ITW-2013.6.30-10Q
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
_______________________________________________________
FORM 10-Q
(Mark One)
|
| |
[X] | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE |
| SECURITIES EXCHANGE ACT OF 1934 |
|
|
| For the quarterly period ended June 30, 2013 |
|
|
| OR |
|
|
[ ] | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE |
| SECURITIES EXCHANGE ACT OF 1934 |
|
|
| For the transition period from _______________ to _______________ |
Commission File Number: 1-4797
ILLINOIS TOOL WORKS INC.
(Exact name of registrant as specified in its charter)
|
| | |
Delaware | | 36-1258310 |
(State or other jurisdiction of incorporation or organization) | | (I.R.S. Employer Identification Number) |
|
| |
3600 West Lake Avenue, Glenview, IL | | 60026-1215 |
(Address of principal executive offices) | | (Zip Code) |
(Registrant’s telephone number, including area code) 847-724-7500
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Yes [X] No [ ]
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).
Yes [X] No [ ]
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer X Accelerated filer ___
Non-accelerated filer ___ (Do not check if a smaller reporting company) Smaller reporting company ___
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Yes [ ] No [X]
The number of shares of registrant’s common stock, $0.01 par value, outstanding at June 30, 2013: 447,880,450.
Part I – Financial Information
Item 1 – Financial Statements
ILLINOIS TOOL WORKS INC. and SUBSIDIARIES
STATEMENT OF INCOME (UNAUDITED)
|
| | | | | | | | | | | | | | | |
| Three Months Ended | | Six Months Ended |
(In millions except per share amounts) | June 30, | | June 30, |
| 2013 | | 2012 | | 2013 | | 2012 |
Operating Revenues | $ | 4,219 |
| | $ | 4,463 |
| | $ | 8,228 |
| | $ | 8,821 |
|
Cost of revenues | 2,619 |
| | 2,814 |
| | 5,121 |
| | 5,577 |
|
Selling, administrative, and research and development expenses | 833 |
| | 819 |
| | 1,612 |
| | 1,651 |
|
Amortization of intangible assets | 65 |
| | 72 |
| | 133 |
| | 141 |
|
Operating Income | 702 |
| | 758 |
| | 1,362 |
| | 1,452 |
|
Interest expense | (59 | ) | | (50 | ) | | (119 | ) | | (100 | ) |
Other income (expense) | 11 |
| | 24 |
| | 57 |
| | 32 |
|
Income from Continuing Operations Before Income Taxes | 654 |
| | 732 |
| | 1,300 |
| | 1,384 |
|
Income Taxes | 190 |
| | 213 |
| | 377 |
| | 401 |
|
Income from Continuing Operations | 464 |
| | 519 |
| | 923 |
| | 983 |
|
Income (Loss) from Discontinued Operations | 1 |
| | 362 |
| | (104 | ) | | 384 |
|
Net Income | $ | 465 |
| | $ | 881 |
| | $ | 819 |
| | $ | 1,367 |
|
| | | | | | | |
Income Per Share from Continuing Operations: | | | | | |
| | |
|
Basic | $ | 1.03 |
| | $ | 1.10 |
| | $ | 2.05 |
| | $ | 2.06 |
|
Diluted | $ | 1.03 |
| | $ | 1.09 |
| | $ | 2.03 |
| | $ | 2.04 |
|
Income (Loss) Per Share from Discontinued Operations: | | | | | |
| | |
|
Basic | $ | — |
| | $ | 0.76 |
| | $ | (0.23 | ) | | $ | 0.80 |
|
Diluted | $ | — |
| | $ | 0.76 |
| | $ | (0.23 | ) | | $ | 0.80 |
|
Net Income Per Share: | | | | | |
| | |
|
Basic | $ | 1.04 |
| | $ | 1.86 |
| | $ | 1.82 |
| | $ | 2.86 |
|
Diluted | $ | 1.03 |
| | $ | 1.85 |
| | $ | 1.81 |
| | $ | 2.84 |
|
Cash Dividends Per Share: | | | | | |
| | |
|
Paid | $ | 0.38 |
| | $ | 0.36 |
| | $ | 0.38 |
| | $ | 0.72 |
|
Declared | $ | 0.38 |
| | $ | 0.36 |
| | $ | 0.76 |
| | $ | 0.72 |
|
| | | | | | | |
Shares of Common Stock Outstanding During the Period: | | | | | |
| | |
|
Average | 449.6 |
| | 472.9 |
| | 450.7 |
| | 477.4 |
|
Average assuming dilution | 452.5 |
| | 476.1 |
| | 453.7 |
| | 480.9 |
|
The Notes to Financial Statements are an integral part of these statements.
ILLINOIS TOOL WORKS INC. and SUBSIDIARIES
STATEMENT OF COMPREHENSIVE INCOME (UNAUDITED)
|
| | | | | | | | | | | | | | | |
| Three Months Ended | | Six Months Ended |
(In millions) | June 30, | | June 30, |
| 2013 | | 2012 | | 2013 | | 2012 |
Net income | $ | 465 |
| | $ | 881 |
| | $ | 819 |
| | $ | 1,367 |
|
Other comprehensive income: | | | | | |
| | |
|
Foreign currency translation adjustments | (251 | ) | | (291 | ) | | (401 | ) | | (115 | ) |
Pension and other postretirement benefit adjustments, net of tax | 108 |
| | 16 |
| | 120 |
| | 26 |
|
Comprehensive income | $ | 322 |
| | $ | 606 |
| | $ | 538 |
| | $ | 1,278 |
|
The Notes to Financial Statements are an integral part of these statements.
ILLINOIS TOOL WORKS INC. and SUBSIDIARIES
STATEMENT OF FINANCIAL POSITION (UNAUDITED)
|
| | | | | | | |
(In millions) | June 30, 2013 | | December 31, 2012 |
ASSETS | | | |
Current Assets: | | | |
Cash and equivalents | $ | 2,768 |
| | $ | 2,779 |
|
Trade receivables | 2,907 |
| | 2,742 |
|
Inventories | 1,490 |
| | 1,585 |
|
Deferred income taxes | 361 |
| | 332 |
|
Prepaid expenses and other current assets | 452 |
| | 522 |
|
Assets held for sale | 235 |
| | — |
|
Total current assets | 8,213 |
| | 7,960 |
|
Net Plant and Equipment | 1,936 |
| | 1,994 |
|
Goodwill | 5,359 |
| | 5,530 |
|
Intangible Assets | 2,132 |
| | 2,258 |
|
Deferred Income Taxes | 366 |
| | 391 |
|
Other Assets | 1,193 |
| | 1,176 |
|
| $ | 19,199 |
| | $ | 19,309 |
|
| | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | |
| | |
|
Current Liabilities: | |
| | |
|
Short-term debt | $ | 1,301 |
| | $ | 459 |
|
Accounts payable | 717 |
| | 676 |
|
Accrued expenses | 1,336 |
| | 1,392 |
|
Cash dividends payable | 170 |
| | — |
|
Income taxes payable | 91 |
| | 116 |
|
Deferred income taxes | 32 |
| | 8 |
|
Liabilities held for sale | 64 |
| | — |
|
Total current liabilities | 3,711 |
| | 2,651 |
|
Noncurrent Liabilities: | |
| | |
|
Long-term debt | 3,771 |
| | 4,589 |
|
Deferred income taxes | 383 |
| | 244 |
|
Other liabilities | 1,103 |
| | 1,255 |
|
Total noncurrent liabilities | 5,257 |
| | 6,088 |
|
Stockholders’ Equity: | |
| | |
|
Common stock | 6 |
| | 5 |
|
Additional paid-in-capital | 1,019 |
| | 1,012 |
|
Income reinvested in the business | 14,451 |
| | 13,973 |
|
Common stock held in treasury | (5,263 | ) | | (4,722 | ) |
Accumulated other comprehensive income | 12 |
| | 293 |
|
Noncontrolling interest | 6 |
| | 9 |
|
Total stockholders’ equity | 10,231 |
| | 10,570 |
|
| $ | 19,199 |
| | $ | 19,309 |
|
The Notes to Financial Statements are an integral part of these statements.
ILLINOIS TOOL WORKS INC. and SUBSIDIARIES
STATEMENT OF CASH FLOWS (UNAUDITED)
|
| | | | | | | |
| Six Months Ended |
(In millions) | June 30, |
| 2013 | | 2012 |
Cash Provided by (Used for) Operating Activities: |
| |
|
Net income | $ | 819 |
| | $ | 1,367 |
|
Adjustments to reconcile net income to cash provided by operating activities: | |
| | |
|
Depreciation | 154 |
| | 162 |
|
Amortization and impairment of goodwill and other intangible assets | 178 |
| | 147 |
|
Change in deferred income taxes | 49 |
| | (12 | ) |
Provision for uncollectible accounts | 5 |
| | 10 |
|
(Income) loss from investments | (5 | ) | | (9 | ) |
(Gain) loss on sale of plant and equipment | (1 | ) | | (1 | ) |
(Gain) loss on discontinued operations | 76 |
| | (454 | ) |
(Gain) loss on sale of operations and affiliates | 6 |
| | (1 | ) |
Stock compensation expense | 18 |
| | 24 |
|
Gain on acquisition of controlling interest in an equity investment | (30 | ) | | — |
|
Other non-cash items, net | 4 |
| | (3 | ) |
Change in assets and liabilities, net of acquisitions and divestitures: | |
| | |
|
(Increase) decrease in-- | |
| | |
|
Trade receivables | (315 | ) | | (339 | ) |
Inventories | (33 | ) | | (46 | ) |
Prepaid expenses and other assets | 5 |
| | (42 | ) |
Increase (decrease) in-- | |
| | |
|
Accounts payable | 75 |
| | 73 |
|
Accrued expenses and other liabilities | 30 |
| | (34 | ) |
Income taxes | (7 | ) | | 3 |
|
Other, net | (19 | ) | | (13 | ) |
Net cash provided by operating activities | 1,009 |
| | 832 |
|
Cash Provided by (Used for) Investing Activities: | |
| | |
|
Acquisition of businesses (excluding cash and equivalents) and additional interest in affiliates | (77 | ) | | (587 | ) |
Additions to plant and equipment | (178 | ) | | (184 | ) |
Proceeds from investments | 14 |
| | 146 |
|
Proceeds from sale of plant and equipment | 11 |
| | 10 |
|
Net proceeds from sale of discontinued operations | 59 |
| | 626 |
|
Proceeds from sales of operations and affiliates | 1 |
| | 3 |
|
Other, net | (6 | ) | | (3 | ) |
Net cash provided by (used for) investing activities | (176 | ) | | 11 |
|
Cash Provided by (Used for) Financing Activities: | |
| | |
|
Cash dividends paid | (171 | ) | | (346 | ) |
Issuance of common stock | 128 |
| | 113 |
|
Repurchases of common stock | (677 | ) | | (1,000 | ) |
Net proceeds of debt with original maturities of three months or less | 42 |
| | 1,186 |
|
Proceeds from debt with original maturities of more than three months | 1 |
| | — |
|
Repayments of debt with original maturities of more than three months | (1 | ) | | (260 | ) |
Excess tax benefits from share-based compensation | 14 |
| | 2 |
|
Net cash provided by (used for) financing activities | (664 | ) | | (305 | ) |
Effect of Exchange Rate Changes on Cash and Equivalents | (180 | ) | | (24 | ) |
Cash and Equivalents: | |
| | |
|
Increase (decrease) during the period | (11 | ) | | 514 |
|
Beginning of period | 2,779 |
| | 1,178 |
|
End of period | $ | 2,768 |
| | $ | 1,692 |
|
Supplementary Cash and Non-Cash Information: | | | |
Cash Paid During the Period for Interest | $ | 95 |
| | $ | 86 |
|
Cash Paid During the Period for Income Taxes, Net of Refunds | $ | 232 |
| | $ | 482 |
|
Liabilities Assumed from Acquisitions | $ | 72 |
| | $ | 160 |
|
The Notes to Financial Statements are an integral part of these statements.
ILLINOIS TOOL WORKS INC. and SUBSIDIARIES
NOTES TO FINANCIAL STATEMENTS (UNAUDITED)
(1) FINANCIAL STATEMENTS
The unaudited financial statements included herein have been prepared by Illinois Tool Works Inc. and Subsidiaries (the “Company”). In the opinion of management, the interim financial statements reflect all adjustments of a normal recurring nature necessary for a fair statement of the results for interim periods. It is suggested that these financial statements be read in conjunction with the financial statements and notes to financial statements included in the Company’s 2012 Annual Report on Form 10-K. Certain reclassifications of prior year data have been made to conform with current year reporting.
On January 1, 2013, the Company adopted new accounting guidance which allows an entity to first assess qualitative factors to determine whether it is necessary to perform a quantitative impairment test of an indefinite-lived intangible asset. The entity would not be required to calculate the fair value of an indefinite-lived intangible asset unless, based on the qualitative assessment, it is more-likely-than-not that the indefinite-lived intangible asset is impaired. The Company performs its annual indefinite-lived intangible asset impairment test in the third quarter and does not expect the adoption of this new accounting guidance to have a significant impact on its financial statements.
(2) DIVESTITURE OF MAJORITY INTEREST IN FORMER DECORATIVE SURFACES SEGMENT
On August 15, 2012, the Company entered into a definitive agreement (the “Investment Agreement”) to divest a 51% majority interest in its Decorative Surfaces segment to certain funds managed by Clayton, Dubilier & Rice, LLC (“CD&R”). The transaction closed on October 31, 2012, resulting in a pre-tax gain of $933 million ($632 million after-tax) in the fourth quarter of 2012.
Under the terms of the Investment Agreement, the Company contributed the assets and stock of the Decorative Surfaces segment to a newly formed entity, Wilsonart International Holdings LLC (“Wilsonart”). Through a combination of CD&R's equity investment in Wilsonart and new third party borrowings by a subsidiary of Wilsonart, the Company and its subsidiaries received payments of approximately $1.05 billion from Wilsonart and its subsidiaries as well as common units (the “Common Units”) initially representing approximately 49% (on an as-converted basis) of the total outstanding equity of Wilsonart immediately following the closing of the transaction. CD&R contributed $395 million to Wilsonart in exchange for newly issued cumulative convertible participating preferred units (the “Preferred Units”) of Wilsonart initially representing approximately 51% (on an as-converted basis) of the total outstanding equity immediately following the closing of the transaction. The Preferred Units rank senior to the Common Units as to dividends and liquidation preference, and accrue dividends at a rate of 10.00% per annum.
As of October 31, 2012, the Company ceased consolidating the results of the Decorative Surfaces segment and now reports its ownership interest in Wilsonart using the equity method of accounting. As the Company's investment in Wilsonart is structured as a partnership for U.S. tax purposes, U.S. taxes are recorded separately from the equity investment. The Company's equity in the earnings of Wilsonart was $1 million of income for the three month period and $1 million of loss for the six month period ended June 30, 2013, which was included in Other income (expense).
Due to the Company's continuing involvement through its 49% interest in Wilsonart, the historical operating results of Decorative Surfaces are presented in continuing operations. Additionally, as of November 1, 2012, the operating results of Decorative Surfaces were no longer reviewed by senior management of the Company and therefore, effective the fourth quarter of 2012, Decorative Surfaces was no longer a reportable segment of the Company.
Historical operating results of the former Decorative Surfaces segment for the three and six months ended June 30, 2012 were as follows: |
| | | | | | | |
(In millions) | Three Months Ended | | Six Months Ended |
| June 30, 2012 | | June 30, 2012 |
Operating revenues | $ | 286 |
| | $ | 561 |
|
Operating income | 48 |
| | 90 |
|
(3) DISCONTINUED OPERATIONS
The Company periodically reviews its operations for businesses which may no longer be aligned with its enterprise initiatives and long-term objectives. The following summarizes the Company's discontinued operations.
In April 2011, the Company entered into a definitive agreement to sell its finishing group of businesses previously included in the Specialty Products segment (formerly the All Other segment) to Graco Inc. in a $650 million cash transaction. The sale of the finishing business to Graco was completed on April 2, 2012 and the Company recorded a pre-tax gain of $454 million in the second quarter of 2012.
In the third quarter of 2012, the Company divested two consumer packaging businesses in separate transactions that were previously included in the Specialty Products segment (formerly the All Other segment). The sale of the consumer packaging businesses resulted in pre-tax gains of $26 million and $17 million recorded in the third quarter of 2012.
In the fourth quarter of 2012, the Company divested a packaging distribution business previously included in the Industrial Packaging segment and a welding manufacturing business previously included in the Welding segment (formerly in the Power Systems & Electronics segment). The sale of these businesses resulted in a pre-tax loss of $19 million and a pre-tax gain of $16 million, respectively, in the fourth quarter of 2012.
In the first quarter of 2013, the Company committed to plans for the divestiture of two transportation related businesses and a machine components business previously included in the Specialty Products segment, two construction distribution businesses previously included in the Construction Products segment, and a chemical manufacturing business previously included in the Polymers & Fluids segment. These businesses were classified as held for sale in the first quarter of 2013. In connection with the anticipated sale of these businesses, the Company recorded goodwill impairment charges of $42 million and loss reserves on assets held for sale of $60 million in the first quarter of 2013 which were included in Income (loss) from Discontinued Operations.
In the second quarter of 2013, the Company divested one of the transportation related businesses resulting in a pre-tax loss of $1 million, the machine components business resulting in a pre-tax gain of $14 million, and the chemical manufacturing business resulting in a pre-tax loss of $6 million. Additionally, the Company recognized a pre-tax loss related to previously divested businesses of $10 million and adjustments to loss reserves on assets held for sale of $7 million in the second quarter of 2013. The Company expects to dispose of the other transportation related business and the two construction distribution businesses held for sale as of the second quarter of 2013 within the next year.
The Company has restated the statement of income and the notes to financial statements to present the operating results of the held for sale and previously divested businesses discussed above as discontinued operations. Results of the discontinued operations for the second quarter and year-to-date periods ended June 30, 2013 and 2012 were as follows:
|
| | | | | | | | | | | | | | | |
| Three Months Ended | | Six Months Ended |
(In millions) | June 30, | | June 30, |
| 2013 | | 2012 | | 2013 | | 2012 |
Operating revenues | $ | 132 |
| | $ | 210 |
| | $ | 281 |
| | $ | 513 |
|
| | | | | | | |
Income (loss) from discontinued operations before income taxes | $ | (4 | ) | | $ | 452 |
| | $ | (105 | ) | | $ | 485 |
|
Income taxes | 5 |
| | (90 | ) | | 1 |
| | (101 | ) |
Income (loss) from discontinued operations | $ | 1 |
| | $ | 362 |
| | $ | (104 | ) | | $ | 384 |
|
The assets and liabilities of the remaining held for sale businesses discussed above were included in assets and liabilities held for sale in the statement of financial position as of June 30, 2013. There were no businesses classified as held for sale as of December 31, 2012. The following table summarizes the classes of assets and liabilities held for sale as of June 30, 2013:
|
| | | | |
(In millions) | | June 30, 2013 |
Trade receivables | | $ | 63 |
|
Inventories | | 72 |
|
Net plant and equipment | | 11 |
|
Goodwill and intangible assets | | 121 |
|
Other | | 14 |
|
Loss reserves on assets held for sale | | (46 | ) |
Total assets held for sale | | $ | 235 |
|
| | |
Accounts payable | | $ | 22 |
|
Accrued expenses | | 23 |
|
Other | | 19 |
|
Total liabilities held for sale | | $ | 64 |
|
(4) STRATEGIC REVIEW OF INDUSTRIAL PACKAGING SEGMENT
On February 19, 2013, the Company announced that it was initiating a review process to explore strategic alternatives for its Industrial Packaging segment, which may include a sale or spin-off of the business. The Company's strategic review of this segment is ongoing and is expected to conclude during 2013.
(5) GAIN ON ACQUISITION OF CONTROLLING INTEREST IN EQUITY INVESTMENT
On January 31, 2013, the Company acquired the controlling interest of an existing consumer packaging business in the Specialty Products segment previously accounted for under the equity method. The Company recorded a pre-tax gain of $30 million in Other income (expense) in the first quarter of 2013 as a result of remeasuring the Company's existing equity interest to fair value by determining the implied equity value using a Level 3 valuation method.
(6) INCOME TAXES
The effective tax rate for the six months ended June 30, 2013 and 2012 was 29.0% and 28.9%, respectively.
The Company and its subsidiaries file tax returns in the U.S. and various state, local and foreign jurisdictions. These tax returns are routinely audited by the tax authorities in these jurisdictions including the Internal Revenue Service, Her Majesty's Revenue and Customs, German Fiscal Authority, French Fiscal Authority, and Australian Tax Office and a number of these audits are currently ongoing, which may increase the amount of the unrecognized tax benefits in future periods. Due to the ongoing audits, the Company believes it is reasonably possible that within the next twelve months the amount of the Company’s unrecognized tax benefits may be decreased by approximately $57 million related predominantly to various intercompany transactions. The Company has recorded its best estimate of the potential exposure for these issues.
(7) INVENTORIES
Inventories as of June 30, 2013 and December 31, 2012 were as follows: |
| | | | | | | |
(In millions) | June 30, 2013 | | December 31, 2012 |
Raw material | $ | 524 |
| | $ | 539 |
|
Work-in-process | 149 |
| | 152 |
|
Finished goods | 817 |
| | 894 |
|
Total inventories | $ | 1,490 |
| | $ | 1,585 |
|
(8) RETIREMENT PLANS AND POSTRETIREMENT BENEFITS
Pension and other postretirement benefit costs related to both continuing and discontinued operations for the three and six months ended June 30, 2013 and 2012, were as follows: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended | | Six Months Ended |
(In millions) | June 30, | | June 30, |
| Pension | | Other Postretirement Benefits | | Pension | | Other Postretirement Benefits |
| 2013 | | 2012 | | 2013 | | 2012 | | 2013 | | 2012 | | 2013 | | 2012 |
Components of net periodic benefit cost: | | | | | | | | | | | | | | | |
Service cost | $ | 23 |
| | $ | 24 |
| | $ | 3 |
| | $ | 4 |
| | $ | 46 |
| | $ | 49 |
| | $ | 6 |
| | $ | 7 |
|
Interest cost | 24 |
| | 27 |
| | 6 |
| | 7 |
| | 48 |
| | 55 |
| | 12 |
| | 14 |
|
Expected return on plan assets | (39 | ) | | (39 | ) | | (6 | ) | | (5 | ) | | (78 | ) | | (79 | ) | | (11 | ) | | (10 | ) |
Amortization of actuarial loss | 19 |
| | 13 |
| | — |
| | — |
| | 38 |
| | 26 |
| | — |
| | — |
|
Amortization of prior service cost | — |
| | — |
| | 1 |
| | — |
| | — |
| | — |
| | 1 |
| | 1 |
|
Settlement loss | 34 |
| | — |
| | — |
| | — |
| | 34 |
| | — |
| | — |
| | — |
|
Net periodic benefit cost | $ | 61 |
| | $ | 25 |
| | $ | 4 |
| | $ | 6 |
| | $ | 88 |
| | $ | 51 |
| | $ | 8 |
| | $ | 12 |
|
| | | | | | | | | | | | | | | |
Amounts were included in the statement of | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
|
income as follows: | | | | | | | | | | | | | | | |
Income from continuing operations | $ | 61 |
| | $ | 25 |
| | $ | 4 |
| | $ | 6 |
| | $ | 88 |
| | $ | 50 |
| | $ | 8 |
| | $ | 12 |
|
Income from discontinued operations | — |
| | — |
| | — |
| | — |
| | — |
| | 1 |
| | — |
| | — |
|
Net periodic benefit cost | $ | 61 |
| | $ | 25 |
| | $ | 4 |
| | $ | 6 |
| | $ | 88 |
| | $ | 51 |
| | $ | 8 |
| | $ | 12 |
|
In the second quarter of 2013, the Company recognized a $34 million pre-tax settlement charge tied primarily to higher lump sum pension payments related to the exit of Decorative Surfaces employees from the Company's U.S. primary pension plan. Refer to the Divestiture of Majority Interest in Former Decorative Surfaces Segment note for further details regarding the Decorative Surfaces transaction.
The Company expects to contribute approximately $132 million to its pension plans and $9 million to its other postretirement plans in 2013. As of June 30, 2013, contributions of $117 million to pension plans and $4 million to other postretirement plans have been made.
(9) DEBT
Short-term debt represents obligations with an original maturity date of one year or less and are stated at cost which approximates fair value. Short-term debt also includes current maturities of long-term debt. Included in short-term debt is commercial paper of $431 million as of June 30, 2013 and $408 million at December 31, 2012.
Long-term debt represents obligations with an original maturity date of greater than one year, excluding amounts reclassified to short-term debt. In 2009, the Company issued $800 million of 5.15% redeemable notes due April 1, 2014, which were reclassified from long-term to short-term debt in the second quarter of 2013. The approximate fair value and related carrying value of the Company's total long-term debt, including current maturities of long-term debt reclassified to short-term debt, as of June 30, 2013 and December 31, 2012 were as follows:
|
| | | | | | | |
(In millions) | June 30, 2013 | | December 31, 2012 |
Fair value | $ | 4,769 |
| | $ | 5,105 |
|
Carrying value | 4,576 |
| | 4,595 |
|
The approximate fair values of the Company's long-term debt, including current maturities, were based on a Level 2 valuation model, using observable inputs, which included market rates for comparable instruments for the respective periods.
(10) ACCUMULATED OTHER COMPREHENSIVE INCOME
Effective January 1, 2013, the Company adopted new accounting guidance that was issued in February 2013 requiring disclosure of amounts transferred out of accumulated other comprehensive income and recognized in the statement of income. The following table summarizes changes in accumulated other comprehensive income for the three and six months ended June 30, 2013 and 2012:
|
| | | | | | | | | | | | | | | |
| Three Months Ended | | Six Months Ended |
(In millions) | June 30, | | June 30, |
| 2013 | | 2012 | | 2013 | | 2012 |
Beginning balance | $ | 155 |
| | $ | 410 |
| | $ | 293 |
| | $ | 224 |
|
| | | | | | | |
Foreign currency translation adjustments during the period | (253 | ) | | (248 | ) | | (407 | ) | | (68 | ) |
Foreign currency translation adjustments reclassified to income | 2 |
| | (43 | ) | | 6 |
| | (47 | ) |
Total foreign currency translation adjustments | (251 | ) | | (291 | ) | | (401 | ) | | (115 | ) |
| | | | | | | |
Pension and other postretirement benefit adjustments during the period | 111 |
| | — |
| | 111 |
| | — |
|
Pension and other postretirement benefit adjustments reclassified to income | 58 |
| | 22 |
| | 77 |
| | 36 |
|
Income taxes | (61 | ) | | (6 | ) | | (68 | ) | | (10 | ) |
Total pension and other postretirement benefit adjustments | 108 |
| | 16 |
| | 120 |
| | 26 |
|
| | | | | | | |
Ending balance | $ | 12 |
| | $ | 135 |
| | $ | 12 |
| | $ | 135 |
|
Foreign currency translation adjustments reclassified to income are primarily related to the disposal of certain discontinued operations. Refer to the Discontinued Operations note for additional information. Pension and other postretirement benefit adjustments reclassified to income represent the amortization of actuarial losses and prior service cost, and settlement losses recognized in net periodic benefit cost. Refer to the Retirement Plans and Postretirement Benefits note for the amounts included in net periodic benefit cost. Pension and other postretirement benefit adjustments also include $4 million and $9 million for the three-month periods, respectively, and $4 million and $11 million for the six-month periods ended June 30, 2013 and 2012, respectively, related to the disposal of certain discontinued operations. Refer to the Discontinued Operations note for additional information.
The ending balance of accumulated other comprehensive income as of June 30, 2013 and 2012 consisted of cumulative translation adjustment income of $466 million and $658 million, respectively, and unrecognized pension and other postretirement benefits costs, net of tax, of $454 million and $523 million, respectively.
(11) STOCK-BASED COMPENSATION
On February 15, 2013, the Compensation Committee of the Board of Directors approved an annual equity award (the “2013 Awards”) consisting of stock options, restricted stock units (“RSUs”) and performance restricted stock units (“PRSUs”). The RSUs provide for full “cliff” vesting three years from the date of grant. The PRSUs provide for full “cliff” vesting after three years if the Compensation Committee certifies that the performance goals set with respect to the PRSUs have been met. Upon vesting, the holder will receive one share of common stock of the Company for each vested RSU or PRSU. The stock options vest over a four-year period and have a maturity of ten years from the issuance date. Option exercise prices are equal to the common stock fair market value on the date of grant. The following table summarizes the 2013 Awards:
|
| | | | | | | | | |
(Shares in millions) | Number of Shares | | Weighted-Average Grant-Date Fair Value | | Weighted-Average Exercise Price |
Stock options | 1.2 | | $ | 9.83 |
| | $ | 63.25 |
|
Restricted stock units (RSUs/PRSUs) | 0.5 | | 58.69 |
| | — |
|
The fair value of RSUs and PRSUs was determined by reducing the closing market price on the date of the grant by the present value of projected dividends over the vesting period. The Company uses a binomial option pricing model to estimate the fair value of the stock options granted. Lattice-based option valuation models, such as the binomial option pricing model, incorporate ranges of assumptions for inputs. The risk-free rate of interest for periods within the contractual life of the option is based on a zero-coupon U.S. government instrument over the contractual term of the equity instrument. Expected volatility is based on implied volatility from traded options on the Company's stock and historical volatility of the Company's stock. The Company uses historical data to estimate option exercise timing and employee termination rates within the valuation model. The weighted-average dividend yield is based on historical information. The expected term of options granted is derived from the output of the option valuation model and represents the period of time that options granted are expected to be outstanding. The ranges presented below result from separate groups of employees assumed to exhibit different behavior. The following table summarizes the assumptions used in the models to determine the fair value of the 2013 Awards: |
| | |
Risk-free interest rate | 0.2 - 2.1% |
|
Weighted-average volatility | 21.0 | % |
Dividend yield | 2.72 | % |
Expected years until exercise | 6.6 -7.6 |
|
(12) SEGMENT INFORMATION
Effective January 1, 2013, the Company made certain changes in how its operations are reported to senior management in order to better align its portfolio of businesses with its enterprise-wide portfolio management initiative. As a result of this reorganization, the Company's operations are aggregated into the following eight external reportable segments: Test & Measurement and Electronics; Automotive OEM; Polymers & Fluids; Food Equipment; Construction Products; Welding; Specialty Products; and Industrial Packaging.
The significant changes resulting from this reorganization included the following:
| |
• | Certain businesses within the former Transportation segment, primarily related to the automotive aftermarket business, are reported in the Polymers & Fluids segment and the Transportation segment has been renamed Automotive OEM. |
| |
• | The Welding business, which was formerly reported in the Power Systems & Electronics segment, is reported separately as the Welding segment. |
| |
• | The Electronics business, which was formerly reported in the Power Systems & Electronics segment, has been combined with the Test & Measurement business, which was formerly reported in the All Other segment, to form a new Test & Measurement and Electronics segment. |
| |
• | The All Other segment has been renamed Specialty Products. |
The changes in the reportable segments and underlying reporting units did not result in any goodwill impairment charges in the first quarter of 2013.
Commensurate with the change in reportable segments described above, the segment operating income was also revised for a change in how operating expenses maintained at the corporate level are allocated to the Company's segments. Prior to January 1, 2013, the Company allocated all operating expenses maintained at the corporate level to its segments. Beginning January 1, 2013, segments are allocated a fixed overhead charge based on the segment's revenues. Expenses not charged to the segments are now reported separately as Unallocated. Because the Unallocated category includes a variety of items, it is subject to fluctuation on a quarterly and annual basis.
The prior year segment results and related disclosures have been restated to conform to the current year presentation under the new segment structure and expense allocation methodology. See Item 2 - Management's Discussion and Analysis of Financial Condition and Results of Operations for information regarding operating revenues and operating income for the Company's segments.
Item 2 - Management’s Discussion and Analysis of Financial Condition and Results of Operations
INTRODUCTION
Management analyzes the Company’s consolidated results of operations and the results of each segment by identifying the effects of changes in the results of the base businesses, newly acquired and recently divested companies, restructuring costs, goodwill and intangible asset impairment charges, and currency translation on the operating revenues and operating income of each segment. Base businesses are those businesses that have been included in the Company’s results of operations for more than 12 months. The changes to base business operating income include the estimated effects of both operating leverage and changes in variable margins and overhead costs. Operating leverage is the estimated effect of the base business revenue volume changes on operating income, assuming variable margins remain the same as the prior period. As manufacturing and administrative overhead costs usually do not significantly change as a result of revenues increasing or decreasing, the percentage change in operating income due to operating leverage is usually more than the percentage change in the base business revenues. Changes in variable margins and overhead costs represent the estimated effect of non-volume related changes in base business operating income and may be driven by a number of factors, including changes in product mix, the cost of raw materials, labor and overhead, and pricing to customers. Selling price versus material cost comparisons represent the estimated net impact of increases or decreases in the cost of materials used in the Company’s products versus changes in the selling price to the Company’s customers. Management reviews these price versus cost comparisons by analyzing the net impact of changes to each segment’s operating margin.
The discussion of operating results should be read in conjunction with Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations and Item 8. Financial Statements and Supplementary Data contained in the Company’s Annual Report on Form 10-K for the year ended December 31, 2012.
DIVESTITURE OF MAJORITY INTEREST IN FORMER DECORATIVE SURFACES SEGMENT
On August 15, 2012, the Company entered into a definitive agreement (the “Investment Agreement”) to divest a 51% majority interest in its Decorative Surfaces segment to certain funds managed by Clayton, Dubilier & Rice, LLC (“CD&R”). Under the terms of the Investment Agreement, the Company contributed the assets and stock of the Decorative Surfaces segment to a newly formed entity, Wilsonart International Holdings LLC (“Wilsonart”). The transaction closed on October 31, 2012, reducing the Company's ownership of Wilsonart to 49% immediately following the close of the transaction. The Company ceased consolidating the results of the Decorative Surfaces segment as of October 31, 2012 and now reports its 49% ownership interest in Wilsonart using the equity method of accounting. Due to the Company's continuing involvement through its 49% interest in Wilsonart, the historical operating results of Decorative Surfaces are presented in continuing operations. Additionally, as of November 1, 2012, the operating results of Decorative Surfaces were no longer reviewed by senior management of the Company and therefore, effective the fourth quarter of 2012, Decorative Surfaces was no longer a reportable segment of the Company. See the Divestiture of Majority Interest in Former Decorative Surfaces Segment note in Item 1 - Financial Statements for further discussion of this transaction.
DISCONTINUED OPERATIONS
The Company periodically reviews its operations for businesses which may no longer be aligned with its enterprise initiatives and long-term objectives. In the first quarter of 2013, the Company committed to plans for the divestiture of two transportation related businesses and a machine components business previously included in the Specialty Products segment, two construction distribution businesses previously included in the Construction Products segment, and a chemical manufacturing business previously included in the Polymers & Fluids segment. In the second quarter of 2013, the Company divested one of the transportation related businesses, the machine components business and the chemical manufacturing business, all of which were previously held for sale as of the first quarter of 2013.
The held for sale businesses discussed above, as well as certain previously divested businesses are reported as discontinued operations in the statement of income. All related prior period income statement information has been restated to conform to the current year reporting of these businesses. Refer to the Discontinued Operations note in Item I - Financial Statements for further details regarding the Company’s discontinued operations.
STRATEGIC REVIEW OF INDUSTRIAL PACKAGING SEGMENT
On February 19, 2013, the Company announced that it was initiating a review process to explore strategic alternatives for its Industrial Packaging segment, which may include a sale or spin-off of the business. The Company's strategic review of this segment is ongoing and is expected to conclude during 2013.
2013 SEGMENT CHANGES
Effective January 1, 2013, the Company made certain changes in how its operations are reported to senior management in order to better align its portfolio of businesses with its enterprise-wide portfolio management initiative. As a result of this reorganization, the Company's operations are aggregated into the following eight external reportable segments: Test & Measurement and Electronics; Automotive OEM; Polymers & Fluids; Food Equipment; Construction Products; Welding; Specialty Products; and Industrial Packaging.
The significant changes resulting from this reorganization included the following:
| |
• | Certain businesses within the former Transportation segment, primarily related to the automotive aftermarket business, are reported in the Polymers & Fluids segment and the Transportation segment has been renamed Automotive OEM. |
| |
• | The Welding business, which was formerly reported in the Power Systems & Electronics segment, is reported separately as the Welding segment. |
| |
• | The Electronics business, which was formerly reported in the Power Systems & Electronics segment, has been combined with the Test & Measurement business, which was formerly reported in the All Other segment, to form a new Test & Measurement and Electronics segment. |
| |
• | The All Other segment has been renamed Specialty Products. |
The changes in the reportable segments and underlying reporting units did not result in any goodwill impairment charges in the first quarter of 2013.
Commensurate with the change in reportable segments described above, the segment operating income was also revised for a change in how operating expenses maintained at the corporate level are allocated to the Company's segments. Prior to January 1, 2013, the Company allocated all operating expenses maintained at the corporate level to its segments. Beginning January 1, 2013, segments are allocated a fixed overhead charge based on the segment's revenues. Expenses not charged to the segments are now reported separately as Unallocated. Because the Unallocated category includes a variety of items, it is subject to fluctuation on a quarterly and annual basis.
The prior year segment results and related disclosures have been restated to conform to the current year presentation under the new segment structure and expense allocation methodology.
CONSOLIDATED RESULTS OF OPERATIONS
The Company’s consolidated results of operations for the second quarter and year-to-date periods of 2013 and 2012 were as follows: |
| | | | | | | | | | | | | | | |
| Three Months Ended | | Six Months Ended |
(Dollars in millions) | June 30, | | June 30, |
| 2013 | | 2012 | | 2013 | | 2012 |
Operating revenues | $ | 4,219 |
| | $ | 4,463 |
| | $ | 8,228 |
| | $ | 8,821 |
|
Operating income | 702 |
| | 758 |
| | 1,362 |
| | 1,452 |
|
Operating margin % | 16.6 | % | | 17.0 | % | | 16.5 | % | | 16.5 | % |
In the second quarter and year-to-date periods of 2013, the changes in revenues, operating income and operating margins over the prior year were primarily due to the following factors: |
| | | | | | | | | | | | | | | | | |
| Three Months Ended | | Six Months Ended |
| June 30 | | June 30 |
| % Increase (Decrease) | | % Increase (Decrease) | | % Point Increase (Decrease) | | % Increase (Decrease) | | % Increase (Decrease) | | % Point Increase (Decrease) |
| Operating Revenues | | Operating Income | | Operating Margins | | Operating Revenues | | Operating Income | | Operating Margins |
Base business: |
| |
| |
| | | | | | |
Revenue change/Operating leverage | — | % | | (0.1 | )% | | — | % | | (1.3 | )% | | (3.2 | )% | | (0.3 | )% |
Changes in variable margins & overhead costs | — | % | | 0.8 | % | | 0.1 | % | | — | % | | 3.3 | % | | 0.5 | % |
| — | % | | 0.7 | % | | 0.1 | % | | (1.3 | )% | | 0.1 | % | | 0.2 | % |
Acquisitions | 1.0 | % | | 0.4 | % | | (0.1 | )% | | 1.1 | % | | 0.2 | % | | (0.2 | )% |
Divestitures | (6.5 | )% | | (5.5 | )% | | 0.1 | % | | (6.4 | )% | | (5.4 | )% | | 0.2 | % |
Restructuring costs | — | % | | (3.3 | )% | | (0.6 | )% | | — | % | | (1.2 | )% | | (0.2 | )% |
Impairment of goodwill & intangibles | — | % | | — | % | | — | % | | — | % | | — | % | | — | % |
Translation | — | % | | 0.2 | % | | 0.1 | % | | (0.1 | )% | | 0.1 | % | | — | % |
Other | — | % | | — | % | | — | % | | — | % | | — | % | | — | % |
Total | (5.5 | )% | | (7.5 | )% | | (0.4 | )% | | (6.7 | )% | | (6.2 | )% | | — | % |
Operating Revenues
Revenues decreased 5.5% and 6.7% for the second quarter and year-to-date periods of 2013, respectively, versus 2012 primarily due to the divestiture of Decorative Surfaces segment in the fourth quarter of 2012 and lower base revenues in the year-to-date period, partially offset by revenues from acquisitions. Excluding the former Decorative Surfaces segment revenue from the second quarter and year-to-date periods of 2012, revenues increased 1.0% and declined 0.4%, respectively. Worldwide base revenues for the second quarter and year-to-date periods were flat and declined 1.3%, respectively. For the second quarter, international base revenues increased 1.1% and North American base revenues decreased 1.0%. Asia Pacific base revenues increased 2.6% driven by growth in China and India, partially offset by moderating declines in European base revenues of 1.0%. North American declines were driven by the electronics assembly platform within the Test & Measurement and Electronics segment, partially offset by higher organic revenues in the Automotive OEM segment. For the year-to-date period, international base revenues decreased 1.2% and North American base revenues decreased 1.4%. European base revenues declined 3.4% primarily due to weakness in the European economic environment in the first quarter of 2013. Asia Pacific base revenues increased 1.6% driven by growth in China and India, partially offset by weakness in Australia in the first quarter of 2013. Total worldwide base revenues were driven by lower equipment sales which decreased 3.7% and 4.9% for the second quarter and year-to-date periods, respectively, due to lower industrial capital expenditures versus the prior year period, and softness in the electronics assembly platform as noted above. Divestitures reduced revenues by 6.5% and 6.4% for the second quarter and year-to-date periods, respectively, primarily due to the sale of a 51% interest in the former Decorative Surfaces segment on October 31, 2012, at which time the segment was deconsolidated. Acquisitions contributed 1.0% and 1.1% to revenues for the second quarter and year-to-date periods, respectively.
Operating Income
Operating income decreased 7.5% and 6.2% in the second quarter and year-to-date periods of 2013, respectively, versus 2012 primarily due to the divestiture of the former Decorative Surfaces segment in the fourth quarter of 2012, higher restructuring expenses, and lower base revenues in the year-to-date period noted above, partially offset by lower operating expenses. In the second quarter of 2013, the Company recognized a $34 million pre-tax pension settlement charge tied primarily to higher lump sum pension payments related to the exit of Decorative Surfaces employees from the Company's U.S. primary pension plan. Total base operating margins increased 10 and 20 basis points in the second quarter and year-to-date periods, respectively, primarily due to higher variable margins in both periods and lower overhead expenses in the year-to-date period, partially offset by the negative operating leverage effect of the decrease in base revenues of 30 basis points in the year-to-date period. The changes in variable margins and overhead costs increased base margins by 10 basis points in the second quarter primarily due to a reduction of overhead expenses of 60 basis points, resulting primarily from the benefits of business structure simplification activities and strategic sourcing initiatives, and the favorable effect of selling price versus material cost comparisons of 50 basis points, partially offset by the 80 basis points impact of the pension settlement charge noted above. In the year-to-date period, the changes in variable margins and overhead costs increased base margins by 50 basis points primarily due to a reduction of overhead expenses of 70 basis points and the favorable effect of selling price versus material cost comparisons of 40 basis points, partially offset by the 50 basis points impact of the pension settlement charge. Higher restructuring expenses diluted total operating margins by 60 basis points and 20 basis points in the second quarter and year-to-date periods of 2013, respectively, versus the prior year period.
RESULTS OF OPERATIONS BY SEGMENT
The reconciliation of segment operating revenues to total operating revenues is as follows: |
| | | | | | | | | | | | | | | |
| Three Months Ended | | Six Months Ended |
(In millions) | June 30, | | June 30, |
| 2013 | | 2012 | | 2013 | | 2012 |
Test & Measurement and Electronics | $ | 542 |
| | $ | 593 |
| | 1,062 |
| | 1,123 |
|
Automotive OEM | 614 |
| | 547 |
| | 1,203 |
| | 1,113 |
|
Polymers & Fluids | 527 |
| | 550 |
| | 1,022 |
| | 1,076 |
|
Food Equipment | 491 |
| | 476 |
| | 958 |
| | 949 |
|
Welding | 480 |
| | 469 |
| | 952 |
| | 964 |
|
Construction Products | 453 |
| | 453 |
| | 871 |
| | 886 |
|
Specialty Products | 506 |
| | 481 |
| | 987 |
| | 946 |
|
Industrial Packaging | 619 |
| | 622 |
| | 1,198 |
| | 1,230 |
|
Intersegment revenues | (13 | ) | | (14 | ) | | (25 | ) | | (27 | ) |
Total Segments | 4,219 |
| | 4,177 |
| | 8,228 |
| | 8,260 |
|
Decorative Surfaces | — |
| | 286 |
| | — |
| | 561 |
|
Total Operating Revenues | $ | 4,219 |
| | $ | 4,463 |
| | $ | 8,228 |
| | $ | 8,821 |
|
The reconciliation of segment operating income to total operating income is as follows: |
| | | | | | | | | | | | | | | |
| Three Months Ended | | Six Months Ended |
(In millions) | June 30, | | June 30, |
| 2013 | | 2012 | | 2013 | | 2012 |
Test & Measurement and Electronics | $ | 74 |
| | $ | 93 |
| | $ | 142 |
| | $ | 155 |
|
Automotive OEM | 126 |
| | 109 |
| | 243 |
| | 221 |
|
Polymers & Fluids | 95 |
| | 91 |
| | 167 |
| | 169 |
|
Food Equipment | 92 |
| | 78 |
| | 170 |
| | 154 |
|
Welding | 128 |
| | 121 |
| | 250 |
| | 260 |
|
Construction Products | 62 |
| | 61 |
| | 111 |
| | 98 |
|
Specialty Products | 113 |
| | 106 |
| | 209 |
| | 194 |
|
Industrial Packaging | 73 |
| | 78 |
| | 145 |
| | 146 |
|
Total Segments | 763 |
| | 737 |
| | 1,437 |
| | 1,397 |
|
Decorative Surfaces | — |
| | 48 |
| | — |
| | 90 |
|
Unallocated | (61 | ) | | (27 | ) | | (75 | ) | | (35 | ) |
Total Operating Income | $ | 702 |
| | $ | 758 |
| | $ | 1,362 |
| | $ | 1,452 |
|
Unallocated expenses increased in the three month and year-to-date periods primarily due to the $34 million pre-tax pension settlement charge recognized in the second quarter of 2013. See the Retirement Plans and Postretirement Benefits note in Item 1 - Financial Statements for additional information.
TEST & MEASUREMENT AND ELECTRONICS
Businesses in this segment produce equipment, consumables, and related software for testing and measuring of materials and structures, and equipment and consumables used in the production of electronic subassemblies and microelectronics.
In the Test & Measurement and Electronics segment, products include:
| |
• | equipment, consumables, and related software for testing and measuring of materials, structures, gases and fluids; |
| |
• | electronic assembly equipment and related consumable solder materials; |
| |
• | electronic components and component packaging; |
| |
• | static control equipment and consumables used for contamination control in clean room environments; and |
| |
• | pressure sensitive adhesives and components for telecommunications, electronics, medical and transportation applications. |
This segment primarily serves the electronics, general industrial, consumer durables and industrial capital goods markets.
The results of operations for the Test & Measurement and Electronics segment for the second quarter and year-to-date periods of 2013 and 2012 were as follows: |
| | | | | | | | | | | | | | | |
| Three Months Ended | | Six Months Ended |
(Dollars in millions) | June 30, | | June 30, |
| 2013 | | 2012 | | 2013 | | 2012 |
Operating revenues | $ | 542 |
| | $ | 593 |
| | $ | 1,062 |
| | $ | 1,123 |
|
Operating income | 74 |
| | 93 |
| | 142 |
| | 155 |
|
Operating margin % | 13.7 | % | | 15.7 | % | | 13.4 | % | | 13.8 | % |
In the second quarter and year-to-date periods of 2013, the changes in operating revenues, operating income and operating margins over the prior year were primarily due to the following factors: |
| | | | | | | | | | | | | | | | | |
| Three Months Ended | | Six Months Ended |
| June 30 | | June 30 |
| % Increase (Decrease) | | % Increase (Decrease) | | % Point Increase (Decrease) | | % Increase (Decrease) | | % Increase (Decrease) | | % Point Increase (Decrease) |
| Operating Revenues | | Operating Income | | Operating Margins | | Operating Revenues | | Operating Income | | Operating Margins |
Base business: |
| |
| |
| | | | | | |
Revenue change/Operating leverage | (9.1 | )% | | (25.7 | )% | | (2.9 | )% | | (6.4 | )% | | (20.8 | )% | | (2.1 | )% |
Changes in variable margins & overhead costs | — | % | | 9.1 | % | | 1.6 | % | | — | % | | 12.1 | % | | 1.8 | % |
| (9.1 | )% | | (16.6 | )% | | (1.3 | )% | | (6.4 | )% | | (8.7 | )% | | (0.3 | )% |
Acquisitions | 0.9 | % | | 0.5 | % | | — | % | | 1.3 | % | | 0.5 | % | | (0.1 | )% |
Divestitures | — | % | | — | % | | — | % | | — | % | | — | % | | — | % |
Restructuring costs | — | % | | (3.8 | )% | | (0.7 | )% | | — | % | | — | % | | — | % |
Impairment of goodwill & intangibles | — | % | | — | % | | — | % | | — | % | | — | % | | — | % |
Translation | (0.3 | )% | | (0.1 | )% | | — | % | | (0.4 | )% | | (0.4 | )% | | — | % |
Other | — | % | | — | % | | — | % | | — | % | | — | % | | — | % |
Total | (8.5 | )% | | (20.0 | )% | | (2.0 | )% | | (5.5 | )% | | (8.6 | )% | | (0.4 | )% |
Operating Revenues
Revenues decreased 8.5% and 5.5% in the second quarter and year-to-date periods of 2013, respectively, versus 2012 due to a decline in base business and the unfavorable effect of currency translation, partially offset by revenues from acquisitions. Worldwide electronics base business revenues decreased 15.7% and 12.5% in the second quarter and year-to-date periods, respectively. Base revenues for the electronics assembly businesses decreased 37.7% and 31.9% for the second quarter and year-to-date periods, respectively, primarily due to decreased customer spending on capital equipment, slower activity in the personal computing industry, and a high year-over-year comparable period due to strong order rates from a key electronics customer in 2012. Base revenues for the other electronics businesses increased 2.3% and 0.9% in the second quarter and year-to-date periods, respectively, primarily due to increased demand for smartphones and market penetration in Asia. Base revenues for the worldwide test and measurement businesses decreased 2.2% and 0.2% for the second quarter and year-to-date periods, respectively, primarily due to a decline in industrial capital expenditures. The acquisition revenue was primarily due to the purchase of a European supplier of industrial metal detection equipment in the fourth quarter of 2012.
Operating Income
Operating income decreased 20.0% and 8.6% in the second quarter and year-to-date periods of 2013, respectively, versus 2012 primarily due to the lower base revenues noted above and higher restructuring expenses in the second quarter of 2013, partially offset by lower overhead expenses. Total base operating margins decreased 130 and 30 basis points for the second quarter and year-to-date periods, respectively, primarily due to the negative operating leverage effect of the decrease in base revenues of
290 and 210 basis points in the second quarter and year-to-date periods, respectively, partially offset by changes in variable margins and overhead costs. The changes in variable margins and overhead costs increased base margins by 160 and 180 basis points for the second quarter and year-to-date periods, respectively, primarily due to a reduction of overhead expenses of 60 and 100 basis points, respectively, resulting primarily from the benefits of business structure simplification activities and overhead cost management, lower intangible asset amortization and other acquisition accounting items of 60 basis points in both periods, and favorable selling price versus material cost comparisons of 50 and 40 basis points, respectively. Higher restructuring expenses diluted total operating margins by 70 basis points in the second quarter of 2013 versus 2012.
AUTOMOTIVE OEM
Businesses in this segment produce components and fasteners for automotive-related applications.
In the Automotive OEM segment, products and services include:
| |
• | plastic and metal components, fasteners and assemblies for automobiles, light trucks, and other industrial uses. |
This segment primarily serves the automotive original equipment manufacturers and tiers.
The results of operations for the Automotive OEM segment for the second quarter and year-to-date periods of 2013 and 2012 were as follows: |
| | | | | | | | | | | | | | | |
| Three Months Ended | | Six Months Ended |
(Dollars in millions) | June 30, | | June 30, |
| 2013 | | 2012 | | 2013 | | 2012 |
Operating revenues | $ | 614 |
| | $ | 547 |
| | $ | 1,203 |
| | $ | 1,113 |
|
Operating income | 126 |
| | 109 |
| | 243 |
| | 221 |
|
Operating margin % | 20.6 | % | | 19.9 | % | | 20.2 | % | | 19.8 | % |
In the second quarter and year-to-date periods of 2013, the changes in revenues, operating income and operating margins over the prior year were primarily due to the following factors: |
| | | | | | | | | | | | | | | | | |
| Three Months Ended | | Six Months Ended |
| June 30 | | June 30 |
| % Increase (Decrease) | | % Increase (Decrease) | | % Point Increase (Decrease) | | % Increase (Decrease) | | % Increase (Decrease) | | % Point Increase (Decrease) |
| Operating Revenues | | Operating Income | | Operating Margins | | Operating Revenues | | Operating Income | | Operating Margins |
Base business: |
| |
| |
| | | | | | |
Revenue change/Operating leverage | 11.6 | % | | 21.3 | % | | 1.7 | % | | 7.7 | % | | 14.2 | % | | 1.2 | % |
Changes in variable margins & overhead costs | — | % | | (2.4 | )% | | (0.4 | )% | | — | % | | (2.1 | )% | | (0.4 | )% |
| 11.6 | % | | 18.9 | % | | 1.3 | % | | 7.7 | % | | 12.1 | % | | 0.8 | % |
Acquisitions | — | % | | — | % | | — | % | | — | % | | — | % | | — | % |
Divestitures | — | % | | — | % | | — | % | | — | % | | — | % | | — | % |
Restructuring costs | — | % | | (4.3 | )% | | (0.8 | )% | | — | % | | (3.0 | )% | | (0.6 | )% |
Impairment of goodwill & intangibles | — | % | | — | % | | — | % | | — | % | | — | % | | — | % |
Translation | 0.7 | % | | 1.3 | % | | 0.2 | % | | 0.4 | % | | 0.9 | % | | 0.2 | % |
Other | — | % | | — | % | | — | % | | — | % | | — | % | | — | % |
Total | 12.3 | % | | 15.9 | % | | 0.7 | % | | 8.1 | % | | 10.0 | % | | 0.4 | % |
Operating Revenues
Revenues increased 12.3% and 8.1% in the second quarter and year-to-date periods of 2013, respectively, versus 2012 due to the increase in base revenues and the favorable impact of currency translation. Worldwide automotive base revenue growth of 11.6% and 7.7% for the second quarter and year-to-date periods, respectively, exceeded worldwide auto builds which grew 3% and 1% over the respective prior year periods due to product penetration gains. International automotive base revenues increased 16.0% and 10.3% for the second quarter and year-to-date periods. European base revenue growth of 11.4% and 7.4% exceeded auto build growth of 1% in the second quarter and declines of 4% in the year-to-date period, respectively. Base revenues for Asia Pacific increased 21.4% and 22.7% in the second quarter and year-to-date periods, respectively, including 39.6% and 42.6% organic revenue increases in China in each respective period. China base revenue growth exceeded Chinese auto build growth of 11% and 12% versus the respective prior year periods. North American automotive base revenues grew 7.0% and 4.9% for the second quarter and year-to-date periods, respectively, as North American auto builds increased 6% and 4% versus the respective prior year periods.
Operating Income
Operating income increased 15.9% and 10.0% in the second quarter and year-to-date periods of 2013, respectively, versus 2012 primarily due to higher base revenues and the favorable impact of currency translation, partially offset by higher restructuring and overhead expenses. Total base operating margins increased 130 and 80 basis points in the second quarter and year-to-date periods, respectively, primarily due to the positive operating leverage effect of the increase in base revenues of 170 and 120 basis points versus the respective prior year periods, partially offset by changes in variable margins and overhead costs. The changes in variable margins and overhead costs decreased base margins by 40 basis points for each period primarily due to higher overhead expenses of 70 and 60 basis points, respectively, including costs related to expansion in China, partially offset by the benefits of business structure simplification activities and variable margin improvements of 30 basis points in each period. Higher restructuring expenses diluted total operating margins by 80 and 60 basis points in the second quarter and year-to-date periods, respectively.
POLYMERS & FLUIDS
Businesses in this segment produce adhesives, sealants, lubrication and cutting fluids, janitorial and hygiene products, and fluids and polymers for auto aftermarket maintenance and appearance.
In the Polymers & Fluids segment, products include:
| |
• | adhesives for industrial, construction and consumer purposes; |
| |
• | chemical fluids which clean or add lubrication to machines; |
| |
• | epoxy and resin-based coating products for industrial applications; |
| |
• | hand wipes and cleaners for industrial applications; |
| |
• | fluids, polymers and other supplies for auto aftermarket maintenance and appearance; |
| |
• | fillers and putties for auto body repair; and |
| |
• | polyester coatings and patch and repair products for the marine industry. |
This segment primarily serves the automotive aftermarket, general industrial, maintenance, repair and operations or “MRO”, and commercial construction markets.
The results of operations for the Polymers & Fluids segment for the second quarter and year-to-date periods of 2013 and 2012 were as follows: |
| | | | | | | | | | | | | | |
| Three Months Ended | Six Months Ended |
(Dollars in millions) | June 30, | June 30, |
| 2013 | | 2012 | 2013 | | 2012 |
Operating revenues | $ | 527 |
| | $ | 550 |
| $ | 1,022 |
| | $ | 1,076 |
|
Operating income | 95 |
| | 91 |
| 167 |
| | 169 |
|
Operating margin % | 18.1 | % | | 16.6 | % | 16.4 | % | | 15.8 | % |
In the second quarter and year-to-date periods of 2013, the changes in revenues, operating income and operating margins over the prior year were primarily due to the following factors: |
| | | | | | | | | | | | | | | | | |
| Three Months Ended | | Six Months Ended |
| June 30 | | June 30 |
| % Increase (Decrease) | | % Increase (Decrease) | | % Point Increase (Decrease) | | % Increase (Decrease) | | % Increase (Decrease) | | % Point Increase (Decrease) |
| Operating Revenues | | Operating Income | | Operating Margins | | Operating Revenues | | Operating Income | | Operating Margins |
Base business: |
| |
| |
| | | | | | |
Revenue change/Operating leverage | (3.6 | )% | | (9.5 | )% | | (1.0 | )% | | (5.1 | )% | | (14.1 | )% | | (1.5 | )% |
Changes in variable margins & overhead costs | — | % | | 16.8 | % | | 2.9 | % | | — | % | | 17.8 | % | | 3.0 | % |
| (3.6 | )% | | 7.3 | % | | 1.9 | % | | (5.1 | )% | | 3.7 | % | | 1.5 | % |
Acquisitions | — | % | | — | % | | — | % | | 1.0 | % | | 0.1 | % | | (0.1 | )% |
Divestiture | — | % | | — | % | | — | % | | — | % | | — | % | | — | % |
Restructuring costs | — | % | | (2.0 | )% | | (0.3 | )% | | — | % | | (4.3 | )% | | (0.7 | )% |
Impairment of goodwill & intangibles | — | % | | — | % | | — | % | | — | % | | — | % | | — | % |
Translation | (0.6 | )% | | (0.5 | )% | | (0.1 | )% | | (0.9 | )% | | (0.7 | )% | | (0.1 | )% |
Other | — | % | | — | % | | — | % | | — | % | | — | % | | — | % |
Total | (4.2 | )% | | 4.8 | % | | 1.5 | % | | (5.0 | )% | | (1.2 | )% | | 0.6 | % |
Operating Revenues
Revenues decreased 4.2% and 5.0% in the second quarter and year-to-date periods of 2013, respectively, versus 2012 primarily due to a decline in base revenues and the unfavorable effect of currency translation, partially offset by revenues from acquisitions in the year-to-date period. Base revenues for the polymers and hygiene businesses decreased 4.4% and 6.3% for the second quarter and year-to-date periods, respectively, primarily due to lower North American polymer sales and product line simplification (PLS) activities. Base revenues for the worldwide automotive aftermarket businesses declined 2.3% and 4.2% in the second quarter and year-to-date periods, respectively, primarily due to PLS activities and the related loss of certain products with key customers. Base revenues for the worldwide fluids businesses decreased 4.4% and 4.1% in the second quarter and year-to-date periods, respectively, primarily due to PLS activities. The acquisition revenue for the year-to-date period was primarily due to the purchase of a manufacturer of advanced technology silicone materials in the second quarter of 2012.
Operating Income
Operating income increased 4.8% and decreased 1.2% in the second quarter and year-to-date periods of 2013, respectively, versus 2012. Operating income increased in the second quarter primarily due to lower operating expenses, partially offset by lower base revenues and higher restructuring expenses due to increased cost reduction activities. Operating income decreased in the year-to-date period primarily due to the lower base revenues noted above, higher restructuring expenses, and the negative impact of currency translation, partially offset by lower operating expenses. Total base operating margins increased 190 and 150 basis points in the second quarter and year-to-date periods, respectively, primarily due to changes in variable margins and overhead costs, partially offset by the negative operating leverage effect of the decrease in base revenues of 100 and 150 basis points versus the respective prior year periods. The changes in variable margins and overhead costs increased base margins by 290 and 300 basis points in the second quarter and year-to-date periods, respectively, primarily due to a reduction of overhead expenses of 250 and 240 basis points, respectively, resulting primarily from the benefits of business structure simplification activities and overhead cost management, and favorable selling price versus material cost comparisons of 40 basis points for each period. Higher restructuring expenses diluted total operating margins by 30 and 70 basis points in the second quarter and year-to-date periods, respectively.
FOOD EQUIPMENT
Businesses in this segment produce commercial food equipment and related service.
In the Food Equipment segment, products and services include:
| |
• | cooking equipment, including ovens, ranges and broilers; |
| |
• | refrigeration equipment, including refrigerators, freezers and prep tables; |
| |
• | food processing equipment, including slicers, mixers and scales; |
| |
• | kitchen exhaust, ventilation and pollution control systems; and |
| |
• | food equipment service, maintenance and repair. |
This segment primarily serves the food institutional/restaurant, service and food retail markets.
The results of operations for the Food Equipment segment for the second quarter and year-to-date periods of 2013 and 2012 were as follows: |
| | | | | | | | | | | | | | | |
| Three Months Ended | | Six Months Ended |
(Dollars in millions) | June 30, | | June 30, |
| 2013 | | 2012 | | 2013 | | 2012 |
Operating revenues | $ | 491 |
| | $ | 476 |
| | $ | 958 |
| | $ | 949 |
|
Operating income | 92 |
| | 78 |
| | 170 |
| | 154 |
|
Operating margin % | 18.7 | % | | 16.4 | % | | 17.7 | % | | 16.2 | % |
In the second quarter and year-to-date periods of 2013, the changes in revenues, operating income and operating margins over the prior year were primarily due to the following factors: |
| | | | | | | | | | | | | | | | | |
| Three Months Ended | | Six Months Ended |
| June 30 | | June 30 |
| % Increase (Decrease) | | % Increase (Decrease) | | % Point Increase (Decrease) | | % Increase (Decrease) | | % Increase (Decrease) | | % Point Increase (Decrease) |
| Operating Revenues | | Operating Income | | Operating Margins | | Operating Revenues | | Operating Income | | Operating Margins |
Base business: |
| |
| |
| | | | | | |
Revenue change/Operating leverage | 1.4 | % | | 3.8 | % | | 0.4 | % | | (0.5 | )% | | (1.5 | )% | | (0.2 | )% |
Changes in variable margins & overhead costs | — | % | | 14.3 | % | | 2.3 | % | | — | % | | 12.6 | % | | 2.1 | % |
| 1.4 | % | | 18.1 | % | | 2.7 | % | | (0.5 | )% | | 11.1 | % | | 1.9 | % |
Acquisitions | 1.5 | % | | — | % | | (0.3 | )% | | 1.5 | % | | (0.1 | )% | | (0.3 | )% |
Divestitures | — | % | | — | % | | — | % | | — | % | | — | % | | — | % |
Restructuring costs | — | % | | (1.0 | )% | | (0.2 | )% | | — | % | | (0.8 | )% | | (0.1 | )% |
Impairment of goodwill & intangibles | — | % | | — | % | | — | % | | — | % | | — | % | | — | % |
Translation | 0.1 | % | | 0.3 | % | | 0.1 | % | | (0.1 | )% | | 0.2 | % | | — | % |
Other | — | % | | — | % | | — | % | | — | % | | — | % | | — | % |
Total | 3.0 | % | | 17.4 | % | | 2.3 | % | | 0.9 | % | | 10.4 | % | | 1.5 | % |
Operating Revenues
Revenues increased 3.0% and 0.9% in the second quarter and year-to-date periods of 2013, respectively, versus 2012 primarily due to revenues from an acquisition and an increase in base revenues in the second quarter, partially offset by a decline in base revenues in the first quarter impacting the year-to-date period. North American base revenues increased 4.6% and 1.9% in the second quarter and year-to-date periods, respectively, as equipment revenues increased 4.2% and 0.6%, respectively, primarily due to higher cooking revenues for customers serving independent restaurants, lodging, nursing facilities and schools. North American service revenues increased 5.2% and 3.9%, respectively, primarily due to expanded service capabilities and improved market penetration. North American base revenues were partially offset by slower demand for warewash and slicing and mixing equipment in the first quarter impacting the year-to-date period. International base revenues declined 2.2% and 3.3% in the second quarter and year-to-date periods, respectively, as equipment revenues decreased 6.5% and 7.4%, respectively, driven by lower European sales in cooking and refrigeration businesses. This decline was partially offset by an increase in international service revenues of 7.2% and 5.4%, respectively, primarily due to expanded service capabilities in Europe and market penetration in the United Kingdom. The increase in acquisition revenue was due to the purchase of a Brazilian manufacturer of baking equipment in the fourth quarter of 2012.
Operating Income
Operating income increased 17.4% and 10.4% in the second quarter and year-to-date periods of 2013, respectively, versus 2012. Operating income increased in the second quarter primarily due to lower operating expenses and higher base revenues, partially offset by higher restructuring expenses. Operating income increased in the year-to-date period primarily due to lower operating expenses, partially offset by lower base revenues and higher restructuring expenses due to increased cost reduction activities. Total base operating margins increased 270 and 190 basis points in the second quarter and year-to-date periods, respectively, primarily due to changes in variable margins and overhead costs. The changes in variable margins and overhead costs increased base margins by 230 and 210 basis points in the second quarter and year-to-date periods, respectively, driven by variable margin improvements of 160 and 130 basis points, respectively, resulting primarily from operating efficiencies, favorable selling price versus material cost comparisons of 70 basis points for each period, and strategic sourcing initiatives. Lower overhead expenses improved base margins by 70 and 80 basis points, respectively, resulting primarily from the benefits of business structure simplification activities and overhead cost management. The operating leverage effect of the change in base revenues positively impacted margins in the second quarter by 40 basis points and negatively impacted margins in the year-to-date period by 20 basis points. Acquisitions diluted total operating margins by 30 basis points in each period.
WELDING
Businesses in this segment produce arc welding equipment, consumables and accessories for a wide array of industrial and commercial applications.
In the Welding segment, products include:
| |
• | metal arc welding consumables and related accessories; and |
| |
• | metal jacketing and other insulation products. |
This segment primarily serves the general industrial, energy, fabrication, and maintenance, repair and operations or “MRO” markets.
The results of operations for the Welding segment for the second quarter and year-to-date periods of 2013 and 2012 were as follows: |
| | | | | | | | | | | | | | | |
| Three Months Ended | | Six Months Ended |
(Dollars in millions) | June 30, | | June 30, |
| 2013 | | 2012 | | 2013 | | 2012 |
Operating revenues | $ | 480 |
| | $ | 469 |
| | $ | 952 |
| | $ | 964 |
|
Operating income | 128 |
| | 121 |
| | 250 |
| | 260 |
|
Operating margin % | 26.5 | % | | 25.9 | % | | 26.2 | % | | 27.0 | % |
In the second quarter and year-to-date periods of 2013, the changes in revenues, operating income and operating margins over the prior year were primarily due to the following factors: |
| | | | | | | | | | | | | | | | | |
| Three Months Ended | | Six Months Ended |
| June 30 | | June 30 |
| % Increase (Decrease) | | % Increase (Decrease) | | % Point Increase (Decrease) | | % Increase (Decrease) | | % Increase (Decrease) | | % Point Increase (Decrease) |
| Operating Revenues | | Operating Income | | Operating Margins | | Operating Revenues | | Operating Income | | Operating Margins |
Base business: |
| |
| |
| | | | | | |
Revenue change/Operating leverage | — | % | | (0.1 | )% | | — | % | | (2.9 | )% | | (4.4 | )% | | (0.4 | )% |
Changes in variable margins & overhead costs | — | % | | 4.8 | % | | 1.3 | % | | — | % | | 0.8 | % | | 0.2 | % |
| — | % | | 4.7 | % | | 1.3 | % | | (2.9 | )% | | (3.6 | )% | | (0.2 | )% |
Acquisitions | 2.2 | % | | (0.6 | )% | | (0.7 | )% | | 1.5 | % | | (0.5 | )% | | (0.5 | )% |
Divestitures | — | % | | — | % | | — | % | | — | % | | — | % | | — | % |
Restructuring costs | — | % | | 0.4 | % | | 0.1 | % | | — | % | | (0.1 | )% | | — | % |
Impairment of goodwill & intangibles | — | % | | — | % | | — | % | | — | % | | — | % | | — | % |
Translation | 0.2 | % | | 0.3 | % | | (0.1 | )% | | 0.1 | % | | 0.2 | % | | (0.1 | )% |
Other | — | % | | — | % | | — | % | | — | % | | — | % | | — | % |
Total | 2.4 | % | | 4.8 | % | | 0.6 | % | | (1.3 | )% | | (4.0 | )% | | (0.8 | )% |
Operating Revenues
Revenues increased 2.4% in the second quarter of 2013 versus 2012 primarily due to revenues from acquisitions, and declined 1.3% in the year-to-date period of 2013 versus 2012 primarily due to a decline in base business, partially offset by revenues from acquisitions. Worldwide welding base revenues were flat in the second quarter and declined 2.9% in the year-to-date period. North American welding base business revenues increased 0.9% in the second quarter primarily due to new product launches in the commercial welding sector that include MRO, small manufacturer and commercial construction customers. In the year-to-date period, North America welding base business decreased 3.2% primarily due to heavy equipment OEM and general industrial end market declines in the first quarter. International base business revenues decreased 2.2% and 2.0% in the second quarter and year-to-date periods, respectively, primarily due to weaker Chinese industrial end markets, the ongoing strategic exit from the Chinese ship building end market, and weaker Australian mining end markets. The acquisition revenue was primarily due to the purchase of a European supplier of welding consumables in the first quarter of 2013.
Operating Income
Operating income increased 4.8% in the second quarter of 2013 versus 2012 primarily due to higher variable margins. Operating income decreased 4.0% in the year-to-date period of 2013 versus 2012 primarily due to lower base revenues, partially offset by higher variable margins. Total base operating margins increased 130 basis points in the second quarter due to changes in variable margins and overhead costs, and decreased 20 basis points in the year-to-date period due to the negative operating leverage effect of the decrease in base revenues of 40 basis points, partially offset by changes in variable margins and overhead costs. Changes in variable margins and overhead costs increased base margins by 130 basis points in the second quarter primarily due to favorable selling price versus material cost comparisons of 80 basis points and favorable product mix in China and Australia. In the year-to-date period, changes in variable margins and overhead costs increased base margins by 20 basis points driven by higher variable margins of 10 basis points, as favorable selling price versus material cost comparisons of 60 basis points were partially offset by higher freight expenses in North America and higher operating expenses related to the oil and gas businesses in the first quarter of 2013. Acquisitions diluted total operating margins by 70 and 50 basis points in the second quarter and year-to-date periods, respectively, primarily due to lower operating margins from acquisitions made within the past year and the impact of intangible asset amortization.
CONSTRUCTION PRODUCTS
Businesses in this segment produce construction fastening systems and truss products.
In the Construction Products segment, products include:
| |
• | fasteners and related fastening tools for wood and metal applications; |
| |
• | anchors, fasteners and related tools for concrete applications; |
| |
• | metal plate truss components and related equipment and software; and |
| |
• | packaged hardware, fasteners, anchors and other products for retail. |
This segment primarily serves the residential construction, renovation construction and commercial construction markets.
The results of operations for the Construction Products segment for the second quarter and year-to-date periods of 2013 and 2012 were as follows: |
| | | | | | | | | | | | | | | |
| Three Months Ended | | Six Months Ended |
(Dollars in millions) | June 30, | | June 30, |
|