[X] | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE |
SECURITIES EXCHANGE ACT OF 1934 | |
For the quarterly period ended September 30, 2016 | |
OR | |
[ ] | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE |
SECURITIES EXCHANGE ACT OF 1934 | |
For the transition period from _______________ to _______________ |
Delaware | 36-1258310 |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification Number) |
155 Harlem Avenue, Glenview, IL | 60025 |
(Address of principal executive offices) | (Zip Code) |
Table of Contents | ||
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
In millions except per share amounts | 2016 | 2015 | 2016 | 2015 | |||||||||||
Operating Revenue | $ | 3,495 | $ | 3,354 | $ | 10,200 | $ | 10,130 | |||||||
Cost of revenue | 2,027 | 1,953 | 5,890 | 5,947 | |||||||||||
Selling, administrative, and research and development expenses | 604 | 581 | 1,818 | 1,819 | |||||||||||
Amortization and impairment of intangible assets | 56 | 59 | 170 | 176 | |||||||||||
Operating Income | 808 | 761 | 2,322 | 2,188 | |||||||||||
Interest expense | (58 | ) | (59 | ) | (174 | ) | (168 | ) | |||||||
Other income (expense) | 13 | 23 | 34 | 65 | |||||||||||
Income Before Taxes | 763 | 725 | 2,182 | 2,085 | |||||||||||
Income Taxes | 228 | 214 | 654 | 636 | |||||||||||
Net Income | $ | 535 | $ | 511 | $ | 1,528 | $ | 1,449 | |||||||
Net Income Per Share: | |||||||||||||||
Basic | $ | 1.51 | $ | 1.40 | $ | 4.28 | $ | 3.92 | |||||||
Diluted | $ | 1.50 | $ | 1.39 | $ | 4.25 | $ | 3.90 | |||||||
Cash Dividends Per Share: | |||||||||||||||
Paid | $ | 0.55 | $ | 0.485 | $ | 1.65 | $ | 1.455 | |||||||
Declared | $ | 0.65 | $ | 0.55 | $ | 1.75 | $ | 1.52 | |||||||
Shares of Common Stock Outstanding During the Period: | |||||||||||||||
Average | 353.5 | 365.1 | 357.3 | 369.3 | |||||||||||
Average assuming dilution | 355.5 | 367.1 | 359.3 | 371.6 |
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
In millions | 2016 | 2015 | 2016 | 2015 | |||||||||||
Net Income | $ | 535 | $ | 511 | $ | 1,528 | $ | 1,449 | |||||||
Other Comprehensive Income (Loss): | |||||||||||||||
Foreign currency translation adjustments, net of tax | (5 | ) | (335 | ) | 15 | (743 | ) | ||||||||
Pension and other postretirement benefit adjustments, net of tax | 7 | 11 | 21 | 31 | |||||||||||
Comprehensive Income (Loss) | $ | 537 | $ | 187 | $ | 1,564 | $ | 737 |
In millions | September 30, 2016 | December 31, 2015 | |||||
Assets | |||||||
Current Assets: | |||||||
Cash and equivalents | $ | 2,299 | $ | 3,090 | |||
Trade receivables | 2,496 | 2,203 | |||||
Inventories | 1,167 | 1,086 | |||||
Prepaid expenses and other current assets | 223 | 341 | |||||
Total current assets | 6,185 | 6,720 | |||||
Net plant and equipment | 1,702 | 1,577 | |||||
Goodwill | 4,711 | 4,439 | |||||
Intangible assets | 1,480 | 1,560 | |||||
Deferred income taxes | 467 | 346 | |||||
Other assets | 1,164 | 1,087 | |||||
$ | 15,709 | $ | 15,729 | ||||
Liabilities and Stockholders' Equity | |||||||
Current Liabilities: | |||||||
Short-term debt | $ | 1,364 | $ | 526 | |||
Accounts payable | 582 | 449 | |||||
Accrued expenses | 1,180 | 1,136 | |||||
Cash dividends payable | 228 | 200 | |||||
Income taxes payable | 132 | 57 | |||||
Total current liabilities | 3,486 | 2,368 | |||||
Noncurrent Liabilities: | |||||||
Long-term debt | 6,329 | 6,896 | |||||
Deferred income taxes | 131 | 256 | |||||
Other liabilities | 970 | 981 | |||||
Total noncurrent liabilities | 7,430 | 8,133 | |||||
Stockholders’ Equity: | |||||||
Common stock | 6 | 6 | |||||
Additional paid-in-capital | 1,174 | 1,135 | |||||
Income reinvested in the business | 19,223 | 18,316 | |||||
Common stock held in treasury | (14,147 | ) | (12,729 | ) | |||
Accumulated other comprehensive income (loss) | (1,468 | ) | (1,504 | ) | |||
Noncontrolling interest | 5 | 4 | |||||
Total stockholders’ equity | 4,793 | 5,228 | |||||
$ | 15,709 | $ | 15,729 |
Nine Months Ended | |||||||
September 30, | |||||||
In millions | 2016 | 2015 | |||||
Cash Provided by (Used for) Operating Activities: | |||||||
Net income | $ | 1,528 | $ | 1,449 | |||
Adjustments to reconcile net income to cash provided by (used for) operating activities: | |||||||
Depreciation | 182 | 180 | |||||
Amortization and impairment of intangible assets | 170 | 176 | |||||
Change in deferred income taxes | (228 | ) | (35 | ) | |||
Provision for uncollectible accounts | 7 | 6 | |||||
(Income) loss from investments | (5 | ) | (1 | ) | |||
(Gain) loss on sale of plant and equipment | 2 | 1 | |||||
(Gain) loss on sale of operations and affiliates | 6 | (16 | ) | ||||
Stock-based compensation expense | 31 | 33 | |||||
Other non-cash items, net | (4 | ) | 7 | ||||
Change in assets and liabilities, net of acquisitions and divestitures: | |||||||
(Increase) decrease in- | |||||||
Trade receivables | (198 | ) | (157 | ) | |||
Inventories | (47 | ) | (32 | ) | |||
Prepaid expenses and other assets | (30 | ) | 22 | ||||
Increase (decrease) in- | |||||||
Accounts payable | 23 | 13 | |||||
Accrued expenses and other liabilities | (8 | ) | (88 | ) | |||
Income taxes | 209 | 38 | |||||
Other, net | — | — | |||||
Net cash provided by (used for) operating activities | 1,638 | 1,596 | |||||
Cash Provided by (Used for) Investing Activities: | |||||||
Acquisition of businesses (excluding cash and equivalents) and additional interest in affiliates | (456 | ) | (6 | ) | |||
Additions to plant and equipment | (202 | ) | (209 | ) | |||
Proceeds from investments | 17 | 17 | |||||
Proceeds from sale of plant and equipment | 11 | 19 | |||||
Proceeds from sales of operations and affiliates | 1 | 29 | |||||
Other, net | (8 | ) | (3 | ) | |||
Net cash provided by (used for) investing activities | (637 | ) | (153 | ) | |||
Cash Provided by (Used for) Financing Activities: | |||||||
Cash dividends paid | (593 | ) | (542 | ) | |||
Issuance of common stock | 74 | 48 | |||||
Repurchases of common stock | (1,482 | ) | (2,002 | ) | |||
Net proceeds from (repayments of) debt with original maturities of three months or less | 188 | (662 | ) | ||||
Proceeds from debt with original maturities of more than three months | 1 | 1,098 | |||||
Repayments of debt with original maturities of more than three months | (1 | ) | (1 | ) | |||
Excess tax benefits from stock-based compensation | 25 | 18 | |||||
Other, net | (11 | ) | (11 | ) | |||
Net cash provided by (used for) financing activities | (1,799 | ) | (2,054 | ) | |||
Effect of Exchange Rate Changes on Cash and Equivalents | 7 | (378 | ) | ||||
Cash and Equivalents: | |||||||
Increase (decrease) during the period | (791 | ) | (989 | ) | |||
Beginning of period | 3,090 | 3,990 | |||||
End of period | $ | 2,299 | $ | 3,001 | |||
Supplementary Cash and Non-Cash Information: | |||||||
Cash Paid During the Period for Interest | $ | 198 | $ | 178 | |||
Cash Paid During the Period for Income Taxes, Net of Refunds | $ | 648 | $ | 585 |
In millions | September 30, 2016 | December 31, 2015 | |||||
Raw material | $ | 430 | $ | 415 | |||
Work-in-process | 145 | 130 | |||||
Finished goods | 674 | 622 | |||||
LIFO reserve | (82 | ) | (81 | ) | |||
Total inventories | $ | 1,167 | $ | 1,086 |
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||||
September 30, | September 30, | ||||||||||||||||||||||||||||||
Pension | Other Postretirement Benefits | Pension | Other Postretirement Benefits | ||||||||||||||||||||||||||||
In millions | 2016 | 2015 | 2016 | 2015 | 2016 | 2015 | 2016 | 2015 | |||||||||||||||||||||||
Components of net periodic benefit cost: | |||||||||||||||||||||||||||||||
Service cost | $ | 15 | $ | 18 | $ | 2 | $ | 3 | $ | 47 | $ | 54 | $ | 7 | $ | 8 | |||||||||||||||
Interest cost | 23 | 23 | 6 | 6 | 70 | 69 | 18 | 18 | |||||||||||||||||||||||
Expected return on plan assets | (36 | ) | (38 | ) | (6 | ) | (7 | ) | (109 | ) | (114 | ) | (17 | ) | (19 | ) | |||||||||||||||
Amortization of actuarial loss | 11 | 15 | — | — | 32 | 45 | — | — | |||||||||||||||||||||||
Amortization of prior service income | — | — | — | — | — | — | (1 | ) | — | ||||||||||||||||||||||
Net periodic benefit cost | $ | 13 | $ | 18 | $ | 2 | $ | 2 | $ | 40 | $ | 54 | $ | 7 | $ | 7 |
In millions | September 30, 2016 | December 31, 2015 | |||||
Fair value | $ | 7,860 | $ | 7,153 | |||
Carrying value | 6,979 | 6,897 |
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
In millions | 2016 | 2015 | 2016 | 2015 | |||||||||||
Beginning balance | $ | (1,470 | ) | $ | (1,046 | ) | $ | (1,504 | ) | $ | (658 | ) | |||
Foreign currency translation adjustments during the period | (15 | ) | (337 | ) | (15 | ) | (711 | ) | |||||||
Foreign currency translation adjustments reclassified to income | — | — | 1 | — | |||||||||||
Income taxes | 10 | 2 | 29 | (32 | ) | ||||||||||
Foreign currency translation adjustments, net of tax | (5 | ) | (335 | ) | 15 | (743 | ) | ||||||||
Pension and other postretirement benefit adjustments during the period | — | 1 | 1 | (1 | ) | ||||||||||
Pension and other postretirement benefit adjustments reclassified to income | 11 | 15 | 31 | 45 | |||||||||||
Income taxes | (4 | ) | (5 | ) | (11 | ) | (13 | ) | |||||||
Pension and other postretirement benefit adjustments, net of tax | 7 | 11 | 21 | 31 | |||||||||||
Ending balance | $ | (1,468 | ) | $ | (1,370 | ) | $ | (1,468 | ) | $ | (1,370 | ) |
• | ITW’s 80/20 management process is the operating system that is applied in every ITW business. Initially introduced as a manufacturing efficiency tool in the 1980’s, ITW has continually refined, improved and expanded 80/20 into a proprietary, holistic business management process that generates significant value for the Company. Through the application of data-driven insights generated by 80/20 practice, ITW focuses on its largest and best opportunities (the “80”) and eliminates complexity associated with the less profitable opportunities (the “20”). 80/20 enables ITW businesses to consistently deliver world-class operational excellence in regards to product availability, quality, and innovation, while generating superior financial performance; |
• | Customer-back innovation has fueled decades of profitable growth at ITW. The Company’s unique innovation approach is built on the insight gathered from the 80/20 management process. Working from the customer back, ITW businesses position themselves as the go-to problem solver for their “80” customers. ITW’s innovation efforts are focused on understanding customer needs, particularly those in “80” markets with solid long-term growth fundamentals, and then creating unique solutions to address those needs. These customer insights and learnings drive innovation at ITW and have contributed to a portfolio of more than 16,000 granted and pending patents; |
• | ITW’s decentralized, entrepreneurial culture allows ITW businesses to be fast, focused, and responsive. ITW businesses have significant flexibility within the framework of the ITW Business Model to customize their approach in order to best serve their customers. ITW colleagues are clear about what is expected of them with regard to ITW’s business model, strategy, and values. This leads to a focused and simple organizational structure that, combined with outstanding execution, delivers operational excellence adapted to their specific customers and end markets. |
• | Organic business - acquired businesses that have been included in the Company's results of operations for more than 12 months on a constant currency basis. |
• | Operating leverage - the estimated effect of the organic revenue volume changes on organic operating income, assuming variable margins remain the same as the prior period. |
• | Price/cost - represents 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. |
• | Product line simplification (PLS) - focuses businesses on eliminating the complexity and overhead costs associated with smaller product lines and customers, and focuses businesses on supporting and growing their largest customers and product lines; in the short-term, PLS may result in a decrease in revenue and overhead costs while improving operating margin. In the long-term, PLS is expected to result in growth in revenue, profitability, and returns. |
Three Months Ended | |||||||||||||||||||||||
Dollars in millions | September 30, | Components of Increase (Decrease) | |||||||||||||||||||||
2016 | 2015 | Inc (Dec) | Organic | Acq/Div | Restructuring | Impairment | Foreign Currency | Total | |||||||||||||||
Operating revenue | $ | 3,495 | $ | 3,354 | 4.2 | % | 1.6 | % | 3.5 | % | — | % | — | % | (0.9 | )% | 4.2 | % | |||||
Operating income | $ | 808 | $ | 761 | 6.2 | % | 7.5 | % | 0.2 | % | (0.5 | )% | 0.3 | % | (1.3 | )% | 6.2 | % | |||||
Operating margin % | 23.1% | 22.7% | 40 bps | 130 bps | (80) bps | (10) bps | — | — | 40 bps |
Nine Months Ended | |||||||||||||||||||||||
Dollars in millions | September 30, | Components of Increase (Decrease) | |||||||||||||||||||||
2016 | 2015 | Inc (Dec) | Organic | Acq/Div | Restructuring | Impairment | Foreign Currency | Total | |||||||||||||||
Operating revenue | $ | 10,200 | $ | 10,130 | 0.7 | % | 1.2 | % | 1.1 | % | — | % | — | % | (1.6 | )% | 0.7 | % | |||||
Operating income | $ | 2,322 | $ | 2,188 | 6.1 | % | 7.7 | % | — | % | 0.2 | % | — | % | (1.8 | )% | 6.1 | % | |||||
Operating margin % | 22.8% | 21.6% | 120 bps | 140 bps | (20) bps | — | — | — | 120 bps |
• | Operating revenue increased in the third quarter and year-to-date periods due to an increase in organic and acquisition revenues, partially offset by the unfavorable effect of foreign currency translation. |
• | Organic revenue grew 1.6% and 1.2% in the third quarter and year-to-date periods, respectively, as consumer-facing businesses increased 2% and 3% in each respective period, representing approximately 60% of total revenues. Industrial-facing businesses were flat in the third quarter and declined 1% in the year-to-date periods. |
◦ | Six of seven segments had worldwide organic revenue growth primarily due to higher end market demand, penetration gains and product innovation in each respective period. Organic revenue declined in the Welding segment in each respective period primarily due to lower capital spending in the industrial end markets and sluggish demand in the oil and gas end market. |
◦ | PLS activities associated with the portfolio management component of the Company's Enterprise Strategy reduced organic revenue growth by approximately one percentage point. |
◦ | North American organic revenue increased 0.7% in the third quarter. Growth in the Test & Measurement and Electronics, Automotive OEM, Food Equipment and Construction Products segments was partially offset by the decline in the Welding, Specialty Products and Polymers & Fluids segments. In the year-to-date period, North American organic revenue increased 1.0% as growth in six segments was partially offset by a decline in the Welding segment. |
◦ | Europe, Middle East and Africa organic revenue increased 3.1% and 2.2% in the third quarter and year-to-date periods, respectively, as growth in six segments was partially offset by a decline in the Food Equipment segment in the third quarter and a decline in the Welding segment in the year-to-date period. |
◦ | Asia Pacific organic revenue increased 3.8% in the third quarter primarily due to growth in the Automotive OEM, Test & Measurement and Electronics, Construction Products, Specialty Products and Food Equipment segments, partially offset by a decline in the Welding and Polymers & Fluids segments. In the year-to-date period, Asia Pacific organic revenue increased 1.0% primarily due to growth in the Automotive OEM, Construction Products, Specialty Products and Food Equipment segments, partially offset by a decline in the Welding, Polymers & Fluids and Test & Measurement and Electronics segments. |
• | Operating margin of 23.1% in the third quarter increased 40 basis points primarily driven by the benefit of the Company's enterprise initiatives of 120 basis points, positive operating leverage of 30 basis points and favorable price/cost of 10 basis points, partially offset by the dilutive impact of 80 basis points from the EF&C acquisition, additional investment in the business and slightly higher expenses related to certain employee benefits. Operating margin was 22.8% in the year-to-date period, an increase of 120 basis points. The primary driver of the operating margin improvement was the benefit of the Company's enterprise initiatives that contributed 130 basis points. Favorable price/cost and positive operating leverage each contributed 20 basis points and were partially offset by the dilutive impact of 20 basis points from the EF&C acquisition, additional investment in the business and slightly higher expenses related to certain employee benefits. |
• | Diluted earnings per share (EPS) of $1.50 increased 7.9% for the third quarter. In the year-to-date period, EPS of $4.25 increased 9.0%. |
• | Free cash flow was $543 million and $1.4 billion in the third quarter and year-to-date periods, respectively. Refer to the Cash Flow section of Liquidity and Capital Resources for a reconciliation of this non-GAAP measure. |
• | The Company repurchased approximately 4.3 million and 14.4 million shares of its common stock in the third quarter and year-to-date periods, respectively, for approximately $500 million and $1.5 billion, respectively. |
• | The Company increased the quarterly dividend by 18.2% in the third quarter of 2016. Total cash dividends of $195 million and $593 million were paid in the third quarter and year-to-date periods of 2016, respectively. |
• | Adjusted after-tax return on average invested capital was 23.0% for the third quarter and 22.3% for the year-to-date period, an increase of 140 basis points and 180 basis points, respectively. Refer to the Adjusted After-Tax Return on Average Invested Capital section of Liquidity and Capital Resources for a reconciliation of this non-GAAP measure. |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||||||||
Dollars in millions | Operating Revenue | Operating Income | Operating Revenue | Operating Income | |||||||||||||||||||||||||||
2016 | 2015 | 2016 | 2015 | 2016 | 2015 | 2016 | 2015 | ||||||||||||||||||||||||
Automotive OEM | $ | 765 | $ | 612 | $ | 166 | $ | 156 | $ | 2,091 | $ | 1,914 | $ | 512 | $ | 478 | |||||||||||||||
Food Equipment | 544 | 551 | 149 | 144 | 1,578 | 1,564 | 405 | 370 | |||||||||||||||||||||||
Test & Measurement and Electronics | 516 | 490 | 108 | 82 | 1,487 | 1,469 | 274 | 232 | |||||||||||||||||||||||
Welding | 361 | 396 | 95 | 98 | 1,125 | 1,255 | 282 | 326 | |||||||||||||||||||||||
Polymers & Fluids | 422 | 423 | 89 | 80 | 1,283 | 1,310 | 266 | 262 | |||||||||||||||||||||||
Construction Products | 415 | 409 | 94 | 94 | 1,223 | 1,209 | 278 | 241 | |||||||||||||||||||||||
Specialty Products | 477 | 479 | 125 | 115 | 1,429 | 1,427 | 373 | 334 | |||||||||||||||||||||||
Intersegment revenues | (5 | ) | (6 | ) | — | — | (16 | ) | (18 | ) | — | — | |||||||||||||||||||
Unallocated | — | — | (18 | ) | (8 | ) | — | — | (68 | ) | (55 | ) | |||||||||||||||||||
Total | $ | 3,495 | $ | 3,354 | $ | 808 | $ | 761 | $ | 10,200 | $ | 10,130 | $ | 2,322 | $ | 2,188 |
• | plastic and metal components, fasteners and assemblies for automobiles, light trucks and other industrial uses. |
Three Months Ended | |||||||||||||||||||||
Dollars in millions | September 30, | Components of Increase (Decrease) | |||||||||||||||||||
2016 | 2015 | Inc (Dec) | Organic | Acquisition/Divestiture | Restructuring | Foreign Currency | Total | ||||||||||||||
Operating revenue | $ | 765 | $ | 612 | 24.8 | % | 6.6 | % | 19.2 | % | — | % | (1.0 | )% | 24.8 | % | |||||
Operating income | $ | 166 | $ | 156 | 7.0 | % | 7.9 | % | 0.9 | % | (0.7 | )% | (1.1 | )% | 7.0 | % | |||||
Operating margin % | 21.8 | % | 25.4 | % | (360) bps | 30 bps | (370) bps | (20) bps | — | (360) bps |
Nine Months Ended | |||||||||||||||||||||
Dollars in millions | September 30, | Components of Increase (Decrease) | |||||||||||||||||||
2016 | 2015 | Inc (Dec) | Organic | Acquisition/Divestiture | Restructuring | Foreign Currency | Total | ||||||||||||||
Operating revenue | $ | 2,091 | $ | 1,914 | 9.2 | % | 4.4 | % | 6.1 | % | — | % | (1.3 | )% | 9.2 | % | |||||
Operating income | $ | 512 | $ | 478 | 7.2 | % | 8.1 | % | 0.3 | % | — | % | (1.2 | )% | 7.2 | % | |||||
Operating margin % | 24.5 | % | 25.0 | % | (50) bps | 80 bps | (140) bps | — | 10 bps | (50) bps |
• | Operating revenue increased in the third quarter and year-to-date periods due to the EF&C acquisition and higher organic revenue, partially offset by the unfavorable effect of foreign currency translation. |
• | Organic revenue grew 6.6% and 4.4% in the third quarter and year-to-date periods, respectively, as a result of penetration gains, exceeding worldwide auto build growth of 5% and 4% in the respective periods. |
◦ | North American organic revenue grew 4.7% and 3.8% in the third quarter and year-to-date periods, respectively, versus total North American auto build growth of 2% and 3% in the respective periods. Auto |
◦ | European organic revenue grew 5.0% and 5.3% in the third quarter and year-to-date periods, respectively. European auto builds declined 2% in the third quarter and grew 3% in the year-to-date period. |
◦ | Asia Pacific organic revenue increased 20.0% and 7.4% in the third quarter and year-to-date periods, respectively, driven by product penetration gains in China due to new product launches in 2016. China organic revenue growth of 40.2% and 18.5% in the third quarter and year-to-date periods, respectively, exceeded Chinese auto build growth of 23% and 11% in each respective period. Auto builds of foreign automotive manufacturers in China, where the Company has higher content, grew 31% in the third quarter and 10% in the year-to-date period. |
• | Operating margin was 21.8% in the third quarter. The decrease of 360 basis points was driven by the dilutive impact of 370 basis points from the EF&C acquisition. Positive operating leverage of 90 basis points and the net benefits from the Company's enterprise initiatives and cost management of 30 basis points were partially offset by unfavorable price/cost of 90 basis points and higher restructuring expenses. |
• | In the year-to-date period, operating margin of 24.5% decreased 50 basis points primarily due to the dilutive impact of 140 basis points from the EF&C acquisition. Positive operating leverage of 60 basis points and the net benefits from the Company's enterprise initiatives and cost management of 50 basis points were partially offset by unfavorable price/cost of 30 basis points. |
• | warewashing equipment; |
• | 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. |
Three Months Ended | |||||||||||||||||||||
Dollars in millions | September 30, | Components of Increase (Decrease) | |||||||||||||||||||
2016 | 2015 | Inc (Dec) | Organic | Acquisition/Divestiture | Restructuring | Foreign Currency | Total | ||||||||||||||
Operating revenue | $ | 544 | $ | 551 | (1.3 | )% | 0.7 | % | — | % | — | % | (2.0 | )% | (1.3 | )% | |||||
Operating income | $ | 149 | $ | 144 | 3.0 | % | 5.2 | % | — | % | (0.4 | )% | (1.8 | )% | 3.0 | % | |||||
Operating margin % | 27.4 | % | 26.3 | % | 110 bps | 120 bps | — | (10) bps | — | 110 bps |
Nine Months Ended | |||||||||||||||||||||
Dollars in millions | September 30, | Components of Increase (Decrease) | |||||||||||||||||||
2016 | 2015 | Inc (Dec) | Organic | Acquisition/Divestiture | Restructuring | Foreign Currency | Total | ||||||||||||||
Operating revenue | $ | 1,578 | $ | 1,564 | 1.0 | % | 2.8 | % | — | % | — | % | (1.8 | )% | 1.0 | % | |||||
Operating income | $ | 405 | $ | 370 | 9.4 | % | 9.7 | % | — | % | 1.2 | % | (1.5 | )% | 9.4 | % | |||||
Operating margin % | 25.7 | % | 23.7 | % | 200 bps | 160 bps | — | 30 bps | 10 bps | 200 bps |
• | Operating revenue decreased in the third quarter due to the unfavorable effect of foreign currency translation, partially offset by organic revenue growth. In the year-to-date period, operating revenue increased due to organic revenue growth, partially offset by the unfavorable effect of foreign currency translation. |
• | Organic revenue increased 0.7% in the third quarter as equipment and service organic revenue grew 0.4% and 1.4%, respectively. In the year-to-date period, organic revenue increased 2.8% as equipment and service organic revenue grew 3.6% and 1.6%, respectively. |
◦ | North American organic revenue increased 2.7% in the third quarter and 4.3% in the year-to-date periods. North American equipment revenue increased 3.3% in the third quarter primarily due to increased demand in refrigeration and retail and 5.7% in the year-to-date period primarily due to strong end market demand in the retail, refrigeration, warewash and cooking businesses. Service revenue in North America increased 1.6% and 2.0% in the third quarter and year-to-date periods, respectively. |
◦ | International organic revenue declined 1.9% in the third quarter and grew 0.9% in the year-to-date periods. International equipment organic revenue decreased 2.9% in the third quarter primarily due to lower demand in the United Kingdom and France and increased 1.0% in the year-to-date period primarily due to growth in Europe. International service organic revenue grew 1.1% and 0.8% in the third quarter and year-to-date periods, respectively. |
• | Operating margin was 27.4% in the third quarter. The 110 basis point improvement was primarily driven by the net benefits of the Company's enterprise initiatives and cost management of 70 basis points, favorable price/cost of 40 basis points and positive operating leverage of 10 basis points. |
• | In the year-to-date period, operating margin of 25.7% increased 200 basis points primarily driven by positive operating leverage of 60 basis points, the net benefits of the Company's enterprise initiatives and cost management of 50 basis points, favorable price/cost of 50 basis points and lower restructuring expenses. |
• | 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. |
Three Months Ended | |||||||||||||||||||||
Dollars in millions | September 30, | Components of Increase (Decrease) | |||||||||||||||||||
2016 | 2015 | Inc (Dec) | Organic | Acquisition/Divestiture | Restructuring | Foreign Currency | Total | ||||||||||||||
Operating revenue | $ | 516 | $ | 490 | 5.3 | % | 6.6 | % | — | % | — | % | (1.3 | )% | 5.3 | % | |||||
Operating income | $ | 108 | $ | 82 | 33.2 | % | 34.0 | % | — | % | 1.0 | % | (1.8 | )% | 33.2 | % | |||||
Operating margin % | 21.0 | % | 16.6 | % | 440 bps | 420 bps | — | 20 bps | — | 440 bps |
Nine Months Ended | |||||||||||||||||||||
Dollars in millions | September 30, | Components of Increase (Decrease) | |||||||||||||||||||
2016 | 2015 | Inc (Dec) | Organic | Acquisition/Divestiture | Restructuring | Foreign Currency | Total | ||||||||||||||
Operating revenue | $ | 1,487 | $ | 1,469 | 1.2 | % | 2.5 | % | — | % | — | % | (1.3 | )% | 1.2 | % | |||||
Operating income | $ | 274 | 232 | 18.4 | % | 19.5 | % | — | % | 0.8 | % | (1.9 | )% | 18.4 | % | ||||||
Operating margin % | 18.4 | % | 15.8 | % | 260 bps | 260 bps | — | 10 bps | (10) bps | 260 bps |
• | Operating revenue increased in the third quarter and year-to-date periods due to organic revenue growth, partially offset by the unfavorable effect of foreign currency translation. |
• | Organic revenue increased 6.6% and 2.5% in the third quarter and year-to-date periods, respectively. |
◦ | Worldwide electronics organic revenue increased 12.5% and 5.8% in the third quarter and year-to-date periods, respectively, primarily due to an increase in the electronics assembly businesses in the North American solar and semi-conductor end markets. Other electronics businesses grew 0.4% in the third quarter, primarily due to growth in Europe in the pressure sensitive adhesives businesses, and declined 0.2% in the year-to-date period primarily due to PLS activities in Asia Pacific. |
◦ | Organic revenue for the worldwide test and measurement businesses increased 1.4% in the third quarter primarily due to easier year-over-year comparisons across all major regions. In the year-to-date period, organic revenue decreased 0.4% primarily due to the continued softness in oil and gas related end markets and the impact of a weak capital spending environment in North America and Europe. |
• | Operating margin was 21.0% in the third quarter. The increase of 440 basis points was primarily driven by the net benefits resulting from the Company's enterprise initiatives and cost management of 210 basis points, positive operating leverage of 190 basis points and favorable price/cost of 20 basis points. |
• | In the year-to-date period, operating margin of 18.4% increased 260 basis points primarily driven by the net benefits resulting from the Company's enterprise initiatives and cost management of 160 basis points, positive operating leverage of 70 basis points and favorable price/cost of 30 basis points. |
• | arc welding equipment; |
• | metal arc welding consumables and related accessories; and |
• | metal jacketing and other insulation products. |
Three Months Ended | |||||||||||||||||||||
Dollars in millions | September 30, | Components of Increase (Decrease) | |||||||||||||||||||
2016 | 2015 | Inc (Dec) | Organic | Restructuring | Impairment | Foreign Currency | Total | ||||||||||||||
Operating revenue | $ | 361 | $ | 396 | (8.9 | )% | (8.5 | )% | — | % | — | % | (0.4 | )% | (8.9 | )% | |||||
Operating income | $ | 95 | $ | 98 | (2.6 | )% | (3.4 | )% | 1.5 | % | — | % | (0.7 | )% | (2.6 | )% | |||||
Operating margin % | 26.5 | % | 24.8 | % | 170 bps | 130 bps | 40 bps | — | — | 170 bps |
Nine Months Ended | |||||||||||||||||||||
Dollars in millions | September 30, | Components of Increase (Decrease) | |||||||||||||||||||
2016 | 2015 | Inc (Dec) | Organic | Restructuring | Impairment | Foreign Currency | Total | ||||||||||||||
Operating revenue | $ | 1,125 | $ | 1,255 | (10.4 | )% | (9.4 | )% | — | % | — | % | (1.0 | )% | (10.4 | )% | |||||
Operating income | $ | 282 | $ | 326 | (13.5 | )% | (9.8 | )% | (2.2 | )% | (0.9 | )% | (0.6 | )% | (13.5 | )% | |||||
Operating margin % | 25.1 | % | 26.0 | % | (90) bps | (10) bps | (60) bps | (30) bps | 10 bps | (90) bps |
• | Operating revenue decreased in the third quarter and year-to-date periods due to the decline in organic revenue and the unfavorable effect of foreign currency translation. |
• | Organic revenue decreased 8.5% and 9.4% in the third quarter and year-to-date periods, respectively, due to lower demand in the oil and gas and industrial end markets and the impact of a soft capital spending environment. In the third quarter, organic revenue declined 8% and 9% for equipment and consumables, respectively. In the year-to-date period, organic revenue declined 11% and 8% for equipment and consumables, respectively. |
◦ | North American organic revenue declined 8.7% and 7.9% in the third quarter and year-to-date periods, respectively, driven by decreases across the oil and gas end markets and industrial end markets primarily related to heavy equipment for agriculture, infrastructure and mining. |
◦ | International organic revenue decreased 7.8% and 14.9% in the third quarter and year-to-date periods, respectively, primarily due to weak oil and gas end markets in Europe and Asia Pacific. |
• | Operating margin was 26.5% in the third quarter. The increase of 170 basis points was due to the net benefits of the Company's enterprise initiatives and cost management of 250 basis points, favorable price/cost of 40 basis points and lower restructuring expenses, partially offset by negative operating leverage of 160 basis points. |
• | In the year-to-date period, operating margin of 25.1% declined 90 basis points primarily due to negative operating leverage of 190 basis points, higher restructuring expenses, lower variable margins due to product mix from lower sales of higher margin equipment and the unfavorable impact of intangible asset impairment, partially offset by the net benefits of the Company's enterprise initiatives and cost management of 190 basis points and favorable price/cost of 40 basis points. |
• | 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. |
Three Months Ended | |||||||||||||||||||||||
Dollars in millions | September 30, | Components of Increase (Decrease) | |||||||||||||||||||||
2016 | 2015 | Inc (Dec) | Organic | Acq/Div | Restructuring | Impairment | Foreign Currency | Total | |||||||||||||||
Operating revenue | $ | 422 | $ | 423 | — | % | 0.8 | % | — | % | — | % | — | % | (0.8 | )% | — | % | |||||
Operating income | $ | 89 | $ | 80 | 10.6 | % | 8.2 | % | — | % | 1.6 | % | 3.0 | % | (2.2 | )% | 10.6 | % | |||||
Operating margin % | 21.0 | % | 19.0 | % | 200 bps | 140 bps | — | 30 bps | 50 bps | (20) bps | 200 bps |
Nine Months Ended | |||||||||||||||||||||||
Dollars in millions | September 30, | Components of Increase (Decrease) | |||||||||||||||||||||
2016 | 2015 | Inc (Dec) | Organic | Acq/Div | Restructuring | Impairment | Foreign Currency | Total | |||||||||||||||
Operating revenue | $ | 1,283 | $ | 1,310 | (2.0 | )% | 1.1 | % | (0.3 | )% | — | % | — | % | (2.8 | )% | (2.0 | )% | |||||
Operating income | $ | 266 | $ | 262 | 1.5 | % | 4.1 | % | (0.3 | )% | (0.3 | )% | 0.9 | % | (2.9 | )% | 1.5 | % | |||||
Operating margin % | 20.7 | % | 20.0 | % | 70 bps | 60 bps | — | (10) bps | 20 bps | — | 70 bps |
• | Operating revenue was flat in the third quarter as organic revenue growth was offset by the unfavorable effect of foreign currency translation. In the year-to-date period, operating revenue decreased primarily due to the unfavorable effect of foreign currency translation, partially offset by organic revenue growth. |
• | Organic revenue increased 0.8% and 1.1% in the third quarter and year-to-date periods, respectively, primarily due to stronger demand in European and South American end markets. |
◦ | Organic revenue for the worldwide polymers businesses increased 3.7% and 0.9% in the third quarter and year-to-date periods, respectively, primarily driven by an increase in Europe and South America, partially offset by a decline in North America. Organic revenue for the worldwide automotive aftermarket businesses increased 0.4% and 1.8% in the third quarter and year-to-date periods, respectively, primarily driven by an increase in North America. Organic revenue for the worldwide fluids businesses decreased 1.1% in the third quarter due to a decline in North America. Organic revenue for the worldwide fluids businesses increased |
• | Operating margin of 21.0% in the third quarter increased 200 basis points primarily driven by the net benefits of the Company's enterprise initiatives and cost management of 140 basis points, lower restructuring expenses and favorable operating leverage of 20 basis points, partially offset by unfavorable price/cost of 20 basis points. In addition, the third quarter of 2015 included the unfavorable impact of intangible asset impairment. See the Goodwill and Intangible Assets note in Item 1 - Financial Statements for further discussion of the Company's annual impairment assessment. |
• | In the year-to-date period, operating margin of 20.7% increased 70 basis points primarily driven by the net benefits of the Company's enterprise initiatives and cost management of 80 basis points and favorable operating leverage of 40 basis points, partially offset by the impact of a first quarter 2015 discrete claim recovery of 40 basis points and unfavorable price/cost of 20 basis points. |
• | 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. |
Three Months Ended | |||||||||||||||||||||
Dollars in millions | September 30, | Components of Increase (Decrease) | |||||||||||||||||||
2016 | 2015 | Inc (Dec) | Organic | Acquisition/Divestiture | Restructuring | Foreign Currency | Total | ||||||||||||||
Operating revenue | $ | 415 | $ | 409 | 1.6 | % | 1.5 | % | (0.2 | )% | — | % | 0.3 | % | 1.6 | % | |||||
Operating income | $ | 94 | $ | 94 | (0.2 | )% | 8.0 | % | (0.3 | )% | (8.3 | )% | 0.4 | % | (0.2 | )% | |||||
Operating margin % | 22.6 | % | 23.1 | % | (50) bps | 140 bps | — | (190) bps | — | (50) bps |
Nine Months Ended | |||||||||||||||||||||
Dollars in millions | September 30, | Components of Increase (Decrease) | |||||||||||||||||||
2016 | 2015 | Inc (Dec) | Organic | Acquisition/Divestiture | Restructuring | Foreign Currency | Total | ||||||||||||||
Operating revenue | $ | 1,223 | $ | 1,209 | 1.2 | % | 3.1 | % | (0.2 | )% | — | % | (1.7 | )% | 1.2 | % | |||||
Operating income | $ | 278 | $ | 241 | 15.4 | % | 17.4 | % | (0.2 | )% | 0.4 | % | (2.2 | )% | 15.4 | % | |||||
Operating margin % | 22.7 | % | 19.9 | % | 280 bps | 280 bps | (10) bps | 10 bps | — | 280 bps |
• | Operating revenue increased in the third quarter primarily due to organic revenue growth. In the year-to-date period, operating revenue increased primarily due to organic revenue growth, partially offset by the unfavorable effect of foreign currency translation. |
• | Organic revenue increased 1.5% and 3.1% in the third quarter and year-to-date periods, respectively. |
◦ | North American organic revenue increased 1.1% in the third quarter. Renovation/remodel increased 3.5% and commercial increased 5.2% due to higher demand, partially offset by a decline of 1.3% in residential. In the year-to-date period, North American organic revenue grew 3.1% driven by growth of 5.0% in renovation/remodel, 6.1% in commercial and 0.6% in residential. |
◦ | International organic revenue increased 1.9% and 3.2% in the third quarter and year-to-date periods, respectively. Asia Pacific organic revenue increased 2.1% and 3.6% in the third quarter and year-to-date periods, respectively, primarily due to growth in Australia and New Zealand. European organic revenue increased 1.6% and 2.8% in the third quarter and year-to-date periods, respectively, primarily due to growth in the United Kingdom. |
• | Operating margin was 22.6% in the third quarter. The decrease of 50 basis points was driven by higher restructuring expenses of 190 basis points, partially offset by the net benefits of the Company's enterprise initiatives and cost |
• | In the year-to-date period, operating margin of 22.7% increased 280 basis points primarily driven by the net benefits of the Company's enterprise initiatives and cost management of 140 basis points, positive operating leverage of 80 basis points and favorable price/cost of 60 basis points. |
• | line integration, conveyor systems and line automation for the food and beverage industries; |
• | plastic consumables that multi-pack cans and bottles and related equipment; |
• | foil, film and related equipment used to decorate consumer products; |
• | product coding and marking equipment and related consumables; |
• | plastic and metal fasteners and components for appliances; |
• | airport ground support equipment; and |
• | components for medical devices. |
Three Months Ended | |||||||||||||||||||||
Dollars in millions | September 30, | Components of Increase (Decrease) | |||||||||||||||||||
2016 | 2015 | Inc (Dec) | Organic | Acquisition/Divestiture | Restructuring | Foreign Currency | Total | ||||||||||||||
Operating revenue | $ | 477 | $ | 479 | (0.6 | )% | 0.1 | % | — | % | — | % | (0.7 | )% | (0.6 | )% | |||||
Operating income | $ | 125 | $ | 115 | 8.3 | % | 7.8 | % | — | % | 1.6 | % | (1.1 | )% | 8.3 | % | |||||
Operating margin % | 26.1 | % | 24.0 | % | 210 bps | 180 bps | — | 40 bps | (10) bps | 210 bps |
Nine Months Ended | |||||||||||||||||||||
Dollars in millions | September 30, | Components of Increase (Decrease) | |||||||||||||||||||
2016 | 2015 | Inc (Dec) | Organic | Acquisition/Divestiture | Restructuring | Foreign Currency | Total | ||||||||||||||
Operating revenue | $ | 1,429 | $ | 1,427 | 0.1 | % | 1.2 | % | — | % | — | % | (1.1 | )% | 0.1 | % | |||||
Operating income | $ | 373 | $ | 334 | 11.7 | % | 11.4 | % | — | % | 1.5 | % | (1.2 | )% | 11.7 | % | |||||
Operating margin % | 26.1 | % | 23.4 | % | 270 bps | 230 bps | — | 40 bps | — | 270 bps |
• | Operating revenue decreased in the third quarter primarily due to the unfavorable effect of foreign currency translation, partially offset by organic revenue growth. In the year-to-date period, operating revenue increased due to organic revenue growth, partially offset by the unfavorable effect of foreign currency translation. |
• | Organic revenue increased 0.1% and 1.2% in the third quarter and year-to-date periods, respectively, primarily driven by growth in the consumer packaging businesses. |
◦ | North American organic revenue declined 1.4% in the third quarter due to a decline in the equipment businesses, partially offset by an increase in the consumer packaging businesses. North American organic revenue increased 1.1% in the year-to-date period driven by growth in the consumer packaging businesses, partially offset by the decline in the equipment businesses. |
◦ | International organic revenue increased 2.8% and 1.4% in the third quarter and year-to-date periods, respectively, driven by growth in Europe and Asia Pacific. |
• | Operating margin was 26.1% in the third quarter. The increase of 210 basis points was primarily driven by the net benefits of the Company's enterprise initiatives and cost management of 180 basis points and lower restructuring expenses. |
• | In the year-to-date period, operating margin of 26.1% increased 270 basis points primarily driven by the net benefits of the Company's enterprise initiatives and cost management of 210 basis points and lower restructuring expenses. |
• | Interest expense was $58 million and $59 million in the third quarter of 2016 and 2015, respectively. Interest expense of $174 million in the year-to-date period increased from $168 million in 2015, primarily due to the Euro notes issued in May 2015. |
• | Other income (expense) was income of $13 million in the third quarter of 2016, a decrease of $10 million primarily driven by the impact of foreign currency translation losses and lower interest income, partially offset by an increase in equity investment income. Other income (expense) was income of $34 million in the year-to-date period, a decrease of $31 million primarily due to a $15 million gain on the sale of a business in the first quarter of 2015, lower interest income and a $6 million loss on the anticipated sale of a business in the second quarter of 2016, partially offset by higher equity investment income. |
• | The effective tax rate for the year-to-date period of 2016 was 30.0% compared to 30.5% in 2015. |
• | internal investments to support organic growth and sustain core businesses; |
• | payment of an attractive dividend to shareholders; and |
• | external investments in selective strategic acquisitions that support organic growth focus, and an active share repurchase program. |
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
In millions | 2016 | 2015 | 2016 | 2015 | |||||||||||
Net cash provided by operating activities | $ | 624 | $ | 706 | $ | 1,638 | $ | 1,596 | |||||||
Additions to plant and equipment | (81 | ) | (62 | ) | (202 | ) | (209 | ) | |||||||
Free cash flow | $ | 543 | $ | 644 | $ | 1,436 | $ | 1,387 | |||||||
Cash dividends paid | $ | (195 | ) | $ | (177 | ) | $ | (593 | ) | $ | (542 | ) | |||
Repurchases of common stock | (482 | ) | (216 | ) | (1,482 | ) | (2,002 | ) | |||||||
Acquisition of businesses (excluding cash and equivalents) and additional interest in affiliates | (454 | ) | — | (456 | ) | (6 | ) | ||||||||
Net proceeds from (repayment of) debt | 499 | (7 | ) | 188 | 435 | ||||||||||
Other | 36 | 75 | 109 | 117 | |||||||||||
Effect of exchange rate changes on cash and equivalents | (3 | ) | (176 | ) | 7 | (378 | ) | ||||||||
Net increase (decrease) in cash and equivalents | $ | (56 | ) | $ | 143 | $ | (791 | ) | $ | (989 | ) |
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
Dollars in millions | 2016 | 2015 | 2016 | 2015 | |||||||||||
Operating income | $ | 808 | $ | 761 | $ | 2,322 | $ | 2,188 | |||||||
Tax rate | 30.0 | % | 29.6 | % | 30.0 | % | 30.5 | % | |||||||
Income taxes | (243 | ) | (225 | ) | (697 | ) | (668 | ) | |||||||
Operating income after taxes | $ | 565 | $ | 536 | $ | 1,625 | $ | 1,520 | |||||||
Invested capital: | |||||||||||||||
Trade receivables | $ | 2,496 | $ | 2,339 | $ | 2,496 | $ | 2,339 | |||||||
Inventories | 1,167 | 1,153 | 1,167 | 1,153 | |||||||||||
Net plant and equipment | 1,702 | 1,601 | 1,702 | 1,601 | |||||||||||
Goodwill and intangible assets | 6,191 | 6,088 | 6,191 | 6,088 | |||||||||||
Accounts payable and accrued expenses | (1,762 | ) | (1,635 | ) | (1,762 | ) | (1,635 | ) | |||||||
Other, net | 393 | 313 | 393 | 313 | |||||||||||
Total invested capital | $ | 10,187 | $ | 9,859 | $ | 10,187 | $ | 9,859 | |||||||
Average invested capital | $ | 9,973 | $ | 10,038 | $ | 9,821 | $ | 10,039 | |||||||
Adjustment for Wilsonart (formerly the Decorative Surfaces segment) | (116 | ) | (121 | ) | (114 | ) | (126 | ) | |||||||
Adjusted average invested capital | $ | 9,857 | $ | 9,917 | $ | 9,707 | $ | 9,913 | |||||||
Adjusted return on average invested capital | 23.0 | % | 21.6 | % | 22.3 | % | 20.5 | % |
In millions | September 30, 2016 | December 31, 2015 | Increase/ (Decrease) | ||||||||
Current assets: | |||||||||||
Cash and equivalents | $ | 2,299 | $ | 3,090 | $ | (791 | ) | ||||
Trade receivables | 2,496 | 2,203 | 293 | ||||||||
Inventories | 1,167 | 1,086 | 81 | ||||||||
Other | 223 | 341 | (118 | ) | |||||||
Total current assets | 6,185 | 6,720 | (535 | ) | |||||||
Current liabilities: | |||||||||||
Short-term debt | 1,364 |