SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
x QUARTERLY REPORT PURSUANT TO SECTION 13 or 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
FOR THE QUARTERLY PERIOD ENDED JUNE 30, 2012
OR
o TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934.
Commission file number 1-9278
CARLISLE COMPANIES INCORPORATED
(Exact name of registrant as specified in its charter)
Delaware |
|
31-1168055 |
(State or other jurisdiction of |
|
(I.R.S. Employer Identification No.) |
incorporation or organization) |
|
|
13925 Ballantyne Corporate Place, Suite 400, Charlotte, North Carolina 28277 |
|
(704) 501-1100 |
(Address of principal executive office, including zip code) |
|
(Telephone Number) |
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes o No x
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of large accelerated filer, accelerated filer, and smaller reporting company in Rule 12b-2 of the Exchange Act.
Large accelerated filer x |
|
Accelerated filer o |
|
|
|
Non-accelerated filer o |
|
Smaller reporting company o |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No x
Shares of common stock outstanding at July 20, 2012: 62,590,346
Item 1. Financial Statements.
Carlisle Companies Incorporated
Unaudited Condensed Consolidated Statements of Comprehensive Income
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
| ||||||||
(Dollars in millions, except per share amounts) |
|
2012 |
|
2011 |
|
2012 |
|
2011 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net sales |
|
$ |
984.6 |
|
$ |
870.8 |
|
$ |
1,873.9 |
|
$ |
1,564.4 |
|
|
|
|
|
|
|
|
|
|
| ||||
Cost and expenses: |
|
|
|
|
|
|
|
|
| ||||
Cost of goods sold |
|
729.2 |
|
687.1 |
|
1,407.3 |
|
1,233.6 |
| ||||
Selling and administrative expenses |
|
106.0 |
|
92.2 |
|
213.5 |
|
177.9 |
| ||||
Research and development expenses |
|
8.5 |
|
7.3 |
|
16.3 |
|
14.3 |
| ||||
Other income (loss), net |
|
0.6 |
|
(1.2 |
) |
0.3 |
|
(2.0 |
) | ||||
|
|
|
|
|
|
|
|
|
| ||||
Earnings before interest and income taxes |
|
140.3 |
|
85.4 |
|
236.5 |
|
140.6 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Interest expense, net |
|
6.5 |
|
4.9 |
|
13.0 |
|
10.0 |
| ||||
Earnings before income taxes from continuing operations |
|
133.8 |
|
80.5 |
|
223.5 |
|
130.6 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Income tax expense (Note 8) |
|
44.4 |
|
25.2 |
|
74.1 |
|
42.0 |
| ||||
Income from continuing operations |
|
89.4 |
|
55.3 |
|
149.4 |
|
88.6 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Discontinued operations (Note 5) |
|
|
|
|
|
|
|
|
| ||||
Income (loss) from discontinued operations |
|
3.6 |
|
(1.3 |
) |
3.6 |
|
(1.2 |
) | ||||
Income tax (income) expense |
|
0.2 |
|
(0.6 |
) |
0.2 |
|
(0.6 |
) | ||||
Income (loss) from discontinued operations |
|
3.4 |
|
(0.7 |
) |
3.4 |
|
(0.6 |
) | ||||
Net income |
|
$ |
92.8 |
|
$ |
54.6 |
|
$ |
152.8 |
|
$ |
88.0 |
|
|
|
|
|
|
|
|
|
|
| ||||
Basic earnings per share attributable to common shares (Note 9) |
|
|
|
|
|
|
|
|
| ||||
Income from continuing operations |
|
$ |
1.42 |
|
$ |
0.89 |
|
$ |
2.39 |
|
$ |
1.43 |
|
Income (loss) from discontinued operations |
|
0.06 |
|
(0.01 |
) |
0.05 |
|
(0.01 |
) | ||||
Basic Earnings per share |
|
$ |
1.48 |
|
$ |
0.88 |
|
$ |
2.44 |
|
$ |
1.42 |
|
|
|
|
|
|
|
|
|
|
| ||||
Diluted earnings per share attributable to common shares (Note 9) |
|
|
|
|
|
|
|
|
| ||||
Income from continuing operations |
|
$ |
1.39 |
|
$ |
0.87 |
|
$ |
2.34 |
|
$ |
1.40 |
|
Income (loss) from discontinued operations |
|
0.06 |
|
(0.01 |
) |
0.05 |
|
(0.01 |
) | ||||
Diluted earnings per share |
|
$ |
1.45 |
|
$ |
0.86 |
|
$ |
2.39 |
|
$ |
1.39 |
|
|
|
|
|
|
|
|
|
|
| ||||
Average shares outstanding - in thousands (Note 9) |
|
|
|
|
|
|
|
|
| ||||
Basic |
|
62,419 |
|
61,449 |
|
62,166 |
|
61,293 |
| ||||
Diluted |
|
63,797 |
|
62,701 |
|
63,483 |
|
62,425 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Dividends declared and paid |
|
$ |
11.3 |
|
$ |
10.6 |
|
$ |
22.5 |
|
$ |
21.1 |
|
Dividends declared and paid per share |
|
$ |
0.18 |
|
$ |
0.17 |
|
$ |
0.36 |
|
$ |
0.34 |
|
|
|
|
|
|
|
|
|
|
| ||||
Comprehensive Income |
|
|
|
|
|
|
|
|
| ||||
Net income |
|
$ |
92.8 |
|
$ |
54.6 |
|
$ |
152.8 |
|
$ |
88.0 |
|
Other comprehensive income (loss) |
|
|
|
|
|
|
|
|
| ||||
Change in foreign currency translation, net of tax |
|
(8.7 |
) |
1.4 |
|
(4.4 |
) |
5.0 |
| ||||
Change in accrued post-retirement benefit liability, net of tax |
|
0.8 |
|
0.7 |
|
1.6 |
|
1.4 |
| ||||
Loss on hedging activities, net of tax |
|
(0.1 |
) |
(0.1 |
) |
(0.2 |
) |
(0.2 |
) | ||||
Other comprehensive income (loss) |
|
(8.0 |
) |
2.0 |
|
(3.0 |
) |
6.2 |
| ||||
Comprehensive income |
|
$ |
84.8 |
|
$ |
56.6 |
|
$ |
149.8 |
|
$ |
94.2 |
|
See accompanying notes to Unaudited Condensed Consolidated Financial Statements
Carlisle Companies Incorporated
Condensed Consolidated Balance Sheets
|
|
June 30, |
|
December 31, |
| ||
(Dollars in millions except share amounts) |
|
2012 |
|
2011 |
| ||
|
|
(Unaudited) |
|
|
| ||
Assets |
|
|
|
|
| ||
Current assets: |
|
|
|
|
| ||
Cash and cash equivalents |
|
$ |
76.8 |
|
$ |
74.7 |
|
Receivables, less allowance of $10.9 in 2012 and $9.5 in 2011 |
|
627.2 |
|
486.4 |
| ||
Inventories (Note 11) |
|
549.6 |
|
539.0 |
| ||
Deferred income taxes (Note 8) |
|
50.3 |
|
51.3 |
| ||
Prepaid expenses and other current assets |
|
30.9 |
|
60.1 |
| ||
Current assets held for sale (Note 5) |
|
|
|
2.6 |
| ||
Total current assets |
|
1,334.8 |
|
1,214.1 |
| ||
|
|
|
|
|
| ||
Property, plant and equipment, net of accumulated depreciation of $612.8 in 2012 and $577.1 in 2011 (Note 12) |
|
592.4 |
|
560.3 |
| ||
|
|
|
|
|
| ||
Other assets: |
|
|
|
|
| ||
Goodwill, net (Note 13) |
|
858.2 |
|
845.2 |
| ||
Other intangible assets, net (Note 13) |
|
485.6 |
|
479.2 |
| ||
Other long-term assets |
|
25.6 |
|
19.0 |
| ||
Non-current assets held for sale (Note 5) |
|
|
|
20.1 |
| ||
Total other assets |
|
1,369.4 |
|
1,363.5 |
| ||
|
|
|
|
|
| ||
TOTAL ASSETS |
|
$ |
3,296.6 |
|
$ |
3,137.9 |
|
|
|
|
|
|
| ||
Liabilities and Shareholders Equity |
|
|
|
|
| ||
Current liabilities: |
|
|
|
|
| ||
Short-term debt, including current maturities (Note 15) |
|
$ |
195.0 |
|
$ |
158.1 |
|
Accounts payable |
|
312.8 |
|
260.8 |
| ||
Accrued expenses |
|
184.5 |
|
178.3 |
| ||
Deferred revenue (Note 17) |
|
16.6 |
|
16.3 |
| ||
Total current liabilities |
|
708.9 |
|
613.5 |
| ||
|
|
|
|
|
| ||
Long-term liabilities: |
|
|
|
|
| ||
Long-term debt (Note 15) |
|
504.5 |
|
604.3 |
| ||
Deferred revenue (Note 17) |
|
133.9 |
|
129.7 |
| ||
Other long-term liabilities (Note 18) |
|
294.5 |
|
290.3 |
| ||
Total long-term liabilities |
|
932.9 |
|
1,024.3 |
| ||
|
|
|
|
|
| ||
Shareholders equity: |
|
|
|
|
| ||
Preferred stock, $1 par value per share. Authorized and unissued 5,000,000 shares |
|
|
|
|
| ||
Common stock, $1 par value per share. Authorized 100,000,000 shares; 78,661,248 shares issued; 62,565,246 outstanding in 2012 and 61,664,813 outstanding in 2011 |
|
78.7 |
|
78.7 |
| ||
Additional paid-in capital |
|
147.2 |
|
120.2 |
| ||
Cost of shares in treasury - 16,096,002 shares in 2012 and 16,467,760 shares in 2011 |
|
(219.3 |
) |
(219.9 |
) | ||
Accumulated other comprehensive loss |
|
(48.1 |
) |
(45.0 |
) | ||
Retained earnings |
|
1,696.3 |
|
1,566.1 |
| ||
Total shareholders equity |
|
1,654.8 |
|
1,500.1 |
| ||
|
|
|
|
|
| ||
TOTAL LIABILITIES AND SHAREHOLDERS EQUITY |
|
$ |
3,296.6 |
|
$ |
3,137.9 |
|
See accompanying notes to Unaudited Condensed Consolidated Financial Statements
Carlisle Companies Incorporated
Unaudited Consolidated Statements of Cash Flows
|
|
Six Months Ended |
| ||||
|
|
June 30, |
| ||||
(Dollars in millions) |
|
2012 |
|
2011 |
| ||
|
|
|
|
|
| ||
Operating activities |
|
|
|
|
| ||
Net income |
|
$ |
152.8 |
|
$ |
88.0 |
|
Reconciliation of net income to cash flows from operating activities: |
|
|
|
|
| ||
Depreciation |
|
37.0 |
|
36.5 |
| ||
Amortization |
|
15.5 |
|
9.1 |
| ||
Non-cash compensation, net of tax benefit |
|
4.0 |
|
4.3 |
| ||
Gain on sale of businesses |
|
(3.7 |
) |
|
| ||
Loss on disposal of property and equipment, net |
|
0.8 |
|
0.8 |
| ||
Deferred taxes |
|
(4.3 |
) |
(0.4 |
) | ||
Changes in assets and liabilities, excluding effects of acquisitions and divestitures: |
|
|
|
|
| ||
Receivables |
|
(138.7 |
) |
(177.6 |
) | ||
Inventories |
|
(2.4 |
) |
(11.7 |
) | ||
Prepaid expenses and other assets |
|
23.6 |
|
12.1 |
| ||
Accounts payable |
|
49.7 |
|
76.4 |
| ||
Accrued expenses and deferred revenues |
|
14.0 |
|
(26.6 |
) | ||
Long-term liabilities |
|
5.2 |
|
2.7 |
| ||
Other operating activities |
|
0.8 |
|
0.1 |
| ||
Net cash provided by operating activities |
|
154.3 |
|
13.7 |
| ||
|
|
|
|
|
| ||
Investing activities |
|
|
|
|
| ||
Capital expenditures |
|
(60.6 |
) |
(33.8 |
) | ||
Acquisitions, net of cash |
|
(49.3 |
) |
(2.7 |
) | ||
Proceeds from sale of property and equipment |
|
|
|
1.3 |
| ||
Proceeds from sale of businesses |
|
25.8 |
|
5.3 |
| ||
Other investing activities |
|
|
|
0.1 |
| ||
Net cash used in by investing activities |
|
(84.1 |
) |
(29.8 |
) | ||
|
|
|
|
|
| ||
Financing activities |
|
|
|
|
| ||
Net change in short-term borrowings and revolving credit lines |
|
(64.3 |
) |
90.9 |
| ||
Redemption of Hawk bonds |
|
|
|
(59.0 |
) | ||
Dividends |
|
(22.5 |
) |
(21.1 |
) | ||
Treasury shares and stock options, net |
|
18.5 |
|
12.2 |
| ||
Net cash provided by (used in) financing activities |
|
(68.3 |
) |
23.0 |
| ||
|
|
|
|
|
| ||
Effect of exchange rate changes on cash |
|
0.2 |
|
2.8 |
| ||
Change in cash and cash equivalents |
|
2.1 |
|
9.7 |
| ||
Cash and cash equivalents |
|
|
|
|
| ||
Beginning of period |
|
74.7 |
|
89.4 |
| ||
End of period |
|
$ |
76.8 |
|
$ |
99.1 |
|
See accompanying notes to Unaudited Condensed Consolidated Financial Statements
Notes to the Unaudited Condensed Consolidated Financial Statements
Note 1 - Basis of Presentation
The accompanying unaudited condensed consolidated financial statements have been prepared by Carlisle Companies Incorporated (the Company or Carlisle) in accordance and consistent with the accounting policies stated in the Companys Annual Report on Form 10-K and should be read in conjunction with the consolidated financial statements therein. The unaudited condensed consolidated financial statements are prepared in conformity with accounting principles generally accepted in the United States and, of necessity, include some amounts that are based upon management estimates and judgments. Future actual results could differ from such current estimates. The unaudited condensed consolidated financial statements include assets, liabilities, revenues, and expenses of all majority-owned subsidiaries. Carlisle accounts for other investments in minority-owned companies where it exercises significant influence, but does not have control, on the equity basis. Intercompany transactions and balances are eliminated in consolidation.
The Company has reclassified certain prior period amounts in the condensed consolidated financial statements to be consistent with the current period presentation. See Note 3 regarding the transition of the Styled Wheels business from Carlisle Transportation Products (CTP) to Carlisle Brake & Friction (CBF).
Note 2 - New Accounting Pronouncements
Newly Adopted Accounting Standards
In September 2011, FASB issued ASU 2011-08, Guidance on Testing Goodwill for Impairment. ASU 2011-08 gives entities testing goodwill for impairment the option of performing a qualitative assessment before calculating the fair value of a reporting unit in Step 1 of the goodwill impairment test. If entities determine, on the basis of qualitative factors, that the fair value of a reporting unit is more likely than not less than the carrying amount, the two-step impairment test would be required. Otherwise, further testing would not be needed. ASU 2011-08 is effective for fiscal and interim reporting periods within those years beginning after December 15, 2011. The adoption of this ASU had no material effect on the Companys consolidated financial statements.
In May 2011, the Financial Accounting Standards Board (FASB) issued ASU 2011-04, Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements in U.S. GAAP and IFRSs. ASU 2011-04 provides guidance to develop a single, converged fair value framework; amend the requirements of fair value measurement; and enhance related disclosure requirements, particularly for recurring Level 3 fair value measurements. This guidance clarifies the concepts of (i) the highest and best use and valuation premise for nonfinancial assets, (ii) application to financial assets and financial liabilities with offsetting positions in market risks or counterparty credit risk, (iii) premiums or discounts in fair value measurements, and (iv) fair value measurement of an instrument classified in a reporting entitys shareholders equity. ASU 2011-04 is effective for fiscal and interim reporting periods beginning after December 15, 2011. The adoption of this ASU had no material effect on the Companys consolidated financial statements.
New Accounting Standards Issued but not yet adopted
There are currently no new accounting standards that have been issued that will have a significant impact on the Companys financial position, results of operations and cash flows upon adoption.
Note 3 - Segment Information
The Companys operations are reported in the following segments:
Carlisle Construction Materials (CCM or the Construction Materials segment) the principal products of this segment are rubber (EPDM) and thermoplastic polyolefin (TPO) roofing membranes used predominantly on non-residential low-sloped roofs, related roofing accessories, including flashings, fasteners, sealing tapes, coatings and waterproofing, and insulation products. The markets served include new construction, re-roofing and maintenance of low-sloped roofs, water containment, HVAC sealants, and coatings and waterproofing.
Carlisle Transportation Products (CTP or the Transportation Products segment) the principal products of this segment include bias-ply, steel belted radial trailer tires, stamped or roll-formed steel wheels, tires, and tire and wheel
assemblies, as well as industrial belts and related components. The markets served include lawn and garden, power sports, agriculture and construction.
Carlisle Brake & Friction (CBF or the Brake & Friction segment) the principal products of this segment include high-performance brakes and friction material, styled wheels, and clutch and transmission friction material for the mining, construction, aerospace, agriculture, motor sports, and alternative energy markets.
Carlisle Interconnect Technologies (CIT or the Interconnect Technologies segment) the principal products of this segment are high-performance wire, cable, connectors, contacts and cable assemblies primarily for the aerospace, defense electronics, and test and measurement equipment markets.
Carlisle FoodService Products (CFSP or the FoodService Products segment) the principal products of this segment include commercial and institutional foodservice permanentware, table coverings, cookware, catering equipment, fiberglass and composite material trays and dishes, industrial brooms, brushes, mops, and rotary brushes for commercial and non-commercial foodservice operators and sanitary maintenance professionals.
Corporateincludes general corporate expenses. Corporate assets consist primarily of cash and cash equivalents, facilities, deferred taxes, and other invested assets. Corporate operations also maintain a captive insurance program for workers compensation costs on behalf of all the Carlisle operating companies.
Effective January 1, 2012, the Companys Styled Wheels business was transitioned from CTP to CBF. Styled wheels continue to be manufactured by CTP, but are marketed and sold by the performance racing group within CBF. Related intersegment sales of $13.7 million from CTP to CBF during the six months ended June 30, 2012 have been eliminated upon consolidation. As a result of this transition, in accordance with ASC 280, Segment Reporting, the Company has presented all of the working capital related to the Styled Wheels business in the CBF reportable segment, as well as attributable goodwill based on the fair value of the Styled Wheels business relative to consolidated CTP. Prior period results have been retrospectively adjusted to reflect this change in presentation.
Unaudited financial information for operations by reportable segment is included in the following tables:
Three Months Ended June 30, |
|
2012 |
|
2011 |
| ||||||||
In millions |
|
Sales(1) |
|
EBIT |
|
Sales(1) |
|
EBIT |
| ||||
Carlisle Construction Materials |
|
$ |
470.0 |
|
$ |
85.5 |
|
$ |
412.0 |
|
$ |
54.2 |
|
Carlisle Transportation Products(3) |
|
$ |
203.3 |
|
$ |
18.4 |
|
$ |
195.7 |
|
$ |
5.3 |
|
Carlisle Brake & Friction(3) |
|
$ |
133.3 |
|
$ |
24.8 |
|
$ |
128.0 |
|
$ |
20.8 |
|
Carlisle Interconnect Technologies |
|
$ |
114.7 |
|
$ |
17.4 |
|
$ |
71.7 |
|
$ |
11.7 |
|
Carlisle FoodService Products |
|
$ |
63.3 |
|
$ |
5.7 |
|
$ |
63.4 |
|
$ |
5.3 |
|
Corporate |
|
$ |
|
|
$ |
(11.5 |
) |
$ |
|
|
$ |
(11.9 |
) |
Total |
|
$ |
984.6 |
|
$ |
140.3 |
|
$ |
870.8 |
|
$ |
85.4 |
|
Six Months Ended June 30, |
|
2012 |
|
2011 |
| ||||||||||||||
In millions |
|
Sales(1) |
|
EBIT |
|
Assets(2) |
|
Sales(1) |
|
EBIT |
|
Assets(2) |
| ||||||
Carlisle Construction Materials |
|
$ |
823.9 |
|
$ |
127.5 |
|
$ |
944.7 |
|
$ |
663.3 |
|
$ |
72.2 |
|
$ |
728.7 |
|
Carlisle Transportation Products(3) |
|
$ |
434.8 |
|
$ |
38.1 |
|
$ |
560.8 |
|
$ |
396.5 |
|
$ |
18.8 |
|
$ |
559.5 |
|
Carlisle Brake & Friction(3) |
|
$ |
267.2 |
|
$ |
50.0 |
|
$ |
700.4 |
|
$ |
247.1 |
|
$ |
40.6 |
|
$ |
706.7 |
|
Carlisle Interconnect Technologies |
|
$ |
225.4 |
|
$ |
34.1 |
|
$ |
794.7 |
|
$ |
137.4 |
|
$ |
20.6 |
|
$ |
416.6 |
|
Carlisle FoodService Products |
|
$ |
122.6 |
|
$ |
11.2 |
|
$ |
210.8 |
|
$ |
120.1 |
|
$ |
10.8 |
|
$ |
211.7 |
|
Corporate |
|
$ |
|
|
$ |
(24.4 |
) |
$ |
85.2 |
|
$ |
|
|
$ |
(22.4 |
) |
$ |
78.7 |
|
Total |
|
$ |
1,873.9 |
|
$ |
236.5 |
|
$ |
3,296.6 |
|
$ |
1,564.4 |
|
$ |
140.6 |
|
$ |
2,701.9 |
|
(1) Excludes intersegment sales
(2) Corporate assets include assets of ceased operations not classified as held for sale
(3) CTP and CBF results and assets reflect January 1, 2012 resegmentation of Styled Wheels business from CTP to CBF.
See above for further discussion.
Note 4 - Acquisitions
2012 Acquisition
Hertalan Holding B.V.
On March 9, 2012, the Company acquired 100% of the equity of Hertalan Holding B.V. (Hertalan) for a total cash purchase price of 37.3 million, or $48.9 million, net of 0.1 million, or $0.1 million, cash acquired. The Company funded the acquisition with borrowings under its $600 million senior unsecured revolving credit facility (the Facility) and cash on hand. See Note 15 for further information regarding borrowings. The acquisition of Hertalan strengthens the Companys ability to efficiently serve European customers in the EPDM roofing market in Europe with local manufacturing and established distribution channels. Hertalan will operate within the Construction Materials segment.
The following table summarizes the consideration transferred to acquire Hertalan and the preliminary allocation among the assets acquired and liabilities assumed. The acquisition has been accounted for using the acquisition method of accounting which requires that the consideration be allocated to the acquired assets and assumed liabilities based on their acquisition date fair values with the remainder allocated to goodwill.
|
|
Preliminary |
|
Measurement |
|
Revised |
| |||
(in millions) |
|
As of |
|
Three Months |
|
As of |
| |||
|
|
|
|
|
|
|
| |||
Total cash consideration transferred |
|
$ |
49.3 |
|
$ |
(0.3 |
) |
$ |
49.0 |
|
|
|
|
|
|
|
|
| |||
Recognized amounts of identifiable assets acquired and liabilities assumed: |
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
| |||
Cash & cash equivalents |
|
$ |
0.1 |
|
$ |
|
|
$ |
0.1 |
|
Receivables |
|
3.7 |
|
|
|
3.7 |
| |||
Inventories |
|
10.5 |
|
(1.0 |
) |
9.5 |
| |||
Prepaid expenses and other current assets |
|
0.2 |
|
|
|
0.2 |
| |||
Property, plant and equipment |
|
13.0 |
|
(0.1 |
) |
12.9 |
| |||
Definite-lived intangible assets |
|
9.9 |
|
4.8 |
|
14.7 |
| |||
Indefinite-lived intangible assets |
|
2.6 |
|
5.4 |
|
8.0 |
| |||
Other long-term assets |
|
0.3 |
|
|
|
0.3 |
| |||
Accounts payable |
|
(3.3 |
) |
|
|
(3.3 |
) | |||
Accrued expenses |
|
(2.5 |
) |
|
|
(2.5 |
) | |||
Long-term debt |
|
(1.3 |
) |
|
|
(1.3 |
) | |||
Deferred tax liabilities |
|
(4.4 |
) |
(2.3 |
) |
(6.7 |
) | |||
Other long-term liabilities |
|
(0.1 |
) |
|
|
(0.1 |
) | |||
|
|
|
|
|
|
|
| |||
Total identifiable net assets |
|
28.7 |
|
6.8 |
|
35.5 |
| |||
|
|
|
|
|
|
|
| |||
Goodwill |
|
$ |
20.6 |
|
$ |
(7.1 |
) |
$ |
13.5 |
|
The preliminary goodwill recognized in the acquisition of Hertalan is attributable to the workforce of Hertalan, the solid financial performance of this leading manufacturer of EPDM roofing and waterproofing systems and the significant strategic value of the business to Carlisle. Hertalan provides Carlisle with a solid manufacturing and knowledge base for EPDM roofing products in Europe and provides an established distribution network throughout Europe, both of which enhance Carlisles goal of expanding its global presence. The European market shows favorable trends towards EPDM roofing applications and Carlisle can provide additional product development and other growth resources to Hertalan. Goodwill arising from the acquisition of Hertalan is not deductible for income tax purposes. All of the preliminary goodwill was assigned to the Construction Materials reporting unit. Preliminary indefinite-lived intangible assets of $8.0 million represent acquired trade names. The $14.7 million value preliminarily allocated to definite-lived intangible assets represents customer relationships with preliminary useful lives of 9 years.
The fair values of the inventory, property, plant and equipment, and intangible assets are preliminary and subject to change pending receipt of the final third-party valuations for those assets. The Company has also recorded deferred tax liabilities related to the property, plant and equipment and intangible assets as of the March 9, 2012 closing date which are preliminary and subject to change pending final assessment of the acquisition date fair values and tax basis of the acquired assets and assumed liabilities.
Hertalan contributed revenues of $12.6 million and earnings before interest and taxes (EBIT) of less than $0.1 million from the acquisition date through June 30, 2012 which includes $1.2 million reflected in Cost of goods sold related to recording the acquired inventory at estimated fair value.
2011 Acquisitions
Tri-Star Electronics International, Inc.
On December 2, 2011, the Company acquired 100% of the equity of TSEI Holdings, Inc. (Tri-Star) for a total cash purchase price of $284.8 million, net of $4.5 million cash acquired. The total cash purchase price includes a $0.4 million purchase price adjustment during the three months ended March 31, 2012. The Company funded the acquisition with borrowings under the Facility. See Note 15 for further information regarding borrowings. The acquisition of Tri-Star adds capabilities and technology to strengthen the Companys interconnect products business by expanding its product and service range to its customers. Tri-Star will operate within the Interconnect Technologies segment.
The following table summarizes the consideration transferred to acquire Tri-Star and the preliminary allocation among the assets acquired and liabilities assumed. The acquisition has been accounted for using the acquisition method of accounting which requires that the consideration be allocated to the acquired assets and assumed liabilities based on their acquisition date fair values with the remainder allocated to goodwill.
|
|
Preliminary |
|
Measurement |
|
Revised |
| |||
(in millions) |
|
As of |
|
Six Months |
|
As of |
| |||
|
|
|
|
|
|
|
| |||
Total cash consideration transferred |
|
$ |
288.9 |
|
$ |
0.4 |
|
$ |
289.3 |
|
|
|
|
|
|
|
|
| |||
Recognized amounts of identifiable assets acquired and liabilities assumed: |
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
| |||
Cash & cash equivalents |
|
$ |
4.5 |
|
$ |
|
|
$ |
4.5 |
|
Receivables |
|
14.0 |
|
|
|
14.0 |
| |||
Inventories |
|
22.8 |
|
|
|
22.8 |
| |||
Prepaid expenses and other current assets |
|
5.6 |
|
|
|
5.6 |
| |||
Property, plant and equipment |
|
15.4 |
|
(2.1 |
) |
13.3 |
| |||
Definite-lived intangible assets |
|
112.0 |
|
9.5 |
|
121.5 |
| |||
Indefinite-lived intangible assets |
|
28.0 |
|
(8.6 |
) |
19.4 |
| |||
Other long-term assets |
|
0.1 |
|
|
|
0.1 |
| |||
Accounts payable |
|
(6.5 |
) |
|
|
(6.5 |
) | |||
Accrued expenses |
|
(4.4 |
) |
|
|
(4.4 |
) | |||
Deferred tax liabilities |
|
(58.9 |
) |
1.5 |
|
(57.4 |
) | |||
Other long-term liabilities |
|
(0.4 |
) |
|
|
(0.4 |
) | |||
|
|
|
|
|
|
|
| |||
Total identifiable net assets |
|
132.2 |
|
0.3 |
|
132.5 |
| |||
|
|
|
|
|
|
|
| |||
Goodwill |
|
$ |
156.7 |
|
$ |
0.1 |
|
$ |
156.8 |
|
The preliminary goodwill recognized in the acquisition of Tri-Star is attributable to the workforce of Tri-Star, the consistent financial performance of this complementary supplier of high-reliability interconnect products to leading aerospace, avionics and electronics companies and the enhanced scale that Tri-Star brings to the Company. Tri-Star brings additional high-end connector products and qualified positions to serve the Companys existing commercial aerospace and industrial customers. Tri-Star will also supply the Company with efficient machining and plating processes that will lower costs and improve product quality. Favorable trends in the commercial aerospace markets and increasing electronic content in several industrial end markets provide a solid growth platform for the Interconnect Technologies segment. Goodwill arising from the acquisition of Tri-Star is not deductible for income tax purposes. All of the preliminary goodwill was assigned to the Interconnect Technologies segment. Preliminary indefinite-lived intangible assets of $19.4 million represent acquired trade names. The $121.5 million value preliminarily allocated to definite-lived intangible assets consists of $94.8 million of customer relationships with preliminary useful lives ranging from 12 to 21 years, $23.2 million of acquired technology with preliminary useful lives of 16 years, $2.5 million of non-compete agreements with preliminary useful lives ranging from 3 to 5 years, and $1.0 million of customer certifications and approvals with useful lives of 3 years.
The fair values of the inventory, property, plant and equipment, and other intangible assets are preliminary and subject to change pending receipt of the final third-party valuations for those assets. The Company has also recorded deferred tax liabilities related to the property, plant and equipment and intangible assets as of the December 2, 2011 closing
date which are preliminary and subject to change pending final assessment of the acquisition date fair values and tax basis of the acquired assets and assumed liabilities.
PDT Phoenix GmbH
On August 1, 2011, the Company acquired 100% of the equity of PDT Phoenix GmbH (PDT) for 77.0 million, or $111.0 million, net of 5.3 million, or $7.6 million, cash acquired. Of the 82.3 million, or $118.6 million gross purchase price, 78.7 million, or $113.4 million, was paid in cash initially funded with borrowings under the Facility, most of which were subsequently repaid, as well as cash on hand. PDT is a leading manufacturer of EPDM-based (rubber) roofing membranes and industrial components serving European markets. The acquisition of PDT provides a platform to serve the European market for single-ply roofing systems, and expands the Companys growth internationally. PDT will operate within the Construction Materials segment.
The agreement to acquire PDT provided for contingent consideration based on future earnings. The fair value of contingent consideration recognized at the acquisition date was 3.6 million, or $5.2 million, and was estimated using the discounted cash flow method based on financial projections of the acquired company.
The purchase price of PDT included certain assets of the PDT Profiles business, which the Company sold on January 2, 2012 for 17.1 million, or $22.1 million. The PDT Profiles business was classified as held for sale at the date of acquisition and on the Companys consolidated balance sheet as of December 31, 2011. The following table summarizes the consideration transferred to acquire PDT and the preliminary allocation among the assets acquired and liabilities assumed. The acquisition has been accounted for using the acquisition method of accounting which requires that the consideration be allocated to the acquired assets and assumed liabilities based on their acquisition date fair values with the remainder allocated to goodwill.
|
|
Preliminary |
|
Measurement |
|
Revised |
| |||
(in millions) |
|
As of |
|
Six Months Ended |
|
As of |
| |||
Consideration transferred: |
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
| |||
Cash consideration |
|
$ |
113.4 |
|
$ |
|
|
$ |
113.4 |
|
Contingent consideration |
|
5.2 |
|
|
|
5.2 |
| |||
|
|
|
|
|
|
|
| |||
Total fair value of consideration transferred |
|
$ |
118.6 |
|
$ |
|
|
$ |
118.6 |
|
|
|
|
|
|
|
|
| |||
Recognized amounts of identifiable assets acquired and liabilities assumed: |
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
| |||
Cash & cash equivalents |
|
$ |
7.6 |
|
$ |
|
|
$ |
7.6 |
|
Receivables |
|
12.2 |
|
|
|
12.2 |
| |||
Inventories |
|
10.5 |
|
|
|
10.5 |
| |||
Prepaid expenses and other current assets |
|
0.8 |
|
|
|
0.8 |
| |||
Current assets held for sale |
|
3.6 |
|
|
|
3.6 |
| |||
Property, plant and equipment |
|
3.4 |
|
|
|
3.4 |
| |||
Definite-lived intangible assets |
|
57.1 |
|
|
|
57.1 |
| |||
Indefinite-lived intangible assets |
|
6.9 |
|
|
|
6.9 |
| |||
Other long-term assets |
|
0.1 |
|
|
|
0.1 |
| |||
Non-current assets held for sale |
|
21.6 |
|
(0.6 |
) |
21.0 |
| |||
Accounts payable |
|
(9.0 |
) |
|
|
(9.0 |
) | |||
Accrued expenses |
|
(1.2 |
) |
|
|
(1.2 |
) | |||
Deferred tax liabilities |
|
(21.5 |
) |
|
|
(21.5 |
) | |||
Other long-term liabilities |
|
(3.3 |
) |
|
|
(3.3 |
) | |||
|
|
|
|
|
|
|
| |||
Total identifiable net assets |
|
88.8 |
|
(0.6 |
) |
88.2 |
| |||
|
|
|
|
|
|
|
| |||
Goodwill |
|
$ |
29.8 |
|
$ |
0.6 |
|
$ |
30.4 |
|
The revised preliminary purchase price allocation reflects updated fair value estimates for assets acquired and liabilities assumed, based on information that is currently available. The amount of goodwill recognized in the acquisition of PDT is attributable to the workforce of PDT, the solid financial performance of this leading manufacturer of single-ply roofing and waterproofing systems and the significant strategic value of the business to Carlisle. PDT provides Carlisle with a solid manufacturing and knowledge base for single-ply roofing products in Europe and provides an established distribution network throughout Europe, both of which enhance Carlisles goal of expanding its global presence. The European market shows favorable trends towards single-ply roofing applications and Carlisle can provide additional product development and other growth resources to PDT. Goodwill arising from the acquisition of PDT is not deductible for income tax purposes. All of the preliminary goodwill was assigned to the Construction Materials segment. Preliminary indefinite-lived intangible assets of $6.9 million represent acquired trade names. Of the $57.1 million value preliminarily allocated to definite-lived intangible assets, approximately $33.3 million was allocated to patents, with preliminary useful lives ranging from 10 to 20 years and $23.8 million was allocated to customer relationships, with preliminary useful lives of 19 years.
The fair values of the property, plant and equipment and other intangible assets are preliminary and subject to change pending receipt of the final third-party valuations for those assets. The Company has also recorded deferred tax liabilities related to the property, plant and equipment and intangible assets as of the August 1, 2011 closing date which are preliminary and subject to change pending final assessment of the acquisition date fair values and tax basis of the acquired assets and assumed liabilities.
Note 5 - Discontinued Operations and Assets Held for Sale
The Company had income before income taxes of $3.6 million from discontinued operations in the six months ended June 30, 2012 and loss before income taxes from discontinued operations of $1.2 million in the six months ended June 30, 2011.
On April 19, 2012 the Company entered into an agreement with the buyer of its specialty trailer business whereby the contingent consideration related to the October 2010 sale was settled for $3.75 million. This amount was recognized as a gain within discontinued operations during the three months ended June 30, 2012.
On January 2, 2012 the Company completed the sale of the PDT Profiles business for 17.1 million, or $22.1 million. The Company had acquired all of the equity of PDT on August 1, 2011 (see Note 4). Included with the acquisition were certain assets associated with the PDT Profiles business, which the Company classified as held for sale at the date of acquisition. No gain or loss was recognized upon the sale of PDT Profiles.
At December 31, 2011, $22.7 million of assets held for sale included inventory, property, plant and equipment, and related intangible assets of the PDT Profiles.
Note 6 - Exit and Disposal Activities
The following table represents the effect of exit and disposal activities related to continuing operations during the three and six months ended June 30, for 2012 and 2011, respectively:
|
|
Three Months Ended June 30, |
|
Six Month Ended June 30, |
| ||||||||
In millions |
|
2012 |
|
2011 |
|
2012 |
|
2011 |
| ||||
Cost of goods sold |
|
$ |
1.8 |
|
$ |
0.6 |
|
$ |
1.9 |
|
$ |
3.0 |
|
Selling and administrative expenses |
|
(0.2 |
) |
|
|
(0.2 |
) |
|
| ||||
Other expense, net |
|
|
|
|
|
0.3 |
|
|
| ||||
Total exit and disposal costs |
|
$ |
1.6 |
|
$ |
0.6 |
|
$ |
2.0 |
|
$ |
3.0 |
|
Exit and disposal activities by type of charge were as follows:
|
|
Three Months Ended June 30, |
|
Six Month Ended June 30, |
| ||||||||
In millions |
|
2012 |
|
2011 |
|
2012 |
|
2011 |
| ||||
Termination benefits |
|
$ |
1.7 |
|
$ |
(0.3 |
) |
$ |
1.7 |
|
$ |
0.4 |
|
Asset writedowns |
|
|
|
|
|
0.3 |
|
|
| ||||
Other associated costs |
|
(0.1 |
) |
0.9 |
|
|
|
2.6 |
| ||||
Total exit and disposal costs |
|
$ |
1.6 |
|
$ |
0.6 |
|
$ |
2.0 |
|
$ |
3.0 |
|
Other associated costs are primarily related to severance and relocation costs.
Accrued exit and disposal costs of $2.3 million and $1.2 million were included in Accrued expenses at June 30, 2012 and December 31, 2011, respectively.
Carlisle Construction Materials During the second quarter of 2012, the Company announced plans to consolidate its manufacturing operations in Elberton, GA into its locations in Terrell, TX and Carlisle, PA. The Company incurred $0.3 million of exit and disposal costs, consisting of employee termination costs. Included in Accrued Expenses at June 30, 2012 was $0.3 million related to unpaid costs associated with this project. The expected cost of the project is $1.2 million, including employee termination costs, equipment relocation, and other associated costs.
Carlisle Transportation Products During the three months ended June 30, 2012, the Company incurred $1.5 million in plant restructuring costs related to the transfer of certain CTP international manufacturing operations. The expected cost of the project is $1.9 million, including employee termination costs, equipment relocation, and other associated costs.
In the third quarter of 2009, the Company announced plans to consolidate its tire manufacturing operations in Heflin, AL, Carlisle, PA and portions of Buji, China into a new facility in Jackson, TN. The consolidation was substantially completed in first quarter of 2011; however additional activities related to this consolidation were completed in the second quarter of 2012. During the first six months of 2012, the Company incurred $0.1 million of exit and disposal costs. During the first six months of 2011, the Company incurred $2.6 million of exit and disposal costs associated with the project. The total cost of the project was approximately $20.9 million and the Company expects no additional costs to be incurred. Included in Accrued Expenses at June 30, 2012 was $0.3 million related to unpaid severance.
Carlisle Brake & Friction In the third quarter of 2011, the Company decided to close its braking plant in Canada. The project is expected to cost approximately $1.1 million, including employee termination costs and other associated costs. Costs incurred during the first six months of 2012 were $0.1 million, reflecting $0.3 million expense for the write down of assets sold in connection with the plant closure, net of $0.2 million income to reverse an accrual for pension costs which will not be paid. As of June 30, 2012 a $0.3 million liability, reported in Accrued expenses, exists for lease termination costs. The company expects no additional costs to be incurred related to this project.
In the fourth quarter of 2009, within its off-highway braking business, the Company announced plans to close its friction product manufacturing facility in Logansport, IN and to consolidate operations into its locations in Hangzhou, China and Bloomington, IN. This consolidation was substantially completed in the fourth quarter of 2010; however, additional activities related to the closure of the facility occurred in 2011. The total cost of this consolidation project was $5.3 million. Costs incurred in the first six months of 2011 related to this consolidation were $0.4 million, primarily consisting of employee termination costs and other relocation costs. The company expects no additional costs to be incurred related to this project.
Note 7 - Stock-Based Compensation
Stock-based compensation cost is recognized over the requisite service period, which generally equals the stated vesting period, unless the stated vesting period exceeds the date upon which an employee reaches retirement eligibility. Pre-tax stock-based compensation expense was $4.2 million and $3.5 million for the three months ended June 30, 2012 and 2011, respectively, and $9.9 million and $7.3 million for the six months ended June 30, 2012 and 2011, respectively.
2008 Executive Incentive Program
The Company maintains an Executive Incentive Program (the Program) for executives and certain other employees of the Company and its operating divisions and subsidiaries. The Program was approved by shareholders on April 20, 2004 and was amended and restated effective January 1, 2012. The Program allows for awards to eligible employees of stock options, restricted stock, stock appreciation rights, performance shares and units or other awards based on Company common stock. At June 30, 2012, 3,487,356 shares were available for grant under this plan, of which 872,725 shares were available for the issuance of stock awards.
2005 Nonemployee Director Equity Plan
The Company also maintains the Nonemployee Director Equity Plan (the Plan) for members of its Board of Directors, with the same terms and conditions as the Program. At June 30, 2012, 279,584 shares were available for grant under this plan, of which 49,584 shares were available for the issuance of stock awards. Members of the Board of Directors that receive stock-based compensation are treated as employees for accounting purposes.
Grants
In the first quarter of 2012 the Company awarded 481,215 stock options, 83,745 restricted stock awards, 83,745 performance share awards and 11,298 restricted stock units with an aggregate grant-date fair value of approximately $17.6 million to be expensed over the requisite service period for each award.
Stock Option Awards
Effective 2008, options issued under these plans vest one-third on the first anniversary of grant, one-third on the second anniversary of grant and the remaining one-third on the third anniversary of grant. All options have a maximum term life of 10 years. Shares issued to cover options under the Program and the Plan may be issued from shares held in treasury, from new issuances of shares, or a combination of the two.
Pre-tax share-based compensation expense related to stock options was $1.6 million and $1.9 million for the three months ended June 30, 2012 and 2011, respectively, and $3.5 million and $2.8 million for the six months ended June 30, 2012 and 2011, respectively.
The Company utilizes the Black-Scholes-Merton (BSM) option pricing model to determine the fair value of its stock option awards. The BSM relies on certain assumptions to estimate an options fair value. The weighted average assumptions used in the determination of fair value for stock option awards in 2012 and 2011 were as follows:
|
|
2012 |
|
2011 |
| ||
Expected dividend yield |
|
1.5 |
% |
1.7 |
% | ||
Expected life in years |
|
5.78 |
|
5.76 |
| ||
Expected volatility |
|
36.0 |
% |
32.0 |
% | ||
Risk-free interest rate |
|
0.9 |
% |
2.2 |
% | ||
Weighted average fair value |
|
$ |
14.57 |
|
$ |
10.61 |
|
The expected life of options is based on the assumption that all outstanding options will be exercised at the midpoint of the valuation date and the option expiration date. The expected volatility is based on historical volatility as well as implied volatility of the Companys options. The risk free interest rate is based on rates of U.S. Treasury issues with a remaining life equal to the expected life of the option. The expected dividend yield is based on the projected annual dividend payment per share, divided by the stock price at the date of grant.
Restricted Stock Awards
Restricted stock awarded under the Program is generally released to the recipient after a period of three years; however, 56,700 shares awarded to executive management in February 2008 vest ratably over five years. The $49.56 grant date fair value of the 2012 restricted stock awards, which are released to the recipient after a period of three years, is based on the closing market price of the stock on the day of grant.
Performance Share Awards
The performance shares vest based on the employee rendering three years of service to the Company, and the attainment of a market condition over the performance period, which is based on the Companys relative total shareholder return versus the S&P Midcap 400 Index® over a pre-determined time period as determined by the Compensation Committee of the Board of Directors. The grant date fair value of the 2012 performance shares of $69.76 was estimated using a Monte-Carlo simulation approach based on a three year measurement period. Such approach entails the use of assumptions regarding the future performance of the Companys stock and those of the S&P Midcap 400 Index®. Those assumptions include expected volatility, risk-free interest rates, correlation coefficients and dividend reinvestment. Dividends accrue on the performance shares during the performance period and are to be paid in cash based upon the number of awards ultimately earned. The Company expenses the compensation cost associated with the performance awards on a straight-line basis over the vesting period of three years.
Restricted Stock Units
The restricted stock units awarded to eligible directors are fully vested and will be paid in shares of Company common stock after the director ceases to serve as a member of the Board, or if earlier, upon a change in control of the Company. The $49.56 grant date fair value of the 2012 restricted stock units is based on the closing market price of the stock on the February 1, 2012, the day of the grant.
Note 8 - Income Taxes
The effective income tax rate on continuing operations for the six months ended June 30, 2012 was 33.2% compared to an effective income tax rate of 32.2% for the six months ended June 30, 2011. The increase in the year to date tax rate is primarily due to expiration of favorable legislation related to certain foreign income and to nonrecurring transactions which created tax benefits in the second quarter of 2011.
The year to date effective tax rate of 33.2% varies from the United States statutory rate of 35.0% primarily due to the deduction for U.S. production activities and earnings in foreign jurisdictions taxed at rates lower than the U.S. federal rate.
Note 9 - Earnings Per Share
The Companys unvested restricted shares and restricted stock units contain nonforfeitable rights to dividends and, therefore, are considered participating securities for purposes of computing earnings per share pursuant to the two-class method. The computation below of earnings per share excludes the income attributable to the unvested restricted shares and restricted stock units from the numerator and excludes the dilutive impact of those underlying shares from the denominator.
Stock options are included in the calculation of diluted earnings per share utilizing the treasury stock method and performance share awards are included in the calculation of diluted earnings per share using the contingently issuable method. Neither is considered to be a participating security as they do not contain non-forfeitable dividend rights.
The following reflects the Income from continuing operations and share data used in the basic and diluted earnings per share computations using the two-class method:
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
| ||||||||
In millions, except share and per share amounts |
|
2012 |
|
2011 |
|
2012 |
|
2011 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Numerator: |
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Income from continuing operations |
|
$ |
89.4 |
|
$ |
55.3 |
|
$ |
149.4 |
|
$ |
88.6 |
|
Less: dividends declared - common stock outstanding, unvested restricted shares and restricted share units |
|
(11.3 |
) |
(10.6 |
) |
(22.5 |
) |
(21.1 |
) | ||||
Undistributed earnings |
|
78.1 |
|
44.7 |
|
126.9 |
|
67.5 |
| ||||
Percent allocated to common shareholders (1) |
|
99.4 |
% |
99.0 |
% |
99.4 |
% |
99.0 |
% | ||||
|
|
77.6 |
|
44.3 |
|
126.2 |
|
66.8 |
| ||||
Add: dividends declared - common stock |
|
11.2 |
|
10.5 |
|
22.4 |
|
20.9 |
| ||||
Numerator for basic and diluted EPS |
|
$ |
88.8 |
|
$ |
54.8 |
|
$ |
148.6 |
|
$ |
87.7 |
|
|
|
|
|
|
|
|
|
|
| ||||
Denominator (in thousands): |
|
|
|
|
|
|
|
|
| ||||
Denominator for basic EPS: weighted-average common shares outstanding |
|
62,419 |
|
61,449 |
|
62,166 |
|
61,293 |
| ||||
Effect of dilutive securities: |
|
|
|
|
|
|
|
|
| ||||
Performance awards |
|
505 |
|
309 |
|
505 |
|
309 |
| ||||
Stock options |
|
873 |
|
943 |
|
812 |
|
823 |
| ||||
Denominator for diluted EPS: adjusted weighted average common shares outstanding and assumed conversion |
|
63,797 |
|
62,701 |
|
63,483 |
|
62,425 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Per share income from continuing operations: |
|
|
|
|
|
|
|
|
| ||||
Basic |
|
$ |
1.42 |
|
$ |
0.89 |
|
$ |
2.39 |
|
$ |
1.43 |
|
Diluted |
|
$ |
1.39 |
|
$ |
0.87 |
|
$ |
2.34 |
|
$ |
1.40 |
|
(1) Basic weighted-average common shares outstanding |
|
62,419 |
|
61,449 |
|
62,166 |
|
61,293 |
|
Basic weighted-average common shares outstanding, unvested restricted shares expected to vest and restricted share units |
|
62,783 |
|
62,050 |
|
62,529 |
|
61,892 |
|
Percent allocated to common shareholders |
|
99.4 |
% |
99.0 |
% |
99.4 |
% |
99.0 |
% |
To calculate earnings per share for Income from discontinued operations and for Net income, the denominator for both basic and diluted earnings per share is the same as used in the above table. Income from discontinued operations and Net income were as follows:
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
| ||||||||
In millions, except share amounts |
|
2012 |
|
2011 |
|
2012 |
|
2011 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Income from discontinued operations attributable to common shareholders for basic and diluted earnings per share |
|
$ |
3.4 |
|
$ |
(0.7 |
) |
$ |
3.4 |
|
$ |
(0.6 |
) |
|
|
|
|
|
|
|
|
|
| ||||
Net income attributable to common shareholders for basic and diluted earnings per share |
|
$ |
92.2 |
|
$ |
54.1 |
|
$ |
151.9 |
|
$ |
87.2 |
|
|
|
|
|
|
|
|
|
|
| ||||
Antidilutive stock options excluded from EPS calculation (2) |
|
|
|
200 |
|
|
|
200 |
|
(2) Represents stock options excluded from the calculation of diluted earnings per share as such options had exercise prices in excess of the weighted-average market price of the Companys common stock during these periods. Amounts in thousands.
Note 10 - Fair Value Measurements
Fair value is defined as the price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. Fair value may be measured using three levels of inputs:
Level 1quoted prices in active markets for identical assets and liabilities.
Level 2observable inputs other than quoted prices in active markets for identical assets and liabilities.
Level 3unobservable inputs in which there is little or no market data available, which requires the reporting entity to develop its own assumptions.
Recurring Measurements
The fair value of the Companys financial assets and liabilities measured at fair value on a recurring basis were as follows:
|
|
|
|
Quoted Prices |
|
|
|
|
| ||||
|
|
|
|
In Active |
|
Significant |
|
|
| ||||
|
|
|
|
Markets for |
|
Other |
|
Significant |
| ||||
|
|
Balance at |
|
Identical |
|
Observable |
|
Unobservable |
| ||||
|
|
June 30, |
|
Assets |
|
Inputs |
|
Inputs |
| ||||
In millions |
|
2012 |
|
Level 1 |
|
Level 2 |
|
Level 3 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Cash and cash equivalents |
|
$ |
76.8 |
|
$ |
76.8 |
|
$ |
|
|
$ |
|
|
Short-term investments |
|
1.6 |
|
1.6 |
|
|
|
|
| ||||
Total assets measured at fair value |
|
$ |
78.4 |
|
$ |
78.4 |
|
$ |
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Commodity swap agreements |
|
$ |
0.1 |
|
$ |
|
|
$ |
0.1 |
|
$ |
|
|
Contingent consideration |
|
$ |
4.9 |
|
$ |
|
|
$ |
|
|
$ |
4.9 |
|
Total liabilities measured at fair value |
|
$ |
5.0 |
|
$ |
|
|
$ |
0.1 |
|
$ |
4.9 |
|
Short-term investments of $1.6 million at June 30, 2012 consist of investments held in mutual funds and cash for the Companys deferred compensation program and are classified in the condensed consolidated balance sheet at June 30, 2012 in Prepaid expenses and other current assets.
Commodity swap agreements at June 30, 2012 relate to swap agreements held for purposes of hedging the Companys exposure to fluctuations in the prices of silver and copper, which are included in key raw materials within the Interconnect Technologies segment. Such swaps are valued using third-party valuation models that measure fair value using observable market inputs such as forward prices and spot prices of the underlying commodities. Based on these inputs, the derivative assets and liabilities are classified within Level 2 of the valuation hierarchy. The Company has not designated these swaps as cash flow hedges and, accordingly, recognizes associated changes in fair value of the swaps through Other income (expense). The fair value of these swaps is recorded within Accounts payable in the condensed consolidated balance sheet as of June 30, 2012 as none of the swap terms exceed one year from the balance sheet date.
Contingent consideration represents fair value of the earn-out associated with the purchase of PDT. The fair value was 3.9 million, or $4.9 million, at June 30, 2012. See Note 4 for further information regarding the PDT acquisition.
|
|
|
|
Quoted Prices |
|
|
|
|
| ||||
|
|
|
|
In Active |
|
Significant |
|
|
| ||||
|
|
|
|
Markets for |
|
Other |
|
Significant |
| ||||
|
|
Balance at |
|
Identical |
|
Observable |
|
Unobservable |
| ||||
|
|
December 31, |
|
Assets |
|
Inputs |
|
Inputs |
| ||||
In millions |
|
2011 |
|
Level 1 |
|
Level 2 |
|
Level 3 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Cash and cash equivalents |
|
$ |
74.7 |
|
$ |
74.7 |
|
$ |
|
|
$ |
|
|
Short-term investments |
|
0.6 |
|
0.6 |
|
|
|
|
| ||||
Total assets measured at fair value |
|
$ |
75.3 |
|
$ |
75.3 |
|
$ |
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Contingent consideration |
|
$ |
5.2 |
|
$ |
|
|
$ |
|
|
$ |
5.2 |
|
Total liabilities measured at fair value |
|
$ |
5.2 |
|
$ |
|
|
$ |
|
|
$ |
5.2 |
|
Short-term investments of $0.6 million at December 31, 2011 consist of investments held in mutual funds and cash for the Companys deferred compensation program and are classified in the consolidated balance sheet at December 31, 2011 in Prepaid expenses and other current assets. Contingent consideration represents fair value of the earn-out associated with the purchase of PDT.
Non-Recurring Measurements
For the six months ended June 30, 2012 and 2011, there were no non-recurring fair value measurements subsequent to initial recognition. See Note 4 for information regarding assets acquired and liabilities assumed in the Hertalan, Tri-Star, and PDT acquisitions measured at fair value at initial recognition.
Note 11 - Inventories
The components of inventories at June 30, 2012 and December 31, 2011 were as follows:
|
|
June 30, |
|
December 31, |
| ||
In millions |
|
2012 |
|
2011 |
| ||
Finished goods |
|
$ |
320.9 |
|
$ |
308.7 |
|
Work-in-process |
|
72.1 |
|
56.7 |
| ||
Raw materials |
|
188.2 |
|
179.8 |
| ||
Capitalized variances |
|
6.6 |
|
30.2 |
| ||
Reserves |
|
(38.2 |
) |
(33.8 |
) | ||
|
|
549.6 |
|
541.6 |
| ||
Inventories associated with assets held for sale |
|
|
|
(2.6 |
) | ||
Inventories |
|
$ |
549.6 |
|
$ |
539.0 |
|
Note 12Property, Plant and Equipment
The components of property, plant and equipment at June 30, 2012 and December 31, 2011 were as follows:
|
|
June 30, |
|
December 31, |
| ||
In millions |
|
2012 |
|
2011 |
| ||
Land |
|
$ |
38.7 |
|
$ |
36.5 |
|
Buildings and leasehold improvements |
|
286.0 |
|
276.3 |
| ||
Machinery and equipment |
|
807.0 |
|
790.1 |
| ||
Projects in progress |
|
73.5 |
|
38.6 |
| ||
|
|
1,205.2 |
|
1,141.5 |
| ||
Accumulated depreciation |
|
(612.8 |
) |
(577.4 |
) | ||
Property, plant and equipment, net, associated with assets held for sale |
|
|
|
(3.8 |
) | ||
Property, plant and equipment, net |
|
$ |
592.4 |
|
$ |
560.3 |
|
Property, plant and equipment at June 30, 2012 include assets acquired from Hertalan and at December 31, 2011 include assets acquired from Tri-Star and PDT, recorded at estimated fair value based on preliminary valuation studies. See Note 4 for further information regarding these acquisitions.
Note 13 - Goodwill and Other Intangible Assets
The changes in the carrying amount of goodwill for the six months ended June 30, 2012 were as follows:
|
|
Construction |
|
Transportation |
|
Brake and |
|
Interconnect |
|
FoodService |
|
Disc. |
|
|
| |||||||
In millions |
|
Materials |
|
Products |
|
Friction |
|
Technologies |
|
Products |
|
Ops |
|
Total |
| |||||||
Gross balance at January 1, 2012 |
|
112.6 |
|
155.5 |
|
226.7 |
|
345.6 |
|
60.3 |
|
47.4 |
|
948.1 |
| |||||||
Goodwill acquired during the six month period |
|
20.6 |
|
|
|
|
|
|
|
|
|
|
|
20.6 |
| |||||||
Measurement period adjustments |
|
(6.5 |
) |
|
|
|
|
0.1 |
|
|
|
|
|
(6.4 |
) | |||||||
Resegmentation of Styled Wheels business |
|
|
|
(8.0 |
) |
8.0 |
|
|
|
|
|
|
|
|
| |||||||
Currency translation |
|
(1.3 |
) |
|
|
0.1 |
|
|
|
|
|
|
|
(1.2 |
) | |||||||
Gross balance at June 30, 2012 |
|
125.4 |
|
147.5 |
|
234.8 |
|
345.7 |
|
60.3 |
|
47.4 |
|
961.1 |
| |||||||
Accumulated impairment losses |
|
|
|
(55.5 |
) |
|
|
|
|
|
|
(47.4 |
) |
(102.9 |
) | |||||||
Net balance at June 30, 2012 |
|
$ |
125.4 |
|
$ |
92.0 |
|
$ |
234.8 |
|
$ |
345.7 |
|
$ |
60.3 |
|
$ |
|
|
$ |
858.2 |
|
On March 9, 2012, the Company acquired Hertalan for a total purchase price of 37.3 million, or $48.9 million, net of 0.1 million, or $0.1 million, cash acquired. The resulting preliminary goodwill recorded of $13.5 million was allocated to the Construction Materials reporting unit. Measurement period adjustments during the six months ended June 30, 2012 resulted in a $7.1 million reduction and a $0.6 million increase, respectively, to the preliminary goodwill of Hertalan and PDT within the Construction Materials reporting unit, and a $0.1 million increase to the preliminary goodwill of Tri-Star within the Interconnect Technologies reporting unit. See Note 4 for further information regarding these acquisitions.
The Companys Other intangible assets, net at June 30, 2012 were as follows:
|
|
Acquired |
|
Accumulated |
|
Net Book |
| |||
In millions |
|
Cost |
|
Amortization |
|
Value |
| |||
Assets subject to amortization: |
|
|
|
|
|
|
| |||
Patents |
|
$ |
88.7 |
|
$ |
(15.6 |
) |
$ |
73.1 |
|
Customer Relationships |
|
373.8 |
|
(58.5 |
) |
315.3 |
| |||
Other |
|
16.9 |
|
(8.1 |
) |
8.8 |
| |||
Assets not subject to amortization: |
|
|
|
|
|
|
| |||
Trade names |
|
88.4 |
|
|
|
88.4 |
| |||
Other intangible assets, net |
|
$ |
567.8 |
|
$ |
(82.2 |
) |
$ |
485.6 |
|
The Companys Other intangible assets, net at December 31, 2011 were as follows:
|
|
Acquired |
|
Accumulated |
|
Net Book |
| |||
In millions |
|
Cost |
|
Amortization |
|
Value |
| |||
Assets subject to amortization: |
|
|
|
|
|
|
| |||
Patents |
|
$ |
139.1 |
|
$ |
(12.2 |
) |
$ |
126.9 |
|
Customer Relationships |
|
275.7 |
|
(47.8 |
) |
227.9 |
| |||
Other |
|
20.4 |
|
(7.4 |
) |
13.0 |
| |||
Assets not subject to amortization: |
|
|
|
|
|
|
| |||
Trade names |
|
111.4 |
|
|
|
111.4 |
| |||
Other intangible assets, net |
|
$ |
546.6 |
|
$ |
(67.4 |
) |
$ |
479.2 |
|
Estimated amortization expense for the remainder of 2012 and the next four years is as follows: $14.7 million remaining in 2012, $29.0 million in 2013, $28.7 million in 2014, $28.3 million in 2015 and $26.6 million in 2016.
The net carrying values of the Companys Other intangible assets by reportable segment as of June 30, 2012 and December 31, 2011 were as follows:
|
|
June 30, |
|
December 31, |
| ||
In millions |
|
2012 |
|
2011 |
| ||
|
|
|
|
|
| ||
Carlisle Construction Materials |
|
$ |
89.8 |
|
$ |
71.8 |
|
Carlisle Transportation Products |
|
|
|
2.7 |
| ||
Carlisle Brake & Friction |
|
143.0 |
|
144.0 |
| ||
Carlisle Interconnect Technologies |
|
216.4 |
|
222.8 |
| ||
Carlisle FoodService Products |
|
36.4 |
|
37.9 |
| ||
Total |
|
$ |
485.6 |
|
$ |
479.2 |
|
Note 14 - Commitments and Contingencies
Leases
The Company currently leases a portion of its manufacturing facilities, distribution centers and equipment, some of which include scheduled rent increases stated in the lease agreement generally expressed as a stated percentage increase of the minimum lease payment over the lease term. The Company currently has no leases that require rent to be paid based on contingent events nor has it received any lease incentive payments. Rent expense was $15.4 million and $12.7 million for the six months ended June 30, 2012 and 2011, respectively, inclusive of rent based on scheduled rent increases and rent holidays recognized on a straight-line basis. Future minimum payments under the Companys various non-cancelable operating leases are approximately $12.8 million for the remainder of 2012, $21.9 million in 2013, $18.6 million in 2014, $15.5 million in 2015, $12.7 million in 2016, and $47.6 million thereafter.
Purchase Obligations
Although the Company has entered into purchase agreements for certain key raw materials, there were no such contracts with a term exceeding one year in place at June 30, 2012.
Workers Compensation, General Liability, and Property Claims
The Company is self-insured for workers compensation, medical and dental, general liability, and property claims up to applicable retention limits. Retention limits are $1.0 million per occurrence for general liability, $0.5 million per occurrence for workers compensation, $0.25 million per occurrence for property, and up to $1.0 million for medical claims. The Company is insured for losses in excess of these limits.
The Company has accrued approximately $22.5 million and $22.9 million related to workers compensation claims at June 30, 2012 and December 31, 2011, respectively. The amounts recognized are presented in Accrued expenses in the
condensed consolidated balance sheets. The liability related to workers compensation claims, both those reported to the Company and those incurred but not yet reported, is estimated based on actuarial estimates and loss development factors and the Companys historical loss experience.
Litigation
Over the years, the Company has been named as a defendant, along with numerous other defendants, in lawsuits in various state courts in which plaintiffs have alleged injury due to exposure to asbestos-containing brakes, which Carlisle manufactured in limited amounts between the late-1940s and the mid-1980s. In addition to compensatory awards, these lawsuits may also seek punitive damages.
Generally, the Company has obtained dismissals or settlements of its asbestos-related lawsuits with no material effect on its financial condition, results of operations or cash flows. The Company maintains insurance coverage that applies to the Companys defense costs and payments of settlements or judgments in connection with asbestos-related lawsuits.
At this time, the amount of reasonably possible additional asbestos claims, if any, is not material to the Companys financial position, results of operations or operating cash flows although these matters could result in the Company being subject to monetary damages, costs or expenses, and charges against earnings in particular periods.
From time-to-time the Company may be involved in various other legal actions arising in the normal course of business. In the opinion of management, the ultimate outcome of such actions, either individually or in the aggregate, will not have a material adverse effect on the consolidated financial position, results of operations for a particular period or annual operating cash flows of the Company.
Environmental Matters
The Company is subject to increasingly stringent environmental laws and regulations, including those relating to air emissions, wastewater discharges, chemical and hazardous waste management and disposal. Some of these environmental laws hold owners or operators of land or businesses liable for their own and for previous owners or operators releases of hazardous or toxic substances or wastes. Other environmental laws and regulations require the obtainment of and compliance with environmental permits. To date, costs of complying with environmental, health, and safety requirements have not been material. The nature of the Companys operations and its long history of industrial activities at certain of its current or former facilities, as well as those acquired, could potentially result in material environmental liabilities.
While the Company must comply with existing and pending climate change legislation, regulation, international treaties or accords, current laws and regulations do not have a material impact on its business, capital expenditures or financial position. Future events, including those relating to climate change or greenhouse gas regulation, could require the Company to incur expenses related to the modification or curtailment of operations, installation of pollution control equipment, or investigation and cleanup of contaminated sites.
Note 15 - Borrowings
As of June 30, 2012 and December 31, 2011 the Companys borrowings were as follows:
|
|
June 30, |
|
December 31, |
| ||
In millions |
|
2012 |
|
2011 |
| ||
5.125% notes due 2020, net of unamortized discount of ($1.0) and ($1.0) respectively |
|
$ |
249.0 |
|
$ |
249.0 |
|
6.125% notes due 2016, net of unamortized discount of ($0.5) and ($0.5) respectively |
|
149.5 |
|
149.5 |
| ||
Revolving credit facility |
|
295.0 |
|
348.0 |
| ||
Industrial development and revenue bonds through 2018 |
|
5.5 |
|
5.5 |
| ||
Other, including capital lease obligations |
|
0.5 |
|
10.4 |
| ||
Total long-term debt |
|
699.5 |
|
762.4 |
| ||
Less current portion |
|
(195.0 |
) |
(158.1 |
) | ||
Total long-term debt, net of current portion |
|
$ |
504.5 |
|
$ |
604.3 |
|
Revolving Credit Facilities
As of June 30, 2012 the Company had $305.0 million available under its Third Amended and Restated Credit Agreement (the Amended Credit Agreement) administered by JPMorgan Chase Bank, N.A. The $295.0 million borrowed under the Amended Credit Agreement at June 30, 2012 reflects borrowings used to fund the acquisitions of Tri-Star in December 2011 and Hertalan in March 2012, less cash generated by operations applied to reduction of debt. Under the terms of the Amended Credit Agreement, and at the Companys election, the full amount outstanding of $295.0 million was payable in July 2012 (30 days from the date of funding). However, the Company has the option to rollover amounts payable, at differing tenors and interest rates, until the Facility expires in October of 2016. The Company expects that $100.0 million of the $295.0 million outstanding will be rolled over for a period longer than one year. Accordingly, $195.0 million has been presented in Short-term debt, including current maturities in the condensed consolidated balance sheet.
Uncommitted Line of Credit
The Company also maintains an uncommitted line of credit of which $45.0 million and $35.0 million was available for borrowing as of June 30, 2012 and December 31, 2011, respectively. The average interest rate on the uncommitted line of credit was 1.5% and 1.5% for the six months ended June 30, 2012 and 2011, respectively.
Covenants and Limitations
Under the Companys various debt and credit facilities, the Company is required to meet various restrictive covenants and limitations, including certain net worth, cash flow ratios, and limits on outstanding debt balances held by certain subsidiaries. The Company was in compliance with all covenants and limitations in 2012 and 2011.
Other Matters
Cash payments for interest were $13.5 million and $11.6 million in the six months ended June 30, 2012 and 2011, respectively. Interest expense, net is presented net of interest income of $0.2 million and $0.4 million in the six months ended June 30, 2012 and 2011, respectively.
At June 30, 2012, the fair value of the Companys par value $250 million, 5.125% senior notes due 2020 and par value $150 million, 6.125% senior notes due 2016, using Level 2 inputs, is approximately $282.8 million and $168.4 million, respectively. Fair value is estimated based on current yield rates plus the Companys estimated credit spread available for financings with similar terms and maturities. The Company estimates that the fair value of amounts outstanding under the Facility approximates their carrying value.
Note 16 - Retirement Plans
Defined Benefit Plans
The Company maintains defined benefit retirement plans for certain employees. Benefits are based primarily on years of service and earnings of the employee. The Company recognizes the funded status of its defined benefit pension plans in the condensed consolidated balance sheets. The funded status is the difference between the retirement plans projected benefit obligation and the fair value of the retirement plans assets as of the measurement date.
Post-retirement Welfare Plans
The Company also has a limited number of unfunded post-retirement welfare programs. The Companys liability for post-retirement medical benefits is limited to a maximum obligation; therefore, the Companys liability is not materially affected by an assumed health care cost trend rate.
Components of net periodic benefit cost for the six months ended June 30 were as follows:
|
|
Pension Benefits |
|
Post-Retirement Benefits |
| ||||||||||||||||||||
|
|
Three Months Ended |
|
Six Months Ended |
|
Three Months Ended |
|
Six Months Ended |
| ||||||||||||||||
|
|
June 30, |
|
June 30, |
|
June 30, |
|
June 30, |
| ||||||||||||||||
In millions |
|
2012 |
|
2011 |
|
2012 |
|
2011 |
|
2012 |
|
2011 |
|
2012 |
|
2011 |
| ||||||||
Service cost |
|
$ |
1.2 |
|
$ |
1.3 |
|
$ |
2.3 |
|
$ |
2.6 |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
Interest cost |
|
2.5 |
|
2.7 |
|
5.0 |
|
5.3 |
|
0.1 |
|
0.1 |
|
0.2 |
|
0.2 |
| ||||||||
Expected return on plan assets |
|
(3.5 |
) |
(3.7 |
) |
(7.1 |
) |
(7.3 |
) |
|
|
|
|
|
|
|
| ||||||||
Amortization of unrecognized net loss |
|
1.3 |
|
1.1 |
|
2.6 |
|
2.3 |
|
|