38
1 . All Rights Reserved. 11 December 2017 © 3M 2018 Financial Outlook Nick Gangestad Senior Vice President and Chief Financial Officer December 12, 2017

2018 Financial Outlook€¦ · Local-Currency Growth ROIC Free Cash Flow Conversion 8-11% 2-5% 20% ... Optimization Raw Materials Business Transformation Value Realization Manufacturing

  • Upload
    others

  • View
    1

  • Download
    0

Embed Size (px)

Citation preview

Page 1: 2018 Financial Outlook€¦ · Local-Currency Growth ROIC Free Cash Flow Conversion 8-11% 2-5% 20% ... Optimization Raw Materials Business Transformation Value Realization Manufacturing

1. All Rights Reserved.11 December 2017© 3M

2018 Financial Outlook

Nick GangestadSenior Vice President and Chief Financial Officer

December 12, 2017

Page 2: 2018 Financial Outlook€¦ · Local-Currency Growth ROIC Free Cash Flow Conversion 8-11% 2-5% 20% ... Optimization Raw Materials Business Transformation Value Realization Manufacturing

2. All Rights Reserved.11 December 2017© 3M

Agenda

• Executing on our 2016 – 2020 plan

• Tracking to the top-half of 2017 full-year organic growth and earnings ranges

• 2018: another year of strong growth and operational execution

Page 3: 2018 Financial Outlook€¦ · Local-Currency Growth ROIC Free Cash Flow Conversion 8-11% 2-5% 20% ... Optimization Raw Materials Business Transformation Value Realization Manufacturing

3. All Rights Reserved.11 December 2017© 3M

Long-term financial objectives2016 – 2020 plan

2016 – 2017e average

9% 2% 24% 101%

• Delivering on our five-year plan

• Our Playbook is working

o Portfolio Management

o Investing in Innovation

o Business Transformation

• Disciplined capital allocation

EPS Growth

Organic Local-Currency

Growth

ROIC Free Cash Flow Conversion

8-11%2-5%

20%

100%

Refer to appendix for the definition and calculation of ROIC and free cash flow conversion

Page 4: 2018 Financial Outlook€¦ · Local-Currency Growth ROIC Free Cash Flow Conversion 8-11% 2-5% 20% ... Optimization Raw Materials Business Transformation Value Realization Manufacturing

4. All Rights Reserved.11 December 2017© 3M

Expecting strong finish to 2017

• Full-year trending to the top half of 4% to 5% organic growth and $9.00 to $9.10 GAAP EPS ranges

• Fourth quarter planning items:

o Electronic monitoring divestiture gain +$0.12 per share

o Scott Safety acquisition -$0.08 per share

o Debt tender offer increased interest expense -$0.11 per share

o Strategic investments -$0.06 to -$0.10 per share

• Operations tracking to expectations

• Strong full-year free cash flow and return on invested capital

Page 5: 2018 Financial Outlook€¦ · Local-Currency Growth ROIC Free Cash Flow Conversion 8-11% 2-5% 20% ... Optimization Raw Materials Business Transformation Value Realization Manufacturing

5. All Rights Reserved.11 December 2017© 3M

2018 financial headlines

• GAAP EPS expected to increase 6% to 10%

o Strong organic growth, productivity and operational execution

• Continued effective capital deployment

o First priority is investment in the business to fund organic growth and enhance 3M’s Fundamental Strengths

o Acquisitions strengthen portfolio and underlying growth potential

o Maintain long-term track record of returning significant cash to shareholders via dividends and share repurchases

• 2018 plan funded by strong cash from operations, supplemented by additional leverage

Excludes pending sale of Communication Markets business

Page 6: 2018 Financial Outlook€¦ · Local-Currency Growth ROIC Free Cash Flow Conversion 8-11% 2-5% 20% ... Optimization Raw Materials Business Transformation Value Realization Manufacturing

6. All Rights Reserved.11 December 2017© 3M

2018 capital allocation plan

Cash and marketable securities at year-end 2017~$4.0B

Cash flow from operations(excludes R&D and pension)$9.0B to $9.5B

Added leverage$1.5B to $4.0B

R&D ~$1.9B

Cap-ex $1.5B to $1.7B

DividendExpected to grow in line with earnings over time

$0.3B to $0.5B

M&AStrengthens portfolio, augments organic growth

Share repurchase$2.0B to $4.0B grossInfluenced by relative valueand other demands on capital

Growth investments

Pension contributions

Cash to shareholders

Sources Uses

Total funds available:$14.5B to $17.5B

Page 7: 2018 Financial Outlook€¦ · Local-Currency Growth ROIC Free Cash Flow Conversion 8-11% 2-5% 20% ... Optimization Raw Materials Business Transformation Value Realization Manufacturing

7. All Rights Reserved.11 December 2017© 3M

2018 planning estimates

$9.00 to $9.10

$9.60 to $10.00

2017e 2018e

• GAAP EPS estimate of $9.60 to $10.00

• Total sales growth of 5% to 7%

o Organic local-currency growth of 3% to 5%

o Foreign currency translation of approximately +1%

o Acquisition, net of divestitures impact of approximately +1%

• Free cash flow conversion of 90% to 100%

6% to 10%

Refer to appendix for the definition and calculation of free cash flow conversion

Page 8: 2018 Financial Outlook€¦ · Local-Currency Growth ROIC Free Cash Flow Conversion 8-11% 2-5% 20% ... Optimization Raw Materials Business Transformation Value Realization Manufacturing

8. All Rights Reserved.11 December 2017© 3M

2018 EPS roadmap

$9.00 to $9.10

$0.45 to $0.75 ($0.75)

$0.10$0.10

$0.30 to $0.35

$0.15 to $0.25

$0.05 to $0.10($0.05) to

$0.05

($0.05) to $0.05 ($0.10)

$0.05 to $0.15

$9.60 to

$10.00

2017e OrganicGrowth

2017Divestitures

Impact

2017Acquisition

Impact

ForeignCurrency

Portfolio &Footprint

Optimization

RawMaterials

BusinessTransformation

ValueRealization

Manufacturingand SG&A

Productivity

Tax Rate RetirementPlans

ShareRepurchase

NetInterest

2018e

$0.05 to $0.10

6% to 10%

Growth and Portfolio Management

ProductivityOther

Financial

Page 9: 2018 Financial Outlook€¦ · Local-Currency Growth ROIC Free Cash Flow Conversion 8-11% 2-5% 20% ... Optimization Raw Materials Business Transformation Value Realization Manufacturing

9. All Rights Reserved.11 December 2017© 3M

Growth and Portfolio Management

Page 10: 2018 Financial Outlook€¦ · Local-Currency Growth ROIC Free Cash Flow Conversion 8-11% 2-5% 20% ... Optimization Raw Materials Business Transformation Value Realization Manufacturing

10. All Rights Reserved.11 December 2017© 3M

Delivering growth through prioritization

Organic growth

R&D

Cap-ex

Divestitures and exited businesses

AcquisitionsEnhanced portfolio

Page 11: 2018 Financial Outlook€¦ · Local-Currency Growth ROIC Free Cash Flow Conversion 8-11% 2-5% 20% ... Optimization Raw Materials Business Transformation Value Realization Manufacturing

11. All Rights Reserved.11 December 2017© 3M

Organic local-currency growth

2018 GAAP EPS impact

+$0.45 to +$0.75

• Expecting 3% to 5% organic local-currency growth, including positive price

o Developed economies 2% to 4%

o Developing economies 4% to 8%

• Global economic indicators expected to be similar to 2017

Organic local-currency = organic volume + price

Page 12: 2018 Financial Outlook€¦ · Local-Currency Growth ROIC Free Cash Flow Conversion 8-11% 2-5% 20% ... Optimization Raw Materials Business Transformation Value Realization Manufacturing

12. All Rights Reserved.11 December 2017© 3M

2018 organic local-currency growth projectionsBy Business Group

IndustrialHealth Care ConsumerSafety & Graphics Electronics & Energy

Total 3M: 3% to 5%

3% to 5%4% to 6% 2% to 4%4% to 6% 1% to 4%

Organic local-currency = organic volume + price

Page 13: 2018 Financial Outlook€¦ · Local-Currency Growth ROIC Free Cash Flow Conversion 8-11% 2-5% 20% ... Optimization Raw Materials Business Transformation Value Realization Manufacturing

13. All Rights Reserved.11 December 2017© 3M

2018 organic local-currency growth projectionsBy geographic area

2% to 5% 1% to 4%

4% to 7% 3% to 5%

United States

Europe, Middle East and Africa

Asia Pacific

Latin America and Canada

Organic local-currency = organic volume + price

Page 14: 2018 Financial Outlook€¦ · Local-Currency Growth ROIC Free Cash Flow Conversion 8-11% 2-5% 20% ... Optimization Raw Materials Business Transformation Value Realization Manufacturing

14. All Rights Reserved.11 December 2017© 3M

R&D: enhancing value for our customersMore impactful innovation

2018 R&D investment• Connecting 46 technology platforms to solve

customers’ real world needs

• Investing in top priorities for growth

• Enhance global competitiveness with differentiated products

• Supports premium operating margins and ROIC

Approximately $1.9B

~6% to sales

Page 15: 2018 Financial Outlook€¦ · Local-Currency Growth ROIC Free Cash Flow Conversion 8-11% 2-5% 20% ... Optimization Raw Materials Business Transformation Value Realization Manufacturing

15. All Rights Reserved.11 December 2017© 3M

Cap-ex: enabling organic growth and profitabilityAligned with portfolio prioritization process

• Enhances Fundamental Strengths of 3M

• Increasing investments in:

o Capacity to support higher organic growth

o Disruptive technology deployment

• Investments deliver superior returns and support premium ROIC

2018 cap-ex investment

$1.5B to $1.7B

4.5% to 5.0% to sales

Page 16: 2018 Financial Outlook€¦ · Local-Currency Growth ROIC Free Cash Flow Conversion 8-11% 2-5% 20% ... Optimization Raw Materials Business Transformation Value Realization Manufacturing

16. All Rights Reserved.11 December 2017© 3M

Divesting non-strategic businesses2013 – 2017*

Divested businesses:

DilutiveTo company organic growth

BelowTotal company margins

$700MDivested annualized sales

$1.4BTotal proceeds

*Excludes pending sale of Communication Markets business

Page 17: 2018 Financial Outlook€¦ · Local-Currency Growth ROIC Free Cash Flow Conversion 8-11% 2-5% 20% ... Optimization Raw Materials Business Transformation Value Realization Manufacturing

17. All Rights Reserved.11 December 2017© 3M

Impact of 2017 divestitures

2018 GAAP EPS impact

Approximately -$0.75

• 2017 divestiture gains not repeating in 2018

• Divestitures a key element of portfolio management

• Excludes impact from pending divestiture of Communication Markets business

Page 18: 2018 Financial Outlook€¦ · Local-Currency Growth ROIC Free Cash Flow Conversion 8-11% 2-5% 20% ... Optimization Raw Materials Business Transformation Value Realization Manufacturing

18. All Rights Reserved.11 December 2017© 3M

Acquisitions enhancing shareholder value

$6.6BCombined investment

In-lineWith company margins

AccretiveTo company organic growth

Membrana = Polypore’s separation media business

2013 – 2017

September 30, 2017 trailing twelve month performance

Page 19: 2018 Financial Outlook€¦ · Local-Currency Growth ROIC Free Cash Flow Conversion 8-11% 2-5% 20% ... Optimization Raw Materials Business Transformation Value Realization Manufacturing

19. All Rights Reserved.11 December 2017© 3M

Impact of 2017 acquisitionsScott Safety: premier provider of innovative safety products

2018 GAAP EPS impact

Approximately +$0.10

• Revenue of $575M for the 12 months ending September 30, 2017

• Products include self-contained breathing apparatus (SCBA) systems, gas and flame detection instruments, and other safety devices

• Integrating into Personal Safety business within Safety & Graphics Business Group

Page 20: 2018 Financial Outlook€¦ · Local-Currency Growth ROIC Free Cash Flow Conversion 8-11% 2-5% 20% ... Optimization Raw Materials Business Transformation Value Realization Manufacturing

20. All Rights Reserved.11 December 2017© 3M

Foreign currency

2018 GAAP EPS impact • Expecting foreign currency translation impact on sales of approximately +1%

• Based on spot rates as of November 30, 2017

o Euro 1.19, RMB 6.61, JPY 113, BRL 3.3

• Includes impact of foreign currency on sales and operations, net of year-on-year changes in hedging

Approximately +$0.10

Page 21: 2018 Financial Outlook€¦ · Local-Currency Growth ROIC Free Cash Flow Conversion 8-11% 2-5% 20% ... Optimization Raw Materials Business Transformation Value Realization Manufacturing

21. All Rights Reserved.11 December 2017© 3M

Productivity

Page 22: 2018 Financial Outlook€¦ · Local-Currency Growth ROIC Free Cash Flow Conversion 8-11% 2-5% 20% ... Optimization Raw Materials Business Transformation Value Realization Manufacturing

22. All Rights Reserved.11 December 2017© 3M

Portfolio and footprint optimization

2018 GAAP EPS impact

+$0.30 to +$0.35

• Continuing to execute plan announced March 2016

• Incurring approximately $0.42 of charges in 2017 related to optimization actions

• Investment of approximately $0.10 in 2018, net of benefits

• Net year-over-year benefit of $0.30 to $0.35 in 2018

Page 23: 2018 Financial Outlook€¦ · Local-Currency Growth ROIC Free Cash Flow Conversion 8-11% 2-5% 20% ... Optimization Raw Materials Business Transformation Value Realization Manufacturing

23. All Rights Reserved.11 December 2017© 3M

Raw materials

2018 GAAP EPS impact

-$0.05 to +$0.05

• Sourcing cost reduction projects offsetting increase in raw material market prices

• Annual spend of approximately $7.5B, including crude-related spend of $1.3B

• Major feed stocks include propylene, ethylene, wood pulp, fluorspar, butadiene and linerboard

Page 24: 2018 Financial Outlook€¦ · Local-Currency Growth ROIC Free Cash Flow Conversion 8-11% 2-5% 20% ... Optimization Raw Materials Business Transformation Value Realization Manufacturing

24. All Rights Reserved.11 December 2017© 3M

Business Transformation value realizationOn-track to deliver $500M to $700M annual pre-tax savings by 2020

2018 GAAP EPS impact

+$0.05 to +$0.10

• Standardizing global business processes

• Value realization through:

o Business Services Operations

o Supply Chain Centers of Expertise

o Global Service Centers

• Canada and majority of West Europe deployed; U.S. deployments ramp-up in 2018

Page 25: 2018 Financial Outlook€¦ · Local-Currency Growth ROIC Free Cash Flow Conversion 8-11% 2-5% 20% ... Optimization Raw Materials Business Transformation Value Realization Manufacturing

25. All Rights Reserved.11 December 2017© 3M

Manufacturing and SG&A productivity

2018 GAAP EPS impact

+$0.15 to +$0.25

• Reducing structure and driving efficiency

• Leveraging Lean Six Sigma across the enterprise

• Estimated benefit is net of wage inflation

Page 26: 2018 Financial Outlook€¦ · Local-Currency Growth ROIC Free Cash Flow Conversion 8-11% 2-5% 20% ... Optimization Raw Materials Business Transformation Value Realization Manufacturing

26. All Rights Reserved.11 December 2017© 3M

Effective tax rate

2018 GAAP EPS impact

-$0.05 to +$0.05

• Forecasting 2018 tax rate of 26.0% to 27.0%

• Structural rate continues to decline through further supply chain optimization

• Excludes impact of potential tax reform

Page 27: 2018 Financial Outlook€¦ · Local-Currency Growth ROIC Free Cash Flow Conversion 8-11% 2-5% 20% ... Optimization Raw Materials Business Transformation Value Realization Manufacturing

27. All Rights Reserved.11 December 2017© 3M

Other Financial

Page 28: 2018 Financial Outlook€¦ · Local-Currency Growth ROIC Free Cash Flow Conversion 8-11% 2-5% 20% ... Optimization Raw Materials Business Transformation Value Realization Manufacturing

28. All Rights Reserved.11 December 2017© 3M

2018 capital allocation plan

Cash and marketable securities at year-end 2017~$4.0B

Cash flow from operations(excludes R&D and Pension)$9.0B to $9.5B

Added leverage$1.5B to $4.0B

R&D ~$1.9B

Cap-ex $1.5B to $1.7B

DividendExpected to grow in line with earnings over time

$0.3B to $0.5B

M&AStrengthens portfolio, augments organic growth

Share repurchase$2.0B to $4.0B grossInfluenced by relative valueand other demands on capital

Growth investments

Cash to shareholders

Sources Uses

Total funds available:$14.5B to $17.5B

Pension contributions

Page 29: 2018 Financial Outlook€¦ · Local-Currency Growth ROIC Free Cash Flow Conversion 8-11% 2-5% 20% ... Optimization Raw Materials Business Transformation Value Realization Manufacturing

29. All Rights Reserved.11 December 2017© 3M

Retirement plans

2018 GAAP EPS impact

Approximately -$0.10

• 2017e worldwide pension/OPEB funded status of 83%; U.S. pension at 90%

• 2018 assumptions:

o U.S. discount rate 3.8%, down 40 basis points year-on-year

o Expected return on assets 7.25%

o Cash contributions of $300M to $500M

Page 30: 2018 Financial Outlook€¦ · Local-Currency Growth ROIC Free Cash Flow Conversion 8-11% 2-5% 20% ... Optimization Raw Materials Business Transformation Value Realization Manufacturing

30. All Rights Reserved.11 December 2017© 3M

Longstanding commitment to raising the dividend

• $2.8B in cash dividends paid to shareholders in 2017

• 59 consecutive years of per-share increases; have paid without interruption for over 100 years

• Expect to grow in-line with earnings over time

$2.54

$3.42

$4.10

$4.44

$4.70

$1.8

$2.3

$2.8

$3.3

$3.8

$4.3

$4.8

2013 2014 2015 2016 2017

+8%

+20%

+35%

+8%

Dividends paid per share ($)

+6%

Page 31: 2018 Financial Outlook€¦ · Local-Currency Growth ROIC Free Cash Flow Conversion 8-11% 2-5% 20% ... Optimization Raw Materials Business Transformation Value Realization Manufacturing

31. All Rights Reserved.11 December 2017© 3M

Share repurchase

2018 GAAP EPS impact

+$0.05 to +$0.15

• Forecasting $2.0B to $4.0B of gross share repurchases

• Average diluted shares outstanding to decline by 0.5% to 1.5%

• Maintaining minimum purchase level, plus additional discretionary purchases based on relative value and other capital needs

Page 32: 2018 Financial Outlook€¦ · Local-Currency Growth ROIC Free Cash Flow Conversion 8-11% 2-5% 20% ... Optimization Raw Materials Business Transformation Value Realization Manufacturing

32. All Rights Reserved.11 December 2017© 3M

Net interest

2018 GAAP EPS impact

+$0.05 to +$0.10

• Borrowing at attractive rates to invest in the business

• Issued $2B of debt in 2017

• Early extinguishment of $305M in high coupon bonds; $95M charge in Q4 2017

• Targeting $1.5B to $4.0B incremental debt in 2018

Page 33: 2018 Financial Outlook€¦ · Local-Currency Growth ROIC Free Cash Flow Conversion 8-11% 2-5% 20% ... Optimization Raw Materials Business Transformation Value Realization Manufacturing

33. All Rights Reserved.11 December 2017© 3M

2018 EPS roadmap

$9.00 to $9.10

$0.45 to $0.75 ($0.75)

$0.10$0.10

$0.30 to $0.35

$0.15 to $0.25

$0.05 to $0.10($0.05) to

$0.05

($0.05) to $0.05 ($0.10)

$0.05 to $0.15

$9.60 to

$10.00

2017e OrganicGrowth

2017Divestitures

Impact

2017Acquisition

Impact

ForeignCurrency

Portfolio &Footprint

Optimization

RawMaterials

BusinessTransformation

ValueRealization

Manufacturingand SG&A

Productivity

Tax Rate RetirementPlans

ShareRepurchase

NetInterest

2018e

$0.05 to $0.10

6% to 10%

Growth and Portfolio Management

ProductivityOther

Financial

Page 34: 2018 Financial Outlook€¦ · Local-Currency Growth ROIC Free Cash Flow Conversion 8-11% 2-5% 20% ... Optimization Raw Materials Business Transformation Value Realization Manufacturing

34. All Rights Reserved.11 December 2017© 3M

Today’s meeting highlights

• Our playbook is working: delivering on our key metrics

• Ready and well-positioned for 2018

• 2018 outlook

o 3-5% total company organic growth

o 6-10% EPS growth

Page 35: 2018 Financial Outlook€¦ · Local-Currency Growth ROIC Free Cash Flow Conversion 8-11% 2-5% 20% ... Optimization Raw Materials Business Transformation Value Realization Manufacturing

35. All Rights Reserved.11 December 2017© 3M

Page 36: 2018 Financial Outlook€¦ · Local-Currency Growth ROIC Free Cash Flow Conversion 8-11% 2-5% 20% ... Optimization Raw Materials Business Transformation Value Realization Manufacturing

36. All Rights Reserved.11 December 2017© 3M

s

Appendix

Page 37: 2018 Financial Outlook€¦ · Local-Currency Growth ROIC Free Cash Flow Conversion 8-11% 2-5% 20% ... Optimization Raw Materials Business Transformation Value Realization Manufacturing

37. All Rights Reserved.11 December 2017© 3M

Reconciliation of GAAP amounts to free cash flow conversion

($M)Year2016

Major GAAP cash flow categories:

Free cash flow and free cash flow conversion are not defined under U.S. generally accepted accounting principles (GAAP). Therefore, they should not be considered a substitute forincome or cash flow data prepared in accordance with U.S. GAAP and may not be comparable to similarly titled measures used by other companies. The Company defines free cash flowas net cash provided by operating activities less purchases of property, plant and equipment. It should not be inferred that the entire free cash flow is available for discretionaryexpenditures. The Company defines free cash flow conversion as free cash flow divided by net income attributable to 3M. The Company believes free cash flow and free cash flowconversion are meaningful to investors as they function as useful measures of performance and the Company uses these measures as an indication of the strength of the Company and itsability to generate cash.

($B)Year 2017PlanningEstimate

Free cash flow (non-GAAP measure):

Operating cash flow $6.6 to $7.0

Purchases of property, plant and equipment ~$1.4

$5.2 to $5.6

Net income attributable to 3M $5.5 to $5.6

95% to 100%

$6.9 to $7.6

$5.2 to $6.1

$5.8 to $6.1

90% to 100%

Free cash flow

Free cash flow conversion

Operating cash flow

Investing cash flow

Financing cash flow

Free cash flow (non-GAAP measure):

$6,662

($1,403)

($4,626)

Operating cash flow

Purchases of property, plant and equipment

Free cash flow

Net income attributable to 3M

Free cash flow conversion

$6,662

($1,420)

$5,242

$5,050

104%

Year 2018PlanningEstimate

$1.5 to $1.7

Page 38: 2018 Financial Outlook€¦ · Local-Currency Growth ROIC Free Cash Flow Conversion 8-11% 2-5% 20% ... Optimization Raw Materials Business Transformation Value Realization Manufacturing

38. All Rights Reserved.11 December 2017© 3M

Reconciliation of GAAP amounts to return on invested capital

($M)

Return on invested capital (non-GAAP measure):

Return on Invested Capital (ROIC) is not defined under U.S. generally accepted accounting principles. Therefore, ROIC should not be considered a substitute for other measures prepared in accordance with U.S. GAAP and may not be comparable to similarly titled measures used by other companies. The Company defines ROIC as adjusted net income (net income including non-controlling interest plus after-tax interest expense) divided by average invested capital (equity plus debt). The Company believes ROIC is meaningful to investors as it focuses on shareholder value creation.

Net income including non-controlling interestInterest expense (after-tax) (1)Adjusted net income (Return)

$5,058$143

$5,201

Average shareholders’ equity (including non-controlling interest) (2) $11,316

Year 2016

Average short-term and long-term debt (3) $11,725Average invested capital $23,041

Return on invested capital (non-GAAP measure) 22.6%

(1) Effective income tax rate used for interest expense 28.3%

(2) Calculation of average equity (includes non-controlling interest)Ending total equity as of:

March 31June 30September 30December 31

Average total equity

(3) Calculation of average debtEnding short-term and long-term debt as of:

March 31June 30September 30December 31

Average total equity

$11,495$11,658$11,769$10,343$11,316

$11,139$11,749$12,361$11,650$11,725

Year 2017 Planning Estimate

($B)

Return on invested capital (non-GAAP measure):

Net income including non-controlling interestInterest expense (after-tax)*Adjusted net income (Return)

Average shareholders’ equity (including non-controlling interest)Average short-term and long-term debtAverage invested capital

Return on invested capital (non-GAAP measure)

Effective income tax rate used for interest expense

$5.5 to $5.6~$0.3

$5.8 to $5.9

$11.5 to $12.0$11.5 to $12.5

$23.0 to $24.5

24% to 25%

26% to 27%