Cooper Industries plc (NYSE:CBE) reported fourth quarter 2009 GAAP
earnings per share from continuing operations of $.76 (diluted),
compared with $.65 per share from continuing operations for the fourth
quarter of 2008. During the fourth quarter of 2009 Cooper recognized a
pre-tax restructuring and asset impairment charge of $4.2 million or
$.02 per share related primarily to reductions in work force offset by
discrete tax items which improved reported results by $.02 per share.
Excluding these unusual items, the fourth quarter 2009 earnings per
share was $.76 per share compared to $.84 per share earnings for the
fourth quarter of 2008, excluding restructuring and asset impairment
charges. The fourth quarter 2009 results also included the favorable
impact of a lower effective tax rate and inventory revaluations
partially offset by other items which improved reported quarterly
results by approximately $.04 per share. The fourth quarter 2008 results
include the favorable impact of a lower effective tax rate, impact from
a change in estimate for long-term incentive compensation and other
items which improved reported quarterly results by approximately $.09
per share. Adjusting for these items on a non-GAAP basis the fourth
quarter 2009 results of $.72 per share compares to $.75 per share for
the fourth quarter of 2008. Fourth quarter 2009 revenues decreased 17.5
percent to $1.26 billion, compared with $1.52 billion for the same
period last year. Core revenues were 19.8 percent lower than comparable
prior year with currency translation increasing reported revenue by 2.0
percent and acquisitions adding 0.3 percent for the quarter.
"Our employees rapidly and efficiently right-sized our businesses for
the economic challenges faced in 2009, allowing the company to improve
earnings sequentially in the fourth quarter. As we begin to see growth
in several of our end markets, our businesses are very well positioned
to capitalize on the improvements with exceptional earnings growth,”
said Cooper Industries’ Chairman and Chief Executive Officer Kirk S.
Hachigian.
During 2009 Cooper generated $632.6 million in free cash flow (including
a $90 million discretionary income tax deposit) compared with the record
$761.2 million for 2008. Our total debt net of cash and investments
totaled $552.8 million compared to $952.4 million at December 31, 2008.
"Our global teams have delivered exceptional free cash flow, in fact a
record for the company excluding the $141 million received in 2008 from
Federal-Mogul and the $90 million discretionary tax payment in 2009. As
a result of our record cash flow, we were able to retire our $275
million debt obligation in November from available cash and preserve our
financial flexibility to continue to invest in our long-term strategic
initiatives and return capital to our shareholders,” said Hachigian.
Revenues for 2009 were $5.1 billion, a 22.3 percent decrease from the
$6.5 billion in revenues for 2008. Core revenues were 20.9 percent lower
than the comparable prior year period with currency translation reducing
reported revenue by 2.0 percent and acquisitions adding 0.6 percent to
reported revenues for 2009. For 2009 income from continuing operations,
excluding unusual items, was $425.2 million, compared with $630.8
million for the prior year, excluding unusual items. Diluted earnings
per share from continuing operations, excluding unusual items for
comparable periods, were $2.52 compared with prior year’s $3.59.
During 2009 Cooper recognized a gain from discontinued operations of
$25.5 million (net of tax of $16.2 million) or $.15 per share from
negotiated insurance coverage settlements that were not previously
recognized. Cooper believes that it is likely that additional insurance
recoveries will be recorded in the future as new insurance-in-place
agreements are consummated or settlements with insurance carriers are
completed. Timing and value of these agreements and settlements cannot
be currently estimated as they may be subject to extensive additional
negotiation and litigation.
Segment Results
Electrical Products segment revenues for the fourth
quarter of 2009 decreased 18.8 percent to $1.10 billion, compared with
$1.36 billion in the fourth quarter 2008. Core revenues were 20.6
percent lower than comparable prior year periods with currency
translation increasing reported results 1.5 percent and acquisitions
adding 0.3 percent to reported revenues for the fourth quarter. Segment
operating earnings, excluding the impact of restructuring and asset
impairment charges, were $171.2 million, a decrease of 14 percent from
the $198.1 million in the prior year’s fourth quarter. Segment operating
margin, excluding the unusual items, increased 90 basis points to 15.5
percent for the fourth quarter of 2009, compared to the fourth quarter
of 2008. Sequentially from the third quarter of 2009, Electrical
Products revenues were approximately 4 percent lower driven by normal
seasonality and delays in distributor purchases prior to year end with
segment operating margins increasing 40 basis points, excluding unusual
items.
Revenues for 2009 decreased 21.6 percent to $4.51 billion, compared to
$5.76 billion for last year. Segment operating earnings for 2009
declined to $638.2 million excluding restructuring and asset impairment
charges, compared to $930.3 million in the prior year.
Tools segment revenues for the fourth quarter of 2009 were
$153.5 million, down 7 percent from 2008 fourth quarter revenues of
$165.1 million. Excluding the effects of currency translation, which
increased reported revenues in the quarter by 6.2 percent, core revenues
for the quarter were 13.2 percent lower than 2008 fourth quarter.
Segment operating earnings, excluding restructuring charges, were $12.7
million, compared to the fourth quarter 2008 earnings of $17.5 million.
Segment operating margin, excluding restructuring charges, for the
fourth quarter 2009 was 8.3 percent compared to 10.6 percent for the
comparable prior year period. Sequentially from the third quarter of
2009, Tools segment revenues increased 10.3 percent with segment
operating margins increasing 340 basis points, excluding unusual items.
Revenues for 2009 decreased 27.2 percent to $557.7 million, compared to
$765.6 million for last year. Segment operating earnings excluding
restructuring charges for 2009 were $18.5 million compared to operating
earnings of $81.1 million in the prior year.
Outlook
"We are extremely pleased with how well our businesses adjusted to the
economic realities of 2009. Cooper’s portfolio, management team and
balance sheet are stronger than they have been in over a decade. We
enter 2010 with strong profitability on a significantly lower revenue
base and are in a great position to deliver outstanding increased
earnings as the global economies recover,” commented Hachigian.
"For 2010 we are initiating EPS guidance for continuing operations of
$2.70 to $2.90, excluding restructuring and unusual items, with revenue
down 1 percent to up 4 percent including currency translation and
acquisition revenue of approximately 2 percent. For the first quarter of
2010 we expect earnings per share of $.65 to $.70, excluding
restructuring and unusual items, with revenue down 3 percent to up 2
percent compared to both the first quarter 2009 and sequentially with
the fourth quarter 2009 results. In the first quarter of 2010 we expect
to incur additional restructuring charges of $.01 to $.02 per share.
Consistent with prior years, we look forward to reviewing our detailed
2010 outlook with the investment community on February 23rd
in New York City,” said Hachigian.
About Cooper Industries
Cooper Industries plc (NYSE:CBE) is a global manufacturer with 2009
revenues of $5.1 billion, approximately eighty-nine percent of which are
from electrical products. Founded in 1833, Cooper's sustained level of
success is attributable to a constant focus on innovation, evolving
business practices while maintaining the highest ethical standards, and
meeting customer needs. The Company has eight operating divisions with
leading market share positions and world-class products and brands
including: Bussmann electrical and electronic fuses; Crouse-Hinds and
CEAG explosion-proof electrical equipment; Halo and Metalux lighting
fixtures; and Kyle and McGraw-Edison power systems products. With this
broad range of products, Cooper is uniquely positioned for several
long-term growth trends including the global infrastructure build-out,
the need to improve the reliability and productivity of the electric
grid, the demand for higher energy-efficient products and the need for
improved electrical safety. In 2009, sixty-one percent of total sales
were to customers in the industrial and utility end-markets and
thirty-nine percent of total sales were to customers outside the United
States. Cooper has manufacturing facilities in 23 countries as of 2009.
For more information, visit the website at www.cooperindustries.com.
Comparisons of 2009 and 2008 fourth quarter results appear below.
Statements in this news release are forward-looking under the Private
Securities Litigation Reform Act of 1995. Forward-looking statements
include, but are not limited to, any statements regarding future
revenues, costs and expenses, earnings, earnings per share, margins,
cash flows, dividends and capital expenditures. Important factors which
may affect the actual results include, but are not limited to, political
developments, market and economic conditions, changes in raw material,
transportation and energy costs, industry competition, the ability to
execute and realize the expected benefits from strategic initiatives
including revenue growth plans and cost control and productivity
improvement programs, the magnitude of any disruptions from
manufacturing rationalizations, changes in mix of products sold, mergers
and acquisitions and their integration into Cooper, the timing and
amount of any stock repurchases by Cooper, changes in financial markets
including currency exchange rate fluctuations, changing legislation and
regulations including changes in tax law, tax treaties or tax
regulations, and the resolution of potential liabilities and insurance
recoveries resulting from on-going Pneumo-Abex related asbestos claims.
Conference Call
Cooper will hold a conference call today at 12:00 noon EST to provide
shareholders and other interested parties an overview of the Company’s
fourth quarter 2009 performance. Those interested in hearing the
conference call may listen via telephone by dialing (800) 706-7745 using
pass code 69530127, or over the Internet in the "Investors” section of
the company website, www.cooperindustries.com.
International callers should dial (617) 614-3472 and use pass code
69530127.
The conference call may include non-GAAP financial measures. Cooper will
post a reconciliation of those measures to the most directly comparable
GAAP measures in the "Investors” section of the Company’s website, www.cooperindustries.com.
Informational exhibits concerning the Company’s fourth quarter
performance that may be referred to during the conference call will be
available in the "Investors” section of the Company’s website, www.cooperindustries.com
prior to the beginning of the call.
|
CONSOLIDATED RESULTS OF OPERATIONS
|
|
|
|
|
|
|
|
Quarter Ended December 31,
|
|
|
|
2009
|
|
2008
|
|
|
|
(in millions where applicable)
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
1,256.6
|
|
|
$
|
1,523.2
|
|
|
|
|
|
|
|
|
Cost of sales
|
|
|
837.5
|
|
|
|
1,048.6
|
|
|
Selling and administrative expenses
|
|
|
254.4
|
|
|
|
270.9
|
|
|
Restructuring and asset impairment charges
|
|
|
4.2
|
|
|
|
44.8
|
|
|
Operating earnings
|
|
|
160.5
|
|
|
|
158.9
|
|
|
|
|
|
|
|
|
Interest expense, net
|
|
|
14.0
|
|
|
|
19.9
|
|
|
Income from operations before income taxes
|
|
|
146.5
|
|
|
|
139.0
|
|
|
Income taxes
|
|
|
17.7
|
|
|
|
27.9
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
128.8
|
|
|
$
|
111.1
|
|
|
|
|
|
|
|
|
Net Income Per Common share:
|
|
|
|
|
|
Basic
|
|
$
|
.77
|
|
|
$
|
.66
|
|
|
Diluted
|
|
$
|
.76
|
|
|
$
|
.65
|
|
|
|
|
|
|
|
|
Shares Utilized in Computation of Income Per Common Share:
|
|
|
|
|
|
Basic
|
|
167.5 million
|
|
169.6 million
|
|
Diluted
|
|
169.4 million
|
|
170.8 million
|
|
|
|
|
|
|
|
|
|
PERCENTAGE OF REVENUES
|
|
|
|
|
|
|
|
Quarter Ended December 31,
|
|
|
|
2009
|
|
2008
|
|
|
|
|
|
Revenues
|
|
|
100.0
|
%
|
|
|
100.0
|
%
|
|
Cost of sales
|
|
|
66.6
|
%
|
|
|
68.8
|
%
|
|
Selling and administrative expenses
|
|
|
20.2
|
%
|
|
|
17.8
|
%
|
|
Operating earnings
|
|
|
12.8
|
%
|
|
|
10.4
|
%
|
|
Income from operations before income taxes
|
|
|
11.7
|
%
|
|
|
9.1
|
%
|
|
Net Income
|
|
|
10.2
|
%
|
|
|
7.3
|
%
|
|
|
|
|
|
|
|
CONSOLIDATED RESULTS OF OPERATIONS
|
|
Additional Information for the Quarter Ended December 31
|
|
Segment Information
|
|
|
|
|
|
|
|
Quarter Ended December 31,
|
|
|
|
2009
|
|
2008
|
|
|
|
(in millions)
|
|
|
|
|
|
|
|
Revenues:
|
|
|
|
|
|
Electrical Products
|
|
$
|
1,103.1
|
|
|
$
|
1,358.1
|
|
|
Tools
|
|
|
153.5
|
|
|
|
165.1
|
|
|
Total
|
|
$
|
1,256.6
|
|
|
$
|
1,523.2
|
|
|
|
|
|
|
|
|
Segment Operating Earnings:
|
|
|
|
|
|
Electrical Products
|
|
$
|
171.2
|
|
|
$
|
198.1
|
|
|
Tools
|
|
|
12.7
|
|
|
|
17.5
|
|
|
Total Segment Operating Earnings
|
|
|
183.9
|
|
|
|
215.6
|
|
|
|
|
|
|
|
|
General Corporate Expense
|
|
|
19.2
|
|
|
|
11.9
|
|
|
Restructuring and asset impairment charges
|
|
|
4.2
|
|
|
|
44.8
|
|
|
Interest expense, net
|
|
|
14.0
|
|
|
|
19.9
|
|
|
Income from operations before income taxes
|
|
$
|
146.5
|
|
|
$
|
139.0
|
|
|
|
|
|
|
|
|
Quarter Ended December 31,
|
|
|
|
2009
|
|
2008
|
|
|
|
|
|
|
|
Return on Sales:
|
|
|
|
|
|
Electrical Products
|
|
|
15.5
|
%
|
|
|
14.6
|
%
|
|
Tools
|
|
|
8.3
|
%
|
|
|
10.6
|
%
|
|
Total Segments
|
|
|
14.6
|
%
|
|
|
14.2
|
%
|
|
Impact of Unusual Items
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Before
Income Taxes
|
|
|
Income
Taxes
|
|
|
Income from
Operations
|
|
|
Net Income Per
Common Share
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
Diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported three months ended December 31, 2009
|
|
$
|
146.5
|
|
|
$
|
17.7
|
|
|
$
|
128.8
|
|
|
|
$
|
.77
|
|
|
$
|
.76
|
|
|
Restructuring and asset impairment charges
|
|
|
4.2
|
|
|
|
0.6
|
|
|
|
3.6
|
|
|
|
|
.02
|
|
|
|
.02
|
|
|
Tax Benefits
|
|
|
-
|
|
|
|
3.2
|
|
|
|
(3.2
|
)
|
|
|
|
(.02
|
)
|
|
|
(.02
|
)
|
|
Excluding adjustments
|
|
$
|
150.7
|
|
|
$
|
21.5
|
|
|
$
|
129.2
|
|
|
|
$
|
.77
|
|
|
$
|
.76
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported three months ended December 31, 2008
|
|
$
|
139.0
|
|
|
$
|
27.9
|
|
|
$
|
111.1
|
|
|
|
$
|
.66
|
|
|
$
|
.65
|
|
|
Restructuring and asset impairment charges
|
|
|
44.8
|
|
|
|
11.9
|
|
|
|
32.9
|
|
|
|
|
.19
|
|
|
|
.19
|
|
|
Tax Benefits
|
|
|
-
|
|
|
|
.3
|
|
|
|
(.3
|
)
|
|
|
|
(.00
|
)
|
|
|
(.00
|
)
|
|
Excluding adjustments
|
|
$
|
183.8
|
|
|
$
|
40.1
|
|
|
$
|
143.7
|
|
|
|
$
|
.85
|
|
|
$
|
.84
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATED RESULTS OF OPERATIONS
|
|
|
|
|
|
|
|
Twelve Months Ended December 31,
|
|
|
|
2009
|
|
2008
|
|
|
|
(in millions where applicable)
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
5,069.6
|
|
|
$
|
6,521.3
|
|
|
|
|
|
|
|
|
Cost of sales
|
|
|
3,483.8
|
|
|
|
4,396.7
|
|
|
Selling and administrative expenses
|
|
|
1,011.8
|
|
|
|
1,194.6
|
|
|
Restructuring and asset impairment charges
|
|
|
29.9
|
|
|
|
52.4
|
|
|
Operating earnings
|
|
|
544.1
|
|
|
|
877.6
|
|
|
|
|
|
|
|
|
Interest expense, net
|
|
|
61.4
|
|
|
|
70.4
|
|
|
Income from continuing operations before income taxes
|
|
|
482.7
|
|
|
|
807.2
|
|
|
Income taxes
|
|
|
69.1
|
|
|
|
191.6
|
|
|
Income from continuing operations
|
|
|
413.6
|
|
|
|
615.6
|
|
|
Income related to discontinued operations (net of income taxes)
|
|
|
25.5
|
|
|
|
16.6
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
439.1
|
|
|
$
|
632.2
|
|
|
|
|
|
|
|
|
Net Income Per Common share:
|
|
|
|
|
|
Basic:
|
|
|
|
|
|
Continuing operations
|
|
$
|
2.47
|
|
|
$
|
3.54
|
|
|
Discontinued operations
|
|
|
.15
|
|
|
|
.10
|
|
|
Net Income
|
|
$
|
2.62
|
|
|
$
|
3.64
|
|
|
|
|
|
|
|
|
Diluted:
|
|
|
|
|
|
Continuing operations
|
|
$
|
2.46
|
|
|
$
|
3.51
|
|
|
Discontinued operations
|
|
|
.15
|
|
|
|
.09
|
|
|
Net Income
|
|
$
|
2.61
|
|
|
$
|
3.60
|
|
|
|
|
|
|
|
|
Shares Utilized in Computation of Income Per Common Share:
|
|
|
|
|
|
Basic
|
|
167.2 million
|
|
173.7 million
|
|
Diluted
|
|
168.5 million
|
|
175.6 million
|
|
|
|
|
|
|
|
PERCENTAGE OF REVENUES
|
|
|
|
|
|
Twelve Months Ended December 31,
|
|
|
|
2009
|
|
2008
|
|
|
|
|
|
Revenues
|
|
|
100.0
|
%
|
|
|
100.0
|
%
|
|
Cost of sales
|
|
|
68.7
|
%
|
|
|
67.4
|
%
|
|
Selling and administrative expenses
|
|
|
20.0
|
%
|
|
|
18.3
|
%
|
|
Operating earnings
|
|
|
10.7
|
%
|
|
|
13.5
|
%
|
|
Income from continuing operations before income taxes
|
|
|
9.5
|
%
|
|
|
12.4
|
%
|
|
Income from continuing operations
|
|
|
8.2
|
%
|
|
|
9.4
|
%
|
|
|
|
|
|
|
|
CONSOLIDATED RESULTS OF OPERATIONS
|
|
Additional Information for the Twelve Months Ended December 31
|
|
Segment Information
|
|
|
|
|
|
|
|
Twelve Months Ended December 31,
|
|
|
|
2009
|
|
2008
|
|
|
|
(in millions)
|
|
|
|
|
|
|
|
Revenues:
|
|
|
|
|
|
Electrical Products
|
|
$
|
4,511.9
|
|
|
$
|
5,755.7
|
|
|
Tools
|
|
|
557.7
|
|
|
|
765.6
|
|
|
Total
|
|
$
|
5,069.6
|
|
|
$
|
6,521.3
|
|
|
|
|
|
|
|
|
Segment Operating Earnings:
|
|
|
|
|
|
Electrical Products
|
|
$
|
638.2
|
|
|
$
|
930.3
|
|
|
Tools
|
|
|
18.5
|
|
|
|
81.1
|
|
|
Total Segment Operating Earnings
|
|
|
656.7
|
|
|
|
1,011.4
|
|
|
|
|
|
|
|
|
General Corporate Expense
|
|
|
82.7
|
|
|
|
81.4
|
|
|
Restructuring and asset impairment charges
|
|
|
29.9
|
|
|
|
52.4
|
|
|
Interest expense, net
|
|
|
61.4
|
|
|
|
70.4
|
|
|
Income from continuing operations before income taxes
|
|
$
|
482.7
|
|
|
$
|
807.2
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended December 31
|
|
|
|
2009
|
|
2008
|
|
|
|
|
|
|
|
Return on Sales:
|
|
|
|
|
|
Electrical Products
|
|
|
14.1
|
%
|
|
|
16.2
|
%
|
|
Tools
|
|
|
3.3
|
%
|
|
|
10.6
|
%
|
|
Total Segments
|
|
|
13.0
|
%
|
|
|
15.5
|
%
|
|
Impact of Unusual Items
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from
Continuing
Operations
Before
Income Taxes
|
|
|
Income
Taxes
|
|
|
Income from
Continuing
Operations
|
|
|
Continuing
Operations
Net Income Per
Common Share
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
Diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported twelve months ended December 31, 2009
|
|
$
|
482.7
|
|
|
$
|
69.1
|
|
|
$
|
413.6
|
|
|
|
$
|
2.47
|
|
|
$
|
2.46
|
|
|
Restructuring and asset impairment charges
|
|
|
29.9
|
|
|
|
5.5
|
|
|
|
24.4
|
|
|
|
|
.15
|
|
|
|
.14
|
|
|
Tax benefits
|
|
|
-
|
|
|
|
12.8
|
|
|
|
(12.8
|
)
|
|
|
|
(.08
|
)
|
|
|
(.08
|
)
|
|
Excluding adjustments
|
|
$
|
512.6
|
|
|
$
|
87.4
|
|
|
$
|
425.2
|
|
|
|
$
|
2.54
|
|
|
$
|
2.52
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported twelve months ended December 31, 2008
|
|
$
|
807.2
|
|
|
$
|
191.6
|
|
|
$
|
615.6
|
|
|
|
$
|
3.54
|
|
|
$
|
3.51
|
|
|
Restructuring and asset impairment charges
|
|
|
52.7
|
|
|
|
14.3
|
|
|
|
38.4
|
|
|
|
|
.22
|
|
|
|
.21
|
|
|
Tax benefits
|
|
|
-
|
|
|
|
23.2
|
|
|
|
(23.2
|
)
|
|
|
|
(.13
|
)
|
|
|
(.13
|
)
|
|
Excluding adjustments
|
|
$
|
859.9
|
|
|
$
|
229.1
|
|
|
$
|
630.8
|
|
|
|
$
|
3.63
|
|
|
$
|
3.59
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATED BALANCE SHEETS
|
|
(PRELIMINARY)
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
December 31,
|
|
|
|
2009
|
|
2008
|
|
|
|
(in millions)
|
|
ASSETS
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
381.6
|
|
|
$
|
258.8
|
|
|
Investments
|
|
|
-
|
|
|
|
21.9
|
|
|
Receivables
|
|
|
797.7
|
|
|
|
1,011.4
|
|
|
Inventories
|
|
|
483.9
|
|
|
|
641.8
|
|
|
Current discontinued operations receivable
|
|
|
12.7
|
|
|
|
17.5
|
|
|
Deferred income taxes and other current assets
|
|
|
225.7
|
|
|
|
246.5
|
|
|
Total current assets
|
|
|
1,901.6
|
|
|
|
2,197.9
|
|
|
Property, plant and equipment, less accumulated depreciation
|
|
|
731.7
|
|
|
|
728.2
|
|
|
Goodwill
|
|
|
2,643.2
|
|
|
|
2,567.3
|
|
|
Long-term discontinued operations receivable
|
|
|
166.6
|
|
|
|
174.8
|
|
|
Deferred income taxes and other noncurrent assets
|
|
|
541.3
|
|
|
|
496.7
|
|
|
Total assets
|
|
$
|
5,984.4
|
|
|
$
|
6,164.9
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
|
|
|
|
|
Short-term debt
|
|
$
|
9.4
|
|
|
$
|
25.6
|
|
|
Accounts payable
|
|
|
384.4
|
|
|
|
492.5
|
|
|
Accrued liabilities
|
|
|
515.2
|
|
|
|
618.7
|
|
|
Current discontinued operations liability
|
|
|
43.4
|
|
|
|
50.4
|
|
|
Current maturities of long-term debt
|
|
|
2.3
|
|
|
|
275.0
|
|
|
Total current liabilities
|
|
|
954.7
|
|
|
|
1,462.2
|
|
|
Long-term debt
|
|
|
922.7
|
|
|
|
932.5
|
|
|
Postretirement benefits other than pensions
|
|
|
79.7
|
|
|
|
71.2
|
|
|
Long-term discontinued operations liability
|
|
|
741.1
|
|
|
|
764.7
|
|
|
Other long-term liabilities
|
|
|
322.9
|
|
|
|
326.9
|
|
|
Total liabilities
|
|
|
3,021.1
|
|
|
|
3,557.5
|
|
|
Common stock
|
|
|
1.7
|
|
|
|
1.7
|
|
|
Capital in excess of par value
|
|
|
-
|
|
|
|
-
|
|
|
Retained earnings
|
|
|
3,254.1
|
|
|
|
2,935.4
|
|
|
Treasury stock
|
|
|
(12.5
|
)
|
|
|
-
|
|
|
Accumulated other nonowner changes in equity
|
|
|
(280.0
|
)
|
|
|
(329.7
|
)
|
|
Total shareholders’ equity
|
|
|
2,963.3
|
|
|
|
2,607.4
|
|
|
Total liabilities and shareholders’ equity
|
|
$
|
5,984.4
|
|
|
$
|
6,164.9
|
|
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
(PRELIMINARY)
|
|
|
|
|
|
|
|
Twelve Months Ended December 31,
|
|
|
|
2009
|
|
2008
|
|
|
|
(in millions)
|
|
Cash flows from operating activities:
|
|
|
|
|
|
Net income
|
|
$
|
439.1
|
|
|
$
|
632.2
|
|
|
Adjust: Income related to discontinued operations
|
|
|
(25.5
|
)
|
|
|
(16.6
|
)
|
|
Income from continuing operations
|
|
|
413.6
|
|
|
|
615.6
|
|
|
Adjustments to reconcile to net cash provided by
operating activities:
|
|
|
|
|
|
Depreciation and amortization
|
|
|
145.6
|
|
|
|
143.1
|
|
|
Deferred income taxes
|
|
|
14.6
|
|
|
|
26.0
|
|
|
Excess tax benefits from stock options and awards
|
|
|
(2.7
|
)
|
|
|
(10.2
|
)
|
|
Restructuring and asset impairment charges
|
|
|
29.9
|
|
|
|
52.4
|
|
|
Changes in assets and liabilities(1)
|
|
|
|
|
|
Receivables
|
|
|
244.5
|
|
|
|
22.7
|
|
|
Inventories
|
|
|
175.0
|
|
|
|
16.6
|
|
|
Accounts payable and accrued liabilities
|
|
|
(211.7
|
)
|
|
|
(80.4
|
)
|
|
Discontinued operations assets and liabilities, net
|
|
|
24.0
|
|
|
|
139.7
|
|
|
Other assets and liabilities, net
|
|
|
(80.9
|
)
|
|
|
(29.1
|
)
|
|
Net cash provided by operating activities
|
|
|
751.9
|
|
|
|
896.4
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
Proceeds from short-term investments
|
|
|
22.9
|
|
|
|
65.7
|
|
|
Proceeds from cash restricted for business acquisitions
|
|
|
-
|
|
|
|
290.1
|
|
|
Capital expenditures
|
|
|
(126.7
|
)
|
|
|
(137.0
|
)
|
|
Cash paid for acquired businesses
|
|
|
(61.4
|
)
|
|
|
(297.0
|
)
|
|
Proceeds from sales of property, plant and equipment and other
|
|
|
7.4
|
|
|
|
1.8
|
|
|
Net cash used in investing activities
|
|
|
(157.8
|
)
|
|
|
(76.4
|
)
|
|
Cash flows from financing activities:
|
|
|
|
|
|
Proceeds from issuances of debt
|
|
|
-
|
|
|
|
297.6
|
|
|
Debt issuance costs
|
|
|
(1.8
|
)
|
|
|
(0.6
|
)
|
|
Proceeds from debt derivatives
|
|
|
-
|
|
|
|
0.5
|
|
|
Repayments of debt
|
|
|
(299.6
|
)
|
|
|
(397.2
|
)
|
|
Dividends
|
|
|
(167.4
|
)
|
|
|
(170.3
|
)
|
|
Purchases of common shares
|
|
|
(26.0
|
)
|
|
|
(517.2
|
)
|
|
Purchases of treasury shares
|
|
|
(12.5
|
)
|
|
|
-
|
|
|
Excess tax benefits from stock options and awards
|
|
|
2.7
|
|
|
|
10.2
|
|
|
Proceeds from exercise of stock options and other
|
|
|
20.1
|
|
|
|
17.1
|
|
|
Net cash used in financing activities
|
|
|
(484.5
|
)
|
|
|
(759.9
|
)
|
|
Effect of exchange rate changes on cash and cash equivalents
|
|
|
13.2
|
|
|
|
(34.1
|
)
|
|
Increase in cash and cash equivalents
|
|
|
122.8
|
|
|
|
26.0
|
|
|
Cash and cash equivalents, beginning of period
|
|
|
258.8
|
|
|
|
232.8
|
|
|
Cash and cash equivalents, end of period
|
|
$
|
381.6
|
|
|
$
|
258.8
|
|
|
(1) Net of the effects of translation and acquisitions
|
|
|
|
RATIOS OF DEBT-TO-TOTAL CAPITALIZATION
|
|
AND NET DEBT-TO-TOTAL CAPITALIZATION
|
|
(PRELIMINARY)
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
December 31,
|
|
|
|
2009
|
|
2008
|
|
|
|
(in millions where applicable)
|
|
|
|
|
|
|
|
Short-term debt
|
|
$ 9.4
|
|
|
$
|
25.6
|
|
|
Current maturities of long-term debt
|
|
2.3
|
|
|
|
275.0
|
|
|
Long-term debt
|
|
922.7
|
|
|
|
932.5
|
|
|
Total debt
|
|
934.4
|
|
|
|
1,233.1
|
|
|
Total shareholders’ equity
|
|
2,963.3
|
|
|
|
2,607.4
|
|
|
Total capitalization
|
|
$ 3,897.7
|
|
|
$
|
3,840.5
|
|
|
|
|
|
|
|
|
Total debt-to-total-capitalization ratio
|
|
24.0
|
%
|
|
|
32.1
|
%
|
|
|
|
|
|
|
|
Total debt
|
|
$ 934.4
|
|
|
$
|
1,233.1
|
|
|
Less: Cash and cash equivalents
|
|
381.6
|
|
|
|
258.8
|
|
|
Investments
|
|
-
|
|
|
|
21.9
|
|
|
Net debt
|
|
$ 552.8
|
|
|
$
|
952.4
|
|
|
Total capitalization
|
|
$3,897.7
|
|
|
$
|
3,840.5
|
|
|
Less: Cash and cash equivalents
|
|
381.6
|
|
|
|
258.8
|
|
|
Investments
|
|
-
|
|
|
|
21.9
|
|
|
Total capitalization net of cash and investments
|
|
$3,516.1
|
|
|
$
|
3,559.8
|
|
|
|
|
|
|
|
|
Net debt-to-total-capitalization ratio
|
|
15.7
|
%
|
|
|
26.8
|
%
|
|
|
|
|
|
|
|
Free Cash Flow Reconciliation
|
|
|
|
Twelve Months Ended December 31,
|
|
|
|
2009
|
|
2008
|
|
|
|
(in millions)
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
$
|
751.9
|
|
|
$
|
896.4
|
|
|
Less capital expenditures
|
|
|
(126.7
|
)
|
|
|
(137.0
|
)
|
|
Add proceeds from sales of property, plant and equipment and other
|
|
|
7.4
|
|
|
|
1.8
|
|
|
Free cash flow
|
|
$
|
632.6
|
|
|
$
|
761.2
|
|