Exhibit 99.1 RPM ACHIEVES RECORD SECOND QUARTER, SIX-MONTH RESULTS MEDINA, Ohio - January 8, 2004 - RPM International Inc. (NYSE: RPM), a leading specialty coatings manufacturer, today reported continued strong performance for its 2004 fiscal year, achieving record sales, earnings, and earnings per share for its second quarter and first six months, ended November 30, 2003. SECOND QUARTER RESULTS RPM reported record second quarter net sales of $589.8 million, up 14 percent from the same period performance a year ago. Both operating segments strengthened year over year during the second quarter, with RPM's industrial segment net sales increasing 15 percent and its consumer segment net sales growing 12 percent over the prior year, including net favorable foreign exchange differences and the impact of product line bolt-on acquisitions. Net income grew by 19 percent to a record $35.2 million compared with the prior year. Second quarter earnings per common share reached a record $0.30, exceeding $0.26 a year ago by 15 percent. SIX-MONTH RESULTS For the first half of its 2004 fiscal year, RPM reported record net sales of $1.180 billion, 11 percent ahead of last year. The industrial and consumer operating segments have both grown solidly through six months, by 12 percent and 11 percent, respectively, including net favorable foreign exchange differences and the impact of product line bolt-on acquisitions. Net income in the first half grew by 12 percent to a record $82.9 million compared with the prior year. Six-month diluted earnings per common share achieved a record $0.71, exceeding $0.64 a year ago by 11 percent. BUSINESS OUTLOOK "We are very pleased to report stronger year-over-year results in both of our operating segments, especially among our industrial businesses where meaningful growth has been long overdue," stated Frank C. Sullivan, RPM's president and chief executive officer. "Our results reflect both internal growth and also external growth through acquisitions. Despite the expected continuation of a number of higher raw material costs, our comparative gross profit margin improved through productivity gains and volume leverage. We are now in our seasonally slowest period, December through February, yet our performance this first half of the 2004 fiscal year enables us to confidently reiterate our full year expectations for high single-digit revenue growth, accompanied by 10-12 percent growth in earnings." -more- Record Second Quarter and Six-Month Results January 8, 2004 Page 2 Sullivan further mentioned that while managing asbestos litigation continues to be a significant challenge for the company, the costs associated with this exposure remain in line with expectations. "We are encouraged by recently enacted state tort reform legislation," he said. "However, like many U.S. manufacturers, passage of federal trust fund legislation would bring fairness, predictability and finality to our asbestos exposure." WEBCAST INFORMATION RPM will host a conference call at 9:00 a.m. Eastern time on Friday, January 9, 2004. The call may be accessed by dialing 800-901-5231 or over the Internet through RPM's web site at http://www.rpminc.com. Please access approximately 10 minutes before the call to complete registration. A replay will be available about noon Eastern time on January 9 until 8:00 p.m. Eastern time on January 16, 2004, on RPM's web site or by dialing 888-286-8010 and citing access code 74319769. A transcript of the call will also be posted on the web site as soon as possible. ABOUT RPM RPM International Inc., a holding company, owns subsidiaries that are world leaders in specialty coatings serving both industrial and consumer markets. RPM's industrial products include roofing systems, sealants, corrosion control coatings, flooring coatings and specialty chemicals. RPM's consumer products are used by professionals and do-it-yourselfers for home maintenance and improvement, automotive and boat repair and maintenance, and by hobbyists. Leading industrial brands include Stonhard, Tremco, Carboline, Day-Glo, Euco and Dryvit. Consumer brands include Zinsser, Rust-Oleum, DAP, Varathane, Bondo and Testors. For more information, contact Glenn R. Hasman, Vice President - Finance and Communications for RPM, at 330-273-8820 or ghasman@rpminc.com. This press release contains "forward-looking statements" relating to the business of the company. These forward-looking statements, or other statements made by the company, are made based on management's expectations and beliefs concerning future events impacting the company and are subject to uncertainties and factors (including those specified below) which are difficult to predict and, in many instances, are beyond the control of the company. As a result, actual results of the company could differ materially from those expressed in or implied by any such forward-looking statements. These uncertainties and factors include (a) general economic conditions; (b) the price and supply of raw materials, particularly titanium dioxide, certain resins, aerosols and solvents; (c) continued growth in demand for the company's products; (d) legal, environmental and litigation risks inherent in the company's construction and chemicals businesses and risks related to the adequacy of the company's existing reserves and insurance coverage for such matters; (e) the effect of changes in interest rates; (f) the effect of fluctuations in currency exchange rates upon the company's foreign operations; (g) the effect of non-currency risks of investing in and conducting operations in foreign countries, including those relating to domestic and international political, social, economic and regulatory factors; (h) risks and uncertainties associated with the company's ongoing acquisition and divestiture activities; (i) risks inherent in its contingent liability reserves, including asbestos; and other risks detailed in the company's other reports and statements filed with the Securities and Exchange Commission, including the risk factors set forth in the company's prospectus and prospectus supplement included as part of the company's Registration Statement on Form S-3 (File No. 333-108647), as the same may be amended from time to time. RPM does not undertake any obligation to publicly update or revise any forward-looking statements to reflect future events, information or circumstances that arise after the date of this release. ### CONSOLIDATED STATEMENTS OF INCOME (Unaudited) In thousands, except per share data Six Months Ended Three Months Ended November 30, November 30, ----------------------- ----------------------- 2003 2002 2003 2002 ---------- ---------- ---------- ---------- NET SALES $1,179,925 $1,060,381 $ 589,834 $ 517,968 Cost of sales 637,946 569,499 323,966 285,197 ---------- ---------- ---------- ---------- Gross profit 541,979 490,882 265,868 232,771 Selling, general & administrative expenses 400,466 363,136 204,548 180,122 Interest expense, net 12,994 14,188 6,711 6,984 ---------- ---------- ---------- ---------- Income before income taxes 128,519 113,558 54,609 45,665 Provision for income taxes 45,624 39,745 19,386 16,025 ---------- ---------- ---------- ---------- NET INCOME $ 82,895 $ 73,813 $ 35,223 $ 29,640 ========== ========== ========== ========== Basic earnings per share of common stock $ 0.72 $ 0.64 $ 0.30 $ 0.26 ========== ========== ========== ========== DILUTED EARNINGS PER SHARE OF COMMON STOCK $ 0.71 $ 0.64 $ 0.30 $ 0.26 ========== ========== ========== ========== Average shares of common stock outstanding - basic 115,613 115,001 115,670 115,240 ========== ========== ========== ========== Average shares of common stock outstanding - diluted 116,335 115,981 116,443 116,201 ========== ========== ========== ========== CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) In thousands Six Months Ended November 30, -------------------- 2003 2002 -------- -------- CASH FLOWS FROM OPERATING ACTIVITIES Net income $ 82,895 $ 73,813 Depreciation and amortization 30,925 28,081 Items not affecting cash and other (11,074) (2,872) Changes in operating working capital (36,883) (8,489) -------- -------- 65,863 90,533 -------- -------- CASH FLOWS FROM INVESTING ACTIVITIES Capital expenditures (15,457) (13,702) Acquisition of businesses, net of cash acquired (20,000) (9,387) -------- -------- (35,457) (23,089) -------- -------- CASH FLOWS FROM FINANCING ACTIVITIES Reductions of long-term and short-term debt (2,893) (22,900) Cash dividends (31,208) (29,111) Exercise of stock options 1,468 2,828 -------- -------- (32,633) (49,183) -------- -------- (DECREASE) INCREASE IN CASH AND SHORT-TERM INVESTMENTS (2,227) 18,261 -------- -------- CASH AND SHORT-TERM INVESTMENTS AT BEGINNING OF PERIOD 50,725 42,172 -------- -------- CASH AND SHORT-TERM INVESTMENTS AT END OF PERIOD $ 48,498 $ 60,433 ======== ======== CONSOLIDATED BALANCE SHEETS In thousands November 30, November 30, May 31, ASSETS 2003 2002 2003 - ------ (Unaudited) (Unaudited) ----------- ----------- ----------- CURRENT ASSETS Cash and short-term investments $ 48,498 $ 60,433 $ 50,725 Trade accounts receivable 442,349 381,683 456,920 Allowance for doubtful accounts (18,304) (16,902) (17,297) ----------- ----------- ----------- Net trade accounts receivable 424,045 364,781 439,623 Inventories 264,341 250,252 253,204 Deferred income taxes 54,143 42,441 51,285 Prepaid expenses and other current assets 139,446 106,235 133,257 ----------- ----------- ----------- TOTAL CURRENT ASSETS 930,473 824,142 928,094 ----------- ----------- ----------- PROPERTY PLANT AND EQUIPMENT, AT COST 737,781 670,112 714,009 Allowance for depreciation and amortization (368,929) (320,584) (343,220) ----------- ----------- ----------- PROPERTY, PLANT AND EQUIPMENT, NET 368,852 349,528 370,789 ----------- ----------- ----------- OTHER ASSETS Goodwill 648,364 596,525 631,253 Other intangible assets, net of amortization 277,471 260,836 282,949 Other 36,074 30,763 34,126 ----------- ----------- ----------- TOTAL OTHER ASSETS 961,909 888,124 948,328 ----------- ----------- ----------- TOTAL ASSETS $ 2,261,234 $ 2,061,794 $ 2,247,211 =========== =========== =========== LIABILITIES AND STOCKHOLDERS' EQUITY CURRENT LIABILITIES Accounts payable $ 150,785 $ 133,666 $ 171,956 Current portion of long-term debt 1,615 4,399 1,282 Accrued compensation and benefits 67,997 65,675 77,577 Accrued loss reserves 57,759 47,599 64,230 Asbestos-related liabilities 49,203 4,480 41,583 Other accrued liabilities 66,265 58,776 59,759 Income taxes payable (2,024) 1,640 11,263 ----------- ----------- ----------- TOTAL CURRENT LIABILITIES 391,600 316,235 427,650 ----------- ----------- ----------- LONG-TERM LIABILITIES Long-term debt, less current maturities 721,620 687,197 724,846 Asbestos-related liabilities 69,035 -- 103,000 Other long-term liabilities 60,480 53,538 59,951 Deferred income taxes 73,159 89,717 54,756 ----------- ----------- ----------- TOTAL LONG-TERM LIABILITIES 924,294 830,452 942,553 ----------- ----------- ----------- TOTAL LIABILITIES 1,315,894 1,146,687 1,370,203 ----------- ----------- ----------- STOCKHOLDERS' EQUITY Preferred stock; none issued -- -- -- Common stock (outstanding 115,702; 115,561; 115,496) 1,157 1,156 1,156 Paid-in capital 509,999 508,069 508,397 Treasury stock, at cost (337) -- (1,167) Accumulated other comprehensive loss (2,958) (48,423) (17,169) Retained earnings 437,479 454,305 385,791 ----------- ----------- ----------- TOTAL STOCKHOLDERS' EQUITY 945,340 915,107 877,008 ----------- ----------- ----------- TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY $ 2,261,234 $ 2,061,794 $ 2,247,211 =========== =========== ===========