Cooper Industries plc (NYSE:CBE) reported third quarter 2009 earnings
per share from continuing operations of $.68 (diluted), compared with
$1.08 per share from continuing operations for the third quarter of
2008. During the third quarter of 2009 Cooper recognized a pre-tax
restructuring charge of $6.5 million or $.03 per share. The third
quarter of 2009 also included a favorable impact from discrete tax items
which improved reported results by approximately $.01 per share.
Excluding these unusual items, the third quarter 2009 earnings per share
was $.70 per share compared to $.97 per share for earnings for the third
quarter of 2008, excluding favorable discrete tax items. Third quarter
2009 revenues decreased 25.5 percent to $1.29 billion, compared with
$1.73 billion for the same period last year. Core revenues were 23.6
percent lower than comparable prior year with currency translation
reducing reported revenue by 2.0 percent for the quarter.
"Our continued focus on cost management across the company allowed us to
increase our operating margin 160 basis points sequentially from the
second quarter, excluding unusual items, and deliver earnings per share
at the top end of the forecast. Revenue and orders for maintenance and
repair items and product lines that declined rapidly at the beginning of
the economic downturn are beginning to improve, while the longer cycle
products appear to have now bottomed,” said Cooper Industries’ Chairman
and Chief Executive Officer Kirk S. Hachigian.
During the first nine months of 2009 Cooper generated a record $569.0
million in free cash flow after $70.8 million of capital expenditures
compared with the previous record of $473.4 million for the first nine
months of 2008. Our total debt net of cash and investments totaled
$547.3 million compared to $952.4 million at December 31, 2008. "Our
global teams have delivered record free cash flow as we have adjusted
our cost structure and working capital levels to be aligned with market
conditions. As a result of these focused efforts, we are in position to
retire our $275 million debt obligation in November from currently
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 the first nine months of 2009 were $3.81 billion, a 23.7
percent decrease from the $5.0 billion in revenues for the first nine
months of 2008. Core revenues were 21.1 percent lower than the
comparable prior year period with currency translation reducing reported
revenue by 3.3 percent and acquisitions adding 0.7 percent to reported
revenues for the nine month period. For the first nine months of 2009,
income from continuing operations, excluding unusual items, was $296.0
million, compared with $487.1 million for the prior year’s first nine
months excluding unusual items. Diluted earnings per share from
continuing operations, excluding unusual items for comparable periods,
were $1.76 compared with prior year’s $2.75.
During the third quarter of 2009, Cooper recognized a gain from
discontinued operations of $6.6 million (net of tax of $4.2 million) or
$.04 per share and for the first nine months Cooper recognized a gain
from discontinued operations of $25.5 (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 third quarter
of 2009 decreased 24.8 percent to $1.15 billion, compared with $1.53
billion in the third quarter 2008. Core revenues were 23.1 percent lower
than comparable prior year periods with currency translation reducing
reported results 1.8 percent and acquisitions adding 0.1 percent to
reported revenues for the third quarter. Segment operating earnings,
excluding the impact of restructuring charges, were $173.5 million, a
decrease of 31 percent from the $249.7 million in the prior year’s third
quarter. Segment operating margin, excluding the unusual items,
decreased 130 basis points to 15.1 percent for the third quarter of
2009, compared to the third quarter of 2008. Sequentially from the
second quarter of 2009, Electrical Products revenues were 1.4 percent
higher with segment operating margins increasing 150 basis points,
excluding unusual items.
Revenues for the first nine months of 2009 decreased 22.5 percent to
$3.41 billion, compared to $4.4 billion for the same period last year.
Segment operating earnings for the first nine months of 2009 declined to
$467.0 million excluding restructuring charges, compared to $732.2
million in the prior-year period.
Tools segment revenues for the third quarter of 2009 were
$139.2 million, down 31 percent from 2008 third quarter revenues of
$201.7 million. Excluding the effects of currency translation, which
reduced reported revenues in the quarter by 3.2 percent, core revenues
for the quarter were 27.8 percent lower than 2008 third quarter on
substantially lower industrial, retail and automotive demand. Segment
operating earnings, excluding restructuring charges, were $6.8 million,
compared to the third quarter 2008 earnings of $24.1 million. Segment
operating margin, excluding restructuring charges, for the third quarter
2009 was 4.9 percent compared to 11.9 percent for the comparable prior
year period. Sequentially from the second quarter of 2009, Tools segment
revenues were flat with segment operating margins increasing 280 basis
points, excluding unusual items.
Revenues for the first nine months of 2009 decreased 33 percent to
$404.2 million, compared to $600.5 million for the same period last
year. Segment operating earnings excluding restructuring charges for the
first nine months of 2009 were $5.8 million compared to operating
earnings of $63.6 million in the prior year period.
Outlook
"In the third quarter, we delivered another strong performance in the
face of a continuing difficult global economic environment. While we
have done an outstanding job right-sizing our businesses for the new
economic reality, we have also remained focused on future growth by
continuing to invest in new products, international expansion and
evaluating acquisitions that strengthen our core. We are very
well-positioned to capitalize on the emerging technologies and global
trends that are impacting our business. Our teams are aligned and we
have ample resources to execute our long-term strategies,” commented
Hachigian.
"For 2009, we now are forecasting earnings per share from continuing
operations of $2.35 to $2.45, excluding restructuring and unusual items,
compared to the $2.30 to $2.50 forecast in July 2009. For the year, we
currently expect to incur $.16 to $.18 per share of restructuring
charges. For the fourth quarter of 2009, we expect earnings per share of
$.60 to $.70, excluding restructuring and unusual items. In the fourth
quarter of 2009, we expect to incur additional restructuring charges of
$.03 to $.05 per share. Free cash flow after capital expenditures for
the full year is expected to exceed $650 million,” said Hachigian.
About Cooper Industries
Cooper Industries plc (NYSE:CBE) is a global manufacturer with 2008
revenues of $6.5 billion, approximately 88% 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 2008, sixty-one percent of total sales
were to customers in the industrial and utility end-markets and
thirty-seven percent of total sales were to customers outside the United
States. Cooper has manufacturing facilities in 23 countries as of 2008.
For more information, visit the website at www.cooperindustries.com.
Comparisons of 2009 and 2008 third 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 EDT to provide
shareholders and other interested parties an overview of the Company’s
third quarter 2009 performance. Those interested in hearing the
conference call may listen via telephone by dialing (866) 700-6293 using
pass code 40181915, or over the Internet through the Investor Center
section of the Company’s website, using the "Management Presentations”
link. International callers should dial (617) 213-8835 and use pass code
40181915.
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 Investor Center section of the Company’s website
under the heading "Management Presentations.”
Informational exhibits concerning the Company’s third quarter
performance that may be referred to during the conference call will be
available in the Investor Center section of the Company’s website under
the heading "Management Presentations” prior to the beginning of the
call.
|
CONSOLIDATED RESULTS OF OPERATIONS
|
|
|
|
|
|
|
|
Quarter Ended September 30,
|
|
|
|
2009
|
|
|
2008
|
|
|
|
(in millions where applicable)
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
1,286.4
|
|
|
|
$ 1,727.7
|
|
|
|
|
|
|
|
|
|
Cost of sales
|
|
|
876.5
|
|
|
|
1,170.0
|
|
|
Selling and administrative expenses
|
|
|
251.1
|
|
|
|
307.8
|
|
|
Restructuring and asset impairment charges
|
|
|
6.5
|
|
|
|
-
|
|
|
Operating earnings
|
|
|
152.3
|
|
|
|
249.9
|
|
|
|
|
|
|
|
|
|
Interest expense, net
|
|
|
15.9
|
|
|
|
17.3
|
|
|
Income from continuing operations before income taxes
|
|
|
136.4
|
|
|
|
232.6
|
|
|
Income taxes
|
|
|
22.1
|
|
|
|
43.4
|
|
|
Income from continuing operations
|
|
|
114.3
|
|
|
|
189.2
|
|
|
Income related to discontinued operations (net of income taxes)
|
|
|
6.6
|
|
|
|
16.6
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
120.9
|
|
|
|
$ 205.8
|
|
|
|
|
|
|
|
|
|
Net Income Per Common share:
|
|
|
|
|
|
|
Basic:
|
|
|
|
|
|
|
Continuing operations
|
|
$
|
.68
|
|
|
|
$ 1.09
|
|
|
Discontinued operations
|
|
$
|
.04
|
|
|
|
$ .10
|
|
|
Net Income
|
|
$
|
.72
|
|
|
|
$ 1.19
|
|
|
Diluted:
|
|
|
|
|
|
|
Continuing operations
|
|
$
|
.68
|
|
|
|
$ 1.08
|
|
|
Discontinued operations
|
|
$
|
.04
|
|
|
|
$ .09
|
|
|
Net Income
|
|
$
|
.72
|
|
|
|
$ 1.17
|
|
|
|
|
|
|
|
|
|
Shares Utilized in Computation of Income Per Common Share:
|
|
|
|
|
|
|
Basic
|
|
167.1 million
|
|
|
173.6 million
|
|
Diluted
|
|
168.3 million
|
|
|
175.7 million
|
|
|
|
|
|
PERCENTAGE OF REVENUES
|
|
|
|
Quarter Ended September 30,
|
|
|
|
2009
|
|
|
2008
|
|
|
|
|
|
Revenues
|
|
|
100.0
|
%
|
|
|
100.0
|
%
|
|
Cost of sales
|
|
|
68.1
|
%
|
|
|
67.7
|
%
|
|
Selling and administrative expenses
|
|
|
19.5
|
%
|
|
|
17.8
|
%
|
|
Operating earnings
|
|
|
11.8
|
%
|
|
|
14.5
|
%
|
|
Income from continuing operations before income taxes
|
|
|
10.6
|
%
|
|
|
13.5
|
%
|
|
Income from continuing operations
|
|
|
8.9
|
%
|
|
|
11.0
|
%
|
|
|
|
|
|
CONSOLIDATED RESULTS OF OPERATIONS
|
|
Additional Information for the Quarter Ended September 30
|
|
Segment Information
|
|
|
|
Quarter Ended September 30,
|
|
|
|
2009
|
|
|
2008
|
|
|
|
(in millions)
|
|
|
|
|
|
|
|
|
Revenues:
|
|
|
|
|
|
|
Electrical Products
|
|
$
|
1,147.2
|
|
|
|
$ 1,526.0
|
|
|
Tools
|
|
|
139.2
|
|
|
|
201.7
|
|
|
Total
|
|
$
|
1,286.4
|
|
|
|
$ 1,727.7
|
|
|
|
|
|
|
|
|
|
Segment Operating Earnings:
|
|
|
|
|
|
|
Electrical Products
|
|
$
|
173.5
|
|
|
|
$ 249.7
|
|
|
Tools
|
|
|
6.8
|
|
|
|
24.1
|
|
|
Total Segment Operating Earnings
|
|
|
180.3
|
|
|
|
273.8
|
|
|
|
|
|
|
|
|
|
General Corporate Expense
|
|
|
21.5
|
|
|
|
23.9
|
|
|
Restructuring and asset impairment charges
|
|
|
6.5
|
|
|
|
-
|
|
|
Interest expense, net
|
|
|
15.9
|
|
|
|
17.3
|
|
|
Income from continuing operations before income taxes
|
|
$
|
136.4
|
|
|
|
$ 232.6
|
|
|
|
|
|
|
|
|
Quarter Ended June 30,
|
|
|
|
2009
|
|
|
2008
|
|
|
|
|
|
|
|
|
Return on Sales:
|
|
|
|
|
|
|
Electrical Products
|
|
|
15.1
|
%
|
|
|
16.4
|
%
|
|
Tools
|
|
|
4.9
|
%
|
|
|
11.9
|
%
|
|
Total Segments
|
|
|
14.0
|
%
|
|
|
15.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
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 three months ended September 30, 2009
|
|
$ 136.4
|
|
$
|
22.1
|
|
$ 114.3
|
|
|
$
|
.68
|
|
|
$
|
.68
|
|
|
Restructuring and asset impairment charges
|
|
6.5
|
|
|
1.2
|
|
5.3
|
|
|
|
.03
|
|
|
|
.03
|
|
|
Tax Benefits
|
|
-
|
|
|
1.2
|
|
(1.2
|
)
|
|
|
(.01
|
)
|
|
|
(.01
|
)
|
|
Excluding adjustments
|
|
$ 142.9
|
|
$
|
24.5
|
|
$ 118.4
|
|
|
$
|
.70
|
|
|
$
|
.70
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported three months ended September 30, 2008
|
|
$ 232.6
|
|
$
|
43.4
|
|
$ 189.2
|
|
|
$
|
1.09
|
|
|
$
|
1.08
|
|
|
Tax Benefits - settlements
|
|
-
|
|
|
18.3
|
|
(18.3
|
)
|
|
|
(.11
|
)
|
|
|
(.11
|
)
|
|
Excluding adjustments
|
|
$ 232.6
|
|
$
|
61.7
|
|
$ 170.9
|
|
|
$
|
.98
|
|
|
$
|
.97
|
|
|
|
|
|
|
CONSOLIDATED RESULTS OF OPERATIONS
|
|
|
|
|
|
|
|
Nine Months Ended September 30,
|
|
|
|
2009
|
|
|
2008
|
|
|
|
(in millions where applicable)
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
3,813.0
|
|
|
|
$ 4,998.1
|
|
|
|
|
|
|
|
|
|
Cost of sales
|
|
|
2,646.3
|
|
|
|
3,348.1
|
|
|
Selling and administrative expenses
|
|
|
757.4
|
|
|
|
923.7
|
|
|
Restructuring and asset impairment charges
|
|
|
25.7
|
|
|
|
7.6
|
|
|
Operating earnings
|
|
|
383.6
|
|
|
|
718.7
|
|
|
|
|
|
|
|
|
|
Interest expense, net
|
|
|
47.4
|
|
|
|
50.5
|
|
|
Income from continuing operations before income taxes
|
|
|
336.2
|
|
|
|
668.2
|
|
|
Income taxes
|
|
|
51.4
|
|
|
|
163.7
|
|
|
Income from continuing operations
|
|
|
284.8
|
|
|
|
504.5
|
|
|
Income related to discontinued operations (net of income taxes)
|
|
|
25.5
|
|
|
|
16.6
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
310.3
|
|
|
|
$ 521.1
|
|
|
|
|
|
|
|
|
|
Net Income Per Common share:
|
|
|
|
|
|
|
Basic:
|
|
|
|
|
|
|
Continuing operations
|
|
$
|
1.71
|
|
|
|
$ 2.88
|
|
|
Discontinued operations
|
|
|
.15
|
|
|
|
.10
|
|
|
Net Income
|
|
$
|
1.86
|
|
|
|
$ 2.98
|
|
|
|
|
|
|
|
|
|
Diluted:
|
|
|
|
|
|
|
Continuing operations
|
|
$
|
1.69
|
|
|
|
$ 2.85
|
|
|
Discontinued operations
|
|
|
.15
|
|
|
|
.09
|
|
|
Net Income
|
|
$
|
1.84
|
|
|
|
$ 2.94
|
|
|
|
|
|
|
|
|
|
Shares Utilized in Computation of Income Per Common Share:
|
|
|
|
|
|
|
Basic
|
|
167.1 million
|
|
|
175.0 million
|
|
Diluted
|
|
168.2 million
|
|
|
177.2 million
|
|
|
|
|
|
PERCENTAGE OF REVENUES
|
|
|
|
Nine Months Ended September 30,
|
|
|
|
2009
|
|
|
2008
|
|
|
|
|
|
Revenues
|
|
|
100.0
|
%
|
|
|
100.0
|
%
|
|
Cost of sales
|
|
|
69.4
|
%
|
|
|
67.0
|
%
|
|
Selling and administrative expenses
|
|
|
19.9
|
%
|
|
|
18.5
|
%
|
|
Operating earnings
|
|
|
10.1
|
%
|
|
|
14.4
|
%
|
|
Income from continuing operations before income taxes
|
|
|
8.8
|
%
|
|
|
13.4
|
%
|
|
Income from continuing operations
|
|
|
7.5
|
%
|
|
|
10.1
|
%
|
|
|
|
|
|
CONSOLIDATED RESULTS OF OPERATIONS
|
|
Additional Information for the Nine Months Ended September 30
|
|
Segment Information
|
|
|
|
|
|
|
|
Nine Months Ended September 30,
|
|
|
|
2009
|
|
|
2008
|
|
|
|
(in millions)
|
|
|
|
|
|
|
|
|
Revenues:
|
|
|
|
|
|
|
Electrical Products
|
|
$
|
3,408.8
|
|
|
|
$ 4,397.6
|
|
|
Tools
|
|
|
404.2
|
|
|
|
600.5
|
|
|
Total
|
|
$
|
3,813.0
|
|
|
|
$ 4,998.1
|
|
|
|
|
|
|
|
|
|
Segment Operating Earnings:
|
|
|
|
|
|
|
Electrical Products
|
|
$
|
467.0
|
|
|
|
$ 732.2
|
|
|
Tools
|
|
|
5.8
|
|
|
|
63.6
|
|
|
Total Segment Operating Earnings
|
|
|
472.8
|
|
|
|
795.8
|
|
|
|
|
|
|
|
|
|
General Corporate Expense
|
|
|
63.5
|
|
|
|
69.5
|
|
|
Restructuring and asset impairment charges
|
|
|
25.7
|
|
|
|
7.6
|
|
|
Interest expense, net
|
|
|
47.4
|
|
|
|
50.5
|
|
|
Income from continuing operations before income taxes
|
|
$
|
336.2
|
|
|
|
$ 668.2
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30,
|
|
|
|
2009
|
|
|
2008
|
|
|
|
|
|
|
|
|
Return on Sales:
|
|
|
|
|
|
|
Electrical Products
|
|
|
13.7
|
%
|
|
|
16.6
|
%
|
|
Tools
|
|
|
1.4
|
%
|
|
|
10.6
|
%
|
|
Total Segments
|
|
|
12.4
|
%
|
|
|
15.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
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 nine months ended September 30, 2009
|
|
$
|
336.2
|
|
$
|
51.4
|
|
$ 284.8
|
|
|
$
|
1.71
|
|
|
$
|
1.69
|
|
|
Restructuring and asset impairment charges
|
|
|
25.7
|
|
|
4.9
|
|
20.8
|
|
|
|
.13
|
|
|
|
.13
|
|
|
Tax benefits
|
|
|
-
|
|
|
9.6
|
|
(9.6
|
)
|
|
|
(.06
|
)
|
|
|
(.06
|
)
|
|
Excluding adjustments
|
|
$
|
361.9
|
|
$
|
65.9
|
|
$ 296.0
|
|
|
$
|
1.78
|
|
|
$
|
1.76
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported nine months ended September 30, 2008
|
|
$
|
668.2
|
|
$
|
163.7
|
|
$ 504.5
|
|
|
$
|
2.88
|
|
|
$
|
2.85
|
|
|
Restructuring charges
|
|
|
7.6
|
|
|
2.2
|
|
5.4
|
|
|
|
.03
|
|
|
|
.03
|
|
|
Currency related losses
|
|
|
0.3
|
|
|
0.2
|
|
0.1
|
|
|
|
.00
|
|
|
|
.00
|
|
|
Tax benefits
|
|
|
-
|
|
|
22.9
|
|
(22.9
|
)
|
|
|
(.13
|
)
|
|
|
(.13
|
)
|
|
Excluding adjustments
|
|
$
|
676.1
|
|
$
|
189.0
|
|
$ 487.1
|
|
|
$
|
2.78
|
|
|
$
|
2.75
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATED BALANCE SHEETS
|
|
(PRELIMINARY)
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
December 31,
|
|
|
|
2009
|
|
2008
|
|
|
|
(in millions)
|
|
ASSETS
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
658.4
|
|
|
$
|
258.8
|
|
|
Investments
|
|
|
3.6
|
|
|
|
21.9
|
|
|
Receivables
|
|
|
875.8
|
|
|
|
1,011.4
|
|
|
Inventories
|
|
|
502.7
|
|
|
|
641.8
|
|
|
Current discontinued operations receivable
|
|
|
13.4
|
|
|
|
17.5
|
|
|
Deferred income taxes and other current assets
|
|
|
223.9
|
|
|
|
246.5
|
|
|
Total current assets
|
|
|
2,277.8
|
|
|
|
2,197.9
|
|
|
Property, plant and equipment, less accumulated depreciation
|
|
|
709.6
|
|
|
|
728.2
|
|
|
Goodwill
|
|
|
2,635.8
|
|
|
|
2,567.3
|
|
|
Long-term discontinued operations receivable
|
|
|
166.6
|
|
|
|
174.8
|
|
|
Deferred income taxes and other noncurrent assets
|
|
|
456.8
|
|
|
|
496.7
|
|
|
Total assets
|
|
$
|
6,246.6
|
|
|
$
|
6,164.9
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
|
|
|
|
|
Short-term debt
|
|
$
|
9.4
|
|
|
$
|
25.6
|
|
|
Accounts payable
|
|
|
428.0
|
|
|
|
492.5
|
|
|
Accrued liabilities
|
|
|
541.7
|
|
|
|
618.7
|
|
|
Current discontinued operations liability
|
|
|
49.8
|
|
|
|
50.4
|
|
|
Current maturities of long-term debt
|
|
|
277.3
|
|
|
|
275.0
|
|
|
Total current liabilities
|
|
|
1,306.2
|
|
|
|
1,462.2
|
|
|
Long-term debt
|
|
|
922.6
|
|
|
|
932.5
|
|
|
Postretirement benefits other than pensions
|
|
|
68.7
|
|
|
|
71.2
|
|
|
Long-term discontinued operations liability
|
|
|
747.2
|
|
|
|
764.7
|
|
|
Other long-term liabilities
|
|
|
330.1
|
|
|
|
326.9
|
|
|
Total liabilities
|
|
|
3,374.8
|
|
|
|
3,557.5
|
|
|
Common stock
|
|
|
1.7
|
|
|
|
1.7
|
|
|
Capital in excess of par value
|
|
|
-
|
|
|
|
-
|
|
|
Retained earnings
|
|
|
3,135.7
|
|
|
|
2,935.4
|
|
|
Accumulated other nonowner changes in equity
|
|
|
(265.6
|
)
|
|
|
(329.7
|
)
|
|
Total shareholders’ equity
|
|
|
2,871.8
|
|
|
|
2,607.4
|
|
|
Total liabilities and shareholders’ equity
|
|
$
|
6,246.6
|
|
|
$
|
6,164.9
|
|
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
(PRELIMINARY)
|
|
|
|
|
|
|
|
Nine Months Ended September 30,
|
|
|
|
2009
|
|
2008
|
|
|
|
(in millions)
|
|
Cash flows from operating activities:
|
|
|
|
|
|
Net income
|
|
$
|
310.3
|
|
|
$
|
521.1
|
|
|
Adjust: Income related to discontinued operations
|
|
|
(25.5
|
)
|
|
|
(16.6
|
)
|
|
Income from continuing operations
|
|
|
284.8
|
|
|
|
504.5
|
|
|
Adjustments to reconcile to net cash provided by
operating activities:
|
|
|
|
|
|
Depreciation and amortization
|
|
|
108.1
|
|
|
|
106.8
|
|
|
Deferred income taxes
|
|
|
(13.7
|
)
|
|
|
1.7
|
|
|
Excess tax benefits from stock options and awards
|
|
|
1.6
|
|
|
|
(8.6
|
)
|
|
Restructuring and asset impairment charges
|
|
|
25.7
|
|
|
|
7.6
|
|
|
Changes in assets and liabilities(1)
|
|
|
|
|
|
Receivables
|
|
|
163.4
|
|
|
|
(123.4
|
)
|
|
Inventories
|
|
|
153.5
|
|
|
|
(53.6
|
)
|
|
Accounts payable and accrued liabilities
|
|
|
(156.9
|
)
|
|
|
28.8
|
|
|
Discontinued operations assets and liabilities, net
|
|
|
35.9
|
|
|
|
6.9
|
|
|
Other assets and liabilities, net
|
|
|
36.0
|
|
|
|
99.1
|
|
|
Net cash provided by operating activities
|
|
|
638.4
|
|
|
|
569.8
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
Proceeds from short-term investments
|
|
|
19.1
|
|
|
|
56.4
|
|
|
Proceeds from cash restricted for business acquisitions
|
|
|
-
|
|
|
|
290.1
|
|
|
Capital expenditures
|
|
|
(70.8
|
)
|
|
|
(95.5
|
)
|
|
Cash paid for acquired businesses
|
|
|
(21.8
|
)
|
|
|
(270.8
|
)
|
|
Proceeds from sales of property, plant and equipment and other
|
|
|
1.4
|
|
|
|
(0.9
|
)
|
|
Net cash used in investing activities
|
|
|
(72.1
|
)
|
|
|
(20.7
|
)
|
|
Cash flows from financing activities:
|
|
|
|
|
|
Proceeds from issuance of debt
|
|
|
-
|
|
|
|
297.6
|
|
|
Debt issuance costs
|
|
|
(1.7
|
)
|
|
|
(0.6
|
)
|
|
Proceeds from debt derivatives
|
|
|
-
|
|
|
|
0.5
|
|
|
Repayments of debt
|
|
|
(24.6
|
)
|
|
|
(380.0
|
)
|
|
Dividends
|
|
|
(125.7
|
)
|
|
|
(126.9
|
)
|
|
Purchases of common shares
|
|
|
(26.0
|
)
|
|
|
(325.2
|
)
|
|
Excess tax benefits from stock options and awards
|
|
|
(1.6
|
)
|
|
|
8.6
|
|
|
Proceeds from exercise of stock options and other
|
|
|
4.5
|
|
|
|
17.0
|
|
|
Net cash used in financing activities
|
|
|
(175.1
|
)
|
|
|
(509.0
|
)
|
|
Effect of exchange rate changes on cash and cash equivalents
|
|
|
8.4
|
|
|
|
(12.2
|
)
|
|
Increase in cash and cash equivalents
|
|
|
399.6
|
|
|
|
27.9
|
|
|
Cash and cash equivalents, beginning of period
|
|
|
258.8
|
|
|
|
232.8
|
|
|
Cash and cash equivalents, end of period
|
|
$
|
658.4
|
|
|
$
|
260.7
|
|
|
(1) Net of the effects of translation and acquisitions
|
|
|
|
|
|
|
|
RATIOS OF DEBT-TO-TOTAL CAPITALIZATION
|
|
AND NET DEBT-TO-TOTAL CAPITALIZATION
|
|
(PRELIMINARY)
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
December 31,
|
|
|
|
2009
|
|
2008
|
|
|
|
(in millions where applicable)
|
|
|
|
|
|
|
|
Short-term debt
|
|
$ 9.4
|
|
|
$
|
25.6
|
|
|
Current maturities of long-term debt
|
|
277.3
|
|
|
|
275.0
|
|
|
Long-term debt
|
|
922.6
|
|
|
|
932.5
|
|
|
Total debt
|
|
1,209.3
|
|
|
|
1,233.1
|
|
|
Total shareholders’ equity
|
|
2,871.8
|
|
|
|
2,607.4
|
|
|
Total capitalization
|
|
$ 4,081.1
|
|
|
$
|
3,840.5
|
|
|
|
|
|
|
|
|
Total debt-to-total-capitalization ratio
|
|
29.6
|
%
|
|
|
32.1
|
%
|
|
|
|
|
|
|
|
Total debt
|
|
$ 1,209.3
|
|
|
$
|
1,233.1
|
|
|
Less: Cash and cash equivalents
|
|
658.4
|
|
|
|
258.8
|
|
|
Investments
|
|
3.6
|
|
|
|
21.9
|
|
|
Net debt
|
|
$ 547.3
|
|
|
$
|
952.4
|
|
|
Total capitalization
|
|
$4,081.1
|
|
|
$
|
3,840.5
|
|
|
Less: Cash and cash equivalents
|
|
658.4
|
|
|
|
258.8
|
|
|
Investments
|
|
3.6
|
|
|
|
21.9
|
|
|
Total capitalization net of cash and investments
|
|
$3,419.1
|
|
|
$
|
3,559.8
|
|
|
|
|
|
|
|
|
Net debt-to-total-capitalization ratio
|
|
16.0
|
%
|
|
|
26.8
|
%
|
|
|
|
|
|
Free Cash Flow Reconciliation
|
|
|
|
Nine Months Ended September 30,
|
|
|
|
2009
|
|
2008
|
|
|
|
(in millions)
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
$
|
638.4
|
|
|
$
|
569.8
|
|
|
Less capital expenditures
|
|
|
(70.8
|
)
|
|
|
(95.5
|
)
|
|
Add proceeds from sales of property, plant and equipment and other
|
|
|
1.4
|
|
|
|
(0.9
|
)
|
|
Free cash flow
|
|
$
|
569.0
|
|
|
$
|
473.4
|
|