AGCO, Your Agriculture Company (NYSE:AGCO), a worldwide manufacturer and
distributor of agricultural equipment, reported net sales of $2.5
billion for the fourth quarter of 2011, an increase of 16.1% compared to
net sales of $2.2 billion for the fourth quarter of 2010. Reported and
adjusted net income for the fourth quarter of 2011 were $2.90 per share
and $1.44 per share, respectively. Adjusted net income excludes a tax
gain and transaction expenses associated with the acquisition of GSI
Holdings Corp. ("GSI”). These results compare to reported net income of
$0.87 per share and adjusted net income, excluding restructuring and
other infrequent items, of $0.88 per share for the fourth quarter of
2010. Excluding unfavorable currency translation impacts of 2.1%, net
sales in the fourth quarter of 2011 increased 18.3% compared to the same
period in 2010.
Net sales for the full year of 2011 were approximately $8.8 billion, an
increase of approximately 27.2% compared to the full year of 2010. For
the full year of 2011, reported net income was $5.95 per share and
adjusted net income, excluding restructuring and other infrequent income
and the one-time GSI acquisition items discussed above, was $4.48 per
share. These results compare to reported net income of $2.29 per share
and adjusted net income, excluding restructuring and other infrequent
expenses, of $2.32 per share for the full year of 2010. Excluding the
favorable impact of currency translation of 5.0%, net sales for the full
year of 2011 increased 22.2% compared to 2010.
"We finished 2011 on a strong note, setting sales and earnings records
for both the fourth quarter and full year,” stated Martin Richenhagen,
Chairman, President and Chief Executive Officer. "Attractive farm
economics supported robust global demand for agricultural equipment and
produced sales growth for AGCO of over 27% for 2011 compared to the full
year of 2010. During 2011, AGCO made significant investments in new
products and in building our business in developing markets. Our sales
growth and cost reduction initiatives funded these strategic investments
while delivering margin expansion. AGCO’s adjusted operating margin
reached 7.0% for 2011, an increase of over 220 basis points compared to
2010. In addition, AGCO generated significant cash flow in 2011
supporting our growth-oriented strategic initiatives in 2012.”
"As we move into 2012, we remain optimistic about AGCO’s ability to take
advantage of the positive long-term demand drivers for our industry.
Organic growth, margin improvement, and cash flow generation will
continue to be our primary focus. AGCO’s cost reduction initiatives are
aimed at lowering material and labor costs through purchasing actions
and factory productivity. We will continue to invest in new products
including upgraded harvesting, high horsepower tractor and sprayer
offerings and to devote significant resources to enhance our presence in
the CIS region, China and Africa. Our plans in 2012 also include
investing in our production facilities to enable our growth and improve
our productivity.”
AGCO completed the acquisition of GSI on November 30, 2011 for $932.2
million, net of cash acquired. GSI is a leading global manufacturer of
grain storage and protein production systems. The transaction was
financed through $300 million of 5.875% senior notes and a new credit
facility. AGCO’s fourth quarter reported results include a tax gain for
a reversal of a valuation allowance against AGCO’s net deferred tax
assets associated with the acquisition accounting for GSI of
approximately $149.3 million as well as one-time acquisition expenses.
The tax gain and acquisition expenses were excluded from the Company’s
adjusted results.
AGCO’s fourth quarter sales increase was the result of increased volumes
as well as acquisition and currency impacts. On a segment reporting
basis, market recovery in 2011 across Western Europe resulted in AGCO’s
Europe/Africa/Middle East (EAME) region reporting a sales increase of
15.0% compared to the fourth quarter of 2010, excluding unfavorable
currency translation impacts. Growth in the professional farming segment
and the benefit of new product introductions produced sales improvement
in the North American region of 30.1% in the fourth quarter of 2011
compared to the fourth quarter of 2010, excluding unfavorable currency
translation impacts. Sales in AGCO’s South American region were up 8.0%
in the fourth quarter of 2011 compared to the fourth quarter of 2010,
excluding unfavorable currency translation impacts.
Income from operations during the fourth quarter of 2011 increased over
30% compared to the fourth quarter of 2010 due to higher sales and
improved gross margins. Higher gross margins resulted from increased
production levels in Europe and North America as well as pricing
benefits, partially offset by higher material costs. Investments in new
product development and tier 4 emission compliance resulted in increased
engineering expenses in the fourth quarter of 2011 compared to the same
period last year. Income from operations for the full year of 2011
increased approximately $286.1 million compared to the same period in
2010 also due to an increase in sales and margin improvement.
Market Update
Industry Unit Retail Sales
|
Year ended December 31, 2011
|
|
Tractors
Change from Prior Year Period
|
|
Combines Change from Prior Year Period
|
|
|
|
|
|
|
|
North America
|
|
+2%
|
|
(4%)
|
|
South America
|
|
(3%)
|
|
+20%
|
|
Western Europe
|
|
+12%
|
|
+35%
|
|
|
|
|
|
|
North America
Record farm income in 2011 supported strong industry retail sales of
tractors and combines in North America. Industry unit retail sales of
tractors were up modestly, while industry retail sales of combines were
down about 4% for the full year of 2011 compared to high levels in 2010.
Improvement in the dairy and livestock sector contributed to higher
industry unit retail sales of mid-range tractors and hay equipment, both
of which increased compared to 2010 levels. The high level of
profitability for row crop farmers also produced growth in industry
sales of high horsepower tractors and sprayers.
South America
For the full year of 2011, South American industry unit retail sales of
tractors were down modestly compared to record levels in 2010. Declines
in the two largest South American markets, Argentina and Brazil, were
mostly offset by strong growth in other South American markets compared
to 2010. Despite the modest decline, industry unit retail sales in
Brazil remained at high levels due to attractive farm economics and
supportive government financing rates that have been extended through
the end of 2012.
Western Europe
Improved dairy, meat and grain prices, along with a solid harvest,
produced improved farm income across most of Western Europe. Demand for
farm equipment responded accordingly, increasing from low levels
experienced in 2010. Industry unit retail sales of both tractors and
combines posted double-digit growth rates in the full year of 2011
compared to the same period in 2010. The tractor retail sales growth was
strongest in Germany, France, Scandinavia and Finland.
"Robust farm income across all major global agricultural markets is
supporting elevated demand for farm equipment,” stated Mr. Richenhagen.
"Despite a modest increase in some global soft commodity inventories at
the end of 2011, stocks-to-use levels remain at historically low levels.
Growing protein and grain consumption is expected to keep pressure on
grain supplies and maintain attractive soft commodity prices. Going into
2012, we expect these positive farm fundamentals to support strong
demand for farm equipment.”
Regional Results
AGCO
Regional Net Sales (in millions)
|
|
|
Net sales
|
|
% change from 2010
|
|
% change from 2010 due to currency translation(1)
|
|
|
|
|
|
|
|
|
|
Three months ended December 31, 2011
|
|
|
|
|
|
|
|
North America
|
|
$
|
598.7
|
|
29.3
|
%
|
|
(0.8
|
%)
|
|
South America
|
|
|
448.5
|
|
1.9
|
%
|
|
(6.1
|
%)
|
|
Europe/Africa/Middle East
|
|
|
1,347.3
|
|
13.6
|
%
|
|
(1.4
|
%)
|
|
Rest of World
|
|
|
123.3
|
|
55.1
|
%
|
|
1.1
|
%
|
|
Total
|
|
$
|
2,517.8
|
|
16.1
|
%
|
|
(2.1
|
%)
|
|
Year ended December 31, 2011
|
|
|
|
|
|
|
|
North America
|
|
$
|
1,770.6
|
|
18.9
|
%
|
|
0.9
|
%
|
|
South America
|
|
|
1,871.5
|
|
6.7
|
%
|
|
4.7
|
%
|
|
Europe/Africa/Middle East
|
|
|
4,681.7
|
|
39.2
|
%
|
|
6.5
|
%
|
|
Rest of World
|
|
|
449.4
|
|
55.2
|
%
|
|
10.4
|
%
|
|
Total
|
|
$
|
8,773.2
|
|
27.2
|
%
|
|
5.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) See Footnotes for additional disclosure
|
|
|
North America
AGCO’s North American sales benefited from strong industry conditions
and an aggressive new product introduction program, increasing
approximately 18.0% in the full year of 2011 compared to the full year
of 2010, excluding the impact of favorable currency translation. The
increase in demand for high horsepower tractors, combines and sprayers
all contributed to the sales growth. Improved sales, the benefit of
increased production, and cost control initiatives combined to produce
growth in income from operations of $41.4 million during the full year
of 2011 compared to 2010.
South America
Sales for the full year of 2011 increased slightly over 2010 in AGCO’s
South American region, excluding the positive impact of currency
translation. Results were mixed across the South American markets. Sales
grew strongly in smaller South American countries, which benefited from
higher commodity prices and healthy crop production, while sales in
Brazil were flat compared to strong levels in 2010. Income from
operations decreased $18.6 million in the full year of 2011 compared to
2010 due primarily to a less favorable geographic sales mix, material
and labor cost inflation, and higher engineering and product
introduction expenses.
EAME
AGCO’s EAME region reported an increase in sales of 32.6% for the full
year of 2011 compared to 2010, excluding the impact of favorable
currency translation. Improved farm economics produced robust sales
growth particularly in the high horsepower tractor segment.
Geographically, the largest increases were recorded in Germany, France,
the United Kingdom and Scandinavia. Income from operations increased by
$272.2 million in the full year of 2011 compared to 2010. Higher sales
and production rates, favorable pricing and a richer mix of products
contributed to the improvement.
Rest of World
Net sales in AGCO’s Rest of World segment increased by 44.7% during the
full year of 2011 compared to 2010, excluding the impact of currency
translation. Substantial growth in Russia and Eastern Europe compared to
depressed 2010 levels, produced most of the increase. Income from
operations increased $17.2 million in the full year of 2011 compared to
2010.
Outlook
In 2012, tight supplies of soft commodities are expected to support
healthy farm income and sustain strong equipment demand. AGCO is
targeting net sales over $10 billion with forecasted pricing benefits,
market share improvements and acquisition impacts being partially offset
by the negative impact of currency. Operating margins are expected to
improve from 2011 levels after covering increased expenditures for
product development and new market expansion. Based on these
assumptions, AGCO is targeting 2012 earnings of approximately $5.00 per
share.
AGCO will be hosting a conference call with respect to this earnings
announcement at 10:00 a.m., Eastern Time, on Tuesday, February 7, 2012.
The Company will refer to slides on its conference call. Interested
persons can access the conference call and slide presentation via AGCO’s
website at www.agcocorp.com
on the "Investors/Events” page in the "Company” section of our website.
A replay of the conference call will be available approximately two
hours after the conclusion of the conference call for twelve months
following the call. A copy of this press release will be available on
AGCO’s website for at least twelve months following the call.
Safe Harbor Statement
Statements that are not historical facts, including the projections of
earnings per share, sales, market conditions, margin improvements, farm
economics, industry demand, general economic conditions, acquisitions
and their expected impacts, commodity prices and supply, and emerging
markets are forward-looking and subject to risks that could cause actual
results to differ materially from those suggested by the statements. The
following are among the factors that could cause actual results to
differ materially from the results discussed in or implied by the
forward-looking statements.
-
Our financial results depend entirely upon the agricultural industry,
and factors that adversely affect the agricultural industry generally,
including declines in the general economy, increases in farm input
costs, lower commodity prices, lower farm income and changes in the
availability of credit for our retail customers, will adversely affect
us.
-
The poor performance of the general economy may result in a decline in
demand for our products. However, we are unable to predict with
accuracy the amount or duration of any decline, and our
forward-looking statements reflect merely our best estimates at the
current time.
-
A majority of our sales and manufacturing take place outside of the
United States, and, as a result, we are exposed to risks related to
foreign laws, taxes, economic conditions, labor supply and relations,
political conditions and governmental policies. These risks may delay
or reduce our realization of value from our international operations.
-
Most retail sales of the products that we manufacture are financed,
either by our retail finance joint ventures with Rabobank or by a bank
or other private lender. During 2011, our joint ventures with
Rabobank, which are controlled by Rabobank and are dependent upon
Rabobank for financing as well, financed approximately 50% of the
retail sales of our tractors and combines in the markets where the
joint ventures operate. Any difficulty by Rabobank to continue to
provide that financing, or any business decision by Rabobank as the
controlling member not to fund the business or particular aspects of
it (for example, a particular country or region), would require the
joint ventures to find other sources of financing (which may be
difficult to obtain), or us to find another source of retail financing
for our customers, or our customers would be required to utilize other
retail financing providers. As a result of the ongoing economic
downturn, financing for capital equipment purchases generally has
become more difficult and expensive to obtain. To the extent that
financing is not available or available only at unattractive prices,
our sales would be negatively impacted.
-
Both AGCO and our retail finance joint ventures have substantial
accounts receivables from dealers and end customers, and we would be
adversely impacted if the collectability of these receivables was not
consistent with historical experience; this collectability is
dependent upon the financial strength of the farm industry, which in
turn is dependent upon the general economy and commodity prices, as
well as several of the other factors listed in this section.
-
We have experienced substantial and sustained volatility with respect
to currency exchange rate and interest rate changes, which can
adversely affect our reported results of operations and the
competitiveness of our products.
-
All acquisitions, including the acquisition of GSI, involve risks
relating to retention of key employees and customers, fulfilling
projections prepared by or at the direction of prior ownership and
general challenges related to integration.
-
Our success depends on the introduction of new products, particularly
engines that comply with emission requirements, which requires
substantial expenditures.
-
We depend on suppliers for raw materials, components and parts for our
products, and any failure by our suppliers to provide products as
needed, or by us to promptly address supplier issues, will adversely
impact our ability to timely and efficiently manufacture and sell
products. We also are subject to raw material price fluctuations,
which can adversely affect our manufacturing costs.
-
We face significant competition and, if we are unable to compete
successfully against other agricultural equipment manufacturers, we
would lose customers and our net sales and profitability would decline.
-
We have a substantial amount of indebtedness, and as result, we are
subject to certain restrictive covenants and payment obligations that
may adversely affect our ability to operate and expand our business.
Further information concerning these and other factors is included in
AGCO’s filings with the Securities and Exchange Commission, including
its Form 10-K for the year ended December 31, 2010. AGCO disclaims any
obligation to update any forward-looking statements except as required
by law.
About AGCO
AGCO, Your Agriculture Company, (NYSE:AGCO), a Fortune 500 company, was
founded in 1990 and offers a full product line of tractors, combines,
hay tools, sprayers, forage equipment, tillage, implements, and related
replacement parts. AGCO agricultural products are sold under the core
brands of Challenger®, Fendt®, Massey Ferguson®, Valtra® and GSI® and
are distributed globally through 3,100 independent dealers and
distributors in more than 140 countries worldwide. Retail financing is
available through AGCO Finance for qualified purchasers. AGCO is
headquartered in Duluth, GA, USA. In 2011, AGCO had net sales of $8.8
billion.
Please visit our website at www.agcocorp.com
|
AGCO CORPORATION AND SUBSIDIARIES
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
|
(unaudited and in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
2011
|
|
December 31,
2010
|
|
ASSETS
|
|
|
|
|
|
|
Current Assets:
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
$
|
724.4
|
|
|
$
|
719.9
|
|
|
Accounts and notes receivable, net
|
|
|
|
994.2
|
|
|
|
908.5
|
|
|
Inventories, net
|
|
|
|
1,559.6
|
|
|
|
1,233.5
|
|
|
Deferred tax assets
|
|
|
|
142.7
|
|
|
|
52.6
|
|
|
Other current assets
|
|
|
|
241.9
|
|
|
|
206.5
|
|
|
Total current assets
|
|
|
|
3,662.8
|
|
|
|
3,121.0
|
|
|
Property, plant and equipment, net
|
|
|
|
1,222.6
|
|
|
|
924.8
|
|
|
Investment in affiliates
|
|
|
|
346.3
|
|
|
|
398.0
|
|
|
Deferred tax assets
|
|
|
|
37.6
|
|
|
|
58.0
|
|
|
Other assets
|
|
|
|
126.9
|
|
|
|
130.8
|
|
|
Intangible assets, net
|
|
|
|
666.5
|
|
|
|
171.6
|
|
|
Goodwill
|
|
|
|
1,194.5
|
|
|
|
632.7
|
|
|
Total assets
|
|
|
$
|
7,257.2
|
|
|
$
|
5,436.9
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
Current Liabilities:
|
|
|
|
|
|
|
Current portion of long-term debt
|
|
|
$
|
60.1
|
|
|
$
|
0.1
|
|
|
Convertible senior subordinated notes
|
|
|
|
—
|
|
|
|
161.0
|
|
|
Securitization facilities
|
|
|
|
—
|
|
|
|
113.9
|
|
|
Accounts payable
|
|
|
|
937.0
|
|
|
|
682.6
|
|
|
Accrued expenses
|
|
|
|
1,080.6
|
|
|
|
883.1
|
|
|
Other current liabilities
|
|
|
|
127.8
|
|
|
|
72.2
|
|
|
Total current liabilities
|
|
|
|
2,205.5
|
|
|
|
1,912.9
|
|
|
Long-term debt, less current portion
|
|
|
|
1,409.7
|
|
|
|
443.0
|
|
|
Pensions and postretirement health care benefits
|
|
|
|
298.6
|
|
|
|
226.5
|
|
|
Deferred tax liabilities
|
|
|
|
192.3
|
|
|
|
103.9
|
|
|
Other noncurrent liabilities
|
|
|
|
119.9
|
|
|
|
91.4
|
|
|
Total liabilities
|
|
|
|
4,226.0
|
|
|
|
2,777.7
|
|
|
|
|
|
|
|
|
|
Stockholders’ Equity:
|
|
|
|
|
|
|
AGCO Corporation stockholders’ equity:
|
|
|
|
|
|
|
Common stock
|
|
|
|
1.0
|
|
|
|
0.9
|
|
|
Additional paid-in capital
|
|
|
|
1,073.2
|
|
|
|
1,051.3
|
|
|
Retained earnings
|
|
|
|
2,321.6
|
|
|
|
1,738.3
|
|
|
Accumulated other comprehensive loss
|
|
|
|
(400.6
|
)
|
|
|
(132.1
|
)
|
|
Total AGCO Corporation stockholders’ equity
|
|
|
|
2,995.2
|
|
|
|
2,658.4
|
|
|
Noncontrolling interests
|
|
|
|
36.0
|
|
|
|
0.8
|
|
|
Total stockholders’ equity
|
|
|
|
3,031.2
|
|
|
|
2,659.2
|
|
|
Total liabilities and stockholders’ equity
|
|
|
$
|
7,257.2
|
|
|
$
|
5,436.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to condensed consolidated financial
statements.
|
|
|
|
|
|
|
|
|
|
|
|
|
AGCO CORPORATION AND SUBSIDIARIES
|
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
(unaudited and in millions, except per share data)
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31,
|
|
|
|
|
2011
|
|
|
|
2010
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
|
$
|
2,517.8
|
|
|
|
|
$
|
2,168.0
|
|
Cost of goods sold
|
|
|
|
1,993.7
|
|
|
|
|
|
1,758.8
|
|
Gross profit
|
|
|
|
524.1
|
|
|
|
|
|
409.2
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses
|
|
|
|
246.9
|
|
|
|
|
|
200.0
|
|
Engineering expenses
|
|
|
|
84.0
|
|
|
|
|
|
61.1
|
|
Restructuring and other infrequent expenses
|
|
|
|
—
|
|
|
|
|
|
1.1
|
|
Amortization of intangibles
|
|
|
|
7.5
|
|
|
|
|
|
4.6
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
|
|
185.7
|
|
|
|
|
|
142.4
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net
|
|
|
|
9.1
|
|
|
|
|
|
9.6
|
|
Other expense, net
|
|
|
|
1.8
|
|
|
|
|
|
6.3
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes and equity in net earnings of affiliates
|
|
|
|
174.8
|
|
|
|
|
|
126.5
|
|
|
|
|
|
|
|
|
|
|
Income tax (benefit) provision
|
|
|
|
(98.8
|
)
|
|
|
|
|
54.6
|
|
|
|
|
|
|
|
|
|
|
Income before equity in net earnings of affiliates
|
|
|
|
273.6
|
|
|
|
|
|
71.9
|
|
|
|
|
|
|
|
|
|
|
Equity in net earnings of affiliates
|
|
|
|
11.7
|
|
|
|
|
|
13.3
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
285.3
|
|
|
|
|
|
85.2
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to noncontrolling interests
|
|
|
|
(0.1
|
)
|
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to AGCO Corporation and subsidiaries
|
|
|
$
|
285.2
|
|
|
|
|
$
|
85.2
|
|
|
|
|
|
|
|
|
|
|
Net income per common share attributable to AGCO Corporation and
subsidiaries:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
$
|
2.94
|
|
|
|
|
$
|
0.92
|
|
Diluted
|
|
|
$
|
2.90
|
|
|
|
|
$
|
0.87
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of common and common equivalent shares
outstanding:
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
97.1
|
|
|
|
|
|
93.0
|
|
Diluted
|
|
|
|
98.2
|
|
|
|
|
|
97.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to condensed consolidated financial
statements.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AGCO CORPORATION AND SUBSIDIARIES
|
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
(unaudited and in millions, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31,
|
|
|
|
|
2011
|
|
2010
|
|
|
|
|
|
|
|
|
Net sales
|
|
|
$
|
8,773.2
|
|
|
$
|
6,896.6
|
|
Cost of goods sold
|
|
|
|
6,997.1
|
|
|
|
5,637.9
|
|
Gross profit
|
|
|
|
1,776.1
|
|
|
|
1,258.7
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses
|
|
|
|
869.3
|
|
|
|
692.1
|
|
Engineering expenses
|
|
|
|
275.6
|
|
|
|
219.6
|
|
Restructuring and other infrequent (income) expenses
|
|
|
|
(0.7
|
)
|
|
|
4.4
|
|
Amortization of intangibles
|
|
|
|
21.6
|
|
|
|
18.4
|
|
|
|
|
|
|
|
|
Income from operations
|
|
|
|
610.3
|
|
|
|
324.2
|
|
|
|
|
|
|
|
|
Interest expense, net
|
|
|
|
30.2
|
|
|
|
33.3
|
|
Other expense, net
|
|
|
|
19.1
|
|
|
|
16.0
|
|
|
|
|
|
|
|
|
Income before income taxes and equity in net earnings of affiliates
|
|
|
|
561.0
|
|
|
|
274.9
|
|
|
|
|
|
|
|
|
Income tax provision
|
|
|
|
24.6
|
|
|
|
104.4
|
|
|
|
|
|
|
|
|
Income before equity in net earnings of affiliates
|
|
|
|
536.4
|
|
|
|
170.5
|
|
|
|
|
|
|
|
|
Equity in net earnings of affiliates
|
|
|
|
48.9
|
|
|
|
49.7
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
585.3
|
|
|
|
220.2
|
|
|
|
|
|
|
|
|
Net (income) loss attributable to noncontrolling interests
|
|
|
|
(2.0
|
)
|
|
|
0.3
|
|
|
|
|
|
|
|
|
Net income attributable to AGCO Corporation and subsidiaries
|
|
|
$
|
583.3
|
|
|
$
|
220.5
|
|
|
|
|
|
|
|
|
Net income per common share attributable to AGCO Corporation and
subsidiaries:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
$
|
6.10
|
|
|
$
|
2.38
|
|
Diluted
|
|
|
$
|
5.95
|
|
|
$
|
2.29
|
|
|
|
|
|
|
|
|
Weighted average number of common and common equivalent shares
outstanding:
|
|
|
|
|
|
|
Basic
|
|
|
|
95.6
|
|
|
|
92.8
|
|
Diluted
|
|
|
|
98.1
|
|
|
|
96.4
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to condensed consolidated financial
statements.
|
|
|
|
|
|
|
|
|
|
|
|
AGCO CORPORATION AND SUBSIDIARIES
|
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
(unaudited and in millions)
|
|
|
|
|
|
|
|
|
|
Years Ended December 31,
|
|
|
|
|
2011
|
|
2010
|
|
|
|
|
|
|
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
Net income
|
|
|
$
|
585.3
|
|
|
$
|
220.2
|
|
|
Adjustments to reconcile net income to net cash provided by operating
activities:
|
|
|
|
|
|
|
Depreciation
|
|
|
|
151.9
|
|
|
|
135.9
|
|
|
Deferred debt issuance cost amortization
|
|
|
|
2.9
|
|
|
|
2.9
|
|
|
Amortization of intangibles
|
|
|
|
21.6
|
|
|
|
18.4
|
|
|
Amortization of debt discount
|
|
|
|
8.2
|
|
|
|
15.3
|
|
|
Stock compensation
|
|
|
|
24.4
|
|
|
|
13.4
|
|
|
Equity in net earnings of affiliates, net of cash received
|
|
|
|
(19.0
|
)
|
|
|
(14.8
|
)
|
|
Deferred income tax (benefit) provision
|
|
|
|
(127.6
|
)
|
|
|
2.9
|
|
|
Other
|
|
|
|
(1.3
|
)
|
|
|
0.1
|
|
|
Changes in operating assets and liabilities, net of effects from
purchase of
businesses:
|
|
|
|
|
|
|
Accounts and notes receivable, net
|
|
|
|
(0.1
|
)
|
|
|
(21.2
|
)
|
|
Inventories, net
|
|
|
|
(221.0
|
)
|
|
|
(60.6
|
)
|
|
Other current and noncurrent assets
|
|
|
|
(11.0
|
)
|
|
|
(92.8
|
)
|
|
Accounts payable
|
|
|
|
162.3
|
|
|
|
70.6
|
|
|
Accrued expenses
|
|
|
|
183.5
|
|
|
|
114.9
|
|
|
Other current and noncurrent liabilities
|
|
|
|
(34.2
|
)
|
|
|
33.5
|
|
|
Total adjustments
|
|
|
|
140.6
|
|
|
|
218.5
|
|
|
Net cash provided by operating activities
|
|
|
|
725.9
|
|
|
|
438.7
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
Purchases of property, plant and equipment
|
|
|
|
(300.4
|
)
|
|
|
(167.1
|
)
|
|
Proceeds from sale of property, plant and equipment
|
|
|
|
1.5
|
|
|
|
0.9
|
|
|
Purchase of businesses, net of cash acquired
|
|
|
|
(1,018.0
|
)
|
|
|
(81.5
|
)
|
|
Investments in consolidated affiliate, net of cash acquired
|
|
|
|
(34.8
|
)
|
|
|
—
|
|
|
Investments in unconsolidated affiliates, net
|
|
|
|
(8.3
|
)
|
|
|
(25.4
|
)
|
|
Other
|
|
|
|
(3.7
|
)
|
|
|
—
|
|
|
Net cash used in investing activities
|
|
|
|
(1,363.7
|
)
|
|
|
(273.1
|
)
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
Repurchase or conversion of convertible senior subordinated notes
|
|
|
|
(161.0
|
)
|
|
|
(60.8
|
)
|
|
Proceeds from (repayment of) debt obligations, net
|
|
|
|
850.5
|
|
|
|
(37.8
|
)
|
|
Payment of debt issuance costs
|
|
|
|
(14.8
|
)
|
|
|
—
|
|
|
Payment of minimum tax withholdings on stock compensation
|
|
|
|
(2.5
|
)
|
|
|
(11.3
|
)
|
|
Distribution to noncontrolling interest
|
|
|
|
(1.5
|
)
|
|
|
—
|
|
|
Proceeds from issuance of common stock
|
|
|
|
0.3
|
|
|
|
0.5
|
|
|
Net cash provided by (used in) financing activities
|
|
|
|
671.0
|
|
|
|
(109.4
|
)
|
|
Effect of exchange rate changes on cash and cash equivalents
|
|
|
|
(28.7
|
)
|
|
|
12.3
|
|
|
Increase in cash and cash equivalents
|
|
|
|
4.5
|
|
|
|
68.5
|
|
|
Cash and cash equivalents, beginning of period
|
|
|
|
719.9
|
|
|
|
651.4
|
|
|
Cash and cash equivalents, end of period
|
|
|
$
|
724.4
|
|
|
$
|
719.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to condensed consolidated financial
statements.
|
|
|
|
|
|
|
|
|
|
|
|
AGCO CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited, in millions, except per share data)
1.
ACQUISITIONS
On November 30, 2011, the Company acquired GSI Holdings Corp. ("GSI”)
for $932.2 million, net of approximately $27.9 million cash acquired.
GSI, headquartered in Assumption, Illinois, is a leading manufacturer of
grain storage and protein production systems. GSI sells its products
globally through independent dealers. The acquisition was financed by
$300.0 million of 5.875% senior notes and the Company’s new credit
facility (Note 3).
The results of operations for the GSI acquisition have been included in
the Company's Condensed Consolidated Financial Statements as of and from
the date of acquisition. The Company allocated the purchase price to the
assets acquired and liabilities assumed based on a preliminary estimate
of their fair values as of the acquisition date. The Company recorded
approximately $533.9 million of goodwill and approximately $438.5
million of distribution network, tradename and trademark, and technology
identifiable intangible assets associated with the acquisition. In
addition, the Company recorded a tax gain of approximately $149.3
million resulting from a reversal of a portion of its previously
established deferred tax valuation allowance. The reversal was required
to offset deferred tax liabilities established in the acquisition
accounting for GSI relating to acquired amortizable intangible assets.
On November 30, 2011, the Company acquired 80% of Shandong Dafeng
Machinery Co., Ltd. ("Dafeng”) for approximately $27.0 million. The
Company acquired approximately $17.1 million of cash and assumed
approximately $41.1 million of current indebtedness associated with the
acquisition. Dafeng is located in Yanzhou, China and manufactures a
complete range of corn, grain, rice and soybean harvesting machines for
Chinese domestic markets. The investment was funded with available cash
on hand. The results of operations for the Dafeng acquisition have been
included in the Company’s Condensed Consolidated Financial Statements as
of and from the date of acquisition. The Company allocated the purchase
price to the assets acquired and liabilities assumed based on a
preliminary estimate of their fair values as of the acquisition date.
The Company recorded approximately $12.6 million of goodwill and
approximately $24.2 million of trademark, network distribution, and land
use rights identifiable intangible assets associated with the
acquisition.
2.
STOCK COMPENSATION EXPENSE
The Company recorded stock compensation expense as follows:
|
|
|
|
Three Months Ended
December 31,
|
|
|
|
|
Years Ended
December 31,
|
|
|
|
|
2011
|
|
|
|
2010
|
|
|
|
|
2011
|
|
|
|
2010
|
|
Cost of goods sold
|
|
|
$
|
0.5
|
|
|
|
$
|
0.2
|
|
|
|
|
$
|
1.6
|
|
|
|
$
|
0.7
|
|
Selling, general and administrative expenses
|
|
|
|
6.0
|
|
|
|
|
4.7
|
|
|
|
|
|
23.0
|
|
|
|
|
12.9
|
|
Total stock compensation expense
|
|
|
$
|
6.5
|
|
|
|
$
|
4.9
|
|
|
|
|
$
|
24.6
|
|
|
|
$
|
13.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.
INDEBTEDNESS
Indebtedness at December 31, 201 and 2010 consisted of the following:
|
|
|
|
December 31,
2011
|
|
|
|
December 31,
2010
|
|
6?% Senior subordinated notes due 2014
|
|
|
$
|
—
|
|
|
|
|
$
|
267.7
|
|
|
5?% Senior notes due 2021
|
|
|
|
300.0
|
|
|
|
|
|
—
|
|
|
4½% Senior term loan due 2016
|
|
|
|
259.4
|
|
|
|
|
|
—
|
|
|
Credit Facility
|
|
|
|
665.0
|
|
|
|
|
|
—
|
|
|
1¾% Convertible senior subordinated notes due 2033
|
|
|
|
—
|
|
|
|
|
|
161.0
|
|
|
1¼% Convertible senior subordinated notes due 2036
|
|
|
|
183.4
|
|
|
|
|
|
175.2
|
|
|
Securitization facilities
|
|
|
|
—
|
|
|
|
|
|
113.9
|
|
|
Other long-term debt
|
|
|
|
62.0
|
|
|
|
|
|
0.2
|
|
|
|
|
|
|
1,469.8
|
|
|
|
|
|
718.0
|
|
|
Less: Current portion of long-term debt
|
|
|
|
(60.1
|
)
|
|
|
|
|
(0.1
|
)
|
|
1¾% Convertible senior subordinated notes due 2033
|
|
|
|
—
|
|
|
|
|
|
(161.0
|
)
|
|
Securitization facilities
|
|
|
|
—
|
|
|
|
|
|
(113.9
|
)
|
|
Total indebtedness, less current portion
|
|
|
$
|
1,409.7
|
|
|
|
|
$
|
443.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Holders of the Company’s convertible senior subordinated notes could
have converted or may convert the notes, if, during any fiscal quarter,
the closing sales price of the Company’s common stock exceeded or
exceeds 120% of the conversion price of $22.36 per share for the 1¾%
convertible senior subordinated notes and $40.73 per share for the 1¼%
convertible senior subordinated notes for at least 20 trading days in
the 30 consecutive trading days ending on the last trading day of the
preceding fiscal quarter. As of December 31, 2010, the closing sales
price of the Company’s common stock had exceeded 120% of the conversion
price of the 1¾% convertible senior subordinated notes for at least 20
trading days in the 30 consecutive trading days ending December 31,
2010, and, therefore, the Company classified the notes as a current
liability. Future classification of the 1¼% convertible senior
subordinated notes between current and long-term debt is dependent on
the closing sales price of the Company’s common stock during future
quarters.
During the year ended December 31, 2011, holders of the Company’s 1¾%
convertible senior subordinated notes converted approximately $161.0
million of principal amount of the notes. The Company issued 3,926,574
shares associated with the $195.9 million excess conversion value of the
notes. The Company reflected the repayment of the principal of the notes
totaling $161.0 million within "Repurchase or conversion of convertible
senior subordinated notes” within the Company’s Condensed Consolidated
Statements of Cash Flows for the year ended December 31, 2011.
The Company’s €200.0 million of 6?% senior subordinated notes due April
15, 2014, issued in April 2004, were redeemed at a price of 101.146% of
their principal amount on May 2, 2011, in accordance with the redemption
provisions of the indenture agreement. The Company funded the redemption
of the notes with a new €200.0 million senior unsecured term loan with
Coöperatieve Centrale Raiffeisen-Boerenleenbank B.A., "Rabobank
Nederland.” The new term loan is due May 2, 2016 and bears interest at a
fixed rate of 4½%.
On December 5, 2011, the Company completed its offering of $300.0
million of 5.875% senior notes due 2021 and received proceeds of
approximately $296.6 million, after offering related fees and expenses.
The Company used the net proceeds to fund a portion of the acquisition
of GSI. The notes constitute senior unsecured and unsubordinated
indebtedness.
On December 1, 2011, the Company entered into a new credit facility
agreement providing for a $1.0 billion revolving credit and term loan
facility, consisting of a $600.0 million revolving credit facility and a
$400.0 million term loan facility. In addition to the $300.0 million
notes previously discussed, the Company used the credit facility to fund
the acquisition of GSI. The new credit facility replaced the Company's
former $300.0 million revolving credit facility. The maturity date of
the new credit facility is December 1, 2016. The Company is required to
make quarterly payments towards the term loan of $5.0 million beginning
in March 2012 and $10.0 million beginning in March 2015. The facility
contains covenants restricting, among other things, the incurrence of
indebtedness and the making of certain payments, including dividends,
and is subject to acceleration in the event of a default, as defined in
the facility.
4.
INVENTORIES
Inventories at December 31, 2011 and 2010 were as follows:
|
|
|
|
December 31,
2011
|
|
|
|
December 31,
2010
|
|
Finished goods
|
|
|
$
|
500.0
|
|
|
|
$
|
422.6
|
|
Repair and replacement parts
|
|
|
|
450.7
|
|
|
|
|
432.4
|
|
Work in process
|
|
|
|
127.6
|
|
|
|
|
90.2
|
|
Raw materials
|
|
|
|
481.3
|
|
|
|
|
288.3
|
|
Inventories, net
|
|
|
$
|
1,559.6
|
|
|
|
$
|
1,233.5
|
|
|
|
|
|
|
|
|
|
|
|
5.
ACCOUNTS RECEIVABLE SALES AGREEMENTS
At December 31, 2011, the Company had accounts receivable sales
agreements that permit the sale, on an ongoing basis, of substantially
all of its wholesale receivables in North America to AGCO Finance LLC
and AGCO Finance Canada, Ltd., its 49% owned U.S. and Canadian retail
finance joint ventures. As of December 31, 2011 and 2011, net cash
received from receivables sold under the U.S. and Canadian accounts
receivable sales agreements was approximately $354.6 million and $375.9
million, respectively.
At December 31, 2011, the Company also had accounts receivable sales
agreements that permit the sale, on an ongoing basis, of a majority of
its wholesale receivables in France, Germany, Denmark, Sweden, Norway
and Austria to the relevant AGCO Finance entities in those countries. As
of December 31, 2011 and 2010, cash received from receivables sold under
these accounts receivable sales agreements in Europe was approximately
$310.0 million and $169.2 million, respectively. Under the Company’s
former European securitization facilities, the Company sold accounts
receivable in Europe on a revolving basis to commercial paper conduits
through a qualifying special-purpose entity in the United Kingdom. The
European securitization facilities expired in October 2011.
The Company’s AGCO Finance retail finance joint ventures in Brazil and
Australia also provide wholesale financing to the Company’s dealers. The
receivables associated with these arrangements are without recourse to
the Company. As of December 31, 2011 and 2010, these retail finance
joint ventures had approximately $62.0 million and $50.2 million,
respectively, of outstanding accounts receivable associated with these
arrangements. In addition, the Company sells certain trade receivables
under factoring arrangements to other financial institutions around the
world.
Losses on sales of receivables associated with the accounts receivable
financing facilities discussed above, reflected within "Other expense,
net” and "Interest expense, net” in the Company’s Condensed Consolidated
Statements of Operations, were approximately $6.4 million and $22.0
million during the three months and year ended December 31, 2011,
respectively, compared to $4.6 million and $16.1 million during the
three months and year ended December 31, 2010, respectively.
6.
EARNINGS PER SHARE
The Company’s convertible senior subordinated notes provide for (i) the
settlement upon conversion in cash up to the principal amount of the
converted notes with any excess conversion value settled in shares of
the Company’s common stock, and (ii) the conversion rate to be increased
under certain circumstances if the notes are converted in connection
with certain change of control transactions. Dilution of weighted shares
outstanding will depend on the Company’s stock price for the excess
conversion value using the treasury stock method. A reconciliation of
net income attributable to AGCO Corporation and subsidiaries and
weighted average common shares outstanding for purposes of calculating
basic and diluted earnings per share for the three months and years
ended December 31, 2011 and 2010 is as follows:
|
|
|
|
Three Months Ended December 31,
|
|
|
Years Ended December 31,
|
|
|
|
|
2011
|
|
|
2010
|
|
|
2011
|
|
|
2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net income per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to AGCO
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporation and subsidiaries
|
|
|
$
|
285.2
|
|
|
$
|
85.2
|
|
|
$
|
583.3
|
|
|
$
|
220.5
|
|
Weighted average number of
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
common shares outstanding
|
|
|
|
97.1
|
|
|
|
93.0
|
|
|
|
95.6
|
|
|
|
92.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net income per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
attributable to AGCO Corporation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
and subsidiaries
|
|
|
$
|
2.94
|
|
|
$
|
0.92
|
|
|
$
|
6.10
|
|
|
$
|
2.38
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted net income per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to AGCO
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporation and subsidiaries for
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
purposes of computing diluted net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
income per share
|
|
|
$
|
285.2
|
|
|
$
|
85.2
|
|
|
$
|
583.3
|
|
|
$
|
220.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
common shares outstanding
|
|
|
|
97.1
|
|
|
|
93.0
|
|
|
|
95.6
|
|
|
|
92.8
|
|
Dilutive stock options, SSARs,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
performance share awards and
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
restricted stock awards
|
|
|
|
0.9
|
|
|
|
0.4
|
|
|
|
0.6
|
|
|
|
0.4
|
|
Weighted average assumed
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
conversion of contingently
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
convertible senior
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
subordinated notes
|
|
|
|
0.2
|
|
|
|
4.1
|
|
|
|
1.9
|
|
|
|
3.2
|
|
Weighted average number of
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
common and common equivalent
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
shares outstanding for
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
purposes of computing diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
earnings per share
|
|
|
|
98.2
|
|
|
|
97.5
|
|
|
|
98.1
|
|
|
|
96.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted net income per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
attributable to AGCO Corporation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
and subsidiaries
|
|
|
$
|
2.90
|
|
|
$
|
0.87
|
|
|
$
|
5.95
|
|
|
$
|
2.29
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.
SEGMENT REPORTING
The Company’s four reportable segments distribute a full range of
agricultural equipment and related replacement parts. The Company
evaluates segment performance primarily based on income from operations.
Sales for each segment are based on the location of the third-party
customer. The Company’s selling, general and administrative expenses and
engineering expenses are charged to each segment based on the region and
division where the expenses are incurred. As a result, the components of
income from operations for one segment may not be comparable to another
segment. Segment results for the three months and years ended December
31, 2011 and 2010 are as follows:
|
Three Months Ended
December 31,
|
|
North America
|
|
South America
|
|
Europe/Africa/ Middle East
|
|
|
Rest of World
|
|
Consolidated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
598.7
|
|
$
|
448.5
|
|
$
|
1,347.3
|
|
|
$
|
123.3
|
|
$
|
2,517.8
|
|
Income from operations
|
|
|
42.6
|
|
|
36.4
|
|
|
141.1
|
|
|
|
9.4
|
|
|
229.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
462.9
|
|
$
|
440.1
|
|
$
|
1,185.5
|
|
|
$
|
79.5
|
|
$
|
2,168.0
|
|
Income from operations
|
|
|
34.9
|
|
|
23.0
|
|
|
112.5
|
|
|
|
4.6
|
|
|
175.0
|
|
Years Ended
December 31,
|
|
North America
|
|
South America
|
|
Europe/Africa/ Middle East
|
|
|
Rest of World
|
|
Consolidated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
1,770.6
|
|
$
|
1,871.5
|
|
$
|
4,681.7
|
|
|
$
|
449.4
|
|
$
|
8,773.2
|
|
Income from operations
|
|
|
90.9
|
|
|
143.1
|
|
|
479.4
|
|
|
|
31.4
|
|
|
744.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
1,489.3
|
|
$
|
1,753.3
|
|
$
|
3,364.4
|
|
|
$
|
289.6
|
|
$
|
6,896.6
|
|
Income from operations
|
|
|
49.5
|
|
|
161.7
|
|
|
207.2
|
|
|
|
14.2
|
|
|
432.6
|
A reconciliation from the segment information to the consolidated
balances for income from operations is set forth below:
|
|
|
Three Months Ended
December 31,
|
|
|
|
|
Years Ended
December 31,
|
|
|
|
2011
|
|
|
2010
|
|
|
|
|
2011
|
|
|
2010
|
|
Segment income from operations
|
|
$
|
229.5
|
|
|
|
$
|
175.0
|
|
|
|
|
|
$
|
744.8
|
|
|
|
$
|
432.6
|
|
|
Corporate expenses
|
|
|
(30.3
|
)
|
|
|
|
(22.2
|
)
|
|
|
|
|
|
(90.6
|
)
|
|
|
|
(72.7
|
)
|
|
Stock compensation expense
|
|
|
(6.0
|
)
|
|
|
|
(4.7
|
)
|
|
|
|
|
|
(23.0
|
)
|
|
|
|
(12.9
|
)
|
|
Restructuring and other infrequent (expenses) income
|
|
|
—
|
|
|
|
|
(1.1
|
)
|
|
|
|
|
|
0.7
|
|
|
|
|
(4.4
|
)
|
|
Amortization of intangibles
|
|
|
(7.5
|
)
|
|
|
|
(4.6
|
)
|
|
|
|
|
|
(21.6
|
)
|
|
|
|
(18.4
|
)
|
|
Consolidated income from operations
|
|
$
|
185.7
|
|
|
|
$
|
142.4
|
|
|
|
|
|
$
|
610.3
|
|
|
|
$
|
324.2
|
|
RECONCILIATION OF NON-GAAP MEASURES
This earnings release discloses adjusted income from operations, net
income and earnings per share, all of which exclude amounts that differ
from the most directly comparable measure calculated in accordance with
U.S. generally accepted accounting principles ("GAAP”). A reconciliation
of each of these financial measures to the most directly comparable GAAP
measure is included below.
The following is a reconciliation of adjusted income from operations,
net income and earnings per share to reported income from operations,
net income and earnings per share for the three months ended December
31, 2011 and 2010 (in millions, except per share data):
|
|
Three months ended December 31,
|
|
|
2011
|
|
2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income From Operations
|
|
Net Income(1)
|
|
Earnings Per Share(1)
|
|
Income From Operations
|
|
Net Income(1)
|
|
Earnings Per Share(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As adjusted
|
$
|
191.5
|
|
$
|
141.7
|
|
|
$
|
1.44
|
|
|
$
|
143.5
|
|
$
|
85.9
|
|
$
|
0.88
|
|
Restructuring and other
infrequent expenses(2)
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
|
1.1
|
|
|
0.7
|
|
|
0.01
|
|
GSI acquisition (3)
|
|
5.8
|
|
|
(143.5
|
)
|
|
|
(1.46
|
)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As reported
|
$
|
185.7
|
|
$
|
285.2
|
|
|
$
|
2.90
|
|
|
$
|
142.4
|
|
$
|
85.2
|
|
$
|
0.87
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Net income and earnings per share amounts are after
tax.
|
|
(2) The restructuring and other infrequent expenses
recorded during the fourth quarter of 2010 related primarily to
severance costs associated with the Company’s rationalization of its
operations in France and Denmark.
|
|
(3) During the fourth quarter of 2011, the Company
recorded a tax gain of $149.3 million and acquisition expenses of
$5.8 million associated with the GSI acquisition.
|
|
|
The following is a reconciliation of adjusted income from operations,
net income and earnings per share to reported income from operations,
net income and earnings per share for the years ended December 31, 2011
and 2010 (in millions, except per share data):
|
|
Years ended December 31,
|
|
|
2011
|
|
2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income From Operations
|
|
Net Income(1)
|
|
Earnings Per Share(1)
|
|
Income From Operations
|
|
Net Income(1)
|
|
Earnings Per Share(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As adjusted
|
$
|
615.4
|
|
|
$
|
439.3
|
|
|
$
|
4.48
|
|
|
$
|
328.6
|
|
$
|
223.6
|
|
$
|
2.32
|
|
Restructuring and other infrequent (income) expenses(2)
|
|
(0.7
|
)
|
|
|
(0.5
|
)
|
|
|
—
|
|
|
|
4.4
|
|
|
3.1
|
|
|
0.03
|
|
GSI acquisition (3)
|
|
5.8
|
|
|
|
(143.5
|
)
|
|
|
(1.47
|
)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As reported
|
$
|
610.3
|
|
|
$
|
583.3
|
|
|
$
|
5.95
|
|
|
$
|
324.2
|
|
$
|
220.5
|
|
$
|
2.29
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Net income and earnings per share amounts are after
tax.
|
|
(2) The restructuring and other infrequent income
recorded in 2011 related primarily to a reversal of approximately
$0.9 million of previously accrued legally required severance
payments associated with the rationalization of the Company’s French
operations. The restructuring and other infrequent expenses recorded
in 2010 primarily related to severance and other related costs
associated with the Company’s rationalization of its operations in
Denmark, Spain, Finland and France.
|
|
(3) During 2011, the Company recorded a tax gain of
$149.3 million and acquisition expenses of $5.8 million associated
with the GSI acquisition.
|
|
|
This earnings release discloses the percentage change in regional net
sales due to currency translation. The following is a reconciliation of
net sales for the three months ended December 31, 2011 at actual
exchange rates compared to 2010 adjusted exchange rates (in millions,
except percentages):
|
|
|
Three Months Ended
December 31,
|
|
|
|
|
|
|
|
2011 at Actual Exchange Rates
|
|
|
|
2011 at Adjusted Exchange Rates (1)
|
|
|
|
% change from 2010 due to currency translation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America
|
|
$
|
598.7
|
|
|
|
$
|
602.3
|
|
|
|
(0.8
|
)%
|
|
South America
|
|
|
448.5
|
|
|
|
|
475.4
|
|
|
|
(6.1
|
)%
|
|
Europe/Africa/Middle East
|
|
|
1,347.3
|
|
|
|
|
1,363.9
|
|
|
|
(1.4
|
)%
|
|
Rest of World
|
|
|
123.3
|
|
|
|
|
122.4
|
|
|
|
1.1
|
%
|
|
Total
|
|
$
|
2,517.8
|
|
|
|
$
|
2,564.0
|
|
|
|
(2.1
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)Adjusted exchange rates are 2010 exchange rates.
|
|
|
The following is a reconciliation of net sales for the year ended
December 31, 2011 at actual exchange rates compared to 2010 adjusted
exchange rates (in millions, except percentages):
|
|
|
Year Ended
December 31,
|
|
|
|
|
|
|
|
2011 at Actual Exchange Rates
|
|
|
|
2011 at Adjusted Exchange Rates (1)
|
|
|
|
% change from 2010 due to currency translation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America
|
|
$
|
1,770.6
|
|
|
|
$
|
1,757.9
|
|
|
|
0.9
|
%
|
|
South America
|
|
|
1,871.5
|
|
|
|
|
1,789.8
|
|
|
|
4.7
|
%
|
|
Europe/Africa/Middle East
|
|
|
4,681.7
|
|
|
|
|
4,462.5
|
|
|
|
6.5
|
%
|
|
Rest of World
|
|
|
449.4
|
|
|
|
|
419.2
|
|
|
|
10.4
|
%
|
|
Total
|
|
$
|
8,773.2
|
|
|
|
$
|
8,429.4
|
|
|
|
5.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)Adjusted exchange rates are 2010 exchange rates.
|
