UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
S Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
For the Quarterly Period Ended May 1, 2015
£ Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
For the Transition Period from to
THE TORO COMPANY
(Exact name of registrant as specified in its charter)
Delaware |
|
1-8649 |
|
41-0580470 |
(State of Incorporation) |
|
(Commission File Number) |
|
(I.R.S. Employer Identification Number) |
8111 Lyndale Avenue South
Bloomington, Minnesota 55420
Telephone number: (952) 888-8801
(Address, including zip code, and telephone number, including area code, of registrants principal executive offices)
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 x No o
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 S No £
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 |
(Do not check if a smaller |
|
|
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Yes £ No S
The number of shares of common stock outstanding as of May 27, 2015 was 55,038,136.
THE TORO COMPANY
THE TORO COMPANY AND SUBSIDIARIES
Condensed Consolidated Statements of Earnings (Unaudited)
(Dollars and shares in thousands, except per share data)
|
|
Three Months Ended |
|
Six Months Ended |
| ||||||||
|
|
May 1, |
|
May 2, |
|
May 1, |
|
May 2, |
| ||||
|
|
2015 |
|
2014 |
|
2015 |
|
2014 |
| ||||
Net sales |
|
$ |
826,242 |
|
$ |
745,030 |
|
$ |
1,300,453 |
|
$ |
1,191,011 |
|
Cost of sales |
|
544,270 |
|
480,490 |
|
849,482 |
|
762,957 |
| ||||
Gross profit |
|
281,972 |
|
264,540 |
|
450,971 |
|
428,054 |
| ||||
Selling, general, and administrative expense |
|
143,517 |
|
133,661 |
|
268,094 |
|
256,577 |
| ||||
Operating earnings |
|
138,455 |
|
130,879 |
|
182,877 |
|
171,477 |
| ||||
Interest expense |
|
(4,768 |
) |
(3,683 |
) |
(9,484 |
) |
(7,436 |
) | ||||
Other income, net |
|
2,450 |
|
1,920 |
|
4,717 |
|
3,830 |
| ||||
Earnings before income taxes |
|
136,137 |
|
129,116 |
|
178,110 |
|
167,871 |
| ||||
Provision for income taxes |
|
42,374 |
|
42,030 |
|
53,397 |
|
54,916 |
| ||||
Net earnings |
|
$ |
93,763 |
|
$ |
87,086 |
|
$ |
124,713 |
|
$ |
112,955 |
|
|
|
|
|
|
|
|
|
|
| ||||
Basic net earnings per share of common stock |
|
$ |
1.68 |
|
$ |
1.54 |
|
$ |
2.23 |
|
$ |
1.99 |
|
|
|
|
|
|
|
|
|
|
| ||||
Diluted net earnings per share of common stock |
|
$ |
1.64 |
|
$ |
1.51 |
|
$ |
2.18 |
|
$ |
1.95 |
|
|
|
|
|
|
|
|
|
|
| ||||
Weighted-average number of shares of common stock outstanding Basic |
|
55,864 |
|
56,493 |
|
55,954 |
|
56,758 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Weighted-average number of shares of common stock outstanding Diluted |
|
57,073 |
|
57,773 |
|
57,157 |
|
58,040 |
|
THE TORO COMPANY AND SUBSIDIARIES
Condensed Consolidated Statements of Comprehensive Income (Unaudited)
(Dollars in thousands)
|
|
Three Months Ended |
|
Six Months Ended |
| ||||||||
|
|
May 1, |
|
May 2, |
|
May 1, |
|
May 2, |
| ||||
|
|
2015 |
|
2014 |
|
2015 |
|
2014 |
| ||||
Net earnings |
|
$ |
93,763 |
|
$ |
87,086 |
|
$ |
124,713 |
|
$ |
112,955 |
|
Other comprehensive (loss) income, net of tax: |
|
|
|
|
|
|
|
|
| ||||
Foreign currency translation adjustments |
|
1,012 |
|
3,388 |
|
(7,114 |
) |
1,161 |
| ||||
Derivative instruments, net of tax of $(2,598), $(482), $(148), and $360, respectively |
|
(4,117 |
) |
(719 |
) |
(1,339 |
) |
590 |
| ||||
Other comprehensive (loss) income |
|
(3,105 |
) |
2,669 |
|
(8,453 |
) |
1,751 |
| ||||
Comprehensive income |
|
$ |
90,658 |
|
$ |
89,755 |
|
$ |
116,260 |
|
$ |
114,706 |
|
See accompanying notes to condensed consolidated financial statements.
THE TORO COMPANY AND SUBSIDIARIES
Condensed Consolidated Balance Sheets (Unaudited)
(Dollars in thousands, except per share data)
|
|
May 1, |
|
May 2, |
|
October 31, |
| |||
|
|
2015 |
|
2014 |
|
2014 |
| |||
ASSETS |
|
|
|
|
|
|
| |||
Cash and cash equivalents |
|
$ |
109,295 |
|
$ |
129,909 |
|
$ |
314,873 |
|
Receivables, net |
|
351,602 |
|
313,489 |
|
158,158 |
| |||
Inventories, net |
|
341,440 |
|
302,477 |
|
274,603 |
| |||
Prepaid expenses and other current assets |
|
38,210 |
|
29,218 |
|
33,580 |
| |||
Deferred income taxes |
|
43,202 |
|
39,261 |
|
42,822 |
| |||
Total current assets |
|
883,749 |
|
814,354 |
|
824,036 |
| |||
|
|
|
|
|
|
|
| |||
Property, plant, and equipment |
|
790,568 |
|
752,044 |
|
760,192 |
| |||
Less accumulated depreciation |
|
570,627 |
|
559,293 |
|
554,997 |
| |||
|
|
219,941 |
|
192,751 |
|
205,195 |
| |||
|
|
|
|
|
|
|
| |||
Long-term deferred income taxes |
|
26,416 |
|
25,942 |
|
26,075 |
| |||
Other assets |
|
29,625 |
|
27,696 |
|
21,429 |
| |||
Goodwill |
|
194,854 |
|
91,812 |
|
91,851 |
| |||
Other intangible assets, net |
|
124,542 |
|
26,691 |
|
23,829 |
| |||
Total assets |
|
$ |
1,479,127 |
|
$ |
1,179,246 |
|
$ |
1,192,415 |
|
|
|
|
|
|
|
|
| |||
LIABILITIES AND STOCKHOLDERS EQUITY |
|
|
|
|
|
|
| |||
Current portion of long-term debt |
|
$ |
23,444 |
|
$ |
140 |
|
$ |
6,640 |
|
Short-term debt |
|
24,900 |
|
|
|
20,818 |
| |||
Accounts payable |
|
256,391 |
|
235,971 |
|
124,271 |
| |||
Accrued liabilities |
|
314,505 |
|
302,515 |
|
248,691 |
| |||
Total current liabilities |
|
619,240 |
|
538,626 |
|
400,420 |
| |||
|
|
|
|
|
|
|
| |||
Long-term debt, less current portion |
|
361,428 |
|
223,855 |
|
347,316 |
| |||
Deferred revenue |
|
11,244 |
|
10,891 |
|
10,947 |
| |||
Deferred income taxes |
|
|
|
5,969 |
|
|
| |||
Other long-term liabilities |
|
24,211 |
|
14,355 |
|
25,005 |
| |||
|
|
|
|
|
|
|
| |||
Stockholders equity: |
|
|
|
|
|
|
| |||
Preferred stock, par value $1.00 per share, authorized 1,000,000 voting and 850,000 non-voting shares, none issued and outstanding |
|
|
|
|
|
|
| |||
Common stock, par value $1.00 per share, authorized 175,000,000 shares; issued and outstanding 55,264,659 shares as of May 1, 2015, 55,887,096 shares as of May 2, 2014, and 55,678,419 shares as of October 31, 2014 |
|
55,265 |
|
55,887 |
|
55,678 |
| |||
Retained earnings |
|
431,897 |
|
340,482 |
|
368,754 |
| |||
Accumulated other comprehensive loss |
|
(24,158 |
) |
(10,819 |
) |
(15,705 |
) | |||
Total stockholders equity |
|
463,004 |
|
385,550 |
|
408,727 |
| |||
Total liabilities and stockholders equity |
|
$ |
1,479,127 |
|
$ |
1,179,246 |
|
$ |
1,192,415 |
|
See accompanying notes to condensed consolidated financial statements.
THE TORO COMPANY AND SUBSIDIARIES
Condensed Consolidated Statements of Cash Flows (Unaudited)
(Dollars in thousands)
|
|
Six Months Ended |
| ||||
|
|
May 1, |
|
May 2, |
| ||
|
|
2015 |
|
2014 |
| ||
Cash flows from operating activities: |
|
|
|
|
| ||
Net earnings |
|
$ |
124,713 |
|
$ |
112,955 |
|
Adjustments to reconcile net earnings to net cash provided by operating activities: |
|
|
|
|
| ||
Non-cash income from finance affiliate |
|
(3,709 |
) |
(3,377 |
) | ||
Provision for depreciation, amortization, and impairment loss |
|
30,613 |
|
26,589 |
| ||
Stock-based compensation expense |
|
5,090 |
|
5,051 |
| ||
(Increase) decrease in deferred income taxes |
|
(1,107 |
) |
136 |
| ||
Other |
|
(47 |
) |
(31 |
) | ||
Changes in operating assets and liabilities, net of effect of acquisitions: |
|
|
|
|
| ||
Receivables, net |
|
(193,552 |
) |
(156,423 |
) | ||
Inventories, net |
|
(56,099 |
) |
(62,072 |
) | ||
Prepaid expenses and other assets |
|
(5,168 |
) |
4,285 |
| ||
Accounts payable, accrued liabilities, deferred revenue, and other long-term liabilities |
|
194,514 |
|
150,836 |
| ||
Net cash provided by operating activities |
|
95,248 |
|
77,949 |
| ||
|
|
|
|
|
| ||
Cash flows from investing activities: |
|
|
|
|
| ||
Purchases of property, plant, and equipment |
|
(27,261 |
) |
(32,682 |
) | ||
Proceeds from asset disposals |
|
57 |
|
115 |
| ||
Contributions to finance affiliate, net |
|
(4,512 |
) |
(4,868 |
) | ||
Acquisitions, net of cash acquired |
|
(198,329 |
) |
(715 |
) | ||
Net cash used in investing activities |
|
(230,045 |
) |
(38,150 |
) | ||
|
|
|
|
|
| ||
Cash flows from financing activities: |
|
|
|
|
| ||
Repayments of short-term debt |
|
(1,283 |
) |
(849 |
) | ||
(Repayments of) increase in long-term debt |
|
(276 |
) |
59 |
| ||
Excess tax benefits from stock-based awards |
|
5,057 |
|
6,657 |
| ||
Proceeds from exercise of stock options |
|
5,168 |
|
4,761 |
| ||
Purchases of Toro common stock |
|
(49,323 |
) |
(81,694 |
) | ||
Dividends paid on Toro common stock |
|
(27,975 |
) |
(22,670 |
) | ||
Net cash used in financing activities |
|
(68,632 |
) |
(93,736 |
) | ||
|
|
|
|
|
| ||
Effect of exchange rates on cash and cash equivalents |
|
(2,149 |
) |
853 |
| ||
|
|
|
|
|
| ||
Net decrease in cash and cash equivalents |
|
(205,578 |
) |
(53,084 |
) | ||
Cash and cash equivalents as of the beginning of the fiscal period |
|
314,873 |
|
182,993 |
| ||
Cash and cash equivalents as of the end of the fiscal period |
|
$ |
109,295 |
|
$ |
129,909 |
|
|
|
|
|
|
| ||
Supplemental disclosure of cash flow information: |
|
|
|
|
| ||
Debt issued in connection with an acquisition |
|
$ |
31,161 |
|
$ |
|
|
THE TORO COMPANY AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements (Unaudited)
May 1, 2015
Basis of Presentation
The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with the instructions to Form 10-Q and do not include all the information and notes required by U.S. generally accepted accounting principles (U.S. GAAP) for complete financial statements. Unless the context indicates otherwise, the terms company and Toro refer to The Toro Company and its consolidated subsidiaries. In the opinion of management, the unaudited condensed consolidated financial statements include all adjustments, consisting primarily of recurring accruals, considered necessary for a fair presentation of the financial position and results of operations. Since the companys business is seasonal, operating results for the six months ended May 1, 2015 cannot be annualized to determine the expected results for the fiscal year ending October 31, 2015.
The companys fiscal year ends on October 31, and quarterly results are reported based on three-month periods that generally end on the Friday closest to the quarter end. For comparative purposes, however, the companys second and third quarters always include exactly 13 weeks of results so that the quarter end date for these two quarters is not necessarily the Friday closest to the calendar month end.
For further information, refer to the consolidated financial statements and notes included in the companys Annual Report on Form 10-K for the fiscal year ended October 31, 2014. The policies described in that report are used for preparing quarterly reports.
Accounting Policies
In preparing the consolidated financial statements in conformity with U.S. GAAP, management must make decisions that impact the reported amounts of assets, liabilities, revenues, expenses, and the related disclosures, including disclosures of contingent assets and liabilities. Such decisions include the selection of the appropriate accounting principles to be applied and the assumptions on which to base accounting estimates. Estimates are used in determining, among other items, sales promotions and incentives accruals, incentive compensation accruals, inventory valuation, warranty reserves, earn-out liabilities, allowance for doubtful accounts, pension and postretirement accruals, self-insurance accruals, useful lives for tangible and intangible assets, and future cash flows associated with impairment testing for goodwill and other long-lived assets. These estimates and assumptions are based on managements best estimates and judgments at the time they are made. Management evaluates its estimates and assumptions on an ongoing basis using historical experience and other factors that management believes to be reasonable under the circumstances, including the current economic environment. Management adjusts such estimates and assumptions when facts and circumstances dictate. As future events and their effects cannot be determined with certainty, actual amounts could differ significantly from those estimated at the time the consolidated financial statements are prepared. Changes in those estimates will be reflected in the consolidated financial statements in future periods.
Acquisition
On November 14, 2014, during the first quarter of fiscal 2015, the company acquired substantially all of the assets (excluding accounts receivable) of the BOSS® professional snow and ice management business of privately held Northern Star Industries, Inc. Based in Iron Mountain, Michigan, BOSS designs, manufactures, and sells a broad line of snowplows, salt and sand spreaders, and related parts and accessories for light and medium duty trucks, all terrain vehicles (ATVs), utility terrain vehicles (UTVs), skid steers, and front-end loaders. Through this acquisition, the company added another professional contractor brand; a portfolio of counter-seasonal equipment; manufacturing and distribution facilities located in Iron Mountain, Michigan; and a distribution network for these products. Management believes that this acquisition positions the company to strengthen and grow its relationships with professional contractors, municipalities, and other customers by enabling the company to provide them with the innovative, durable equipment and high-quality service they need each season.
The purchase price of this acquisition was $229.5 million, which included a cash payment of $198.3 million and issuance of a note payable at fair value of $31.2 million. The company funded the acquisition with cash on hand, a $130.0 million term loan, and short-term debt under the companys revolving credit facility.
The purchase price of this acquisition was accounted for as a business combination using the acquisition method, which requires that, among other things, assets acquired and liabilities assumed, be recorded at their fair value as of the acquisition date using independent appraisals and other analyses. The excess of the consideration transferred over those fair values is recorded as goodwill. The following table presents the allocation of the purchase price to the acquired assets, liabilities, and goodwill.
|
|
May 1, |
| |
(Dollars in thousands) |
|
2015 |
| |
Inventory |
|
$ |
14,106 |
|
Prepaid expenses |
|
266 |
| |
Property, plant, and equipment |
|
13,689 |
| |
Intangible assets |
|
107,700 |
| |
Goodwill |
|
103,028 |
| |
Current liabilities |
|
(9,299 |
) | |
Purchase price |
|
$ |
229,490 |
|
The goodwill recorded as part of the acquisition primarily reflects the value of the assembled workforce, cost synergies, expected future cash flows, and sales growth from integrating and expanding existing product lines. The preliminary amount of goodwill that is expected to be deductible for income tax purposes is $101.9 million. The goodwill and intangible assets have been allocated to the Professional segment.
During the first six months of fiscal 2015, the company expensed $0.3 million of acquisition-related costs, which was recorded in selling, general, and administrative expense. The company also capitalized $0.4 million of debt issuance costs in other assets related to the $130.0 million term loan, which will be amortized over the term of the loan.
Operating results for this acquisition have been included in the companys consolidated statements of earnings from the date of acquisition and are reflected in the Professional segment. The acquisition contributed $16.6 million and $45.3 million of net sales for the second quarter and year-to-date periods of fiscal 2015, respectively, and had an immaterial impact on net earnings for both the second quarter and year-to-date periods of fiscal 2015. Pro forma results are not presented, as the acquisition was not considered material to the companys consolidated results of operations.
Stock-Based Compensation
Stock Option Awards
Under the companys amended and restated equity and incentive plan, stock options are granted with an exercise price equal to the closing price of the companys common stock on the date of grant, as reported by the New York Stock Exchange. Options are generally granted to executive officers, other employees, and non-employee members of the companys Board of Directors on an annual basis in the first quarter of the companys fiscal year. Options generally vest one-third each year over a three-year period and have a ten-year term. Other options granted to certain non-officer employees vest in full on the three-year anniversary of the date of grant and have a ten-year term. Compensation expense equal to the grant date fair value is generally recognized for these awards over the vesting period. Stock options granted to officers and other employees are subject to accelerated expensing if the option holder meets the retirement definition set forth in the companys amended and restated equity and incentive plan. In that case, the fair value of the options is expensed in the fiscal year of grant because the option holder must be employed as of the end of the fiscal year in which the options are granted in order for the options to vest. Similarly, if a non-employee director has served on the companys Board of Directors for ten full fiscal years or more, the awards vest immediately upon retirement, and therefore, the fair value of the options granted is fully expensed on the date of the grant.
The fair value of each stock option is estimated on the date of grant using the Black-Scholes valuation method with the assumptions noted in the table below. The expected life is a significant assumption as it determines the period for which the risk-free interest rate, volatility, and dividend yield must be applied. The expected life is the average length of time in which officers, other employees, and non-employee directors are expected to exercise their stock options, which is primarily based on historical experience. Separate groups of employees that have similar historical exercise behavior are considered separately for valuation purposes. Expected volatilities are based on the movement of the companys common stock over the most recent historical period equivalent to the expected life of the option. The risk-free interest rate for periods within the contractual life of the option is based on the U.S. Treasury rate over the expected life at the time of grant. Dividend yield is estimated over the expected life based on the companys historical cash dividends paid, expected future cash dividends and dividend yield, and expected changes in the companys stock price.
The following table illustrates the assumptions for options granted in the following fiscal periods.
|
|
Fiscal 2015 |
|
Fiscal 2014 |
|
Expected life of option in years |
|
5.95 |
|
6 |
|
Expected stock price volatility |
|
29.67% |
|
34.29% |
|
Risk-free interest rate |
|
1.61% |
|
1.92% |
|
Expected dividend yield |
|
1.29% |
|
1.25% |
|
Grant date per share weighted-average fair value |
|
$16.81 |
|
$18.69 |
|
Performance Share Awards
The company grants performance share awards to executive officers and other employees under which they are entitled to receive shares of the companys common stock contingent on the achievement of performance goals of the company and businesses of the company, which are generally measured over a three-year period. The number of shares of common stock a participant receives will be increased (up to 200 percent of target levels) or reduced (down to zero) based on the level of achievement of performance goals and vest at the end of a three-year period. Performance share awards are generally granted on an annual basis in the first quarter of the companys fiscal year. Compensation expense is recognized for these awards on a straight-line basis over the vesting period based on the per share fair value as of the date of grant and the probability of achieving each performance goal. The per share fair value of performance share awards granted during the first quarter of each of fiscal 2015 and 2014 was $65.68 and $60.19, respectively. No performance share awards were granted during the second quarter of fiscal 2015 or 2014.
Restricted Stock and Restricted Stock Unit Awards
Under the companys amended and restated equity and incentive plan, restricted stock and restricted stock unit awards are generally granted to certain non-officer employees. Occasionally, restricted stock or restricted stock unit awards may be granted, including to executive officers, in connection with hiring, mid-year promotions, leadership transition, or retention. Restricted stock and restricted stock unit awards generally vest one-third each year over a three-year period, or vest in full on the three-year anniversary of the date of grant. Such awards may have performance-based rather than time-based vesting requirements. Compensation expense equal to the grant date fair value, which is equal to the closing price of the companys common stock on the date of grant multiplied by the number of shares subject to the restricted stock and restricted stock unit awards, is recognized for these awards over the vesting period. The per share weighted-average fair value of restricted stock and restricted stock unit awards granted during the first six months of fiscal 2015 and 2014 was $63.60 and $59.59, respectively.
Per Share Data
Reconciliations of basic and diluted weighted-average shares of common stock outstanding are as follows:
|
|
Three Months Ended |
|
Six Months Ended |
| ||||
|
|
May 1, |
|
May 2, |
|
May 1, |
|
May 2, |
|
(Shares in thousands) |
|
2015 |
|
2014 |
|
2015 |
|
2014 |
|
Basic |
|
|
|
|
|
|
|
|
|
Weighted-average number of shares of common stock |
|
55,864 |
|
56,493 |
|
55,931 |
|
56,732 |
|
Assumed issuance of contingent shares |
|
|
|
|
|
23 |
|
26 |
|
Weighted-average number of shares of common stock and assumed issuance of contingent shares |
|
55,864 |
|
56,493 |
|
55,954 |
|
56,758 |
|
Diluted |
|
|
|
|
|
|
|
|
|
Weighted-average number of shares of common stock and assumed issuance of contingent shares |
|
55,864 |
|
56,493 |
|
55,954 |
|
56,758 |
|
Effect of dilutive securities |
|
1,209 |
|
1,280 |
|
1,203 |
|
1,282 |
|
Weighted-average number of shares of common stock, assumed issuance of contingent shares, and effect of dilutive securities |
|
57,073 |
|
57,773 |
|
57,157 |
|
58,040 |
|
Incremental shares from options, restricted stock, and restricted stock units are computed by the treasury stock method. Options of 268,298 and 272,183 shares during the second quarter of fiscal 2015 and 2014, respectively, were excluded from the diluted net earnings per share because they were anti-dilutive. For the year-to-date periods through the second quarter of fiscal 2015 and 2014, options of 247,379 and 222,542 shares, respectively, were excluded from the diluted net earnings per share because they were anti-dilutive.
Inventories
Inventories are valued at the lower of cost or net realizable value, with cost determined by the last-in, first-out (LIFO) method for most inventories and first-in, first-out (FIFO) method for all other inventories. The company establishes a reserve for excess, slow-moving, and obsolete inventory that is equal to the difference between the cost and estimated net realizable value for that inventory. These reserves are based on a review and comparison of current inventory levels to the planned production, as well as planned and historical sales of the inventory.
Inventories were as follows:
|
|
May 1, |
|
May 2, |
|
October 31, |
| |||
(Dollars in thousands) |
|
2015 |
|
2014 |
|
2014 |
| |||
Raw materials and work in process |
|
$ |
117,451 |
|
$ |
93,932 |
|
$ |
95,144 |
|
Finished goods and service parts |
|
291,484 |
|
273,920 |
|
246,954 |
| |||
Total FIFO value |
|
408,935 |
|
367,852 |
|
342,098 |
| |||
Less: adjustment to LIFO value |
|
67,495 |
|
65,375 |
|
67,495 |
| |||
Total |
|
$ |
341,440 |
|
$ |
302,477 |
|
$ |
274,603 |
|
Goodwill
The changes in the net carrying amount of goodwill for the first six months of fiscal 2015 were as follows:
|
|
Professional |
|
Residential |
|
|
| |||
(Dollars in thousands) |
|
Segment |
|
Segment |
|
Total |
| |||
Balance as of October 31, 2014 |
|
$ |
80,946 |
|
$ |
10,905 |
|
$ |
91,851 |
|
Goodwill acquired |
|
103,028 |
|
|
|
103,028 |
| |||
Translation adjustments |
|
(1 |
) |
(24 |
) |
(25 |
) | |||
Balance as of May 1, 2015 |
|
$ |
183,973 |
|
$ |
10,881 |
|
$ |
194,854 |
|
Other Intangible Assets
The components of other intangible assets were as follows:
(Dollars in thousands) |
|
Weighted-average |
|
Gross Carrying |
|
Accumulated |
|
Net |
| |||
Patents |
|
9.9 |
|
$ |
15,202 |
|
$ |
(9,821 |
) |
$ |
5,381 |
|
Non-compete agreements |
|
5.5 |
|
6,932 |
|
(5,930 |
) |
1,002 |
| |||
Customer-related |
|
19.1 |
|
84,606 |
|
(8,008 |
) |
76,598 |
| |||
Developed technology |
|
7.6 |
|
28,813 |
|
(18,853 |
) |
9,960 |
| |||
Trade names |
|
19.2 |
|
28,715 |
|
(1,995 |
) |
26,720 |
| |||
Other |
|
|
|
800 |
|
(800 |
) |
|
| |||
Total amortizable |
|
|
|
165,068 |
|
(45,407 |
) |
119,661 |
| |||
Non-amortizable - trade names |
|
|
|
4,881 |
|
|
|
4,881 |
| |||
Total other intangible assets, net |
|
|
|
$ |
169,949 |
|
$ |
(45,407 |
) |
$ |
124,542 |
|
October 31, 2014 |
|
Weighted-average |
|
Gross Carrying |
|
Accumulated |
|
Net |
| |||
Patents |
|
9.4 |
|
$ |
10,711 |
|
$ |
(8,942 |
) |
$ |
1,769 |
|
Non-compete agreements |
|
5.4 |
|
7,039 |
|
(5,315 |
) |
1,724 |
| |||
Customer-related |
|
10.7 |
|
8,650 |
|
(5,517 |
) |
3,133 |
| |||
Developed technology |
|
7.6 |
|
28,841 |
|
(16,869 |
) |
11,972 |
| |||
Trade names |
|
5.0 |
|
1,515 |
|
(1,165 |
) |
350 |
| |||
Other |
|
|
|
800 |
|
(800 |
) |
|
| |||
Total amortizable |
|
|
|
57,556 |
|
(38,608 |
) |
18,948 |
| |||
Non-amortizable - trade names |
|
|
|
4,881 |
|
|
|
4,881 |
| |||
Total other intangible assets, net |
|
|
|
$ |
62,437 |
|
$ |
(38,608 |
) |
$ |
23,829 |
|
During the second quarter of fiscal 2015, the company determined certain amortizable intangible assets were impaired based on its assessment that the carrying amount may not be recovered. Based on the companys impairment analysis, the company wrote down $1.4 million of other intangible assets.
Amortization expense for intangible assets during the first six months of fiscal 2015 was $5.3 million. Estimated amortization expense for the remainder of fiscal 2015 and succeeding fiscal years is as follows: fiscal 2015 (remainder), $5.5 million; fiscal 2016, $10.4 million; fiscal 2017, $9.5 million; fiscal 2018, $7.4 million; fiscal 2019, $6.6 million; and after fiscal 2019, $80.3 million.
Investment in Joint Venture
In fiscal 2009, the company and TCF Inventory Finance, Inc. (TCFIF), a subsidiary of TCF National Bank, established Red Iron Acceptance, LLC (Red Iron), a joint venture in the form of a Delaware limited liability company that provides inventory financing, including floor plan and open account receivable financing, to distributors and dealers of the companys products in the U.S. and to select distributors of the companys products in Canada. The initial term of Red Iron will continue until October 31, 2017, subject to unlimited automatic two-year extensions thereafter. Either the company or TCFIF may elect not to extend the initial term or any subsequent term by giving one-year notice to the other party. Additionally, in connection with the joint venture, the company and an affiliate of TCFIF entered into an arrangement to provide inventory financing to dealers of the companys products in Canada.
The company owns 45 percent of Red Iron and TCFIF owns 55 percent of Red Iron. The company accounts for its investment in Red Iron under the equity method of accounting. Each of the company and TCFIF contributed a specified amount of the estimated cash required to enable Red Iron to purchase the companys inventory financing receivables and to provide financial support for Red Irons inventory financing programs. Red Iron borrows the remaining requisite estimated cash utilizing a $450 million secured revolving credit facility established under a credit agreement between Red Iron and TCFIF. The companys total investment in Red Iron as of May 1, 2015 was $23.1 million. The company has not guaranteed the outstanding indebtedness of Red Iron. The company has agreed to repurchase products repossessed by Red Iron and the TCFIF Canadian affiliate, up to a maximum aggregate amount of $7.5 million in a calendar year. In addition, the company has provided recourse to Red Iron for certain outstanding receivables, which amounted to a maximum amount of $5.4 million as of May 1, 2015.
Under the repurchase agreement between Red Iron and the company, Red Iron provides financing for certain dealers and distributors. These transactions are structured as an advance in the form of a payment by Red Iron to the company on behalf of a distributor or dealer with respect to invoices financed by Red Iron. These payments extinguish the obligation of the dealer or distributor to make payment to the company under the terms of the applicable invoice. Under separate agreements between Red Iron and the dealers and distributors, Red Iron provides loans to the dealers and distributors for the advances paid by Red Iron to the company. The net amount of new receivables financed for dealers and distributors under this arrangement for the six months ended April 30, 2015 and April 30, 2014 was $711.9 million and $667.6 million, respectively.
As of April 30, 2015, Red Irons total assets were $461.2 million and total liabilities were $409.8 million.
Warranty Guarantees
The companys products are warranted to ensure customer confidence in design, workmanship, and overall quality. Warranty coverage is for specified periods of time and on select products hours of usage, and generally covers parts, labor, and other expenses for non-maintenance repairs. Warranty coverage generally does not cover operator abuse or improper use. An authorized company distributor or dealer must perform warranty work. Distributors and dealers submit claims for warranty reimbursement and are credited for the cost of repairs, labor, and other expenses as long as the repairs meet prescribed standards. Warranty expense is accrued at the time of sale based on the estimated number of products under warranty, historical average costs incurred to service warranty claims, the trend in the historical ratio of claims to sales, the historical length of time between the sale and resulting warranty claim, and other minor factors. Special warranty reserves are also accrued for major rework campaigns. The company sells extended warranty coverage on select products for a prescribed period after the factory warranty period expires.
Warranty provisions, claims, and changes in estimates for the first six months of fiscal 2015 and 2014 were as follows:
|
|
Six Months Ended |
| ||||
|
|
May 1, |
|
May 2, |
| ||
(Dollars in thousands) |
|
2015 |
|
2014 |
| ||
Beginning balance |
|
$ |
71,080 |
|
$ |
72,177 |
|
Warranty provisions |
|
23,763 |
|
23,422 |
| ||
Warranty claims |
|
(14,992 |
) |
(13,861 |
) | ||
Changes in estimates |
|
549 |
|
1,278 |
| ||
Ending balance |
|
$ |
80,400 |
|
$ |
83,016 |
|
Stockholders Equity
Accumulated Other Comprehensive Loss
Components of accumulated other comprehensive loss (AOCL), net of tax, are as follows:
|
|
May 1, |
|
May 2, |
|
October 31, |
| |||
(Dollars in thousands) |
|
2015 |
|
2014 |
|
2014 |
| |||
Foreign currency translation adjustments |
|
$ |
19,751 |
|
$ |
6,549 |
|
$ |
12,536 |
|
Pension and post-retirement benefits |
|
5,165 |
|
3,751 |
|
5,266 |
| |||
Derivative instruments |
|
(758 |
) |
519 |
|
(2,097 |
) | |||
Total accumulated other comprehensive loss |
|
$ |
24,158 |
|
$ |
10,819 |
|
$ |
15,705 |
|
The components and activity of AOCL for the first six months of fiscal 2015 are as follows:
(Dollars in thousands) |
|
Foreign |
|
Pension and |
|
Cash Flow |
|
Total |
| ||||
Balance as of October 31, 2014 |
|
$ |
12,536 |
|
$ |
5,266 |
|
$ |
(2,097 |
) |
$ |
15,705 |
|
Other comprehensive loss (income) before reclassifications |
|
7,215 |
|
(101 |
) |
(5,393 |
) |
1,721 |
| ||||
Amounts reclassified from AOCL |
|
|
|
|
|
6,732 |
|
6,732 |
| ||||
Net current period other comprehensive loss (income) |
|
$ |
7,215 |
|
$ |
(101 |
) |
$ |
1,339 |
|
$ |
8,453 |
|
Balance as of May 1, 2015 |
|
$ |
19,751 |
|
$ |
5,165 |
|
$ |
(758 |
) |
$ |
24,158 |
|
The components and activity of AOCL for the first six months of fiscal 2014 are as follows:
(Dollars in thousands) |
|
Foreign |
|
Pension and |
|
Cash Flow |
|
Total |
| ||||
Balance as of October 31, 2013 |
|
$ |
7,778 |
|
$ |
3,683 |
|
$ |
1,109 |
|
$ |
12,570 |
|
Other comprehensive (income) loss before reclassifications |
|
(1,229 |
) |
68 |
|
376 |
|
(785 |
) | ||||
Amounts reclassified from AOCL |
|
|
|
|
|
(966 |
) |
(966 |
) | ||||
Net current period other comprehensive (income) loss |
|
$ |
(1,229 |
) |
$ |
68 |
|
$ |
(590 |
) |
$ |
(1,751 |
) |
Balance as of May 2, 2014 |
|
$ |
6,549 |
|
$ |
3,751 |
|
$ |
519 |
|
$ |
10,819 |
|
Segment Data
The presentation of segment information reflects the manner in which management organizes segments for making operating decisions and assessing performance. On this basis, the company has determined it has three reportable business segments: Professional, Residential, and Distribution. The Distribution segment, which consists of company-owned domestic distributorships, has been combined with the companys corporate activities and elimination of intersegment revenues and expenses that is shown as Other in the following tables due to the insignificance of the segment.
The following table shows the summarized financial information concerning the companys reportable segments:
(Dollars in thousands) |
|
|
|
|
|
|
|
|
| ||||
Three months ended May 1, 2015 |
|
Professional |
|
Residential |
|
Other |
|
Total |
| ||||
Net sales |
|
$ |
552,774 |
|
$ |
267,867 |
|
$ |
5,601 |
|
$ |
826,242 |
|
Intersegment gross sales |
|
17,766 |
|
104 |
|
(17,870 |
) |
|
| ||||
Earnings (loss) before income taxes |
|
120,815 |
|
34,838 |
|
(19,516 |
) |
136,137 |
| ||||
Three months ended May 2, 2014 |
|
Professional |
|
Residential |
|
Other |
|
Total |
| ||||
Net sales |
|
$ |
528,561 |
|
$ |
210,377 |
|
$ |
6,092 |
|
$ |
745,030 |
|
Intersegment gross sales |
|
14,438 |
|
128 |
|
(14,566 |
) |
|
| ||||
Earnings (loss) before income taxes |
|
122,367 |
|
23,822 |
|
(17,073 |
) |
129,116 |
| ||||
Six months ended May 1, 2015 |
|
Professional |
|
Residential |
|
Other |
|
Total |
| ||||
Net sales |
|
$ |
892,480 |
|
$ |
402,610 |
|
$ |
5,363 |
|
$ |
1,300,453 |
|
Intersegment gross sales |
|
28,286 |
|
188 |
|
(28,474 |
) |
|
| ||||
Earnings (loss) before income taxes |
|
176,474 |
|
48,565 |
|
(46,929 |
) |
178,110 |
| ||||
Total assets |
|
919,135 |
|
261,835 |
|
298,157 |
|
1,479,127 |
| ||||
Six months ended May 2, 2014 |
|
Professional |
|
Residential |
|
Other |
|
Total |
| ||||
Net sales |
|
$ |
824,029 |
|
$ |
357,947 |
|
$ |
9,035 |
|
$ |
1,191,011 |
|
Intersegment gross sales |
|
19,914 |
|
250 |
|
(20,164 |
) |
|
| ||||
Earnings (loss) before income taxes |
|
169,830 |
|
41,956 |
|
(43,915 |
) |
167,871 |
| ||||
Total assets |
|
670,723 |
|
238,156 |
|
270,367 |
|
1,179,246 |
| ||||
The following table summarizes the components of the loss before income taxes included in Other shown above:
|
|
Three Months Ended |
|
Six Months Ended |
| ||||||||
|
|
May 1, |
|
May 2, |
|
May 1, |
|
May 2, |
| ||||
(Dollars in thousands) |
|
2015 |
|
2014 |
|
2015 |
|
2014 |
| ||||
Corporate expenses |
|
$ |
(19,475 |
) |
$ |
(16,655 |
) |
$ |
(41,445 |
) |
$ |
(40,347 |
) |
Interest expense, net |
|
(4,768 |
) |
(3,683 |
) |
(9,484 |
) |
(7,436 |
) | ||||
Other |
|
4,727 |
|
3,265 |
|
4,000 |
|
3,868 |
| ||||
Total |
|
$ |
(19,516 |
) |
$ |
(17,073 |
) |
$ |
(46,929 |
) |
$ |
(43,915 |
) |
Derivative Instruments and Hedging Activities
The company is exposed to foreign currency exchange rate risk arising from transactions in the normal course of business, such as sales to third party customers, sales and loans to wholly owned foreign subsidiaries, foreign plant operations, and purchases from suppliers. The company actively manages the exposure of its foreign currency exchange rate market risk by entering into various hedging instruments, authorized under company policies that place controls on these activities, with counterparties that are highly rated financial institutions. The companys hedging activities primarily involve the use of forward currency contracts, as well as cross currency swaps that are intended to offset intercompany loan exposures. The company uses derivative instruments only in an attempt to limit underlying exposure from foreign currency exchange rate fluctuations and to minimize earnings and cash flow volatility associated with foreign currency exchange rate changes. Decisions on whether to use such contracts are primarily based on the amount of exposure to the currency involved and an assessment of the near-term market value for each currency. The companys policy does not allow the use of derivatives for trading or speculative purposes. The company also made an accounting policy election to use the portfolio exception with respect to measuring counterparty credit risk for derivative instruments, and to measure the fair value of a portfolio of financial assets and financial liabilities on the basis of the net open risk position with each counterparty. The companys primary currency exchange rate exposures are with the Euro, the Australian dollar, the Canadian dollar, the British pound, the Mexican peso, the Japanese yen, the Chinese Renminbi, and the Romanian New Leu against the U.S. dollar, as well as the Romanian New Leu against the Euro.
Cash flow hedges. The company recognizes all derivative instruments as either assets or liabilities at fair value on the consolidated balance sheet and formally documents relationships between cash flow hedging instruments and hedged transactions, as well as its risk-management objective and strategy for undertaking hedge transactions. This process includes linking all derivatives to the forecasted transactions, such as sales to third parties and foreign plant operations. Changes in fair values of outstanding cash flow hedge derivatives, except the ineffective portion, are recorded in other comprehensive income (OCI), until net earnings is affected by the variability of cash flows of the hedged transaction. Gains and losses on the derivative representing either hedge ineffectiveness or hedge components excluded from the assessment of effectiveness are recognized in net earnings. The consolidated statements of earnings classification of effective hedge results is the same as that of the underlying exposure. Results of hedges of sales and foreign plant operations are recorded in net sales and cost of sales, respectively, when the underlying hedged transaction affects net earnings. The maximum amount of time the company hedges its exposure to the variability in future cash flows for forecasted trade sales and purchases is two years. Results of hedges of intercompany loans are recorded in other income, net as an offset to the remeasurement of the foreign loan balance.
The company formally assesses, at a hedges inception and on an ongoing basis, whether the derivatives that are designated as hedges have been highly effective in offsetting changes in the cash flows of the hedged transactions and whether those derivatives may be expected to remain highly effective in future periods. When it is determined that a derivative is not, or has ceased to be, highly effective as a hedge, the company discontinues hedge accounting prospectively. When the company discontinues hedge accounting because it is no longer probable, but it is still reasonably possible that the forecasted transaction will occur by the end of the originally expected period or within an additional two-month period of time thereafter, the gain or loss on the derivative remains in AOCL and is reclassified to net earnings when the forecasted transaction affects net earnings. However, if it is probable that a forecasted transaction will not occur by the end of the originally specified time period or within an additional two-month period of time thereafter, the gains and losses that were in AOCL are recognized immediately in net earnings. In all situations in which hedge accounting is discontinued and the derivative remains outstanding, the company carries the derivative at its fair value on the consolidated balance sheets, recognizing future changes in the fair value in other income, net. For the second quarter and year-to-date periods of fiscal 2015, there were immaterial losses on contracts reclassified into earnings as a result of the discontinuance of cash flow hedges. As of May 1, 2015 and May 2, 2014, the notional amount outstanding of forward contracts designated as cash flow hedges was $101.8 million and $95.8 million, respectively. Additionally, as of May 1, 2015 and May 2, 2014, the company had one cross currency interest rate swap instrument outstanding for a fixed pay notional of 36.6 million Romanian New Leu and receive floating notional of 8.5 million Euros.
Derivatives not designated as hedging instruments. The company also enters into foreign currency contracts that include forward currency contracts and cross currency swaps to mitigate the remeasurement of specific assets and liabilities on the consolidated balance sheet. These contracts are not designated as hedging instruments. Accordingly, changes in the fair value of hedges of recorded balance sheet positions, such as cash, receivables, payables, intercompany notes, and other various contractual claims to pay or receive foreign currencies other than the functional currency, are recognized immediately in other income, net, on the consolidated statements of earnings together with the transaction gain or loss from the hedged balance sheet position.
The following table presents the fair value of the companys derivatives and consolidated balance sheet location.
|
|
Asset Derivatives |
|
Liability Derivatives |
| ||||||||||||||||
|
|
May 1, 2015 |
|
May 2, 2014 |
|
May 1, 2015 |
|
May 2, 2014 |
| ||||||||||||
|
|
Balance |
|
|
|
Balance |
|
|
|
Balance |
|
|
|
Balance |
|
|
| ||||
|
|
Sheet |
|
Fair |
|
Sheet |
|
Fair |
|
Sheet |
|
Fair |
|
Sheet |
|
Fair |
| ||||
(Dollars in thousands) |
|
Location |
|
Value |
|
Location |
|
Value |
|
Location |
|
Value |
|
Location |
|
Value |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Derivatives Designated as Hedging Instruments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Forward currency contracts |
|
Prepaid expenses |
|
$ |
2,865 |
|
Prepaid expenses |
|
$ |
|
|
Accrued liabilities |
|
$ |
1,427 |
|
Accrued liabilities |
|
$ |
(156 |
) |
Cross currency contract |
|
Prepaid expenses |
|
|
|
Prepaid expenses |
|
|
|
Accrued liabilities |
|
319 |
|
Accrued liabilities |
|
295 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Derivatives Not Designated as Hedging Instruments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Forward currency contracts |
|
Prepaid expenses |
|
4,965 |
|
Prepaid expenses |
|
|
|
Accrued liabilities |
|
(442 |
) |
Accrued liabilities |
|
2,199 |
| ||||
Cross currency contract |
|
Prepaid expenses |
|
2,070 |
|
Prepaid expenses |
|
|
|
Accrued liabilities |
|
|
|
Accrued liabilities |
|
358 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Total Derivatives |
|
|
|
$ |
9,900 |
|
|
|
$ |
|
|
|
|
$ |
1,304 |
|
|
|
$ |
2,696 |
|
The following table presents the impact of derivative instruments on the consolidated statements of earnings for the companys derivatives designated as cash flow hedging instruments for the three and six months ended May 1, 2015 and May 2, 2014, respectively.
|
|
|
|
|
|
|
|
|
|
|
|
Location of Gain (Loss) |
|
Gain (Loss) |
| ||||||||
|
|
|
|
|
|
Location of Gain |
|
|
|
|
|
Recognized in Income |
|
Recognized in Income |
| ||||||||
|
|
Gain (Loss) |
|
(Loss) Reclassified |
|
Gain (Loss) |
|
on Derivatives |
|
on Derivatives |
| ||||||||||||
|
|
Recognized in OCI on |
|
from AOCL |
|
Reclassified from |
|
(Ineffective Portion |
|
(Ineffective Portion and |
| ||||||||||||
|
|
Derivatives |
|
into Income |
|
AOCL into Income |
|
and excluded from |
|
Excluded from |
| ||||||||||||
|
|
(Effective Portion) |
|
(Effective Portion) |
|
(Effective Portion) |
|
Effectiveness Testing) |
|
Effectiveness Testing) |
| ||||||||||||
(Dollars in thousands) |
|
May 1, |
|
May 2, |
|
|
|
May 1, |
|
May 2, |
|
|
|
May 1, |
|
May 2, |
| ||||||
For the three months ended |
|
2015 |
|
2014 |
|
|
|
2015 |
|
2014 |
|
|
|
2015 |
|
2014 |
| ||||||
Forward currency contracts |
|
$ |
(4,474 |
) |
$ |
(1,152 |
) |
Net sales |
|
$ |
5,926 |
|
$ |
(318 |
) |
Other income, net |
|
$ |
56 |
|
$ |
(230 |
) |
Forward currency contracts |
|
202 |
|
282 |
|
Cost of sales |
|
(678 |
) |
(15 |
) |
|
|
|
|
|
| ||||||
Cross currency contracts |
|
154 |
|
148 |
|
Other income, net |
|
(194 |
) |
(350 |
) |
|
|
|
|
|
| ||||||
Total |
|
$ |
(4,118 |
) |
$ |
(722 |
) |
|
|
$ |
5,054 |
|
$ |
(683 |
) |
|
|
|
|
|
| ||
|
|
May 1, |
|
May 2, |
|
|
|
May 1, |
|
May 2, |
|
|
|
May 1, |
|
May 2, |
| ||||||
For the six months ended |
|
2015 |
|
2014 |
|
|
|
2015 |
|
2014 |
|
|
|
2015 |
|
2014 |
| ||||||
Forward currency contracts |
|
$ |
(296 |
) |
$ |
742 |
|
Net sales |
|
$ |
7,930 |
|
$ |
(771 |
) |
Other income, net |
|
$ |
283 |
|
$ |
(141 |
) |
Forward currency contracts |
|
(1,182 |
) |
(117 |
) |
Cost of sales |
|
(991 |
) |
32 |
|
|
|
|
|
|
| ||||||
Cross currency contracts |
|
136 |
|
(38 |
) |
Other income, net |
|
(207 |
) |
(227 |
) |
|
|
|
|
|
| ||||||
Total |
|
$ |
(1,342 |
) |
$ |
587 |
|
|
|
$ |
6,732 |
|
$ |
(966 |
) |
|
|
|
|
|
| ||
As of May 1, 2015, the company expects to reclassify approximately $2.1 million of gains from AOCL to earnings during the next twelve months.
The following table presents the impact of derivative instruments on the consolidated statements of earnings for the companys derivatives not designated as hedging instruments.
|
|
|
|
Gain (Loss) Recognized in Net Earnings |
| ||||||||||
|
|
|
|
Three Months Ended |
|
Six Months Ended |
| ||||||||
|
|
Location of Gain (Loss) |
|
May 1, |
|
May 2, |
|
May 1, |
|
May 2, |
| ||||
(Dollars in thousands) |
|
Recognized in Net Earnings |
|
2015 |
|
2014 |
|
2015 |
|
2014 |
| ||||
Forward currency contracts |
|
Other income, net |
|
$ |
3,089 |
|
$ |
(3,434 |
) |
$ |
11,350 |
|
$ |
(3,027 |
) |
Cross currency contracts |
|
Other income, net |
|
167 |
|
(192 |
) |
1,302 |
|
(240 |
) | ||||
|
|
|
|
$ |
3,256 |
|
$ |
(3,626 |
) |
$ |
12,652 |
|
$ |
(3,267 |
) |
The company entered into an International Swap Dealers Association (ISDA) Master Agreement with each counterparty that permits the net settlement of amounts owed under their respective contracts. The ISDA Master Agreement is an industry standardized contract that governs all derivative contracts entered into between the company and the respective counterparty. Under these master netting agreements, net settlement generally permits the company or the counterparty to determine the net amount payable or receivable for contracts due on the same date or in the same currency for similar types of derivative transactions. The company records the fair value of its derivative contracts at the net amount in its consolidated balance sheets.
The following tables show the effects of the master netting arrangements on the fair value of the companys derivative contracts that are recorded in the consolidated balance sheets:
|
|
Assets |
|
Liabilities |
| ||||||||||||||
|
|
Gross Amounts |
|
Gross Liabilities |
|
Net Amounts |
|
Gross Amounts |
|
Gross Assets |
|
Net Amounts of |
| ||||||
(Dollars in thousands) |
|
of Recognized |
|
Offset in the |
|
of Assets Presented |
|
of Recognized |
|
offset in the |
|
Liabilities Presented |
| ||||||
May 1, 2015 |
|
Assets |
|
Balance Sheet |
|
in the Balance Sheet |
|
Liabilities |
|
Balance Sheet |
|
in the Balance Sheet |
| ||||||
Forward currency contracts |
|
$ |
8,370 |
|
$ |
(540 |
) |
$ |
7,830 |
|
$ |
(1,741 |
) |
$ |
756 |
|
$ |
(985 |
) |
Cross currency contracts |
|
2,070 |
|
|
|
2,070 |
|
(319 |
) |
|
|
(319 |
) | ||||||
|
|
$ |
10,440 |
|
$ |
(540 |
) |
$ |
9,900 |
|
$ |
(2,060 |
) |
$ |
756 |
|
$ |
(1,304 |
) |
|
|
Assets |
|
Liabilities |
| ||||||||||||||
|
|
Gross Amounts |
|
Gross Liabilities |
|
Net Amounts |
|
Gross Amounts |
|
Gross Assets |
|
Net Amounts of |
| ||||||
(Dollars in thousands) |
|
of Recognized |
|
Offset in the |
|
of Assets Presented |
|
of Recognized |
|
offset in the |
|
Liabilities Presented |
| ||||||
May 2, 2014 |
|
Assets |
|
Balance Sheet |
|
in the Balance Sheet |
|
Liabilities |
|
Balance Sheet |
|
in the Balance Sheet |
| ||||||
Forward currency contracts |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
(2,650 |
) |
$ |
607 |
|
$ |
(2,043 |
) |
Cross currency contracts |
|
|
|
|
|
|
|
(653 |
) |
|
|
(653 |
) | ||||||
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
(3,303 |
) |
$ |
607 |
|
$ |
(2,696 |
) |
Fair Value Measurements
The company categorizes its assets and liabilities into one of three levels based on the assumptions (inputs) used in valuing the asset or liability. Estimates of fair value for financial assets and financial liabilities are based on the framework established in the accounting guidance for fair value measurements. The framework defines fair value, provides guidance for measuring fair value, and requires certain disclosures. The framework discusses valuation techniques such as the market approach (comparable market prices), the income approach (present value of future income or cash flow), and the cost approach (cost to replace the service capacity of an asset or replacement cost). The framework utilizes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value into three broad levels. Level 1 provides the most reliable measure of fair value, while Level 3 generally requires significant management judgment. The three levels are defined as follows:
Level 1 Unadjusted quoted prices in active markets for identical assets or liabilities.
Level 2 Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities in active markets; quoted prices for identical assets or liabilities in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.
Level 3 Unobservable inputs reflecting managements assumptions about the inputs used in pricing the asset or liability.
Cash balances are valued at their carrying amounts in the consolidated balance sheets, which are reasonable estimates of their fair value due to their short-term nature. Forward currency contracts are valued based on observable market transactions of forward currency prices and spot currency rates as of the reporting date. The fair value of cross currency contracts is determined using discounted cash flow analysis on the expected cash flows of each derivative. This analysis reflects the contractual terms of the derivatives, including the period to maturity, and uses observable market-based inputs such as interest rates and foreign currency exchange rates. In addition, credit valuation adjustments, which consider the impact of any credit enhancements to the contracts, such as collateral postings, thresholds, mutual puts, and guarantees, are incorporated in the fair values to account for potential nonperformance risk. The unfunded deferred compensation liability is primarily subject to changes in fixed-income investment contracts based on current yields. For accounts receivable and accounts payable, carrying amounts are a reasonable estimate of fair value given their short-term nature.
Assets and liabilities measured at fair value on a recurring basis, as of May 1, 2015, May 2, 2014, and October 31, 2014 are summarized below:
(Dollars in thousands) |
|
|
|
|
|
|
|
|
| |||
May 1, 2015 |
|
Fair Value |
|
Level 1 |
|
Level 2 |
|
Level 3 |
| |||
Assets: |
|
|
|
|
|
|
|
|
| |||
Cash and cash equivalents |
|
$ |
109,295 |
|
$ |
109,295 |
|
$ |
|
|
|
|
Forward currency contracts |
|
7,830 |
|
|
|
7,830 |
|
|
| |||
Cross currency contracts |
|
2,070 |
|
|
|
2,070 |
|
|
| |||
Total assets |
|
$ |
119,195 |
|
$ |
109,295 |
|
$ |
9,900 |
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
| |||
Forward currency contracts |
|
$ |
985 |
|
|
|
$ |
985 |
|
|
| |
Cross currency contracts |
|
319 |
|
|
|
319 |
|
|
| |||
Deferred compensation liabilities |
|
1,896 |
|
|
|
1,896 |
|
|
| |||
Total liabilities |
|
$ |
3,200 |
|
|
|
$ |
3,200 |
|
|
|
May 2, 2014 |
|
Fair Value |
|
Level 1 |
|
Level 2 |
|
Level 3 |
| |||
Assets: |
|
|
|
|
|
|
|
|
| |||
Cash and cash equivalents |
|
$ |
129,909 |
|
$ |
129,909 |
|
$ |
|
|
|
|
Total assets |
|
$ |
129,909 |
|
$ |
129,909 |
|
$ |
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
| |||
Forward currency contracts |
|
$ |
2,043 |
|
|
|
$ |
2,043 |
|
|
| |
Cross currency contracts |
|
653 |
|
|
|
653 |
|
|
| |||
Deferred compensation liabilities |
|
2,439 |
|
|
|
2,439 |
|
|
| |||
Total liabilities |
|
$ |
5,135 |
|
|
|
$ |
5,135 |
|
|
|
October 31, 2014 |
|
Fair Value |
|
Level 1 |
|
Level 2 |
|
Level 3 |
| |||
Assets: |
|
|
|
|
|
|
|
|
| |||
Cash and cash equivalents |
|
$ |
314,873 |
|
$ |
314,873 |
|
$ |
|
|
|
|
Forward currency contracts |
|
6,030 |
|
|
|
6,030 |
|
|
| |||
Cross currency contracts |
|
831 |
|
|
|
831 |
|
|
| |||
Total assets |
|
$ |
321,734 |
|
$ |
314,873 |
|
$ |
6,861 |
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
| |||
Forward currency contracts |
|
$ |
9 |
|
|
|
$ |
9 |
|
|
| |
Cross currency contracts |
|
536 |
|
|
|
536 |
|
|
| |||
Deferred compensation liabilities |
|
2,141 |
|
|
|
2,141 |
|
|
| |||
Total liabilities |
|
$ |
2,686 |
|
|
|
$ |
2,686 |
|
|
|
The company measures certain assets and liabilities at fair value on a nonrecurring basis. Assets acquired and liabilities assumed as part of acquisitions are measured at fair value. Refer to Acquisition Note for additional information. There were no transfers between Level 1 and Level 2 during the three and six months ended May 1, 2015 and May 2, 2014, or the twelve months ended October 31, 2014.
Contingencies Litigation
The company is party to litigation in the ordinary course of business. Such matters are generally subject to uncertainties and to outcomes that are not predictable with assurance and that may not be known for extended periods of time. Litigation occasionally involves claims for punitive, as well as compensatory, damages arising out of the use of the companys products. Although the company is self-insured to some extent, the company maintains insurance against certain product liability losses. The company is also subject to litigation and administrative and judicial proceedings with respect to claims involving asbestos and the discharge of hazardous substances into the environment. Some of these claims assert damages and liability for personal injury, remedial investigations or clean up and other costs and damages. The company is also typically involved in commercial disputes, employment disputes, and patent litigation cases in which it is asserting or defending against patent infringement claims. To prevent possible infringement of the companys patents by others, the company periodically reviews competitors products. To avoid potential liability with respect to others patents, the company regularly reviews certain patents issued by the United States Patent and Trademark Office and foreign patent offices. Management believes these activities help minimize its risk of being a defendant in patent infringement litigation. The company records a liability in its consolidated financial
statements for costs related to claims, including future legal costs, settlements and judgments, where the company has assessed that a loss is probable and an amount can be reasonably estimated. If the reasonable estimate of a probable loss is a range, the company records the most probable estimate of the loss or the minimum amount when no amount within the range is a better estimate than any other amount. The company discloses a contingent liability even if the liability is not probable or the amount is not estimable, or both, if there is a reasonable possibility that a material loss may have been incurred. In the opinion of management, the amount of liability, if any, with respect to these matters, individually or in the aggregate, will not materially affect its consolidated results of operations, financial position, or cash flows.
Subsequent Events
The company evaluated all subsequent events and concluded that no additional subsequent events have occurred that would require recognition in the consolidated financial statements or disclosure in the notes to the consolidated financial statements.
Item 2. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS
Nature of Operations
The Toro Company is in the business of designing, manufacturing, and marketing professional turf maintenance equipment and services, turf irrigation systems, landscaping equipment and lighting, agricultural micro-irrigation systems, rental and specialty construction equipment, and residential yard and snow thrower products. Beginning in fiscal 2015 with our acquisition of BOSS®, we also design, manufacture, and market professional snow and ice management products. Through this acquisition, we added another professional contractor brand; a portfolio of counter-seasonal equipment; manufacturing and distribution facilities located in Iron Mountain, Michigan; and a distribution network for these products. We sell our products worldwide through a network of distributors, dealers, hardware retailers, home centers, mass retailers, and over the Internet. Our businesses are organized into three reportable business segments: Professional, Residential, and Distribution. Our Distribution segment, which consists of our company-owned domestic distributorships, has been combined with our corporate activities and is shown as Other. We strive to provide innovative, well-built, and dependable products supported by an extensive service network. A significant portion of our revenues has historically been, and we expect will continue to be, attributable to new and enhanced products. We define new products as those introduced in the current and previous two fiscal years.
This Managements Discussion and Analysis of Financial Condition and Results of Operations (MD&A) should be read in conjunction with the MD&A included in Part II, Item 7 of our Annual Report on Form 10-K for the fiscal year ended October 31, 2014. This discussion contains various Forward-Looking Statements within the meaning of the Private Securities Litigation Reform Act of 1995 and we refer readers to the section titled Forward-Looking Information located at the end of Part I, Item 2 of this report for more information.
RESULTS OF OPERATIONS
Overview
Our results for the second quarter of fiscal 2015 were positive with a net sales increase of 10.9 percent and a net earnings increase of 7.7 percent, each as compared to the second quarter of fiscal 2014. Year-to-date net earnings increased 10.4 percent in fiscal 2015 compared to the same period in the prior fiscal year on a net sales increase of 9.2 percent. Residential segment net sales were significantly up, by 27.3 percent and 12.5 percent for our second quarter and year-to-date periods of fiscal 2015, respectively, compared to the same periods last fiscal year, driven by strong shipments and demand for our newly introduced riding and walk power mower products and expanded product placement, partially offset by unfavorable foreign currency exchange rate fluctuations. Professional segment net sales increased 4.6 percent and 8.3 percent for our second quarter and year-to-date periods of fiscal 2015, respectively, compared to the same periods last fiscal year. The acquisition of the BOSS business resulted in incremental net sales for our professional segment of $16.6 million and $45.3 million for the second quarter and year-to-date periods of fiscal 2015, respectively. Professional segment net sales were also up due to continued growth and demand for our innovative landscape contractor products and higher worldwide shipments of golf and grounds equipment, partially offset by a decrease in sales of micro-irrigation and residential/commercial irrigation products, as well as unfavorable foreign currency exchange rate fluctuations that hindered our sales growth for both the second quarter and year-to-date periods of fiscal 2015. Our overall international net sales were down 4.7 percent and 5.1 percent for our second quarter and year-to-date periods of fiscal 2015, respectively, compared to the same periods last fiscal year due to unfavorable foreign currency exchange rates.
Our net earnings growth in the second quarter and year-to-date periods of fiscal 2015 was primarily attributable to leveraging selling, general, and administrative (SG&A) costs over higher sales volumes and a decline in our effective tax rate mainly due to the retroactive re-enactment of the domestic research tax credit in the first quarter of fiscal 2015 for calendar year
2014. However, our net earnings were hampered by a decrease in our gross margin rate and an increase in interest expense. We increased our second quarter cash dividend by 25 percent to $0.25 per share compared to the $0.20 per share quarterly cash dividend paid in the second quarter of fiscal 2014.
Our overall financial condition remains strong. Inventory levels increased $39.0 million, or 12.9 percent, as of the end of the second quarter of fiscal 2015 compared to the end of the second quarter of fiscal 2014 due to incremental inventory of $23.3 million from the acquisition of the BOSS business and increased work in process inventory mainly due to the timing of production at certain key production facilities in anticipation of strong demand. Receivables also increased $38.1 million, or 12.2 percent, due to higher sales volumes and the addition of receivables from the acquisition of the BOSS business, which was partially offset by a decrease in international receivables primarily due to lower foreign currency exchange rates. Field inventory levels were also up as of the end of the second quarter of fiscal 2015 compared to the end of the second quarter of fiscal 2014 primarily due to strong sales of new products we introduced and anticipated retail demand in the second half of fiscal 2015.
Our new multi-year initiative, Destination PRIME, begins our journey into our second century. Similar to our previous Destination 2014 initiative, this new three-year initiative is intended to help us drive revenue and earnings growth and further improve productivity, while also continuing our century-long commitment to innovation, relationships, and excellence. Through our Destination PRIME initiative, we will strive to achieve our goals by pursuing a progression of annual milestones. Each fiscal year we will set forth organic revenue growth and operating earnings goals, while continuing to focus on the progress we made through our previous initiatives, such as working capital. Our organic revenue growth goal is to achieve five percent or more of organic revenue growth each fiscal year during this initiative. We define organic revenue growth as the increase in net sales, less net sales from acquisitions that occurred in the current fiscal year. Our operating earnings goal is to raise operating earnings as a percentage of net sales to more than 13 percent by the end of fiscal 2017. Additionally, our working capital goal is to drive down average net working capital as a percentage of net sales to less than 13 percent by the end of fiscal 2017. We define average net working capital as accounts receivable plus inventory less trade payables as a percentage of net sales for a twelve month period.
Net Earnings
Net earnings for the second quarter of fiscal 2015 were $93.8 million, or $1.64 per diluted share, compared to $87.1 million, or $1.51 per diluted share, for the second quarter of fiscal 2014, resulting in a net earnings per diluted share increase of 8.6 percent. Year-to-date net earnings in fiscal 2015 were $124.7 million, or $2.18 per diluted share, compared to $113.0 million, or $1.95 per diluted share, in the same comparable period last fiscal year, resulting in a net earnings per diluted share increase of 11.8 percent. The primary factors contributing to our earnings improvements were leveraging SG&A costs over higher sales volumes and a decline in the effective tax rate, somewhat offset by a decrease in gross margin rates and an increase in interest expense. In addition, second quarter and year-to-date fiscal 2015 net earnings per diluted share were benefited by approximately $0.02 per share and $0.03 per share, respectively, compared to the same periods in fiscal 2014, as a result of reduced shares outstanding from repurchases of our common stock.
The following table summarizes the major operating costs and other income as a percentage of net sales:
|
|
Three Months Ended |
|
Six Months Ended |
| ||||
|
|
May 1, |
|
May 2, |
|
May 1, |
|
May 2, |
|
Net sales |
|
100.0 |
% |
100.0 |
% |
100.0 |
% |
100.0 |
% |
Cost of sales |
|
(65.9 |
) |
(64.5 |
) |
(65.3 |
) |
(64.1 |
) |
Gross margin |
|
34.1 |
|
35.5 |
|
34.7 |
|
35.9 |
|
SG&A expense |
|
(17.3 |
) |
(17.9 |
) |
(20.6 |
) |
(21.5 |
) |
Operating earnings |
|
16.8 |
|
17.6 |
|
14.1 |
|
14.4 |
|
Interest expense |
|
(0.6 |
) |
(0.5 |
) |
(0.7 |
) |
(0.6 |
) |
Other income, net |
|
0.3 |
|
0.2 |
|
0.3 |
|
0.3 |
|
Provision for income taxes |
|
(5.2 |
) |
(5.6 |
) |
(4.1 |
) |
(4.6 |
) |
Net earnings |
|
11.3 |
% |
11.7 |
% |
9.6 |
% |
9.5 |
% |
Net Sales
Worldwide consolidated net sales for the second quarter of fiscal 2015 were $826.2 million, up 10.9 percent compared to the second quarter of fiscal 2014. For the year-to-date period of fiscal 2015, net sales were $1.3 billion, up 9.2 percent from the same period in the prior fiscal year. Residential segment net sales were up 27.3 percent and 12.5 percent for the second quarter and year-to-date periods of fiscal 2015, respectively, compared to the same periods in the prior fiscal year. The sales increases in both periods for the residential segment were largely due to higher shipments from strong retail demand for our new platform of zero-
turn riding mowers and walk power mowers, as well as expanded product placement for these new innovative products. However, these net sales increases were somewhat offset by unfavorable foreign currency exchange rate fluctuations.
Worldwide professional segment net sales were up 4.6 percent and 8.3 percent for the second quarter and year-to-date periods of fiscal 2015, respectively, compared to the same periods in the prior fiscal year. The acquisition of the BOSS business added $16.6 million and $45.3 million of net sales for the professional segment in the second quarter and year-to-date periods of fiscal 2015, respectively. Our professional segment sales were also positively impacted by higher shipments of landscape contractor equipment and golf and grounds equipment due to continued strong demand for our innovative product offerings and newly introduced products. Partially offsetting the sales growth in both the second quarter and year-to-date periods of fiscal 2015 compared to the same periods last fiscal year were unfavorable foreign currency exchange rate fluctuations, lower sales of micro-irrigation products, which was primarily due to foreign currency exchange rate changes and continued adverse political and economic conditions in certain key international regions, and a decrease in sales of residential/commercial irrigation products mainly due to poor weather conditions in key markets.
Net sales for our other segment were down by $0.5 million for the second quarter of fiscal 2015 and $3.7 million for the year-to-date period of fiscal 2015 compared to the same periods last fiscal year due to an increase in sales that are eliminated from higher shipments to our company-owned distribution companies, partially offset by higher sales volumes at our company-owned distributors. International net sales were down, by 4.7 percent and 5.1 percent, for the second quarter and year-to-date periods of fiscal 2015, respectively, compared to the same periods in the prior fiscal year due primarily to unfavorable foreign currency exchange rate fluctuations. Changes in foreign currency exchange rates resulted in a reduction of our net sales of approximately $13.6 million and $18.7 million for the second quarter and year-to-date periods of fiscal 2015, respectively. Field inventory levels were up as of the end of the second quarter of fiscal 2015 compared to the end of the second quarter of fiscal 2014 primarily due to strong sales of new products we introduced and anticipated retail demand in the second half of fiscal 2015.
Gross Profit
As a percentage of net sales, gross profit for the second quarter of fiscal 2015 decreased 140 basis points to 34.1 percent compared to 35.5 percent in the second quarter of fiscal 2014. Gross profit as a percent of net sales for the year-to-date period of fiscal 2015 decreased 120 basis points to 34.7 percent compared to 35.9 percent for the year-to-date period of fiscal 2014. The decrease for the second quarter comparison was due to unfavorable foreign currency exchange rate fluctuations and a higher proportion of residential segment sales that carry lower average gross margins than our professional segment. For the year-to-date period, our gross profit decrease was also primarily attributable to unfavorable foreign currency exchange rate fluctuations and the purchase accounting impact of the incremental charge for the sale of inventory that was written-up to fair value as a result of the acquisition of the BOSS business.
Selling, General, and Administrative Expense
SG&A expense increased $9.9 million, or 7.4 percent, for the second quarter of fiscal 2015 compared to the second quarter of fiscal 2014 and increased $11.5 million, or 4.5 percent, for the year-to-date period of fiscal 2015 compared to the year-to-date period of fiscal 2014. As a percentage of net sales, SG&A expense decreased 60 basis points and 90 basis points for the second quarter and year-to-date periods of fiscal 2015, respectively, compared to the same periods in the prior fiscal year. These decreases as a percentage of net sales were largely due to leveraging SG&A expense over higher sales volumes and lower incentive compensation expense, partially offset by incremental SG&A costs from the acquisition of the BOSS business.
Interest Expense
Interest expense for the second quarter and year-to-date periods of fiscal 2015 increased $1.1 million, or 29.4 percent, and $2.0 million, or 27.5 percent, respectively, compared to the same periods last fiscal year due to higher levels of debt as a result of borrowings that were used to pay the purchase price for the BOSS business.
Other Income, Net
Other income, net for the second quarter and year-to-date periods of fiscal 2015 increased $0.5 million and $0.9 million, respectively, compared to the same periods last fiscal year primarily due to a decrease in foreign currency exchange rate losses and higher earnings from our equity investment in Red Iron.
Provision for Income Taxes
The effective tax rate for the second quarter of fiscal 2015 was 31.1 percent compared to 32.6 percent in the second quarter of 2014. This decline was mainly due to higher earnings in lower tax jurisdictions. The effective tax rate for the year-to-date periods of fiscal 2015 and 2014 was 30.0 percent and 32.7 percent, respectively. The decrease in the effective tax rate for the year-to-date comparison was primarily the result of the benefit in the first quarter of fiscal 2015 for the retroactive re-enactment of the domestic research tax credit for calendar year 2014, as well as higher earnings in lower tax jurisdictions.
BUSINESS SEGMENTS
As described previously, we operate in three reportable business segments: Professional, Residential, and Distribution. Our Distribution segment, which consists of our company-owned domestic distributorships, has been combined with our corporate activities and elimination of intersegment revenues and expenses that is shown as Other in the following tables. Operating earnings for our Professional and Residential segments are defined as operating earnings plus other income, net. Operating loss for Other includes operating earnings (loss), corporate activities, other income, net, and interest expense.
The following table summarizes net sales by segment:
|
|
Three Months Ended |
| |||||||||
|
|
May 1, |
|
May 2, |
|
|
|
|
| |||
(Dollars in thousands) |
|
2015 |
|
2014 |
|
$ Change |
|
% Change |
| |||
Professional |
|
$ |
552,774 |
|
$ |
528,561 |
|
$ |
24,213 |
|
4.6 |
% |
Residential |
|
267,867 |
|
210,377 |
|
57,490 |
|
27.3 |
| |||
Other |
|
5,601 |
|
6,092 |
|
(491 |
) |
(8.1 |
) | |||
Total* |
|
$ |
826,242 |
|
$ |
745,030 |
|
$ |
81,212 |
|
10.9 |
% |
|
|
|
|
|
|
|
|
|
| |||
* Includes international sales of: |
|
$ |
195,384 |
|
$ |
205,117 |
|
$ |
(9,733 |
) |
(4.7 |
)% |
|
|
Six Months Ended |
| |||||||||
|
|
May 1, |
|
May 2, |
|
|
|
|
| |||
(Dollars in thousands) |
|
2015 |
|
2014 |
|
$ Change |
|
% Change |
| |||
Professional |
|
$ |
892,480 |
|
$ |
824,029 |
|
$ |
68,451 |
|
8.3 |
% |
Residential |
|
402,610 |
|
357,947 |
|
44,663 |
|
12.5 |
| |||
Other |
|
5,363 |
|
9,035 |
|
(3,672 |
) |
(40.6 |
) | |||
Total* |
|
$ |
1,300,453 |
|
$ |
1,191,011 |
|
$ |
109,442 |
|
9.2 |
% |
|
|
|
|
|
|
|
|
|
| |||
* Includes international sales of: |
|