies regarding the recognition and display of these incentives within the Consolidated Statements of Income are as follows:

Discounts, Coupons and Rebates   The cost of these incentives are recognized at the later of the date at which the related sale is recognized or the date at which the incentive is offered. The cost of these incentives is estimated using a number of factors including historical utilization and redemption rates. Substantially all cash incentives of this type are included in the determination of net sales. Incentives offered in the form of free product are included in the determination of cost of sales.

Slotting Fees   Certain retailers require the payment of slotting fees in order to obtain space for the corporation’s products on the retailer’s store shelves. The cost of these fees is recognized at the earlier of the date cash is paid or a liability to the retailer is created. These amounts are included in the determination of net sales.

Volume-Based Incentives   These incentives typically involve rebates or refunds of a specified amount of cash consideration that are redeemable only if the reseller completes a specified cumulative level of sales transactions. Under incentive programs of this nature, the corporation estimates the anticipated rebate to be paid

 

Sara Lee Corporation and Subsidiaries      55


Notes to Financial Statements

Dollars in millions except per share data

 

and allocates a portion of the estimated cost of the rebate to each underlying sales transaction with the customer.

Cooperative Advertising   Under these arrangements, the corporation agrees to reimburse the reseller for a portion of the costs incurred by the reseller to advertise and promote certain of the corporation’s products. The corporation recognizes the cost of cooperative advertising programs in the period in which the advertising and promotional activity first takes place. The costs of these incentives are generally included in the determination of net sales.

Fixtures and Racks   Store fixtures and racks are given to retailers to display certain of the corporation’s products. The cost of these fixtures and racks is recognized in the determination of net income in the period in which they are delivered to the retailer.

 

Advertising Expense   Advertising costs, which include the development and production of advertising materials and the communication of this material through various forms of media, are expensed in the period the advertising first takes place. Advertising expense is recognized in the “Selling, general and administrative expenses” caption in the Consolidated Statements of Income and was $425 in 2004, $460 in 2003 and $406 in 2002.

 

Cash and Equivalents   All highly liquid investments purchased with a maturity of three months or less at the time of purchase are considered to be cash equivalents.

 

Accounts Receivable Valuation   Accounts receivable are stated at their net realizable value. The allowance for doubtful accounts reflects the corporation’s best estimate of probable losses inherent in the receivables portfolio determined on the basis of historical experience, specific allowances for known troubled accounts and other currently available information.

 

Inventory Valuation   Inventories are stated at the lower of cost or market. Cost is determined by the first-in, first-out (FIFO) method for 97% of the corporation’s inventories at July 3, 2004, and by the last-in, first-out (LIFO) for the remainder. There was no difference between the FIFO and LIFO inventory valuation at July 3, 2004, June 28, 2003 or June 29, 2002. Rebates, discounts and other cash consideration received from a vendor related to inventory purchases is reflected as a reduction in the cost of the related inventory item, and is therefore reflected in cost of sales when the related inventory item is sold.

 

Property   Property is stated at historical cost, and depreciation is computed using the straight-line method over the lives of the assets. Machinery and equipment is depreciated over periods ranging from 3 to 25 years and buildings and building improvements over periods of up to 40 years. Additions and improvements that substantially extend the useful life of a particular asset and interest costs incurred during the construction period of major properties are capitalized. Repairs and maintenance costs are charged to expense. Upon sale or disposition of a property element, the cost and related accumulated depreciation are removed from the accounts. Capitalized interest was $10, $11 and $7 in 2004, 2003 and 2002, respectively.

Property is tested for recoverability whenever events or changes in circumstances indicate that its carrying value may not be recoverable. Such events include significant adverse changes in the business climate, current period operating or cash flow losses, forecasted continuing losses or a current expectation that an asset group will be disposed of before the end of its useful life. Recoverability of property is evaluated by a comparison of the carrying amount of an asset or asset group to future net undiscounted cash flows expected to be generated by the asset or asset group. If these comparisons indicate that an asset is not recoverable, the impairment loss recognized is the amount by which the carrying amount of the asset exceeds the estimated fair value. When an impairment loss is recognized for assets to be held and used, the adjusted carrying amount of those assets is depreciated over its remaining useful life. Restoration of a previously recognized impairment loss is not allowed.

Assets that are to be disposed of by sale are recognized in the financial statements at the lower of carrying amount or fair value, less cost to sell, and are not depreciated after being classified as held for sale. In order for an asset to be classified as held for sale, the asset must be actively marketed, be available for immediate sale and meet certain other specified criteria.

 

Trademarks and Other Identifiable Intangible Assets   The primary identifiable intangible assets of the corporation are trademarks acquired in business combinations, customer relationships and computer software. Identifiable intangibles with finite lives are amortized and those with indefinite lives are not amortized. The estimated useful life of an identifiable intangible asset to the corporation is based upon a number of factors including the effects of demand, competition, expected changes in distribution channels and the level of maintenance expenditures required to obtain future cash flows.

Identifiable intangible assets that are subject to amortization are evaluated for impairment using a process similar to that used to evaluate elements of property. Identifiable intangible assets not subject to amortization are assessed for impairment at least as often as annually and as triggering events may occur. The impairment test for identifiable intangible assets not subject to amortization consists of a comparison of the fair value of the intangible asset with its carrying amount. An impairment loss is recognized for the amount by which the carrying value exceeds the fair value of the

 

56      Sara Lee Corporation and Subsidiaries


 

asset. In making this assessment, management relies on a number of factors to discount anticipated future cash flows including operating results, business plans and present value techniques. Rates used to discount cash flows are dependent upon interest rates and the cost of capital at a point in time. There are inherent uncertainties related to these factors and management’s judgment in applying them to the analysis of intangible asset impairment. It is possible that assumptions underlying the impairment analysis will change in such a manner that impairment in value may occur in the future.

 

Goodwill   Goodwill is not amortized; however, it is assessed for impairment at least as often as annually and as triggering events may occur. The corporation performs its annual review in the second quarter of each year. Recoverability of goodwill is evaluated using a two-step process. The first step involves a comparison of the fair value of a reporting unit with its carrying value. If the carrying value of the reporting unit exceeds its fair value, the second step of the process involves a comparison of the implied fair value and carrying value of the goodwill of that reporting unit. If the carrying value of the goodwill of a reporting unit exceeds the implied fair value of that goodwill, an impairment loss is recognized in an amount equal to the excess. Reporting units are business components one level below the operating segment level for which discrete financial information is available and reviewed by segment management.

In evaluating the recoverability of goodwill, it is necessary to estimate the fair value of the reporting units. In making this assessment, management relies on a number of factors to discount anticipated future cash flows including operating results, business plans and present value techniques. Rates used to discount cash flows are dependent upon interest rates and the cost of capital at a point in time. There are inherent uncertainties related to these factors and management’s judgment in applying them to the analysis of goodwill impairment. It is possible that assumptions underlying the impairment analysis will change in such a manner that impairment in value may occur in the future.

 

Stock-Based Compensation   The corporation recognizes employee services received in exchange for equity instruments in accordance with the provisions of Accounting Principles Board Opinion No. 25, “Accounting for Stock Issued to Employees” (APB No. 25). APB No. 25 requires the use of the intrinsic value method, which measures compensation cost as the excess, if any, of the quoted market price of the stock over the amount an employee must pay to acquire the stock. Compensation for substantially all of the corporation’s equity-based awards is measured on the date the shares are granted. Under APB No. 25, no compensation expense was recognized for stock options, replacement stock options and shares purchased under the Employee Stock Purchase Plan (ESPP). Compensation expense is however recognized for the cost of restricted share awards granted to employees under the provisions of APB No. 25.

Had the cost of employee services received in exchange for equity instruments been recognized based on the grant-date fair value of those instruments in accordance with the provisions of Statement of Financial Accounting Standards No. 123, “Accounting for Stock-based Compensation” (SFAS No. 123), the corporation’s net income and earnings per share would have been impacted as shown in the following table:

 


  2004

    2003

    2002

 

Reported net income

  $ 1,272     $ 1,221     $ 1,010  

Plus – stock-based employee compensation included in reported net income, net of related tax effects

    20       16       21  

Less – total stock-based employee compensation expense determined under the fair-value method for all awards, net of related tax effects

    (48 )     (49 )     (77 )

 


 


 


Pro forma net income

  $ 1,244     $ 1,188     $ 954  

 


 


 


Earnings per share

                       

Basic – as reported

  $ 1.61     $ 1.55     $ 1.27  

 


 


 


Basic – pro forma

  $ 1.58     $ 1.51     $ 1.20  

 


 


 


Diluted – as reported

  $ 1.59     $ 1.50     $ 1.23  

 


 


 


Diluted – pro forma

  $ 1.56     $ 1.46     $ 1.17  

 


 


 


 

In