Document
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
For Quarter Ended February 28, 2018
Commission File Number 001-14920
McCORMICK & COMPANY, INCORPORATED
(Exact name of registrant as specified in its charter)
|
| |
MARYLAND | 52-0408290 |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
|
| |
18 Loveton Circle, P. O. Box 6000, Sparks, MD | 21152-6000 |
(Address of principal executive offices) | (Zip Code) |
|
|
Registrant’s telephone number, including area code (410) 771-7301 |
|
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 filing requirements for the past 90 days. Yes x No ¨
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 (Section 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 ¨
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 definition of “accelerated filer,” “large accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
|
| | | | |
Large Accelerated Filer | x | | Accelerated Filer | ¨ |
Non-Accelerated Filer | ¨ | (Do not check if a smaller reporting company) | |
| | | Smaller Reporting Company | ¨ |
| | | Emerging Growth Company | ¨ |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No x
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date. |
| | | | |
| | Shares Outstanding | |
| | February 28, 2018 | |
| Common Stock | 9,970,918 |
| |
| Common Stock Non-Voting | 121,285,408 |
| |
TABLE OF CONTENTS
|
| | | |
| |
| | | |
| ITEM 1 | | |
| | | |
| ITEM 2 | | |
| | | |
| ITEM 3 | | |
| | | |
| ITEM 4 | | |
| | | |
| |
| | | |
| ITEM 1 | | |
| | | |
| ITEM 1a | | |
| | | |
| ITEM 2 | | |
| | | |
| ITEM 3 | DEFAULTS UPON SENIOR SECURITIES | |
| | | |
| ITEM 4 | | |
| | | |
| ITEM 5 | OTHER INFORMATION | |
| | | |
| ITEM 6 | | |
PART I - FINANCIAL INFORMATION
| |
ITEM 1. | FINANCIAL STATEMENTS |
McCORMICK & COMPANY, INCORPORATED
CONDENSED CONSOLIDATED INCOME STATEMENT (UNAUDITED)
(in millions except per share amounts)
|
| | | | | | | |
| Three months ended February 28, |
| 2018 | | 2017 |
Net sales | $ | 1,237.1 |
| | $ | 1,043.7 |
|
Cost of goods sold | 717.1 |
| | 630.7 |
|
Gross profit | 520.0 |
| | 413.0 |
|
Selling, general and administrative expense | 325.4 |
| | 275.2 |
|
Transaction and integration expenses (related to RB Foods acquisition) | 8.7 |
| | — |
|
Special charges | 2.2 |
| | 3.6 |
|
Operating income | 183.7 |
| | 134.2 |
|
Interest expense | 41.8 |
| | 14.5 |
|
Other income, net | 1.5 |
| | 0.1 |
|
Income from consolidated operations before income taxes | 143.4 |
| | 119.8 |
|
Income tax (benefit) expense | (271.1 | ) | | 33.3 |
|
Net income from consolidated operations | 414.5 |
| | 86.5 |
|
Income from unconsolidated operations | 8.1 |
| | 7.0 |
|
Net income | $ | 422.6 |
| | $ | 93.5 |
|
Earnings per share – basic | $ | 3.22 |
| | $ | 0.75 |
|
Average shares outstanding – basic | 131.2 |
| | 125.1 |
|
Earnings per share – diluted | $ | 3.18 |
| | $ | 0.74 |
|
Average shares outstanding – diluted | 132.9 |
| | 126.9 |
|
Cash dividends paid per share | $ | 0.52 |
| | $ | 0.47 |
|
See notes to condensed consolidated financial statements (unaudited).
McCORMICK & COMPANY, INCORPORATED
CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME (UNAUDITED)
(in millions)
|
| | | | | | | |
| Three months ended February 28, |
| 2018 | | 2017 |
Net income | $ | 422.6 |
| | $ | 93.5 |
|
Net income attributable to non-controlling interest | 0.9 |
| | 1.1 |
|
Other comprehensive income (loss): | | | |
Unrealized components of pension and postretirement plans (including curtailment gains of $18.0 and $76.7 for the three months ended February 28, 2018 and 2017, respectively) | 20.4 |
| | 86.5 |
|
Currency translation adjustments | 61.7 |
| | 15.1 |
|
Change in derivative financial instruments | (1.0 | ) | | (2.6 | ) |
Deferred taxes | (5.0 | ) | | (29.6 | ) |
Comprehensive income | $ | 499.6 |
| | $ | 164.0 |
|
See notes to condensed consolidated financial statements (unaudited).
McCORMICK & COMPANY, INCORPORATED
CONDENSED CONSOLIDATED BALANCE SHEET
(in millions)
|
| | | | | | | | | | | |
| February 28, 2018 | | February 28, 2017 | | November 30, 2017 |
| (unaudited) | | (unaudited) | | |
ASSETS | | | | | |
Current Assets | | | | | |
Cash and cash equivalents | $ | 179.6 |
| | $ | 125.7 |
| | $ | 186.8 |
|
Trade accounts receivables, net | 502.0 |
| | 404.4 |
| | 555.1 |
|
Inventories, net | | | | | |
Finished products | 409.0 |
| | 351.4 |
| | 398.1 |
|
Raw materials and work-in-process | 418.7 |
| | 415.8 |
| | 395.2 |
|
| 827.7 |
| | 767.2 |
| | 793.3 |
|
Prepaid expenses and other current assets | 96.7 |
| | 87.8 |
| | 81.8 |
|
Total current assets | 1,606.0 |
| | 1,385.1 |
| | 1,617.0 |
|
Property, plant and equipment | 1,915.3 |
| | 1,665.2 |
| | 1,865.9 |
|
Less: accumulated depreciation | (1,092.2 | ) | | (982.4 | ) | | (1,056.8 | ) |
Property, plant and equipment, net | 823.1 |
| | 682.8 |
| | 809.1 |
|
Goodwill | 4,626.0 |
| | 1,857.6 |
| | 4,490.1 |
|
Intangible assets, net | 2,907.1 |
| | 473.9 |
| | 3,071.1 |
|
Investments and other assets | 400.8 |
| | 351.7 |
| | 398.5 |
|
Total assets | $ | 10,363.0 |
| | $ | 4,751.1 |
| | $ | 10,385.8 |
|
LIABILITIES AND SHAREHOLDERS’ EQUITY | | | | | |
Current Liabilities | | | | | |
Short-term borrowings | $ | 680.7 |
| | $ | 638.9 |
| | $ | 257.6 |
|
Current portion of long-term debt | 75.6 |
| | 250.7 |
| | 325.6 |
|
Trade accounts payable | 584.4 |
| | 448.4 |
| | 639.9 |
|
Other accrued liabilities | 530.8 |
| | 400.4 |
| | 724.2 |
|
Total current liabilities | 1,871.5 |
| | 1,738.4 |
| | 1,947.3 |
|
Long-term debt | 4,378.6 |
| | 803.5 |
| | 4,443.9 |
|
Deferred taxes | 662.3 |
| | 122.9 |
| | 1,094.5 |
|
Other long-term liabilities | 378.2 |
| | 354.7 |
| | 329.2 |
|
Total liabilities | 7,290.6 |
| | 3,019.5 |
| | 7,814.9 |
|
Shareholders’ Equity | | | | | |
Common stock | 382.9 |
| | 413.1 |
| | 378.2 |
|
Common stock non-voting | 1,309.3 |
| | 678.0 |
| | 1,294.7 |
|
Retained earnings | 1,592.3 |
| | 1,073.1 |
| | 1,166.5 |
|
Accumulated other comprehensive loss | (224.3 | ) | | (445.0 | ) | | (279.5 | ) |
Non-controlling interests | 12.2 |
| | 12.4 |
| | 11.0 |
|
Total shareholders’ equity | 3,072.4 |
| | 1,731.6 |
| | 2,570.9 |
|
Total liabilities and shareholders’ equity | $ | 10,363.0 |
| | $ | 4,751.1 |
| | $ | 10,385.8 |
|
See notes to condensed consolidated financial statements (unaudited).
McCORMICK & COMPANY, INCORPORATED
CONDENSED CONSOLIDATED CASH FLOW STATEMENT (UNAUDITED)
(in millions)
|
| | | | | | | |
| Three months ended February 28, |
| 2018 | | 2017 |
Operating activities | | | |
Net income | $ | 422.6 |
| | $ | 93.5 |
|
Adjustments to reconcile net income to net cash flow provided by operating activities: | | | |
Depreciation and amortization | 36.6 |
| | 28.3 |
|
Stock-based compensation | 4.3 |
| | 4.1 |
|
Non-cash income tax benefit (related to U.S. Tax Act) | (297.9 | ) | | — |
|
Income from unconsolidated operations | (8.1 | ) | | (7.0 | ) |
Changes in operating assets and liabilities, net of effect of businesses acquired | (185.0 | ) | | (80.2 | ) |
Dividends from unconsolidated affiliates | 7.0 |
| | 5.6 |
|
Net cash flow (used in) provided by operating activities | (20.5 | ) | | 44.3 |
|
Investing activities | | | |
Acquisition of businesses (net of cash acquired) | (4.2 | ) | | (124.0 | ) |
Capital expenditures | (31.3 | ) | | (29.6 | ) |
Proceeds from sale of property, plant and equipment | 0.3 |
| | 0.9 |
|
Net cash flow used in investing activities | (35.2 | ) | | (152.7 | ) |
Financing activities | | | |
Short-term borrowings, net | 423.6 |
| | 247.8 |
|
Long-term debt borrowings | 6.4 |
| | — |
|
Long-term debt repayments | (319.8 | ) | | (2.5 | ) |
Proceeds from exercised stock options | 16.9 |
| | 8.2 |
|
Taxes withheld and paid on employee stock awards | (2.9 | ) | | (1.7 | ) |
Common stock acquired by purchase | (16.8 | ) | | (82.7 | ) |
Dividends paid | (68.2 | ) | | (58.9 | ) |
Net cash flow provided by financing activities | 39.2 |
| | 110.2 |
|
Effect of exchange rate changes on cash and cash equivalents | 9.3 |
| | 5.5 |
|
(Decrease) increase in cash and cash equivalents | (7.2 | ) | | 7.3 |
|
Cash and cash equivalents at beginning of period | 186.8 |
| | 118.4 |
|
Cash and cash equivalents at end of period | $ | 179.6 |
| | $ | 125.7 |
|
See notes to condensed consolidated financial statements (unaudited).
McCORMICK & COMPANY, INCORPORATED
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
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 United States generally accepted accounting principles (U.S. GAAP) for complete financial statements. In our opinion, the accompanying condensed consolidated financial statements contain all adjustments, which are of a normal and recurring nature, necessary to present fairly the financial position and the results of operations for the interim periods presented.
The results of consolidated operations for the three-month period ended February 28, 2018 are not necessarily indicative of the results to be expected for the full year. Historically, our net sales, net income and cash flow from operations are lower in the first half of the fiscal year and increase in the second half. The typical increase in net sales, net income and cash flow from operations in the second half of the year is largely due to the consumer business cycle in the U.S., where customers typically purchase more products in the fourth quarter due to the Thanksgiving and Christmas holiday seasons. In addition, net income for the three-month period ended February 28, 2018 reflects a significant non-recurring tax benefit as more fully described in note 9.
For further information, refer to the consolidated financial statements and notes included in our Annual Report on Form 10-K for the year ended November 30, 2017.
Accounting Pronouncements Adopted in 2018
In February 2018, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) No. 2018-02 Income Statement-Reporting Comprehensive Income (Topic 220)—Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income. This guidance allows a reclassification from accumulated other comprehensive income to retained earnings for stranded tax effects resulting from the U.S. Tax Cuts and Jobs Act enacted in December 2017. The new standard, which would be effective for the first quarter of our fiscal year ending November 30, 2020, permits early adoption in any interim period or fiscal year before the effective date. We adopted this new accounting pronouncement effective December 1, 2017. The adoption resulted in a reclassification of $20.9 million from accumulated other comprehensive income to retained earnings.
In July 2015, the FASB issued ASU No. 2015-11 Simplifying the Measurement of Inventory (Topic 330). This guidance is intended to simplify the subsequent measurement of inventories by replacing the current lower of cost or market test with a lower of cost and net realizable value test. We have adopted ASU No. 2015-11 effective December 1, 2017. The adoption of this new accounting pronouncement did not have a material impact on our financial statements.
Recently Issued Accounting Pronouncements
In August 2017, the FASB issued ASU No. 2017-12 Derivatives and Hedging (Topic 815)—Targeted Improvements to Accounting for Hedging Activities. This guidance eliminates the requirement to separately measure and report hedge ineffectiveness and generally requires, for qualifying hedges, the entire change in the fair value of a hedging instrument to be presented in the same income statement line as the hedged item. The guidance also modifies the accounting for components excluded from the assessment of hedge effectiveness, eases documentation and assessment requirements and modifies certain disclosure requirements. The new standard will be effective for the first quarter of our fiscal year ending November 30, 2020. Early adoption is permitted in any interim period or fiscal year before the effective date for all entities. If the guidance is early adopted in an interim period, any adjustments would be reflected as of the beginning of the fiscal year that includes that interim period. We have not yet determined the impact from adoption of this new accounting pronouncement on our financial statements.
In March 2017, the FASB issued ASU No. 2017-07 Compensation-Retirement Benefits (Topic 715)—Improving the Presentation of Net Periodic Pension Cost and Net Periodic Postretirement Benefit Cost. This guidance revises how employers that sponsor defined benefit pension and other postretirement plans present the net periodic benefit cost in their income statement and requires that the service cost component of net periodic benefit cost be presented in the same income statement line items as other employee compensation costs from services rendered during the period. Of the components of net periodic benefit cost, only the service cost component will be eligible for asset capitalization. The other components of the net periodic benefit cost must be presented separately from the line items that include the service cost and outside of any subtotal of
operating income on the income statement. The new standard will be effective for the first quarter of our fiscal year ending November 30, 2019. Early adoption is permitted as of the beginning of an annual reporting period for all entities. We have not yet determined the impact from adoption of this new accounting pronouncement on our financial statements.
In January 2017, the FASB issued ASU No. 2017-04 Intangibles—Goodwill and Other Topics (Topic 350)—Simplifying the Test for Goodwill Impairment. This guidance eliminates the requirement to calculate the implied fair value of goodwill of a reporting unit to measure a goodwill impairment charge. Instead, a company will record an impairment charge based on the excess of a reporting unit's carrying amount over its fair value. The new standard will be effective for the first quarter of our fiscal year ending November 30, 2021. Early adoption is permitted for all entities for annual and interim goodwill impairment testing dates after January 1, 2017. We have not yet determined the impact from adoption of this new accounting pronouncement on our financial statements.
In January 2017, the FASB issued ASU No. 2017-01 Business Combinations (Topic 805)—Clarifying the Definition of a Business. This guidance changes the definition of a business to assist entities in evaluating when a set of transferred assets and activities constitutes a business. The guidance requires an entity to evaluate if substantially all of the fair value of the gross assets acquired is concentrated in a single identifiable asset or a group of similar identifiable assets; if so, the set of transferred assets and activities is not a business. The guidance also requires a business to include at least one substantive process and narrows the definition of outputs by more closely aligning it with how outputs are described in Accounting Standards Codification (ASC 606) Revenue from Contracts with Customers. The new standard will be effective for the first quarter of our fiscal year ending November 30, 2019. Early adoption is permitted for all entities. We have not yet determined the impact from adoption of this new accounting pronouncement on our financial statements.
In February 2016, the FASB issued ASU No. 2016-02 Leases (Topic 842). This guidance revises existing practice related to accounting for leases under Accounting Standards Codification Topic 840 Leases (ASC 840) for both lessees and lessors. Our leases principally relate to: (i) certain real estate, including that related to a number of administrative, distribution and manufacturing locations; (ii) certain machinery and equipment, including a corporate airplane and automobiles; and (iii) certain software. In addition, in 2016, we entered into a 15-year lease for a headquarters building, which is expected to commence upon completion of building construction and fit-out, currently scheduled for mid-2018. The new guidance in ASU No. 2016-02 requires lessees to recognize a right-of-use asset and a lease liability for virtually all leases (other than leases that meet the definition of a short-term lease). The lease liability will be equal to the present value of lease payments and the right-of-use asset will be based on the lease liability, subject to adjustment such as for initial direct costs. For income statement purposes, the new standard retains a dual model similar to ASC 840, requiring leases to be classified as either operating or finance. For lessees, operating leases will result in straight-line expense (similar to current accounting by lessees for operating leases under ASC 840) while finance leases will result in a front-loaded expense pattern (similar to current accounting by lessees for capital leases under ASC 840). The new standard will be effective for the first quarter of our fiscal year ending November 30, 2020. Early adoption is permitted for all entities. We have not yet determined the impact from adoption of this new accounting pronouncement on our financial statements.
In May 2014, the FASB issued ASU No. 2014-09 Revenue from Contracts with Customers (Topic 606). This guidance is intended to improve—and converge with international standards—the financial reporting requirements for revenue from contracts with customers. The new standard will be effective for the first quarter of our fiscal year ending November 30, 2019. Early adoption is permitted for all entities, but not before the original effective date for public business entities (that is, annual reporting periods beginning after December 15, 2016 or our fiscal year ending November 30, 2018). We do not expect to early adopt this new accounting pronouncement. In preparation for our adoption of the new standard in our fiscal year ending November 30, 2019, we have obtained representative samples of contracts and other forms of agreements with our customers in the U.S. and international locations and are evaluating the provisions contained therein in light of the five-step model specified by the new guidance. That five-step model includes: (1) determination of whether a contract—an agreement between two or more parties that creates legally enforceable rights and obligations—exists; (2) identification of the performance obligations in the contract; (3) determination of the transaction price; (4) allocation of the transaction price to the performance obligations in the contract; and (5) recognition of revenue when (or as) the performance obligation is satisfied. We are also evaluating the impact of the new standard on certain common practices currently employed by us and by other manufacturers of consumer products, such as slotting fees, co-operative advertising, rebates and other pricing allowances, merchandising funds and consumer coupons. We have not yet determined the impact of the new standard on our financial statements or whether we will adopt on a prospective or retrospective basis in the first quarter of our fiscal year ending November 30, 2019.
Acquisition of RB Foods
On August 17, 2017, we completed the acquisition of Reckitt Benckiser's Food Division ("RB Foods") from Reckitt Benckiser Group plc. The purchase price was approximately $4.21 billion, net of acquired cash of $24.3 million. During the three months ended February 28, 2018, we paid an additional $4.2 million associated with the final working capital adjustment. The acquisition was funded through our issuance of approximately 6.35 million shares of common stock non-voting and through new borrowings comprised of senior unsecured notes and pre-payable term loans. The acquired market-leading brands of RB Foods include French’s®, Frank’s RedHot® and Cattlemen’s®, which are a natural strategic fit with our robust global branded flavor portfolio. We believe that these additions move us to a leading position in the attractive U.S. Condiments category and provide significant international growth opportunities for our consumer and flavor solutions segments (we formerly referred to our flavor solutions segment as our industrial segment). At the time of the acquisition, annual sales of RB Foods were approximately $570 million. The transaction was accounted for under the acquisition method of accounting and, accordingly, the results of RB Foods’ operations are included in our consolidated financial statements as a component of our consumer and flavor solutions segments from the date of acquisition.
The purchase price of RB Foods was preliminarily allocated to the underlying assets acquired and liabilities assumed based upon their estimated fair values at the date of acquisition. We estimated the fair values based on independent valuations, discounted cash flow analyses, quoted market prices, and estimates made by management, a number of which are subject to finalization. The estimated fair value methodologies are further described in note 2 of the financial statements in our 2017 Annual Report on Form 10-K for the year ended November 30, 2017.
During the first quarter of 2018, we revised the fair value estimate of the acquired intangible assets. The fair value estimate of those intangible assets was determined using income methodologies. Trademarks and customer relationships were valued at $2,320.0 million and $110.0 million, respectively. We valued trademarks using the relief from royalty method, an income approach. For customer relationships, we used the distributor method, a variation of the excess earnings method that uses distributor-based inputs for margins and contributory asset charges. Some of the more significant assumptions inherent in developing the valuations included the estimated annual net cash flows for each indefinite-lived or definite-lived intangible asset (including net sales, cost of products sold, selling and marketing costs, and working capital/contributory asset charges), the discount rate that appropriately reflects the risk inherent in each future cash flow stream, the assessment of each asset’s life cycle, and competitive trends, as well as other factors. We determined the assumptions used in the financial forecasts using historical data, supplemented by current and anticipated market conditions, estimated product category growth rates, management plans, and market comparables. The impact of revising the fair value estimate of the acquired intangible assets in the first quarter of 2018 increased goodwill and decreased deferred taxes by $104.6 million and $60.4 million, respectively.
We also recognized other preliminary purchase accounting adjustments during the first quarter of fiscal 2018 that increased goodwill by $2.0 million.
The preliminary allocation, net of cash acquired, of the fair value of the RB Foods acquisition that reflects the adjustments to the preliminary allocation reflected during the first quarter of 2018 is summarized in the table below (in millions):
|
| | | |
Trade accounts receivable | $ | 36.9 |
|
Inventories | 68.6 |
|
Property, plant and equipment | 33.1 |
|
Goodwill | 2,652.9 |
|
Intangible assets | 2,430.0 |
|
Other assets | 4.4 |
|
Trade accounts payable | (65.5 | ) |
Other accrued liabilities | (33.3 | ) |
Deferred taxes | (894.1 | ) |
Other long-term liabilities | (23.1 | ) |
Total | $ | 4,209.9 |
|
The final allocation of the fair value of the RB Foods acquisition, including the allocation of goodwill to our reporting units, which are the consumer and flavor solutions segments, was not complete as of February 28, 2018, but will be finalized within the allowable measurement period. The results of RB Foods’ operations have been included in our consumer and flavor solutions segments since its acquisition.
Total transaction and integration expenses related to the RB Foods acquisition are anticipated to approximate $100 million, of which approximately $60 million represent transaction expenses and the remainder represent estimated integration expenses. We incurred $77.1 million of the anticipated transaction and integration expenses during the year ended November 30, 2017. Those costs consisted of the amortization of the acquisition-date fair value adjustment of inventories in the amount of $20.9 million that was included in cost of goods sold for 2017; outside advisory, service and consulting costs; employee-related costs; and other costs related to the acquisition, including the costs of $15.4 million related to the Bridge financing commitment that was included in other debt costs for 2017. Of the total anticipated transaction and integration expenses, we expect to incur the balance in fiscal 2018 consisting of outside advisory, service and consulting costs; employee-related costs; and other costs related to the acquisition. The following are the transaction and integration expenses that we have recorded for the three months ended February 28, 2018 related to the RB Foods acquisition (in millions):
|
| | | |
Transaction expenses | $ | 0.2 |
|
Integration expenses | 8.5 |
|
Total | $ | 8.7 |
|
` For the three months ended February 28, 2018, RB Foods added $127.6 million to our sales. The impact of RB Foods on our consolidated income before income taxes for the three months ended February 28, 2018 was not material, taking into account the effects of the transaction and integration expenses and financing costs.
The following unaudited pro forma information presents consolidated financial information as if RB Foods had been acquired at the beginning of fiscal 2016. Interest expense has been adjusted to reflect the debt issued to finance the acquisition as though that debt had been outstanding at December 1, 2015. The pro forma results reflect amortization expense of approximately $2.0 million, relating to definite lived intangible assets recorded based upon preliminary third party valuations. The pro forma results for the three months ended February 28, 2017 do not include certain transaction and integration costs, amortization of the acquisition-date fair value adjustment of inventories and costs associated with the Bridge financing commitment, since all of these costs would be reflected in the fiscal year ended November 30, 2016, assuming that the acquisition had occurred as of December 1, 2015. The pro forma adjustments previously noted have been adjusted for the applicable income tax impact. Basic and diluted shares outstanding have been adjusted to reflect the issuance of 6.35 million shares of our common stock non-voting to partially finance the acquisition.
|
| | | |
(in millions, except per share data) | Three months ended February 28, 2017 |
Net sales | $ | 1,173.8 |
|
Net income | 93.3 |
|
Earnings per share – basic | $ | 0.71 |
|
Earnings per share – diluted | $ | 0.70 |
|
These unaudited pro forma consolidated results are not adjusted for changes in the business that will take place subsequent to our acquisition, including, but not limited to, additional transaction and integration costs that may be incurred. Accordingly, the above unaudited pro forma results are not necessarily indicative of the results that actually would have occurred if the acquisition had been completed as of December 1, 2015, nor are they indicative of future consolidated results.
Giotti Acquisition
On December 15, 2016, we purchased 100% of the shares of Enrico Giotti SpA (Giotti), a leading European flavor manufacturer located in Italy, for a cash payment of $123.8 million (net of cash acquired of $1.2 million), including the effect of a $0.2 million favorable net working capital adjustment recorded in the fourth quarter of 2017. The acquisition was funded with cash and short-term borrowings. Giotti is well known in the industry for its innovative beverage, sweet, savory and dairy flavor applications. At the time of the acquisition, annual sales of Giotti were approximately €53 million. Our acquisition of Giotti in fiscal 2017 expands the breadth of value-added products for McCormick's flavor solutions segment, including additional expertise in flavoring health and nutrition products. Giotti has been included in our flavor solutions segment since its acquisition. During the three months ended February 28, 2017, we recorded $2.1 million in transaction-related expenses
associated with this acquisition; those expenses are included in selling, general and administrative expense in our consolidated income statement.
Proforma financial information for the acquisition of Giotti has not been presented because the incremental financial impact is not material.
In our consolidated income statement, we include a separate line item captioned “Special charges” in arriving at our consolidated operating income. Special charges consist of expenses associated with certain actions undertaken by the Company to reduce fixed costs, simplify or improve processes, and improve our competitiveness and are of such significance in terms of both up-front costs and organizational/structural impact to require advance approval by our Management Committee, comprised of our senior management, including our Chairman, President and Chief Executive Officer. Upon presentation of any such proposed action (generally including details with respect to estimated costs, which typically consist principally of employee severance and related benefits, together with ancillary costs associated with the action that may include a non-cash component or a component which relates to inventory adjustments that are included in cost of goods sold; impacted employees or operations; expected timing; and expected savings) to the Management Committee and the Committee’s advance approval, expenses associated with the approved action are classified as special charges upon recognition and monitored on an on-going basis through completion.
The following is a summary of special charges recognized in the three months ended February 28, 2018 and February 28, 2017 (in millions):
|
| | | | | | | |
| 2018 | | 2017 |
Employee severance benefits and related costs | $ | 0.4 |
| | $ | 1.7 |
|
Other costs | 1.8 |
| | 1.9 |
|
Total | $ | 2.2 |
| | $ | 3.6 |
|
We continue to evaluate changes to our organization structure to enable us to reduce fixed costs, simplify or improve processes, and improve our competitiveness.
During 2017, our Management Committee approved a three-year initiative during which we expect to execute significant changes to our global processes, capabilities and operating model to provide a scalable platform for future growth. We expect this initiative to enable us to accelerate our ability to work globally and cross-functionally by aligning and simplifying processes throughout McCormick, in part building upon our current shared services foundation and expanding the end-to-end processes presently under that foundation. We expect this initiative, which we refer to as Global Enablement (GE), to enable this scalable platform for future growth while reducing costs, enabling faster decision making, increasing agility and creating capacity within our organization.
While we are continuing to fully develop the details of our GE operating model, we expect the cost of the GE initiative—to be recognized as “Special charges” in our consolidated income statement over its expected three-year course—to range from approximately $55 million to $65 million. Of that $55 million to $65 million, we estimate that two-thirds will be attributable to employee severance and related benefit payments and one-third will be attributable to cash payments associated with the related costs of GE implementation and transition, including outside consulting and other costs directly related to the initiative. The GE initiative is expected to generate annual savings, ranging from approximately $30 million to $40 million, once all actions are implemented.
During the three months ended February 28, 2018, we recorded $2.2 million of special charges, consisting primarily of $1.3 million related to third party expenses incurred associated with our GE initiative, $0.7 million related to employee severance benefits and other costs related to the transfer of certain manufacturing operations in our Asia Pacific region to a new facility under construction in Thailand, and $0.2 million related to employee severance benefits and other costs directly associated with the relocation of one of our Chinese manufacturing facilities.
During the three months ended February 28, 2017, we recorded $3.6 million of special charges, consisting primarily of $1.9 million for severance and other exit costs associated with our EMEA region’s closure of its manufacturing plant in Portugal in mid-2017; $1.0 million related to third party expenses incurred associated with our GE initiative; $0.3 million for other exit costs related to the 2015 discontinuance of Kohinoor's non-profitable bulk-packaged and broken basmati rice product lines, and
$0.2 million for other exit costs related to the planned exit from our current leased manufacturing facilities in Singapore and Thailand upon construction of a new manufacturing facility in Thailand, which was initiated in 2016.
Of the $2.2 million in special charges recorded during the three months ended February 28, 2018, approximately $0.3 million were paid in cash, with the remaining accrual expected to be substantially paid in 2018.
In addition to the amounts recognized in the first three months of 2018, we expect to incur additional special charges during the remainder of 2018 of $18.5 million, consisting of $15.0 million of third party expenses and employee severance benefits associated with our evaluation of changes related to our GE initiative, and the remainder comprised of employee severance benefits and other costs directly associated with the relocation of one of our Chinese manufacturing facilities, ongoing EMEA reorganization plans, and the transfer of certain manufacturing operations in our Asia Pacific region to a new facility under construction in Thailand.
The following is a breakdown by business segments of special charges for the three months ended February 28, 2018 and 2017 (in millions):
|
| | | | | | | |
| 2018 |
| 2017 |
Consumer segment | $ | 1.0 |
|
| $ | 2.5 |
|
Flavor solutions segment | 1.2 |
|
| 1.1 |
|
Total special charges | $ | 2.2 |
|
| $ | 3.6 |
|
All remaining balances associated with our special charges are included in accounts payable and other accrued liabilities in our consolidated balance sheet.
The changes in the carrying amount of goodwill by business segment for the three months ended February 28, 2018 and 2017 were as follows (in millions): |
| | | | | | | | | | | | | | | | |
| | 2018 | | 2017 |
| | Consumer | | Flavor Solutions | | Consumer | | Flavor Solutions |
Beginning of year | | $ | 3,385.4 |
| | $ | 1,104.7 |
| | $ | 1,608.3 |
| | $ | 163.1 |
|
Changes in preliminary purchase price allocation | | 71.1 |
| | 35.5 |
| | (0.4 | ) | | — |
|
Increases in goodwill from acquisitions | | — |
| | — |
| | — |
| | 74.9 |
|
Foreign currency fluctuations | | 25.5 |
| | 3.8 |
| | 10.4 |
| | 1.3 |
|
Balance as of end of period | | $ | 3,482.0 |
| | $ | 1,144.0 |
| | $ | 1,618.3 |
| | $ | 239.3 |
|
During the three months ended February 28, 2018, we have made changes in the preliminary allocation of the purchase price of the RB Foods acquisition which resulted in a change in goodwill of $71.1 million in the consumer segment and $35.5 million in the flavor solutions segment. During the three months ended February 28, 2017, a preliminary valuation of the acquired net assets of Giotti in December 2016 resulted in the allocation of $74.9 million of goodwill to the flavor solutions segment.
5. FINANCING ARRANGEMENTS AND FINANCIAL INSTRUMENTS
In December 2017, we repaid our $250 million, 5.75% notes that matured on December 15, 2017. Also, in February 2018, we repaid $50 million of the three-year term loan due August 17, 2020 and $18.8 million (the required quarterly principal installment) of the five-year term loan due August 17, 2022.
We use derivative financial instruments to enhance our ability to manage risk, including foreign currency and interest rate exposures, which exist as part of our ongoing business operations. We do not enter into contracts for trading purposes, nor are we a party to any leveraged derivative instruments. The use of derivative financial instruments is monitored through regular communication with senior management and the use of written guidelines.
We are potentially exposed to foreign currency fluctuations affecting net investments, transactions and earnings denominated in foreign currencies. We selectively hedge the potential effect of these foreign currency fluctuations by entering into foreign currency exchange contracts. As of February 28, 2018, the maximum time frame for our foreign exchange forward contracts is 9 months.
Contracts which are designated as hedges of anticipated purchases denominated in a foreign currency (generally purchases of raw materials in U.S. dollars by operating units outside the U.S.) are considered cash flow hedges. From time to time, we enter into fair value foreign currency exchange contracts to manage exposure to currency fluctuations in certain intercompany loans between subsidiaries. At February 28, 2018, the notional value of these contracts was $312.3 million. During the three months ended February 28, 2018 and 2017, we recognized losses of $2.2 million and $2.7 million, respectively, on the change in fair value of these contracts, which was offset by gains of $2.0 million and $2.5 million, respectively, on the change in the currency component of the underlying loans. Both the gains and the losses were recognized in our consolidated income statement as other income, net.
We finance a portion of our operations with both fixed and variable rate debt instruments, principally commercial paper, notes and bank loans. We utilize interest rate swap agreements to minimize worldwide financing costs and achieve a desired mix of variable and fixed rate debt. As of February 28, 2018, we have $100 million notional value of interest rate swap contracts outstanding which expire in November 2025. We receive interest at 3.25% and pay a variable rate of interest based on three-month LIBOR plus 1.22%. These swaps are designated as fair value hedges of the changes in fair value of $100 million of the $250 million 3.25% medium-term notes due 2025. Any realized gain or loss on these swaps was offset by a corresponding increase or decrease of the value of the hedged debt. Hedge ineffectiveness was not material.
All derivatives are recognized at fair value in the balance sheet and recorded in either current or noncurrent other assets or other accrued liabilities or other long-term liabilities depending upon their nature and maturity.
The following table discloses the fair values of derivative instruments on our balance sheet (in millions):
|
| | | | | | | | | | | | | | | | | | | |
| | |
As of February 28, 2018 | Asset Derivatives | | Liability Derivatives |
| Balance sheet location | | Notional amount | | Fair value | | Balance sheet location | | Notional amount | | Fair value |
Interest rate contracts | Other current assets | | $ | — |
| | $ | — |
| | Other accrued liabilities | | $ | 100.0 |
| | $ | 5.7 |
|
Foreign exchange contracts | Other current assets | | 307.4 |
| | 11.0 |
| | Other accrued liabilities | | 109.7 |
| | 4.8 |
|
Total | | | | | $ | 11.0 |
| | | | | | $ | 10.5 |
|
| | |
As of February 28, 2017 | Asset Derivatives | | Liability Derivatives |
| Balance sheet location | | Notional amount | | Fair value | | Balance sheet location | | Notional amount | | Fair value |
Interest rate contracts | Other current assets | | $ | — |
| | $ | — |
| | Other accrued liabilities | | $ | 175.0 |
| | $ | 2.1 |
|
Foreign exchange contracts | Other current assets | | 111.3 |
| | 3.5 |
| | Other accrued liabilities | | 284.5 |
| | 8.5 |
|
Total | | | | | $ | 3.5 |
| | | | | | $ | 10.6 |
|
| | |
As of November 30, 2017 | Asset Derivatives | | Liability Derivatives |
| Balance sheet location | | Notional amount | | Fair value | | Balance sheet location | | Notional amount | | Fair value |
Interest rate contracts | Other current assets | | $ | — |
| | $ | — |
| | Other accrued liabilities | | $ | 100.0 |
| | $ | 2.5 |
|
Foreign exchange contracts | Other current assets | | 326.3 |
| | 12.7 |
| | Other accrued liabilities | | 79.6 |
| | 4.7 |
|
Total | | | | | $ | 12.7 |
| | | | | | $ | 7.2 |
|
The following tables disclose the impact of derivative instruments on our other comprehensive income (OCI), accumulated other comprehensive income (AOCI) and our income statement for the three-month periods ended February 28, 2018 and 2017 (in millions):
|
| | | | | | | | | | |
Fair Value Hedges | | | | | | |
Derivative | | Income statement location | | Income (expense) |
| | | | 2018 | | 2017 |
Interest rate contracts | | Interest expense | | $ | 0.1 |
| | $ | 0.3 |
|
|
| | | | | | | | | | | | | | | |
| Income statement location | Loss recognized in income |
| Income statement location | Gain recognized in income |
Derivative |
| 2018 | 2017 | Hedged item |
| 2018 | 2017 |
Foreign exchange contracts | Other income, net | $ | 2.2 |
| $ | 2.7 |
| Intercompany loans | Other income, net | $ | 2.0 |
| $ | 2.5 |
|
|
| | | | | | | | | | | | | | | | | | |
Cash Flow Hedges | | |
Derivative | | Gain or (loss) recognized in OCI | | Income statement location | | Gain or (loss) reclassified from AOCI |
| | 2018 | | 2017 | | | | 2018 | | 2017 |
Interest rate contracts | | $ | — |
| | $ | (0.2 | ) | | Interest expense | | $ | 0.1 |
| | $ | (0.1 | ) |
Foreign exchange contracts | | (1.2 | ) | | (0.4 | ) | | Cost of goods sold | | (1.1 | ) | | 1.1 |
|
Total | | $ | (1.2 | ) | | $ | (0.6 | ) | | | | $ | (1.0 | ) | | $ | 1.0 |
|
For all derivatives, the net amount of accumulated other comprehensive income (loss) expected to be reclassified in the next 12 months is $4.2 million as a decrease to earnings. The amount of gain or loss recognized in income on the ineffective portion of derivative instruments is not material. The amounts noted in the tables above for OCI do not include any adjustments for the impact of deferred income taxes.
| |
6. | FAIR VALUE MEASUREMENTS |
Fair value can be measured using 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). Accounting standards utilize a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value into three broad levels. The following is a brief description of those three levels:
| |
• | Level 1: Observable inputs such as quoted prices (unadjusted) in active markets for identical assets or liabilities. |
| |
• | Level 2: Inputs other than quoted prices that are observable for the asset or liability, either directly or indirectly. These include quoted prices for similar assets or liabilities in active markets and quoted prices for identical or similar assets or liabilities in markets that are not active. |
| |
• | Level 3: Unobservable inputs that reflect the reporting entity’s own assumptions. |
Our population of financial assets and liabilities subject to fair value measurements on a recurring basis are as follows (in millions):
|
| | | | | | | | | | | | | | | | |
| | | | February 28, 2018 |
| | Fair Value | | Level 1 | | Level 2 | | Level 3 |
Assets | | | | | | | | |
Cash and cash equivalents | | $ | 179.6 |
| | $ | 179.6 |
| | $ | — |
| | $ | — |
|
Insurance contracts | | 119.6 |
| | — |
| | 119.6 |
| | — |
|
Bonds and other long-term investments | | 6.5 |
| | 6.5 |
| | — |
| | — |
|
Foreign currency derivatives | | 11.0 |
| | — |
| | 11.0 |
| | — |
|
Total | | $ | 316.7 |
| | $ | 186.1 |
| | $ | 130.6 |
| | $ | — |
|
Liabilities | | | | | | | | |
Foreign currency derivatives | | $ | 4.8 |
| | $ | — |
| | $ | 4.8 |
| | $ | — |
|
Interest rate derivatives | | 5.7 |
| | — |
| | 5.7 |
| | — |
|
Total | | $ | 10.5 |
| | $ | — |
| | $ | 10.5 |
| | $ | — |
|
|
| | | | | | | | | | | | | | | | |
| | | | February 28, 2017 |
| | Fair Value | | Level 1 | | Level 2 | | Level 3 |
Assets | | | | | | | | |
Cash and cash equivalents | | $ | 125.7 |
| | $ | 125.7 |
| | $ | — |
| | $ | — |
|
Insurance contracts | | 111.1 |
| | — |
| | 111.1 |
| | — |
|
Bonds and other long-term investments | | 9.0 |
| | 9.0 |
| | — |
| | — |
|
Foreign currency derivatives | | 3.5 |
| | — |
| | 3.5 |
| | — |
|
Total | | $ | 249.3 |
| | $ | 134.7 |
| | $ | 114.6 |
| | $ | — |
|
Liabilities | | | | | | | | |
Foreign currency derivatives | | $ | 8.5 |
| | $ | — |
| | $ | 8.5 |
| | $ | — |
|
Interest rate derivatives | | 2.1 |
| | — |
| | 2.1 |
| | — |
|
Contingent consideration related to D&A acquisition | | 29.3 |
| | — |
| | — |
| | 29.3 |
|
Total | | $ | 39.9 |
| | $ | — |
| | $ | 10.6 |
| | $ | 29.3 |
|
|
| | | | | | | | | | | | | | | | |
| | | | November 30, 2017 |
| | Fair Value | | Level 1 | | Level 2 | | Level 3 |
Assets | | | | | | | | |
Cash and cash equivalents | | $ | 186.8 |
| | $ | 186.8 |
| | $ | — |
| | $ | — |
|
Insurance contracts | | 119.5 |
| | — |
| | 119.5 |
| | — |
|
Bonds and other long-term investments | | 7.5 |
| | 7.5 |
| | — |
| | — |
|
Foreign currency derivatives | | 12.7 |
| | — |
| | 12.7 |
| | — |
|
Total | | $ | 326.5 |
| | $ | 194.3 |
| | $ | 132.2 |
| | $ | — |
|
Liabilities | | | | | | | | |
Foreign currency derivatives | | $ | 4.7 |
| | $ | — |
| | $ | 4.7 |
| | $ | — |
|
Interest rate derivatives | | 2.5 |
| | — |
| | 2.5 |
| | — |
|
Total | | $ | 7.2 |
| | $ | — |
| | $ | 7.2 |
| | $ | — |
|
Because of their short-term nature, the amounts reported in the balance sheet for cash and cash equivalents, receivables, short-term borrowings and trade accounts payable approximate fair value. The fair values of insurance contracts are based upon the underlying values of the securities in which they are invested and are from quoted market prices from various stock and bond exchanges for similar type assets. The fair values of bonds and other long-term investments are based on quoted market prices from various stock and bond exchanges. The fair values for interest rate and foreign currency derivatives are based on values for similar instruments using models with market based inputs.
The following table sets forth the carrying amounts and fair values of our long-term debt (including the current portion thereof) at February 28, 2018, February 28, 2017 and November 30, 2017 (in millions):
|
| | | | | | | | | | | |
| February 28, 2018 | | February 28, 2017 | | November 30, 2017 |
Carrying amount | $ | 4,454.2 |
| | $ | 1,054.2 |
| | $ | 4,769.5 |
|
Fair value | 4,452.5 |
| | 1,107.4 |
| | 4,858.5 |
|
At February 28, 2018, the fair value of long-term debt includes $3,264.7 million and $1,187.8 million determined using Level 1 and Level 2 valuation techniques, respectively. At November 30, 2017, the fair value of long-term debt includes $3,615.2 million and $1,243.3 million determined using Level 1 and Level 2 valuation techniques, respectively. The fair value for Level 2 long-term debt is determined by using quoted prices for similar debt instruments. At February 28, 2017, the fair value of long-term debt was determined using Level 1 valuation techniques.
The acquisition-date fair value of the liability for contingent consideration related to our acquisition of Drogheria & Alimentari (D&A) in May 2015 was approximately $27.7 million (€25.2 million). The fair value of the liability both at acquisition and as of each reporting period prior to our agreement to settle the obligation in the second quarter of 2017, was estimated using a discounted cash flow technique applied to the expected payout with significant inputs that are not observable in the market and thus represents a Level 3 fair value measurement as defined in the FASB's Accounting Standards Codification (ASC) 820, Fair Value Measurements and Disclosures. The significant inputs in the Level 3 measurement not supported by market activity included our probability assessments of expected future cash flows related to our acquisition of D&A during the calendar 2017 earn-out period, adjusted for expectations of the amounts and ultimate resolution of likely disputes to be raised by the seller and by us as provided in the purchase agreement, discounted considering the uncertainties associated with the obligation, and calculated in accordance with the terms of the purchase agreement. Changes in the fair value of the liability for contingent consideration, excluding the impact of foreign currency, have been recognized in income on a quarterly basis as of each reporting period prior to our agreement to settle the obligation in the second quarter of 2017.
The change in fair value of our Level 3 liabilities, which relates solely to the contingent consideration related to our acquisition of D&A for the three months ended February 28, 2017 is summarized as follows (in millions):
|
| | | | | | | | | | | | | | | |
| Beginning of year | | Changes in fair value including accretion | | Impact of foreign currency | | Balance as of end of period |
Three months ended February 28, 2017 | $ | 28.9 |
| | $ | 0.3 |
| | $ | 0.1 |
| | $ | 29.3 |
|
| |
7. | EMPLOYEE BENEFIT AND RETIREMENT PLANS |
During the first quarters of 2018 and 2017, we made the following significant changes to our employee benefit and retirement plans:
First quarter of 2018
| |
• | On December 1, 2017, our Management Committee approved the freezing of benefits under our pension plans in Canada. The effective date of this freeze is November 30, 2019. Although those plans will be frozen, employees who are participants in the plans will retain benefits accumulated up to the date of the freeze, based on credited service and eligible earnings, in accordance with the terms of the plans. |
First quarter of 2017
| |
• | On December 1, 2016, our Management Committee approved the freezing of benefits under the McCormick U.K. Pension and Life Assurance Scheme (the U.K. plan). The effective date of this freeze was December 31, 2016. Although the U.K. plan has been frozen, employees who are participants in that plan retained benefits accumulated up to the date of the freeze, based on credited service and eligible earnings, in accordance with the terms of the plan. |
| |
• | On January 3, 2017, our Management Committee approved the freezing of benefits under the McCormick Pension Plan, the defined benefit pension plan available to U.S. employees hired on or prior to December 31, 2011. The effective date of this freeze is November 30, 2018. Although the U.S. Pension plan will be frozen, employees who are participants in that plan will retain benefits accumulated up to the date of the freeze, based on credited service and eligible earnings, in accordance with the terms of the plan. |
| |
• | On January 3, 2017, the Compensation Committee of our Board of Directors approved the freezing of benefits under the McCormick Supplemental Executive Retirement Plan (the “SERP”). The effective date of this freeze was January 31, 2017. Although the SERP has been frozen, executives who are participants in the SERP as of the date of the freeze, including certain named executive officers, retained benefits accumulated up to that date, based on credited service and eligible earnings, in accordance with the SERP’s terms. |
As a result of these changes, we remeasured pension assets and benefit obligations as of the dates of the approvals indicated above. In the three months ended February 28, 2018, we reduced the Canadian plan benefit obligations by $17.5 million. In the three months ended February 28, 2017, we reduced the U.S. and U.K. plan benefit obligations by $69.9 million and $7.8 million, respectively. These remeasurements resulted in non-cash, pre-tax net actuarial gains of $17.5 million and $77.7 million for the three months ended February 28, 2018 and 2017, respectively. These net actuarial gains consist principally of curtailment gains of $18.0 million and $76.7 million, and are included in our Consolidated Statement of Comprehensive Income for the three months ended February 28, 2018 and 2017, respectively, as a component of Other comprehensive income (loss) on the line entitled Unrealized components of pension plans. Deferred taxes associated with these actuarial gains, together with other unrealized components of pension plans recognized during the three months ended February 28, 2018 and 2017, are also included in that statement as a component of Other comprehensive income (loss).
The following table presents the components of our pension expense of the defined benefit plans for the three months ended February 28, 2018 and 2017 (in millions):
|
| | | | | | | | | | | | | | | |
| United States | | International |
| 2018 | | 2017 | | 2018 | | 2017 |
Defined benefit plans | | | | | | | |
Service cost | $ | 4.4 |
| | $ | 3.9 |
| | $ | 1.1 |
| | $ | 1.5 |
|
Interest costs | 7.9 |
| | 8.0 |
| | 2.4 |
| | 2.5 |
|
Expected return on plan assets | (10.8 | ) | | (10.2 | ) | | (4.2 | ) | | (3.7 | ) |
Amortization of prior service costs | — |
| | — |
| | 0.5 |
| | 0.5 |
|
Amortization of net actuarial losses | 2.5 |
| | 1.9 |
| | 0.7 |
| | 1.0 |
|
Total pension expense | $ | 4.0 |
| | $ | 3.6 |
| | $ | 0.5 |
| | $ | 1.8 |
|
During the three months ended February 28, 2018 and 2017, we contributed $5.9 million and $6.3 million, respectively, to our pension plans. Total contributions to our pension plans in fiscal year 2017 were $18.7 million.
The following table presents the components of our other postretirement benefits expense (in millions):
|
| | | | | | | | |
|
| Three months ended February 28, |
|
| 2018 | | 2017 |
Other postretirement benefits |
|
|
|
|
Service cost |
| $ | 0.6 |
|
| $ | 0.7 |
|
Interest costs |
| 0.6 |
|
| 0.9 |
|
Amortization of prior service credits |
| (2.2 | ) |
| — |
|
Total other postretirement benefits expense |
| $ | (1.0 | ) |
| $ | 1.6 |
|
The reduction in other postretirement benefits expense for the three months ended February 28, 2018 is primarily attributable to plan amendments that were approved by our Management Committee on August 23, 2017 and are more fully described in note 10 of the financial statements in our Annual Report on Form 10-K for the year ended November 30, 2017.
| |
8. | STOCK-BASED COMPENSATION |
We have three types of stock-based compensation awards: restricted stock units (RSUs), stock options and company stock awarded as part of our long-term performance plan (LTPP). The following table sets forth the stock-based compensation expense recorded in selling, general and administrative (SG&A) expense (in millions):
|
| | | | | | | |
| Three months ended February 28, |
| 2018 | | 2017 |
Stock-based compensation expense | $ | 4.3 |
| | $ | 4.1 |
|
Our 2018 annual grant of stock options and RSUs is expected to occur in the second quarter, similar to the 2017 annual grant.
The following is a summary of our stock option activity for the three months ended February 28, 2018 and 2017:
|
| | | | | | | | | | | | | |
| 2018 | | 2017 |
(shares in millions) | Number of Shares | | Weighted- Average Exercise Price | | Number of Shares | | Weighted- Average Exercise Price |
Outstanding at beginning of period | 4.8 |
| | $ | 71.91 |
| | 4.9 |
| | $ | 66.00 |
|
Exercised | (0.3 | ) | | 54.84 |
| | (0.1 | ) | | 63.75 |
|
Outstanding at end of the period | 4.5 |
| | $ | 73.04 |
| | 4.8 |
| | $ | 66.04 |
|
Exercisable at end of the period | 3.5 |
| | $ | 66.37 |
| | 3.7 |
| | $ | 59.93 |
|
As of February 28, 2018, the intrinsic value (the difference between the exercise price and the market price) for all options outstanding was $152.4 million and for options currently exercisable was $140.8 million. The total intrinsic value of all options exercised during the three months ended February 28, 2018 and 2017 was $15.4 million and $4.4 million, respectively.
The following is a summary of our RSU activity for the three months ended February 28, 2018 and 2017:
|
| | | | | | | | | | | | | |
| 2018 | | 2017 |
(shares in thousands) | Number of Shares | | Weighted- Average Grant-Date Fair Value | | Number of Shares | | Weighted- Average Grant-Date Fair Value |
Outstanding at beginning of period | 267 |
| | $ | 86.47 |
| | 267 |
| | $ | 80.08 |
|
Granted | 31 |
| | 95.60 |
| | — |
| | — |
|
Vested | (1 | ) | | 75.99 |
| | (3 | ) | | 71.35 |
|
Forfeited | (4 | ) | | 93.66 |
| | (2 | ) | | 85.37 |
|
Outstanding at end of period | 293 |
| | $ | 87.40 |
| | 262 |
| | $ | 80.13 |
|
The following is a summary of our LTPP activity for the three months ended February 28, 2018 and 2017:
|
| | | | | | | | | | | | | |
| 2018 | | 2017 |
(shares in thousands) | Number of Shares | | Weighted- Average Grant-Date Fair Value | | Number of Shares | | Weighted- Average Grant-Date Fair Value |
Outstanding at beginning of period | 220 |
| | $ | 84.31 |
| | 201 |
| | $ | 78.10 |
|
Granted | 86 |
| | 101.90 |
| | 78 |
| | 89.96 |
|
Vested | (59 | ) | | 74.02 |
| | (43 | ) | | 69.04 |
|
Outstanding at end of period | 247 |
| | $ | 92.91 |
| | 236 |
| | $ | 83.63 |
|
In December 2017, President Trump signed into law H.R. 1, “An Act to provide for reconciliation pursuant to titles II and V of the concurrent resolution on the budget for fiscal year 2018” (this legislation was formerly called the “Tax Cuts and Jobs Act” and is referred to herein as the “U.S. Tax Act”). The U.S. Tax Act provides for significant changes in the U.S. Internal Revenue Code of 1986, as amended. Certain provisions of the U.S. Tax Act are effective during our fiscal year ending November 30, 2018 with all provisions of the U.S. Tax Act effective as of the beginning of our fiscal year ending November 30, 2019. The U.S. Tax Act contains provisions with separate effective dates but is generally effective for taxable years beginning after December 31, 2017.
Beginning on January 1, 2018, the U.S. Tax Act lowers the U.S. corporate income tax rate from 35% to 21% on our U.S. earnings from that date and beyond. The revaluation of our U.S. deferred tax assets and liabilities to the 21% corporate tax rate has reduced our net U.S. deferred income tax liability by $376.5 million and is reflected as a reduction in our income tax expense in our results for the quarter ended February 28, 2018.
The U.S. Tax Act imposes a one-time transition tax on post-1986 earnings of non-U.S. affiliates that have not been repatriated for purposes of U.S. federal income tax, with those earnings taxed at rates of 15.5% for earnings reflected by cash and cash equivalent items and 8% for other assets. We estimate this tax to be $78.6 million, including related additional foreign withholding taxes of $6.3 million associated with previously unremitted prior year earnings of certain foreign subsidiaries that are no longer considered indefinitely reinvested, which we have recognized as a component of our income tax expense for the quarter ended February 28, 2018. As we are not a calendar year-end company, certain elements of the transition tax cannot be finalized until the completion of our U.S. tax year ending November 30, 2018. The cash tax effects of this transition tax in the amount of $72.3 million can be remitted in installments over an eight-year period and we intend to do so. In addition to the previously described repatriation tax of $78.6 million, if an actual cash repatriation of the underlying earnings of non-U.S. affiliates occurs we could also be subject to additional foreign withholding taxes and an additional U.S. tax (generally associated with the tax on foreign exchange gains or losses).
The Securities and Exchange Commission issued Staff Accounting Bulletin No. 118 (SAB 118) on December 23, 2017. SAB 118 provides a one-year measurement period from a registrant’s reporting period that includes the U.S. Tax Act’s enactment date to allow registrants sufficient time to obtain, prepare and analyze information to complete the accounting required under ASC 740 Income Taxes. While based upon estimates and judgments that we believe to be reasonable, the $297.9 million net benefit recognized in the first quarter of 2018 related to the U.S. Tax Act, as described above, is provisional and may change during the measurement period as a result of, among other things, changes in interpretations and assumptions we have made, guidance that may be issued and other actions we may take as a result of the U.S. Tax Act different from that presently assumed.
Income taxes for the three months ended February 28, 2018 included $303.0 million of discrete tax benefits consisting of the following: (i) the $297.9 million net benefit associated with the U.S. Tax Act, previously described, (ii) $3.4 million of excess tax benefits associated with share-based compensation, and (iii) $2.2 million related to the reversal of unrecognized tax benefits and related interest associated with the expiration of statutes of limitation in non-US jurisdictions, offset by a $0.5 million net detriment related to the revaluation of deferred tax assets related to legislation enacted in a non-US jurisdiction in our first quarter.
Other than the discrete tax benefits mentioned previously and additions for current year tax positions, there were no significant changes to unrecognized tax benefits during the three months ended February 28, 2018.
Income taxes for the three months ended February 28, 2017 included $2.4 million of discrete tax benefits consisting of the following: (i) $1.6 million related to excess tax benefits associated with share-based compensation, and (ii) the reversal of unrecognized tax benefits and related interest of $0.9 million associated with the expiration of statute of limitations in various jurisdictions; offset by a $0.1 million net detriment for the revaluation of deferred tax assets related to legislation enacted in our first quarter.
As of February 28, 2018, we believe the reasonably possible total amount of unrecognized tax benefits that could increase or decrease in the next 12 months as a result of various statute expirations, audit closures, and/or tax settlements would not be material to our consolidated financial statements.
| |
10. | EARNINGS PER SHARE AND STOCK ISSUANCE |
The following table sets forth the reconciliation of average shares outstanding (in millions):
|
| | | | | |
| Three months ended |
| February 28, 2018 | | February 28, 2017 |
Average shares outstanding – basic | 131.2 |
| | 125.1 |
|
Effect of dilutive securities: | | | |
Stock options/RSUs/LTPP | 1.7 |
| | 1.8 |
|
Average shares outstanding – diluted | 132.9 |
| | 126.9 |
|
The following table sets forth the stock options and RSUs for the three months ended February 28, 2018 and 2017 which were not considered in our earnings per share calculation since they were anti-dilutive (in millions):
|
| | | | | |
| February 28, 2018 | | February 28, 2017 |
Anti-dilutive securities | 0.4 |
| | 0.8 |
|
The following table sets forth the common stock activity for the three months ended February 28, 2018 and 2017 (in millions):
|
| | | | | |
| February 28, 2018 | | February 28, 2017 |
Shares issued, net of shares withheld for taxes, under stock options, RSUs, LTPP and employee stock purchase plans | 0.3 |
| | 0.2 |
|
Shares repurchased under the stock repurchase program | 0.2 |
| | 0.9 |
|
As of February 28, 2018, $173 million remained of the $600 million share repurchase authorization that was authorized by the Board of Directors in March 2015.
| |
11. | ACCUMULATED OTHER COMPREHENSIVE LOSS |
The following table sets forth the components of accumulated other comprehensive income (loss), net of tax where applicable (in millions):
|
| | | | | | | | | | | |
| February 28, 2018 | | February 28, 2017 | | November 30, 2017 |
Foreign currency translation adjustment | $ | (62.7 | ) | | $ | (284.3 | ) | | $ | (124.4 | ) |
Unrealized (loss) gain on foreign currency exchange contracts | (4.2 | ) | | 2.2 |
| | (3.6 | ) |
Fair value of interest rate swaps (excluding settled interest rate swaps) | — |
| | (0.1 | ) | | — |
|
Unamortized value of settled interest rate swaps | 0.9 |
| | 2.3 |
| | 0.8 |
|
Pension and other postretirement costs | (158.3 | ) | | (165.1 | ) | | (152.3 | ) |
Accumulated other comprehensive loss | $ | (224.3 | ) | | $ | (445.0 | ) | | $ | (279.5 | ) |
In conjunction with the adoption of ASU No. 2018-02 Income Statement-Reporting Comprehensive Income (Topic 220)-Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income, we reclassified $20.9 million of other comprehensive income, primarily associated with pension and other postretirement plans, from accumulated other comprehensive income to retained earnings.
The following table sets forth the amounts reclassified from accumulated other comprehensive income (loss) and into consolidated net income for the three months ended February 28, 2018 and 2017 (in millions):
|
| | | | | | | | | | | |
|
| Three months ended |
| Affected Line Items in the Condensed Consolidated Income Statement |
Accumulated Other Comprehensive Income (Loss) Components |
| February 28, 2018 | | February 28, 2017 | |
(Gains)/losses on cash flow hedges: |
|
|
|
|
|
|
|
Interest rate derivatives |
| $ | (0.1 | ) |
| $ | 0.1 |
|
| Interest expense |
Foreign exchange contracts |
| 1.1 |
|
| (1.1 | ) |
| Cost of goods sold |
Total before tax |
| 1.0 |
|
| (1.0 | ) |
|
|
|
Tax effect |
| (0.2 | ) |
| 0.3 |
|
| Income taxes |
Net, after tax |
| $ | 0.8 |
|
| $ | (0.7 | ) |
|
|
|
|
|
|
|
|
|
|
|
Amortization of pension and postretirement benefit adjustments: |
|
|
|
|
|
|
|
Amortization of prior service costs (credit) (1) |
| $ | (1.7 | ) |
| $ | 0.5 |
|
| SG&A expense/ Cost of goods sold |
Amortization of net actuarial losses (1) |
| 3.2 |
|
| 2.9 |
|
| SG&A expense/ Cost of goods sold |
Total before tax |
| 1.5 |
|
| 3.4 |
|
|
|
|
Tax effect |
| (0.3 | ) |
| (1.2 | ) |
| Income taxes |
Net, after tax |
| $ | 1.2 |
|
| $ | 2.2 |
|
|
|
|
(1) This accumulated other comprehensive income (loss) component is included in the computation of total pension expense and other postretirement benefits expense (refer to note 7 for additional details).
We operate in two business segments: consumer and flavor solutions. (We formerly referred to our flavor solutions segment as our industrial segment.) The consumer and flavor solutions segments manufacture, market and distribute spices, seasoning mixes, condiments and other flavorful products throughout the world. Our consumer segment sells to retail outlets, including grocery, mass merchandise, warehouse clubs, discount and drug stores under the “McCormick” brand and a variety of brands around the world, including “French’s”, “Frank’s RedHot”, “Lawry’s”, “Zatarain’s”, “Simply Asia”, “Thai Kitchen”, “Ducros”, “Vahine”, “Schwartz”, “Club House”, “Kamis”, “Kohinoor”, “DaQiao”, “Drogheria & Alimentari”, “Stubb's”, and “Gourmet Garden”. Our flavor solutions segment sells to food manufacturers and the foodservice industry both directly and indirectly through distributors.
In each of our segments, we produce and sell many individual products which are similar in composition and nature. With their primary attribute being flavor, we regard the products within each of our segments to be fairly homogenous. It is impracticable to segregate and identify sales and profits for each of these individual product lines.
We measure segment performance based on operating income excluding special charges, as this activity is managed separately from the business segments, and transaction and integration expenses related to our acquisition of RB Foods, as these expenses are similarly managed separately from the business segments. These transaction and integration expenses excluded from our segment performance measure include the amortization of the acquisition-date fair value adjustment of inventories that is included in cost of goods sold, costs directly associated with that acquisition and costs associated with integrating the RB Foods business.
Although the segments are managed separately due to their distinct distribution channels and marketing strategies, manufacturing and warehousing are often integrated to maximize cost efficiencies. We do not segregate jointly utilized assets by individual segment for internal reporting, evaluating performance or allocating capital. Because of manufacturing integration for certain products within the segments, products are not sold from one segment to another but rather inventory is transferred at cost. Intersegment sales are not material.
|
| | | | | | | | | | | |
| Consumer | | Flavor Solutions | | Total |
| | | (in millions) | | |
Three months ended February 28, 2018 | | | | | |
Net sales | $ | 757.4 |
| | $ | 479.7 |
| | $ | 1,237.1 |
|
Operating income excluding special charges and transaction and integration expenses | 132.2 |
| | 62.4 |
| | 194.6 |
|
Income from unconsolidated operations | 7.1 |
| | 1.0 |
| | 8.1 |
|
| | | | | |
Three months ended February 28, 2017 | | | | | |
Net sales | $ | 638.6 |
| | $ | 405.1 |
| | $ | 1,043.7 |
|
Operating income excluding special charges | 97.9 |
| | 39.9 |
| | 137.8 |
|
Income from unconsolidated operations | 6.5 |
| | 0.5 |
| | 7.0 |
|
A reconciliation of operating income excluding special charges and, for the three months ended February 28, 2018, transaction and integration expenses, to operating income is as follows (in millions):
|
| | | | | | | | | | | |
| Consumer | | Flavor Solutions | | Total |
Three months ended February 28, 2018 | | | | | |
Operating income excluding special charges and transaction and integration expenses | $ | 132.2 |
| | $ | 62.4 |
| | $ | 194.6 |
|
Less: Special charges | 1.0 |
| | 1.2 |
| | 2.2 |
|
Less: Transaction and integration expenses | 5.8 |
| | 2.9 |
| | 8.7 |
|
Operating income | $ | 125.4 |
| | $ | 58.3 |
| | $ | 183.7 |
|
| | | | | |
Three months ended February 28, 2017 | | | | | |
Operating income excluding special charges | $ | 97.9 |
| | $ | 39.9 |
| | $ | 137.8 |
|
Less: Special charges | 2.5 |
| | 1.1 |
| | 3.6 |
|
Operating income | $ | 95.4 |
| | $ | 38.8 |
| | $ | 134.2 |
|
| |
ITEM 2. | MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
OVERVIEW
The following–Management’s Discussion and Analysis of Financial Condition and Results of Operations (MD&A) is intended to help the reader understand McCormick & Company, Incorporated, our operations, and our present business environment. MD&A is provided as a supplement to, and should be read in conjunction with, our financial statements and the accompanying notes thereto, included in Item 1 of this report. We use certain non-GAAP information–more fully described below under the caption Non-GAAP Financial Measures–that we believe is important for purposes of comparison to prior periods and development of future projections and earnings growth prospects. This information is also used by management to measure the profitability of our ongoing operations and analyze our business performance and trends. Unless otherwise noted, the dollar and share information in the charts and tables in MD&A are in millions, except per share data.
Business profile
We are a global leader in flavor, with the manufacturing, marketing and distribution of spices, seasoning mixes, condiments and other flavorful products to the entire food industry-retailers, food manufacturers and the foodservice business. Our major sales, distribution and production facilities are located in North America, Europe and China. Additional facilities are based in Australia, Mexico, India, Singapore, Central America, Thailand and South Africa. In fiscal year 2017, 41% of our sales were outside of the United States. We also are partners in a number of joint ventures that are involved in the manufacture and sale of flavorful products, the most significant of which is McCormick de Mexico.
We operate in two business segments, consumer and flavor solutions. Our flavor solutions segment (which we formerly referred to as our industrial segment) was renamed in early 2018 to better align the segment name with its product offerings.
Consumer segment–Our consumer segment customers span a variety of retailers that include grocery mass merchandise, warehouse clubs, discount and drug stores, and e-commerce retailers served directly and indirectly through distributors or wholesalers. In addition to marketing our branded products to these customers, we are also a leading supplier of private label items, also known as store brands.
Flavor Solutions segment–In our flavor solutions segment, we provide a wide range of products to multinational food manufacturers and foodservice customers. The foodservice customers are supplied with branded, packaged products both directly and indirectly through distributors. We supply food manufacturers and foodservice customers with customized flavor solutions, and many of these customer relationships have been active for decades.
Demand for flavor is growing globally; and across both segments, we have the customer base and product breadth to participate in all types of eating occasions. Our products deliver flavor when cooking at home, dining out, purchasing a quick service meal or enjoying a snack. We offer customers and consumers a range of products that meet the increasing demand for certain product attributes such as organic, gluten-free and non-GMO (genetically modified organisms) and that extend from premium to value-priced.
Long-term growth objectives
Our long-term annual growth objectives in constant currency are to increase sales 4% to 6%, increase adjusted operating income 7% to 9% and increase adjusted earnings per share 9% to 11%.
Sales growth: Over time, we expect to grow sales with similar contributions from: 1) our base business–driven by brand marketing support, customer intimacy, expanded distribution and category growth; 2) new products; and 3) acquisitions.
Base business–In 2017, we increased our investment in brand marketing by 39% over the 2012 level and we plan a further increase in 2018. We measure the return on our brand marketing investment and have identified digital marketing as one of our highest return investments in brand marketing support. Through digital marketing, we are connecting with consumers in a personalized way to deliver recipes, provide cooking advice and discover new products.
New Products–For our consumer segment, we believe that scalable and differentiated innovation continues to be one of the best ways to distinguish our brands from our competition, including private label. We are introducing products for every type of cooking occasion, from gourmet, premium items to convenient and value-priced flavors.
For flavor solutions customers, we are developing seasonings for snacks and other food products, as well as flavors for new menu items. We have a solid pipeline of flavor solutions aligned with our customers’ new product launch plans, many of which include “better-for-you” innovation. With over 20 product innovation centers around the world, we are supporting the growth of our brands and those of our flavor solutions customers with products that appeal to local consumers.
Acquisitions–Acquisitions are expected to approximate one-third of our long-term sales growth. Since the beginning of 2015, we have completed seven acquisitions, which are driving sales in both our consumer and flavor solutions segments. We focus on acquisition opportunities that meet the growing demand for flavor and health. Geographically, our focus is on acquisitions that build scale where we currently have presence in both developed and emerging markets. In addition to bolt-on opportunities, we were seeking larger acquisitions.
The RB Foods acquisition resulted in acquisitions contributing more than one-third of our sales growth in 2017 and is expected to result in acquisitions contributing more than one-third of our sales growth in 2018.
Cost savings: We are fueling our investment in growth with cost savings from our Comprehensive Continuous Improvement (CCI) program, an ongoing initiative to improve productivity and reduce costs throughout the organization, as well as savings from organization and streamlining actions described in note 3 to the financial statements. In addition to funding brand marketing support, product innovation and other growth initiatives, our CCI program helps offset higher material costs and is contributing to higher operating income and earnings per share.
Cash flow: We continue to generate strong cash flow. Net cash provided by operating activities reached $815.3 million in 2017, an increase from $658.1 million in 2016. We have a balanced use of cash for debt repayment, capital expenditures and the return of cash to shareholders through dividends and share repurchases. In 2017, that return of cash to shareholders was $375.4 million and our Board declared the 32nd consecutive annual increase in our quarterly dividend. Due to our increased level of indebtedness related to the RB Foods acquisition, we expect to curtail our acquisition and share repurchase activity for a period of time in order to enable a return to our pre-acquisition credit profile. Although we have curtailed our share repurchase activity, we may from time-to-time use the proceeds from stock option exercises for share repurchases. On a long-term basis, we expect a combination of acquisitions and share repurchases to add about 2% to earnings per share growth.
2018 outlook
We are projecting another year of strong financial performance in 2018 and, including the results of RB Foods from its acquisition date of August 17, 2017, we expect our constant currency growth rate in sales, operating income and adjusted earnings per share to exceed our long-term financial growth objectives.
In 2018, we expect to grow sales 13% to 15%, including an estimated 2% favorable impact from currency rates, or 11% to 13% on a constant currency basis. The incremental impact of the RB Foods acquisition is projected to contribute approximately 8% of that sales growth. We expect further increases in volume and product mix in our base business to drive the remaining sales growth anticipated in 2018 as, with material cost inflation projected in the low single digits, we do not expect significant pricing impact in 2018 other than the incremental impact of actions taken in 2017.
In 2018, we expect adjusted gross profit margin to be approximately 150 to 200 basis points higher than 2017, due to a projected low single digit increase in material costs that is more than offset by the effects of favorable business mix and CCI-led cost savings.
Led by CCI, we expect to reach cost savings of approximately $100 million in 2018, with a large portion impacting our cost of goods sold.
In 2018, we expect a significant increase in operating income, in part, due to the effects of the RB Foods acquisition, including the related transaction and integration expenses recorded in 2017. We expect 2018’s adjusted operating income to increase 23% to 25%, which includes the incremental impact of the RB Foods acquisition and a 1% favorable impact from currency rates. For 2018, we plan to increase brand marketing at a rate above our sales growth.
Diluted earnings per share was $3.72 in 2017. Diluted earnings per share for 2018 are projected to range from $6.85 to $6.95. Excluding the per share impact of special charges of $0.12 and transaction and integration expenses related to the RB Foods acquisition of $0.42 in 2017, adjusted diluted earnings per share was $4.26 in 2017. Adjusted diluted earnings per share (excluding an estimated $2.24 per share non-recurring benefit from U.S. Tax Act changes, an estimated $0.11 per share impact from special charges and an estimated $0.13 per share impact from integration expenses related to the RB Foods acquisition) are projected to be $4.85 to $4.95 in 2018. We expect adjusted diluted earnings per share in 2018 to grow 14% to 16%, which includes a 1% favorable impact from currency rates, over adjusted diluted earnings per share of $4.26 in 2017. We expect this growth rate to be mainly driven by increased adjusted operating income and a lower effective tax rate which will more than offset the effects of higher interest expense and higher diluted shares.
RESULTS OF OPERATIONS – COMPANY
|
| | | | | | | |
| Three months ended |
| February 28, 2018 | | February 28, 2017 |
Net sales | $ | 1,237.1 |
| | $ | 1,043.7 |
|
Percent increase | 18.5 | % | | 1.3 | % |
Components of percent growth in net sales–increase (decrease): | | | |
Volume and product mix | 1.5 | % | | (1.1 | )% |
Pricing actions | 0.7 | % | | 2.0 | % |
Acquisitions | 12.4 | % | | 2.7 | % |
Foreign exchange | 3.9 | % | | (2.3 | )% |
Gross profit | $ | 520.0 |
| | $ | 413.0 |
|
Gross profit margin | 42.0 | % | | 39.6 | % |
Sales for the first quarter of 2018 increased by 18.5% from the prior year level and by 14.6% on a constant currency basis (that is excluding the impact of foreign currency exchange as more fully described under the caption, Non-GAAP Financial Measures). Sales in the first quarter of 2018 increased in both our consumer and flavor solutions segments. The incremental impact of acquisitions added 12.4%, primarily driven by the RB Foods acquisition completed in August 2017. In addition, pricing actions added 0.7% to sales and favorable volume and product mix increased sales by 1.5%. Both our consumer and flavor solutions segments experienced increases in volume and product mix through continued product innovation and emphasis on brand marketing. Sales were impacted by favorable foreign currency rates that added 3.9% to sales compared to the year-ago quarter and is excluded from our measure of sales growth of 14.6% on a constant currency basis.
Gross profit for the first quarter of 2018 increased by $107.0 million, or 25.9%, over the comparable period in 2017, and our gross profit margin increased 240 basis points from the year ago quarter to 42.0%. While that 240-basis point expansion in our gross profit margin includes an accretion impact from our acquisition of the RB Foods' business, our core business was also a driver of that expansion as the shift in our core product portfolio to more value-added products and CCI-led cost savings continue to drive profit expansion across both our segments.
|
| | | | | | | |
| Three months ended |
| February 28, 2018 | | February 28, 2017 |
Selling, general & administrative expense (SG&A) | $ | 325.4 |
| | $ | 275.2 |
|
Percent of net sales | 26.3 | % | | 26.4 | % |
SG&A increased by $50.2 million in the first quarter of 2018 compared to the 2017 level, primarily as a result of acquisitions, coupled with higher freight costs due to constrained carrier capacity in the U.S. and increased brand marketing expenses, net of CCI-led cost savings. SG&A as a percent of net sales decreased by 10 basis points from the year-ago quarter to 26.3% in the first quarter of 2018 as a result of the leverage of fixed and semi-fixed elements of SG&A over the higher sales base in the first quarter of 2018 that more than offset higher freight costs and brand marketing expenses.
|
| | | | | | | |
| Three months ended |
| February 28, 2018 | | February 28, 2017 |
Total special charges | $ | 2.2 |
| | $ | 3.6 |
|
During the three months ended February 28, 2018, we recorded $2.2 million of special charges, consisting primarily of $1.3 million related to third party expenses incurred associated with our evaluation of changes relating to our GE initiative, $0.2 million related to employee severance benefits and other costs directly associated with the relocation of one of our Chinese manufacturing facilities and $0.7 million related to employee severance benefits and other costs associated with actions related to the transfer of certain manufacturing operations in our Asia Pacific region to a new facility under construction in Thailand.
During the three months ended February 28, 2017, we recorded $3.6 million of special charges, consisting primarily of $1.9 million for severance and other exit costs associated with our Europe, Middle East and Africa (EMEA) region’s closure of its manufacturing plant in Portugal in mid-2017 and $1.0 million related to third party expenses incurred associated with the evaluation of organizational streamlining initiatives.
|
| | | | | | | |
| Three months ended |
| February 28, 2018 | | February 28, 2017 |
Transaction and integration expenses | $ | 8.7 |
| | $ | — |
|
Total transaction and integration expenses related to the RB Foods acquisition are anticipated to approximate $23 million in 2018. These costs primarily consist of outside advisory, service and consulting costs; employee-related costs; and other costs related to the acquisition. We incurred $8.7 million of transaction and integration expenses in the three months ended February 28, 2018 and expect to incur the remainder during the balance of fiscal 2018.
|
| | | | | | | |
| Three months ended |
| February 28, 2018 | | February 28, 2017 |
Interest expense | $ | 41.8 |
| | $ | 14.5 |
|
Other income, net | 1.5 |
| | 0.1 |
|
Interest expense was higher in the three months ended February 28, 2018, compared to the same period of the prior year, due primarily to an increase in average total borrowings related to the incurrence of $3.7 billion in debt in August 2017 to finance
the acquisition of RB Foods. Other income, net for the three months ended February 28, 2018 was $1.4 million higher than the 2017 level due principally to an increase in interest income and lower non-operating foreign currency transaction losses recognized in 2018 compared to the comparable period in 2017.
|
| | | | | | | |
| Three months ended |
| February 28, 2018 | | February 28, 2017 |
Income from consolidated operations before income taxes | $ | 143.4 |
| | $ | 119.8 |
|
Income tax (benefit) expense | (271.1 | ) | | 33.3 |
|
Effective tax rate | (189.1 | )% | | 27.8 | % |
The provision for income taxes is based on the then-current estimate of the annual effective tax rate adjusted to reflect the tax impact of items discrete to the fiscal period. We record tax expense or tax benefits that do not relate to ordinary income in the current fiscal year discretely in the period in which such items occur pursuant to the requirements of U.S. GAAP. Examples of such types of discrete items not related to ordinary income of the current fiscal year include, but are not limited to, changes in estimates of the outcome of tax matters related to prior years (including reversals of reserves upon the lapsing of statutes of limitations), provision-to-return adjustments, and the settlement of tax audits.
In 2018, discrete items include the impact of the U.S. Tax Cuts and Jobs Act (“U.S. Tax Act”) enacted in December 2017. The U.S. Tax Act significantly changes U.S. corporate income tax laws by, among other things, reducing the U.S. corporate income tax rate to 21% starting in calendar year 2018 and creating a territorial tax system with a one-time transition tax on previously deferred post-1986 foreign earnings of U.S. subsidiaries. Under GAAP (specifically, ASC Topic 740, Income Taxes), the effects of changes in tax rates and laws on deferred tax balances are recognized in the period in which the new legislation is enacted. As a result, we recorded a net benefit of $297.9 million during the first quarter of 2018. This amount includes the $376.5 million benefit from the revaluation of net U.S. deferred tax liabilities based on the new lower corporate income tax rate offset in part by an estimated tax charge of $78.6 million (comprised of the mandated U.S. transition taxes and foreign withholding taxes on certain prior year earnings of foreign subsidiaries that we plan to return to the U.S. in 2018).
The Securities and Exchange Commission issued Staff Accounting Bulletin No. 118 (“SAB 118”) on December 23, 2017. SAB 118 provides a one-year measurement period from a registrant’s reporting period that includes the U.S. Tax Act’s enactment date to allow registrants sufficient time to obtain, prepare and analyze information to complete the accounting required under ASC 740. As more fully disclosed in note 9 of the accompanying financial statements, the $297.9 million net benefit recognized during the first quarter of 2018 related to the U.S. Tax Act is provisional. The provisional amounts recognized during the first quarter of 2018 may change during the measurement period as a result of, among other things, changes in interpretations and assumptions we have made, guidance that may be issued and other actions we may take as a result of the U.S. Tax Act different from that presently assumed.
The decrease in our effective tax rate for the first quarter of 2018 as compared to the year-ago period is due to the impact of the tax effects associated with the U.S. Tax Act as described above and other higher discrete tax benefits. See note 9 of the accompanying financial statements for a further description of these discrete items. In 2018 and 2017, these other discrete items include excess tax benefits associated with share-based payments to employees and to the reversal of unrecognized tax benefits and related interest associated with the expiration of statutes of limitations in non-US jurisdictions.
Absent additional discrete items for the remainder of the year, we expect our annual effective tax rate, excluding the transition tax and the revaluation of our deferred tax assets and liabilities as described above, will approximate 23% for 2018.
|
| | | | | | | |
| Three months ended |
| February 28, 2018 | | February 28, 2017 |
Income from unconsolidated operations | $ | 8.1 |
| | $ | 7.0 |
|
Income from unconsolidated operations, which is presented net of earnings attributable to non-controlling interests, increased by $1.1 million for the three months ended February 28, 2018, as compared to the year-ago period. This fluctuation was due primarily to an increase in earnings at our largest joint venture, McCormick de Mexico, which also benefited from the favorable impact of foreign exchange rates as compared to the prior year period.
The following table outlines the major components of the change in diluted earnings per share from 2017 to 2018:
|
| | | |
| Three months ended February 28, |
2017 Earnings per share – diluted | $ | 0.74 |
|
Increase in operating income | 0.32 |
|
Impact of net discrete tax benefit of $297.9 million recognized as a result of the U.S. Tax Act | 2.24 |
|
Decrease in special charges, net of taxes | 0.01 |
|
Transaction and integration expenses attributable to RB Foods acquisition, net of taxes | (0.05 | ) |
Increase in interest expense | (0.16 | ) |
Increase in other income | 0.01 |
|
Increase in unconsolidated income | 0.01 |
|
Other impact of income taxes | 0.11 |
|
Impact of higher shares outstanding | (0.05 | ) |
2018 Earnings per share – diluted | $ | 3.18 |
|
RESULTS OF OPERATIONS — SEGMENTS
We measure the performance of our business segments based on operating income, excluding special charges, as well as transaction and integration expenses related to our RB Foods acquisition. See note 12 of the accompanying financial statements for additional information on our segment measures as well as for a reconciliation by segment of operating income, excluding special charges as well as transaction and integration expenses related to our RB Foods acquisition, to consolidated operating income. In the following discussion, we refer to our previously described measure of segment profit as segment operating income.
CONSUMER SEGMENT
|
| | | | | | | |
| Three months ended |
| February 28, 2018 | | February 28, 2017 |
(in millions) | | | |
Net sales | $ | 757.4 |
| | $ | 638.6 |
|
Percent increase | 18.6 | % | | 0.8 | % |
Segment operating income | $ | 132.2 |
| | $ | 97.9 |
|
Segment operating income margin | 17.5 | % | | 15.3 | % |
In the first quarter of 2018, sales of our consumer segment increased by 18.6%, as compared to the first quarter of 2017, and increased by 14.4% on a constant currency basis. The incremental impact of the RB Foods acquisition added 12.4% to consumer segment sales in the first quarter of 2018. Pricing actions improved sales by 0.7% while favorable volume and product mix also added 1.3% to sales in the first quarter of 2018 compared to the same period last year. Sales in the quarter reflected a favorable impact from foreign currency rates that increased consumer segment sales by 4.2% compared to the year-ago quarter and is excluded from our measure of sales growth of 14.4% on a constant currency basis
In the Americas, consumer sales rose 22.2% in the first quarter of 2018 as compared to the first quarter of 2017 and rose by 21.7% on a constant currency basis. Pricing actions added 1.0% to sales while volume and product mix increased sales for the quarter by 0.5%. The incremental impact of the RB Foods acquisition added 20.2% to sales for the first quarter of 2018. In addition to these factors, the favorable impact of foreign currency rates increased sales by 0.5% in the quarter and is excluded from our measure of sales growth of 21.7% on a constant currency basis.
In the EMEA region, consumer sales increased 14.0% in the first quarter of 2018 as compared to the first quarter of 2017 and rose by 1.1% on a constant currency basis. Sales were positively impacted by volume and product mix during the quarter that added 0.9% to sales, which offset unfavorable pricing impacts of 0.8%. The incremental impact of our acquisition of RB Foods added 1.0% to sales in the first quarter of 2018. During the first quarter of 2018, a favorable impact from foreign currency rates
increased sales by 12.9% compared to the year-ago period and is excluded from our measure of sales growth of 1.1% on a constant currency basis.
In the Asia/Pacific region, consumer sales increased 12.1% in the first quarter of 2018 and increased by 6.1% on a constant currency basis. Sales in the quarter reflected an increase of 1.5% attributable to pricing actions and 4.6% from improvements in volume and product mix, led by strong sales in China. A favorable impact from foreign currency rates that increased sales by 6.0% compared to the first quarter of 2017 is excluded from our measure of sales growth of 6.1% on a constant currency basis.
We grew segment operating income for our consumer segment by $34.3 million, or 35.0%, in the first quarter of 2018 as compared to the first quarter of 2017. The increase in segment operating income was due to the RB Foods acquisition, coupled with CCI-led cost savings, which in aggregate, offset increased brand marketing expenses and higher freight costs. On a constant currency basis, segment operating income for our consumer segment rose by 32% in the first quarter of 2018, in comparison to the same period in 2017. Segment operating margin for our consumer segment rose by 220 basis points in the first quarter of 2018 to 17.5%, driven by a higher gross profit margin. That gross profit margin improvement includes the accretive impact attributable to acquisitions as well as expansion in our core business.
FLAVOR SOLUTIONS SEGMENT
|
| | | | | | | |
| Three months ended |
| February 28, 2018 | | February 28, 2017 |
| |
Net sales | $ | 479.7 |
| | $ | 405.1 |
|
Percent increase | 18.4 | % | | 2.2 | % |
Segment operating income | $ | 62.4 |
| | $ | 39.9 |
|
Segment operating income margin | 13.0 | % | | 9.8 | % |
In the first quarter of 2018, sales of our flavor solutions segment increased by 18.4%, as compared to the first quarter of 2017, and increased by 14.8% on a constant currency basis. Our acquisitions, primarily driven by the RB Foods transaction that was completed in August 2017, increased flavor solutions segment sales by 12.4% during the first quarter of 2018. Pricing actions improved sales by 0.6% while favorable volume and product mix increased sales by 1.8% in the first quarter of 2018. A favorable impact from foreign currency rates increased flavor solutions segment sales by 3.6% compared to the year-ago quarter and is excluded from our measure of sales growth of 14.8% on a constant currency basis.
In the Americas, flavor solutions sales increased by 18.9% during the first quarter of 2018 from the prior year level and increased by 17.6% on a constant currency basis. Our RB Foods acquisition and pricing actions added 17.0% and 0.8%, respectively, to flavor solutions sales in the Americas during the first quarter of 2018 offset a decline in volume and product mix that decreased sales by 0.2%. That decline in volume and product mix resulted from a major customer’s global realignment of our flavor solutions sales, effectively transferring those sales from the Americas to the EMEA region, and the elimination of some low margin business due to the continued migration of our business to higher margin products. A favorable impact from foreign currency rates increased sales by 1.3% compared to the first quarter of 2017 and is excluded from our measure of sales growth of 17.6% on a constant currency basis.
In the EMEA region, flavor solutions sales increased by 21.6% in the first quarter of 2018 from the prior year level and increased by 11.8% on a constant currency basis. The acquisitions of RB Foods and Giotti (acquired on December 15, 2016) increased segment sales by 3.9% in the first quarter of 2018 over the comparable 2017 period, while pricing actions increased sales by 0.9%. In addition, sales increased by 7.0% due to favorable volume and product mix as sales in the first quarter of 2018 were favorably impacted by the global realignment of a major customer’s sales from the Americas to EMEA, as previously described, and by growth with quick service restaurants and within our flavors category. A favorable impact from foreign currency rates also increased sales by 9.8% compared to the first quarter of 2017 and is excluded from our measure of sales growth of 11.8% on a constant currency basis.
In the Asia/Pacific region, flavor solutions sales increased 10.7% in the first quarter of 2018, compared to the first quarter of 2017, and increased by 4.0% on a constant currency basis. Favorable volume and product mix, primarily in China, increased sales by 4.4% during the quarter and more than offset a decrease of 0.4% due to pricing actions. In addition to these factors, a favorable impact from foreign currency rates increased sales by 6.7% compared to the first quarter of 2017 and is excluded from our measure of sales growth of 4.0% on a constant currency basis.
We grew segment operating income for our flavor solutions segment by $22.5 million, or 56.4%, in the first quarter of 2018 as compared to the first quarter of 2017. The increase in segment operating income was driven by the acquisition of RB Foods, together with CCI-led cost savings and a shift in the segment’s sales to higher margin products. On a constant currency basis, segment operating income for our flavor solutions segment rose by 52.5% in the first quarter of 2018, in comparison to the same period in 2017. Segment operating margin for our flavor solutions segment rose by 320 basis points to 13.0% in the first quarter of 2018. This basis point improvement was driven by a higher gross profit margin. That gross profit margin improvement includes the accretive impact attributable to acquisitions as well as expansion in our core business.
MARKET RISK SENSITIVITY
Foreign Exchange Risk
We utilize foreign currency exchange contracts to enhance our ability to manage foreign currency exchange risk. We do not enter into contracts for trading purposes, nor are we a party to any leveraged derivative instrument and all derivatives are designated as hedges.
The following table sets forth the notional values and unrealized net gain of the portfolio of our forward foreign currency contracts:
|
| | | | | | | | | | | |
| February 28, 2018 | | February 28, 2017 | | November 30, 2017 |
Notional value | $ | 417.1 |
| | $ | 395.8 |
| | $ | 405.9 |
|
Unrealized net gain (loss) | 6.2 |
| | (5.0 | ) | | 8.0 |
|
The outstanding notional value is a result of our decisions on foreign currency exposure coverage, based on our foreign currency exposures.
Interest Rate Risk
We manage our interest rate exposure by entering into both fixed and variable rate debt arrangements. We also use interest rate swaps to minimize worldwide financing costs and to achieve a desired mix of fixed and variable rate debt. We do not enter into contracts for trading purposes, nor are we a party to any leveraged derivative instrument and all derivatives are designated as hedges.
The following table sets forth the notional values and fair values of our interest rate swap contracts:
|
| | | | | | | | | | | |
| February 28, 2018 | | February 28, 2017 | | November 30, 2017 |
Notional value | $ | 100.0 |
| | $ | 175.0 |
| | $ | 100.0 |
|
Unrealized net loss | (5.7 | ) | | (2.1 | ) | | (2.5 | ) |
The change in fair values of our interest raw swap contracts is due to changes in interest rates on the notional amounts outstanding as of each date as well as the remaining duration of our interest rate derivatives.
Commodity Risk
We purchase certain raw materials which are subject to price volatility caused by weather, market conditions, growing and harvesting conditions, governmental actions and other factors beyond our control. Our most significant raw materials are pepper, dairy products, garlic, vanilla, capsicums (red peppers and paprika), onion, wheat flour and rice. While future movements of raw material costs are uncertain, we respond to this volatility in a number of ways, including strategic raw material purchases, purchases of raw material for future delivery and customer price adjustments. We generally have not used derivatives to manage the volatility related to this risk. To the extent that we have used derivatives for this purpose, it has not been material to our business.
Credit Risk
The customers of our consumer segment are predominantly food retailers and food wholesalers. Consolidations in these industries have created larger customers. In addition, competition has increased with the growth in alternative channels including mass merchandisers, dollar stores, warehouse clubs, discount chains and e-commerce. This has caused some customers to be less profitable and increased our exposure to credit risk. Some of our customers and counterparties are highly leveraged. We continue to closely monitor the credit worthiness of our customers and counterparties. We believe that our allowance for doubtful accounts properly recognizes trade receivables at realizable value. We consider nonperformance credit risk for other financial instruments to be insignificant.
CONTRACTUAL OBLIGATIONS AND COMMERCIAL COMMITMENTS
As of February 28, 2018, there have been no material changes in our contractual obligations and commercial commitments outside the ordinary course of business since November 30, 2017.
NON-GAAP FINANCIAL MEASURES
The following table includes financial measures of adjusted operating income, adjusted income taxes, adjusted net income and adjusted diluted earnings per share. These represent non-GAAP financial measures which are prepared as a complement to our financial results prepared in accordance with United States generally accepted accounting principles. These financial measures exclude the impact, as applicable, of the following:
| |
• | Special charges–Special charges consist of expenses associated with certain actions undertaken by the company to reduce fixed costs, simplify or improve processes, and improve our competitiveness and are of such significance in terms of both up-front costs and organizational/structural impact to require advance approval by our Management Committee, comprised of our Chairman, President and Chief Executive Officer; Executive Vice President and Chief Financial Officer; President, Flavor Solutions Segment and McCormick International; President, Global Consumer Segment and Americas; Senior Vice President, Human Relations; and Senior Vice President, Strategy and Global Enablement. Upon presentation of any such proposed action (including details with respect to estimated costs, which generally consist principally of employee severance and related benefits, together with ancillary costs associated with the action that may include a non-cash component or a component which relates to inventory adjustments that are included in cost of goods sold; impacted employees or operations; expected timing; and expected savings) to the Management Committee and the Committee’s advance approval, expenses associated with the approved action are classified as special charges upon recognition and monitored on an on-going basis through completion. |
| |
• | Transaction and integration costs associated with the RB Foods acquisition–We exclude certain costs associated with our acquisition of RB Foods in August 2017 and its subsequent integration into the company. Such costs, which we refer to as “Transaction and integration costs”, include the cost of goods sold impact of the acquisition date fair value adjustment for inventory, transaction costs associated with the acquisition, integration costs following the acquisition, and the bridge financing costs. In our income statement, we include the impact of the fair value adjustment for inventory in cost of goods sold, the bridge financing cost in other debt costs, and present all other transaction and integration costs associated with the RB Foods acquisition separately. The size of this acquisition and related costs, and therefore the impact on the comparability of our results, distinguishes it from our past, recent and smaller acquisitions, the costs of which have not been excluded from our non-GAAP financial measures. |
| |
• | Income taxes associated with the U.S. Tax Act–In connection with the enactment of the U.S. Tax Act in December 2017, we recorded a net income tax benefit of $297.9 million during the first quarter of 2018, which includes the estimated impact of the tax benefit from revaluation of net U.S. deferred tax liabilities based on the new lower corporate income tax rate and the tax expense associated with the one-time transition tax on previously unremitted earnings of non-U.S. subsidiaries. |
Details with respect to the composition of special charges, transaction and integration expenses, other debt costs and income taxes associated with the U.S. Tax Act recorded for the periods and in the amounts set forth below are included in notes 2, 3 and 9 of the accompanying financial statements and in the financial statements included in our Annual Report on Form 10-K for the year ended November 30, 2017.
We believe that these non-GAAP financial measures are important. The exclusion of the items noted above provides additional information that enables enhanced comparisons to prior periods and, accordingly, facilitates the development of future
projections and earnings growth prospects. This information is also used by management to measure the profitability of our ongoing operations and analyze our business performance and trends.
These non-GAAP financial measures may be considered in addition to results prepared in accordance with GAAP, but they should not be considered a substitute for, or superior to, GAAP results. In addition, these non-GAAP financial measures may not be comparable to similarly titled measures of other companies because other companies may not calculate them in the same manner that we do. We intend to continue to provide these non-GAAP financial measures as part of our future earnings discussions and, therefore, the inclusion of these non-GAAP financial measures will provide consistency in our financial reporting.
A reconciliation of these non-GAAP financial measures to the related GAAP financial measures follows:
|
| | | | | | | | | | | | | | |
| For the year ended November 30, 2017 | | For the three months ended | | Estimated for the year ending November 30, 2018 |
| | February 28, 2018 | | February 28, 2017 | |
Operating income | $ | 702.4 |
| | $ | 183.7 |
| | $ | 134.2 |
| | |
Impact of transaction and integration expenses (1) | 61.7 |
| | 8.7 |
| | — |
| | |
Impact of special charges | 22.2 |
| | 2.2 |
| | 3.6 |
| | |
Adjusted operating income | $ | 786.3 |
| | $ | 194.6 |
| | $ | 137.8 |
| | |
Adjusted operating income margin (2) | 16.3 | % | | 15.7 | % | | 13.2 | % | | |
| | | | | | | |
Income tax expense (benefit) | $ | 151.3 |
| | $ | (271.1 | ) | | $ | 33.3 |
| | |
Non-recurring benefit, net, of the U.S. Tax Act (3) | — |
| | 297.9 |
| | — |
| | |
Impact of transaction and integration expenses (1) | 23.6 |
| | 1.8 |
| | — |
| | |
Impact of special charges | 6.4 |
| | 0.6 |
| | 1.1 |
| | |
Adjusted income tax expense | $ | 181.3 |
| | $ | 29.2 |
| | $ | 34.4 |
| | |
Adjusted income tax rate (4) | 26.7 | % | | 18.9 | % | | 27.9 | % | | |
| | | | | | | |
Net income | $ | 477.4 |
| | $ | 422.6 |
| | $ | 93.5 |
| | |
Impact of transaction and integration expenses (1) | 53.5 |
| | 6.9 |
| | — |
| | |
Impact of special charges | 15.8 |
| | 1.6 |
| | 2.5 |
| | |
Non-recurring benefit, net, of the U.S. Tax Act (3) | — |
| | (297.9 | ) | | — |
| | |
Adjusted net income | $ | 546.7 |
| | $ | 133.2 |
| | $ | 96.0 |
| | |
| | | | | | | |
Earnings per share – diluted | $ | 3.72 |
| | $ | 3.18 |
| | $ | 0.74 |
| | $6.85 to $6.95 |
|
Impact of transaction and integration expenses (1) | 0.42 |
| | 0.05 |
| | — |
| | 0.13 |
|
Impact of total special charges | 0.12 |
| | 0.01 |
| | 0.02 |
| | 0.11 |
|
Non-recurring benefit, net, of the U.S. Tax Act (3) | — |
| | (2.24 | ) | | — |
| | (2.24 | ) |
Adjusted earnings per share – diluted | $ | 4.26 |
| | $ | 1.00 |
| | $ | 0.76 |
| | $4.85 to $4.95 |
|
|
| | | | | | | |
(1) | As more fully described in note 2 to our accompanying financial statements and our financial statements included in our Annual Report on Form 10-K for the year ended November 30, 2017, transaction and integration expenses related to the acquisition of RB Foods are recorded in our consolidated income statement as follows for the year ended November 30, 2017 and for the three months ended February 28, 2018 (in millions): |
| | For the year ended November 30, 2017 | For the three months ended February 28, 2018 |
| Transaction and integration expenses included in cost of goods sold | $ | 20.9 |
| $ | — |
|
| Reflected in transaction and integration expenses | 40.8 |
| 8.7 |
|
| Transaction and integration expenses included in operating income | 61.7 |
| 8.7 |
|
| Transaction and integration expenses included in other debt costs | 15.4 |
| — |
|
| Total pre-tax transaction and integration expenses | 77.1 |
| 8.7 |
|
| Less: Tax effect | (23.6 | ) | (1.8 | ) |
| Total after-tax transaction and integration expenses | $ | 53.5 |
| $ | 6.9 |
|
| | | |
(2) | Adjusted operating income margin is calculated as adjusted operating income as a percentage of net sales for each period presented. |
| | | |
(3) | The non-recurring income tax benefit, net, associated with the U.S. Tax Act of $297.9 million is more fully described in note 9 of the accompanying financial statements. While based upon estimates and judgments that we believe to be reasonable, this net tax benefit related to the U.S. Tax Act is provisional and may change during the measurement period as a result of, among other things, changes in interpretations and assumptions we have made, guidance that may be issued and other actions we may take as a result of the U.S. Tax Act different from that presently assumed.
|
| |
(4) | Adjusted income tax rate is calculated as adjusted income tax expense as a percentage of income from consolidated operations before income taxes excluding transaction and integration expenses and special charges, or $154.3 million and $123.4 million for the three months ended February 28, 2018 and 2017, respectively, and $678.7 million for the year ended November 30, 2017.
|
Because we are a multi-national company, we are subject to variability of our reported U.S. dollar results due to changes in foreign currency exchange rates. Those changes have been volatile over the past several years. The exclusion of the effects of foreign currency exchange, or what we refer to as amounts expressed “on a constant currency basis”, is a non-GAAP measure. We believe that this non-GAAP measure provides additional information that enables enhanced comparison to prior periods excluding the translation effects of changes in rates of foreign currency exchange and provides additional insight into the underlying performance of our operations located outside of the U.S. It should be noted that our presentation herein of amounts and percentage changes on a constant currency basis does not exclude the impact of foreign currency transaction gains and losses (that is, the impact of transactions denominated in other than the local currency of any of our subsidiaries in their local currency reported results).
Percentage changes in sales and adjusted operating income expressed on a constant currency basis are presented excluding the impact of foreign currency exchange. To present this information for historical periods, current period results for entities reporting in currencies other than the U.S. dollar are translated into U.S. dollars at the average exchange rates in effect during the corresponding period of the prior fiscal year, rather than at the actual average exchange rates in effect during the current fiscal year. As a result, the foreign currency impact is equal to the current year results in local currencies multiplied by the change in the average foreign currency exchange rate between the current fiscal period and the corresponding period of the prior fiscal year.
Constant currency growth rates follow:
|
| | | | | | |
| Three Months Ended February 28, 2018 |
| Percentage Change as Reported | Impact of Foreign Currency Exchange | Percentage Change on Constant Currency Basis |
Net sales: |
|
|
|
|
|
|
Consumer segment: |
|
|
|
|
|
|
Americas | 22.2 | % | 0.5 | % | 21.7 | % |
EMEA | 14.0 | % | 12.9 | % | 1.1 | % |
Asia/Pacific | 12.1 | % | 6.0 | % | 6.1 | % |
Total Consumer | 18.6 | % | 4.2 | % | 14.4 | % |
Flavor Solutions segment: |
|
|
|
|
|
|
Americas | 18.9 | % | 1.3 | % | 17.6 | % |
EMEA | 21.6 | % | 9.8 | % | 11.8 | % |
Asia/Pacific | 10.7 | % | 6.7 | % | 4.0 | % |
Total Flavor Solutions | 18.4 | % | 3.6 | % | 14.8 | % |
Total net sales | 18.5 | % | 3.9 | % | 14.6 | % |
|
|
|
|
|
|
|
Adjusted operating income: |
|
|
|
|
|
|
Consumer segment | 35.0 | % | 3.0 | % | 32.0 | % |
Flavor Solutions segment | 56.4 | % | 3.9 | % | 52.5 | % |
Total adjusted operating income | 41.2 | % | 3.2 | % | 38.0 | % |
To present “constant currency”