Download the Results in PDF Format (67K)
Financial Summary
($
in millions, except per share) |
Third Quarter 2005 |
Third Quarter 2004 |
%
Change |
Nine Months 2005 |
Nine Months 2004 |
%
Change |
Net Sales |
$2,042 |
$1,677 |
22% |
$5,027 |
$4,198 |
20% |
Net Income
|
$47 |
$252 |
(81)% |
$380 |
$309 |
23% |
Diluted Earnings per Share |
$0.17 |
$0.93 |
(82)% |
$1.40 |
$1.15 |
22% |
· Third-quarter sales increased 22 percent, with 12 percent
of the growth coming from the addition of revenues from
Monsanto’s fiscal year 2005 acquisitions and 10 percent from the
company’s core business. Within the core business, the
quarterly sales increase was driven by higher corn and soybean
trait revenues in the
United States,
increased corn seed sales in the United States, increased cotton
trait revenues in the
United States
and India, and higher revenues for Roundup and other
glyphosate-based herbicides in the United States. For the first
nine months of fiscal year 2005, total sales increased 20
percent, with 14 percent of the sales growth from the core
business and the remainder from the addition of revenues from
acquisitions. The sales increase in the core business was
driven by strong trait revenues, corn seed sales in the United
States and the Europe-Africa region, and revenues from Roundup
and other glyphosate-based herbicides in Europe and Brazil.
· Reported net income for the quarter was $47 million, which
includes the write-off of in-process research and development
(R&D) related to the Seminis and Emergent acquisitions of $248
million and income on discontinued operations of $6 million.
For the first nine months of 2005, reported net income was $380
million, including the in-process R&D write-off of $248 million
related to the Seminis and Emergent acquisitions, a pre-tax
charge of $284 million ($181 million
aftertax) to establish a reserve associated with the
Solutia Inc. bankruptcy proceedings, a tax benefit of $106
million ($86 million in discontinued operations and $20 million
in continuing operations) as a result of the loss incurred on
the European wheat and barley business, $7 million in after-tax
restructuring charges, and income on discontinued operations of
$8 million.
Comment from
Monsanto Chairman, President and Chief Executive Officer Hugh
Grant:
“Our strength
in seeds and traits has been proven again this quarter,
reflecting the acceleration we’re seeing in biotech trait
adoption, the increased use of stacked biotech traits, and the
growth of our corn seed business. Our acquisitions complement
our core business, and the combination not only translates to
consistently strong business results, but also gives us a
platform for future earnings growth across the company.”
Third-Quarter
and Nine-Month 2005 Performance Summary:
Net sales
in the third quarter increased 22 percent to slightly more than
$2 billion, with
12 percent of that growth coming from acquisitions and 10
percent from organic growth of Monsanto’s core business. The
quarterly sales increase from the core business was driven by
higher corn and soybean trait revenues in the United States,
increased corn seed sales in the United States, increased cotton
trait revenues in the
United States
and India, and higher sales of Roundup and other
glyphosate-based herbicides in the United States.
For the first
nine months of 2005, net sales were slightly more than $5
billion, a 20 percent improvement compared with net sales in the
same period last year. Organic growth in the core business
accounted for 14 percent of the sales growth for the nine-month
period, with 6 percent of growth coming from revenues from
acquisitions. The drivers for the first nine months of fiscal
year 2005 included increases in U.S. trait revenues, increased
cotton-trait revenues in Australia and India, increased corn
seed sales in the United States and the Europe-Africa region,
and the addition of revenues from acquisitions. Additionally,
sales of Roundup and other glyphosate-based herbicides were
higher for the first nine months of 2005, particularly in Brazil
and Europe, which offset decreased sales in the
United States
for the nine-month period.
Net income and
earnings per share:
Monsanto recorded third-quarter fiscal year 2005 net income of
$47 million, or $0.17 per share, compared with net income of
$252 million, or $0.93 per share, in the third quarter of fiscal
year 2004.
Items
affecting comparability for third quarter of 2005 included:
· A charge of $(0.91) per share associated with the in-process R&D
write-off related to the Seminis and Emergent acquisitions.
· $0.02 per share income on discontinued operations.
Items
affecting comparability for third quarter of 2004 included:
· Net restructuring charges of $(0.03) per share.
· $0.10 per share income on discontinued operations and related
restructuring charges.
For the
company’s first nine months of fiscal year 2005, reported net
income was
$380 million, or $1.40 per share, compared with net income of
$309 million, or $1.15 per share, for the same period in 2004.
Items affecting comparability for the first nine months of
fiscal year 2005 included:
· A charge of $(0.91) per share associated with the in-process R&D
write-off related to the Seminis and Emergent acquisitions.
· A $(0.66) per share charge associated with certain liabilities in
connection with the Solutia bankruptcy (“Solutia-related
charge”).
· A $0.39 per share tax benefit as a result of the loss incurred on
the European wheat and barley business.
· Net restructuring charges of $(0.03) per share.
· $0.03 per share income on discontinued operations.
Items
affecting comparability for the first nine months of fiscal year
2004 included:
· Write-off of goodwill associated with the global wheat business
of $(0.26) per share.
· Net restructuring charges of $(0.21) per share.
· $0.02 per share income on discontinued operations and related
restructuring charges.
Operating
costs:
R&D expenses were $409 million for the third quarter, an
increase of $281 million compared with those in third-quarter
fiscal year 2004, primarily driven by the in-process R&D
write-off of $248 million related to the Seminis and Emergent
acquisitions. For the first nine months of fiscal year 2005,
R&D expenses were $667 million, or $298 million higher than the
first nine months of fiscal year 2004. This increase was also
driven by the in-process R&D write-off of $248 million related
to the Seminis and Emergent acquisitions.
Selling,
general and administrative (SG&A) expenses for third quarter
2005 were
$352 million, compared with $285 million in the third quarter of
2004. The SG&A expense increase in the third quarter was driven
by expenses related to the businesses Monsanto acquired in
fiscal year 2005. For the first nine months of fiscal year
2005, SG&A expenses were $911 million, compared to $829 million
in the same period in 2004. SG&A as a percent of net sales
included the addition of the acquisitions and remained flat at
approximately 17 percent for the third quarter compared to the
same period in fiscal year 2004. For the first nine months of
2005, SG&A as a percent of net sales also included the effect of
the acquisitions and decreased to approximately 18 percent
versus approximately 20 percent in the first nine months of
fiscal year 2004.
Cash flow:
Year-to-date 2005 net cash provided by operations was $533
million, compared with $112 million through the first nine
months of fiscal year 2004. Net cash provided (required) by
investing activities was $(1.4) billion through the first nine
months of fiscal year 2005, and $60 million for the same period
in 2004. As a result, year-to-date free cash flow represented a
use of cash of $(838) million, compared with positive free cash
flow of $172 million for the first nine months of fiscal year
2004. The decrease in free cash flow for the first nine months
primarily reflects acquisitions made by Monsanto in fiscal year
2005. Additionally, the final structure of the Seminis
acquisition and the retirement of debt associated with the
transaction resulted in the use of cash of $495 million recorded
in financing activities instead of investing activities in the
cash flow statement. Free cash flow in fiscal year 2004 was
affected by payments of $400 million related to the Solutia PCB
litigation settlement. (For a reconciliation of free cash flow,
see note 1.)
Seeds and
Genomics Segment Detail
Net Sales
($
in millions) |
Third Quarter 2005 |
Third Quarter 2004 |
%
Change |
Nine Months 2005 |
Nine
Months 2004 |
%
Change |
Corn seed and traits |
$431 |
$298 |
45% |
$1,305 |
$975 |
34% |
Soybean seed and traits |
$204 |
$166 |
23% |
$827 |
$655 |
26% |
Vegetable and fruit seed |
$87 |
– |
NM |
$87 |
– |
NM |
All other crops seeds and traits |
$336 |
$233 |
44% |
$489 |
$334 |
46% |
TOTAL Seeds and Genomics |
$1,058 |
$697 |
52% |
$2,708 |
$1,964 |
38% |
NM= Not
Meaningful
The Seeds and
Genomics segment consists of the global seeds and related trait
business, and genetic technology platforms.
Third-quarter
2005 net sales of roughly $1.1 billion for the Seeds and
Genomics segment improved more than 50 percent compared to sales
of $697 million recorded in the third quarter of fiscal year
2004. This improvement was largely driven by the fiscal year
2005 acquisitions, increased revenues from corn and soybean
trait sales in the
United States,
increased corn seed sales in the United States, and increased
cotton trait revenues in the
United States
and India.
Additionally,
Monsanto completed the acquisitions of Seminis’ vegetable and
fruit seed business and Emergent Genetics’ cotton business in
March and April, respectively. As such, the revenues from these
businesses are reflected in the Seeds and Genomics segment.
Sales from the Emergent Genetics’ cotton business have been
incorporated into the “All other crops seeds and traits”
category. Sales from the Seminis vegetable and fruit business
are included in a new category of the Seeds and Genomics segment
titled “Vegetable and fruit seed.”
For the first
nine months of fiscal year 2005, sales for the Seeds and
Genomics segment increased by more than one-third to
approximately $2.7 billion, driven by the increased revenues in
corn seeds and traits, soybean traits, cotton traits, and the
inclusion of sales from the companies in Monsanto’s American
Seeds, Inc. subsidiary, the Seminis vegetable and fruit
business, and Emergent’s cotton
business.
EBIT (net income (loss) before interest and taxes) for the Seeds
and Genomics segment was $4 million for the third quarter of
fiscal year 2005, compared to $183 million for third quarter
2004. The decrease in EBIT for the quarter was driven by the
write-off of $248 million of in-process R&D costs associated
with the Seminis and Emergent acquisitions. For the first nine
months of fiscal year 2005, EBIT for the segment was $511
million, including the in-process R&D write-off, compared to
$332 million for the same period in fiscal year 2004. The
improvement in EBIT for the first nine months of 2005 was driven
primarily by increased revenue for traits, which reflects
increased penetration, pricing flexibility and the value of
stacking more than one trait in a single seed. (For a
reconciliation of EBIT, see note 1.)
Agricultural
Productivity Segment Detail
Net Sales
($
in millions) |
Third Quarter 2005 |
Third Quarter 2004 |
%
Change |
Nine
Months
2005 |
Nine
Months
2004 |
%
Change |
Roundup and other glyphosate-based herbicides |
$628 |
$600 |
5% |
$1,547 |
$1,407 |
10% |
All other agricultural productivity products
|
$356 |
$380 |
(6)% |
$772 |
$827 |
(7)% |
TOTAL Agricultural Productivity |
$984 |
$980 |
0% |
$2,319 |
$2,234 |
4% |
The
Agricultural Productivity segment consists primarily of crop
protection products, the lawn-and-garden herbicide products, and
the company’s animal agricultural businesses.
Net sales in
the Agricultural Productivity segment for the quarter were flat
compared to the same period in fiscal year 2004. For the
quarter, overall sales of branded Roundup and other
glyphosate-based herbicides increased 5 percent, driven by
increased revenues associated with earlier-than-expected sales,
especially in the
United States.
The increase in sales for Roundup and other glyphosate-based
herbicides was offset by a decline in revenues from all other
agricultural products.
Compared with
the first nine months of fiscal year 2004, the Agricultural
Productivity segment recorded an increase in sales of 4 percent
in the first nine months of fiscal year 2005, driven by
increased revenues for Roundup and other glyphosate-based
herbicides. Sales of branded Roundup herbicide were down
modestly for the first nine months of the fiscal year as higher
sales outside the
United States
were offset by decreased U.S. sales as a result of a shift in
sales to Monsanto’s lower-priced branded and non-branded
products. Additionally, higher non-branded glyphosate sales
also contributed to the overall increase in sales for the first
nine months of fiscal year 2005.
EBIT for the Agricultural Productivity segment was $193 million for
the third quarter of fiscal year 2005, compared with $163
million for third quarter 2004. The increase in EBIT for the
quarter was driven by primarily lower operating expenses.
For the first nine months of fiscal year 2005, EBIT for the
segment decreased $159 million to $18 million, compared with the
first nine months of 2004. The decrease in EBIT for the first
nine months of 2005 was driven primarily by the Solutia-related
charge of $284 million, which was somewhat offset by lower
operating expenses. (For a reconciliation of EBIT, see note 1.)
Outlook
Comment from Monsanto Chairman, President and Chief Executive
Officer Hugh Grant:
“With a strong
U.S. agricultural season as a backbone, our results have been
very good. While those results are an important record of our
performance, they are equally important as an indicator of what
we can achieve in 2006 and beyond.”
2005 Earnings
and Free Cash Flow Outlook:
Monsanto’s
management confirmed the company’s EPS guidance for fiscal year
2005, with EPS on an ongoing business basis expected to be in
the range of $2.00 to $2.05. The ongoing EPS guidance excludes
the write-off of $0.91 per share of in-process R&D related to
the Seminis and Emergent acquisitions, the $0.66 per-share
Solutia-related charge, the tax benefit of $0.39 per share as a
result of the loss incurred on the European wheat and barley
business, a $0.03 per-share charge for restructuring, and $0.03
per share income on discontinued operations. On an as-reported
basis, Monsanto expects EPS to be in the range of $0.82 to
$0.87. (For a reconciliation of ongoing EPS, see note 1.)
For the fourth
quarter of fiscal year 2005, Monsanto management expects EPS on
an ongoing business basis to be in the range of $(0.55).
Additionally,
management confirmed its previous EPS guidance for fiscal years
2006 and 2007, expecting 17 percent growth over the low end of
2005 EPS guidance of $2.00 to $2.05 for fiscal year 2006, and 20
to 25 percent growth in EPS for fiscal year 2007 from the growth
expected in fiscal year 2006.
Monsanto also
updated free cash flow guidance for fiscal year 2005. The final
structure of the Seminis transaction and the retirement of debt
associated with the transaction made it necessary for $495
million in debt repayments to be recorded in financing
activities instead of investing activities in the cash flow
statement. The economics of the Seminis transaction and the
cash expected from operations do not change. Therefore, Monsanto
expects cash from operations to be $1.2 billion, and net cash
required by investing activities to be
$1.6 billion. As a result, the company expects free cash flow to
be within the range of negative $400 million for the fiscal year
as opposed to the negative $900 million previously provided.
(For a reconciliation of free cash flow, see note 1.)
Other Items of
Note:
On June 7,
Monsanto Company, Solutia Inc. and the Official Committee of
Unsecured Creditors appointed in Solutia’s bankruptcy case
announced they reached an agreement in principle for a proposal
for Solutia’s reorganization that, if approved by the Bankruptcy
Court and the respective company boards of directors, could
result in a confirmed reorganization plan allowing Solutia to
exit bankruptcy protection.
On April 18,
the European Commission posted its official list of 26 products
that have been confirmed as being lawfully on the European Union
(EU) market and can continue to be used in processed feed
products shipped to the EU. The EU’s
confirmation included 15 Monsanto products. All of the products
listed were “grandfathered” under the EU’s
new regulations for food and feed, recognizing these products
were legally on the market when the new regulations took effect
last year.
Other
supplemental data to this news release, including slides that
accompany the company’s financial results conference call and
estimated acreage planted with Monsanto’s biotech traits in
2005, can also be found in the Financial Reports section under
the investor information page of the company’s web site at:
www.monsanto.com.
Monsanto
Company is a leading global provider of technology-based
solutions and agricultural products that improve farm
productivity and food quality.
Roundup
is a registered trademark owned by Monsanto Company and its
wholly owned subsidiaries.
Unless
otherwise indicated, references to “Roundup and other
glyphosate-based herbicides” exclude all lawn-and-garden
herbicide products.
Monsanto Company and Subsidiaries
Selected Financial Information
(Dollars in millions, except per share amounts)
Unaudited
Condensed Statement of Consolidated Operations
|
Three Months
Ended
May 31, 2005 |
Three Months
Ended
May 31, 2004 |
Nine Months
Ended
May 31, 2005 |
Nine Months
Ended
May 31, 2004 |
Net Sales |
$2,042 |
$1,677 |
$5,027 |
$4,198 |
Cost of Goods Sold |
1,035 |
848 |
2,509 |
2,165 |
Gross Profit
|
1,007 |
829 |
2,518 |
2,033 |
Operating Expenses: |
|
|
|
|
Selling, General and Administrative Expenses |
352 |
285 |
911 |
829 |
Bad-Debt Expense |
15 |
36 |
36 |
76 |
Research and Development Expenses |
155 |
128 |
401 |
369 |
Acquired In-Process Research and Development |
254 |
— |
266 |
— |
Impairment of Goodwill |
— |
— |
— |
69 |
Restructuring Charges – Net |
— |
9 |
8 |
66 |
Total Operating Expenses |
776 |
458 |
1,622 |
1,409 |
Income From Operations |
231 |
371 |
896 |
624 |
Interest Expense – Net |
24 |
21 |
59 |
53 |
Solutia-Related Expenses |
7 |
29 |
300 |
43 |
Other Expense – Net |
31 |
22 |
73 |
70 |
Income From Continuing Operations Before Income Taxes |
169 |
299 |
464 |
458 |
Income Tax Provision |
128 |
73 |
178 |
155 |
Income From Continuing Operations |
41 |
226 |
286 |
303 |
Discontinued Operations: |
|
|
|
|
Income (Loss) From Operations of Discontinued
Businesses |
4 |
26 |
6 |
(2) |
Income Tax Benefit |
(2) |
— |
(88) |
(8) |
Income on Discontinued Operations |
6 |
26 |
94 |
6 |
Net Income |
$ 47 |
$ 252 |
$ 380 |
$ 309 |
EBIT (1) |
$ 197 |
$ 346 |
$ 529 |
$ 509 |
Basic Earnings per Share: |
|
|
|
|
Income From Continuing Operations |
$ 0.16 |
$ 0.85 |
$ 1.08 |
$ 1.15 |
Income on Discontinued Operations |
0.02 |
0.10 |
0.35 |
0.02 |
Net Income
|
$ 0.18 |
$ 0.95 |
$ 1.43 |
$ 1.17 |
|
|
|
|
|
Diluted Earnings per Share: |
|
|
|
|
Income From Continuing Operations |
$ 0.15 |
$ 0.83 |
$ 1.05 |
$ 1.13 |
Income on Discontinued Operations |
0.02 |
0.10 |
0.35 |
0.02 |
Net Income |
$ 0.17 |
$ 0.93 |
$ 1.40 |
$ 1.15 |
|
|
|
|
|
Weighted Average Shares Outstanding:
|
|
|
|
|
Basic Shares |
268.0 |
265.8 |
266.4 |
264.0 |
Diluted Shares |
273.8 |
270.7 |
272.3 |
268.7 |
Monsanto
Company and Subsidiaries
Selected Financial Information
(Dollars in millions)
Unaudited
Condensed Statement of Consolidated Financial
Position |
As of
May 31, 2005 |
As of
Aug. 31, 2004 |
Assets |
|
|
|
|
|
Current Assets: |
|
|
Cash and Cash Equivalents |
$ 467 |
$1,037 |
Short-Term Investments |
— |
300 |
Trade Receivables – Net of Allowances of $264 and
$250, respectively |
2,776 |
1,663 |
Miscellaneous Receivables |
412 |
316 |
Deferred Tax Assets |
388 |
397 |
Inventories |
1,683 |
1,154 |
Assets of Discontinued Operations |
72 |
— |
Other Current Assets |
64 |
64 |
|
5,862 |
4,931 |
|
|
|
Property, Plant and Equipment – Net |
2,367 |
2,087 |
Goodwill – Net |
1,241 |
720 |
Other Intangible Assets – Net |
1,189 |
454 |
Noncurrent
Deferred Tax Assets |
515 |
475 |
Other Assets |
503 |
497 |
Total Assets |
$11,677 |
$9,164 |
|
|
|
Liabilities and Shareowners’ Equity |
|
|
|
|
|
Current Liabilities: |
|
|
Short-Term Debt |
$
1,412 |
$ 433 |
Accounts Payable |
392 |
326 |
Income Taxes Payable |
343 |
122 |
Accrued Compensation and Benefits |
201 |
158 |
Accrued Marketing Programs |
502 |
419 |
Deferred Revenues |
40 |
16 |
Grower Accruals |
22 |
1 |
Liabilities of Discontinued Operations
|
40 |
— |
Miscellaneous Short-Term Accruals |
592 |
419 |
Total Current Liabilities |
3,544 |
1,894 |
|
|
|
Long-Term Debt |
1,062 |
1,075 |
Postretirement Liabilities |
722 |
687 |
Solutia-Related Reserve |
203 |
— |
Other Liabilities |
301 |
250 |
Shareowners’ Equity |
5,845 |
5,258 |
Total Liabilities and Shareowners’ Equity
|
$11,677 |
$9,164 |
|
|
|
Debt to Capital Ratio: |
30% |
22% |
Monsanto
Company and Subsidiaries
Selected Financial Information
(Dollars in millions)
Unaudited
Statement of Consolidated Cash Flows |
Nine Months Ended
May 31, 2005 |
Nine Months Ended
May 31, 2004 |
Operating Activities: |
|
|
Net Income |
$
380 |
$
309 |
Adjustments to reconcile cash provided
(required) by operations: |
|
|
Items that did not require (provide) cash: |
|
|
Depreciation and amortization expense |
348 |
340 |
Impairment of goodwill |
— |
69 |
Impairment of assets included in
discontinued operations |
— |
4 |
Bad-debt expense |
36 |
75 |
Noncash
restructuring |
7 |
35 |
Deferred income taxes |
(90) |
213 |
Gain on disposal of investments and property
– net |
(5) |
(13) |
Equity affiliate expense – net |
20 |
26 |
Acquired in-process research and development
|
266 |
— |
Solutia-related charge |
284 |
— |
Other items that did not require cash |
51 |
28 |
Changes in assets and liabilities that provided (required)
cash, net
of acquisitions: |
|
|
Trade receivables |
(917) |
(496) |
Inventories |
(10) |
23 |
Accounts payable and accrued liabilities |
156 |
8 |
PCB litigation settlement insurance proceeds
(payments) |
9 |
(400) |
Solutia-related reserve |
(36) |
— |
Pension contributions |
(60) |
(150) |
Tax benefit on employee stock options |
67 |
28 |
Other Items |
27 |
13 |
Net Cash Provided by Operations |
533 |
112 |
|
|
|
Cash Flows Provided (Required) by Investing
Activities: |
|
|
Purchases of short-term investments |
— |
(250) |
Maturities of short-term investments |
300 |
480 |
Acquisitions of businesses, net of cash acquired |
(1,506) |
— |
Technology and other investments |
(44) |
(46) |
Capital expenditures |
(144) |
(148) |
Other investment and property disposal proceeds |
23 |
24 |
Net Cash Provided (Required) by Investing Activities |
(1,371) |
60 |
|
|
|
Cash Flows Provided (Required) by Financing
Activities: |
|
|
Net change in financing with less than 90-day
maturities |
|
(58) |
|
|
|
|
|
|
|
|
|
|
|
|
Payments on debt assumed in acquisitions |
|
— |
Payments on other financing |
(5) |
(4) |
Treasury stock purchases |
(149) |
(133) |
Stock option exercises |
144 |
163 |
Dividend payments |
(129) |
(103) |
Net Cash Provided (Required) by Financing Activities |
268 |
(126) |
|
|
|
|
|
46 |
Cash and Cash Equivalents at Beginning of Period |
1,037 |
281 |
Cash and Cash Equivalents at End of Period |
$
467 |
$ 327 |
Monsanto
Company and Subsidiaries
Selected Financial Information
(Dollars in millions)
Unaudited
1. EBIT, Ongoing EPS, and Free Cash Flow: The
presentations of EBIT, ongoing EPS and free cash flow are not
intended to replace net income (loss), cash flows, financial
position or comprehensive income (loss), and they are not
measures of financial performance as determined in accordance
with generally accepted accounting principles (GAAP) in the
United States. The following tables reconcile EBIT, ongoing EPS
and free cash flow to the respective most directly comparable
financial measure calculated in accordance with GAAP.
Reconciliation of EBIT to Net Income:
EBIT is defined as net income (loss) before interest and taxes.
The following table reconciles EBIT to the most directly
comparable financial measure, which is net income.
Total Monsanto Company and Subsidiaries:
|
Three Months
Ended
May 31, 2005 |
Three Months
Ended
May 31, 2004 |
Nine Months
Ended
May 31, 2005 |
Nine Months
Ended
May 31, 2004 |
|
|
|
|
|
EBIT – Seeds and Genomics Segment |
$ 4 |
$183 |
$511 |
$332 |
EBIT – Agricultural Productivity Segment
|
193 |
163 |
18 |
177 |
EBIT – Total Monsanto Company and Subsidiaries
|
197 |
346 |
529 |
509 |
Interest Expense – Net |
24 |
21 |
59 |
53 |
Income Tax Provision(1) |
126 |
73 |
90 |
147 |
Net Income |
$ 47 |
$252 |
$380 |
$309 |
(1) Includes the income
tax provision from continuing operations and the income tax
benefit from discontinued operations.
Reconciliation of EPS to Ongoing EPS:
Ongoing EPS is calculated excluding certain after-tax items
which Monsanto does not consider part of ongoing operations.
Total
Monsanto Company and Subsidiaries: |
Three Months
Ended
May 31, 2005 |
Three Months
Ended
May
31, 2004 |
Nine
Months Ended
May 31, 2005 |
Nine
Months Ended
May 31, 2004 |
|
|
|
|
|
Diluted Earnings per Share |
$0.17 |
$0.93 |
$1.40 |
$1.15 |
In-Process R&D Write-Off Related to the Seminis and
Emergent Acquisitions |
0.91 |
— |
0.91 |
— |
Solutia-Related Charge |
— |
— |
0.66 |
— |
Tax
Benefit on Loss from European Wheat and Barley
Business |
— |
— |
(0.39) |
— |
Restructuring Charges – Net |
— |
0.03 |
0.03 |
0.21 |
Income
on Discontinued Operations and Related
Restructuring |
(0.02) |
(0.10) |
(0.03) |
(0.02) |
Impairment of Goodwill |
— |
— |
— |
0.26 |
Diluted Earnings per Share from Ongoing Business
|
$1.06 |
$0.86 |
$2.58 |
$1.60 |
Reconciliation of EPS to Ongoing EPS (continued):
Total
Monsanto Company and Subsidiaries: |
Fiscal Year
2007
Target |
Fiscal Year
2006
Target |
Fiscal Year
2005
Target |
Fourth Quarter
2005
Target |
|
|
|
|
|
Diluted Earnings per Share |
$2.81 - $2.93 |
$2.34 |
$0.82 - $0.87 |
$(0.52) - $(0.57) |
In-Process R&D Write-Off Related to the
Seminis and Emergent Acquisitions |
— |
— |
0.91 |
— |
Solutia-Related Charge |
— |
— |
0.66 |
— |
Tax
Benefit on Loss from European Wheat and Barley
Business |
— |
— |
(0.39) |
— |
Restructuring Charges – Net |
— |
— |
0.03 |
— |
Income
on Discontinued Operations and Related
Restructuring |
— |
— |
(0.03) |
— |
Diluted Earnings per Share from Ongoing Business
|
$2.81 - $2.93 |
$2.34 |
$2.00 - 2.05 |
$(0.52) - $(0.57) |
Reconciliation of Free Cash Flow:
Free cash flow represents the total of cash flows from
operations and investing activities, as reflected in Monsanto’s
Statement of Consolidated Cash Flows presented in this release.
With respect to the projected free cash flow guidance provided
under the caption “2005 Earnings and Free Cash Flow Outlook,”
Monsanto does not include any estimates or projections of Net
Cash Provided (Required) by Financing Activities because in
order to prepare any such estimate or projection, Monsanto would
need to rely on market factors and conditions that are outside
of its control.
Total Monsanto Company and Subsidiaries:
|
Fiscal Year
2005
Target |
Nine Months
Ended
May 31, 2005 |
Nine Months
Ended
May 31, 2004 |
|
|
|
|
Net Cash Provided by Operations |
$1,200 |
$ 533 |
$112 |
Net Cash Provided (Required) by Investing Activities
|
(1,600) |
(1,371) |
60 |
Free Cash Flow
|
$ (400) |
$ (838) |
$172 |
Net Cash Provided (Required) by Financing Activities
|
N/A |
268 |
(126) |
Net Increase (Decrease) in Cash and Cash Equivalents
|
N/A |
$ (570) |
$ 46 |
Cash and Cash Equivalents at Beginning of Period
|
N/A |
1,037 |
281 |
Cash and Cash Equivalents at End of Period
|
N/A |
$ 467 |
$327 |
2. Restructuring: In October
2003, Monsanto announced plans to continue to reduce costs
primarily associated with its agricultural chemistry business as
that segment matures globally. These plans included: (1)
reducing costs associated with the company’s Roundup herbicide
business; (2) exiting the European breeding and seed business
for wheat and barley; and (3) discontinuing the plant-made
pharmaceuticals program. In fiscal year 2004, total
restructuring charges related to these actions were $105 million
aftertax. Additionally, the approved
plan included the impairment of goodwill in the global wheat
business of $69 million. In fiscal year 2005, the company
incurred charges of $8 million pretax ($7 million
aftertax) in continuing operations
to complete the restructuring actions under this plan. No
further actions are planned in 2005 related to this plan.
Activities
related to the restructuring plan items were recorded in the
Condensed Statement of Consolidated Operations in the following
categories:
Total Monsanto Company and Subsidiaries: |
Three Months
Ended
May 31, 2005 |
Three Months
Ended
May 31, 2004 |
Nine Months Ended
May 31, 2005 |
Nine Months Ended
May 31, 2004 |
Cost of Goods Sold |
$ — |
$ (2) |
$ — |
$ (19) |
Impairment of Goodwill |
— |
— |
— |
(69) |
Restructuring Charges
–
Net(1,2) |
— |
(9) |
(8) |
(66) |
Loss From Continuing Operations Before Income Taxes |
— |
(11) |
(8) |
(154) |
Income Tax Benefit(3)
|
— |
4 |
21 |
28 |
Income (Loss) From Continuing Operations
|
— |
(7) |
13 |
(126) |
Income (Loss) From Operations of Discontinued
Businesses(4) |
— |
25 |
— |
(9) |
Income Tax Benefit |
— |
— |
— |
10 |
Income on Discontinued Operations |
— |
25 |
— |
1 |
Net Income (Loss) |
$
— |
$
18 |
$
13 |
$ (125) |
(1) The $8 million of restructuring charges for the nine
months ended
May 31, 2005,
was split by segment as follows: $7 million in the Seeds and
Genomics segment and $1 million in the Agricultural Productivity
segment.
(2) The
restructuring charges for the three months and nine months ended
May 31, 2004, were offset by $4 million and $6 million,
respectively, in restructuring reversals related to the 2000
plan.
(3) The $21
million of income tax benefit for the nine months ended May 31,
2005, includes $20 million related to tax losses incurred on the
sale of the European wheat and barley business. See below for
further discussion.
(4) The three
months and nine months ended May 31, 2004, contain restructuring
charges related to discontinued
businesses. These restructuring charges were recorded in
discontinued operations.
In first
quarter 2005, Monsanto recorded a deferred tax benefit of $106
million, of which $20 million was recorded in continuing
operations, and the remaining $86 million was recorded in
discontinued operations. The $20 million tax benefit recorded in
continuing operations is related to the impairment of goodwill
in the global wheat business as part of the fiscal year 2004
restructuring plan and thus is included in the table above. The
tax benefit of $86 million recorded in discontinued operations
was primarily related to the
goodwill impairment loss at the date of adoption of SFAS 142,
Goodwill and Other Intangible Assets (SFAS 142), on Jan. 1,
2002, and thus is not reflected in the table above.
Upon adoption of SFAS 142, the goodwill impairment was
recorded as a cumulative effect of a change in accounting
principle, and the impairment for the wheat reporting unit was
primarily related to the discontinued European wheat and barley
business.
3. Depreciation
and Amortization: The following table displays the
depreciation and amortization expense by segment for the three
months and nine months ended May 31, 2005, and May 31, 2004:
Depreciation and Amortization Expense
|
Three Months
Ended
May 31, 2005 |
Three Months
Ended
May 31, 2004 |
Nine Months
Ended
May 31, 2005 |
Nine Months
Ended
May 31, 2004 |
|
|
|
|
|
Seeds and Genomics(1) |
$ 81
|
$
64 |
$209 |
$198 |
Agricultural Productivity |
46 |
48 |
139 |
142 |
Total Monsanto |
$127 |
$112 |
$348 |
$340 |
(1) Does not
include the $69 million impairment of goodwill in the first nine
months of fiscal year 2004. |