AGCO Reports Third Quarter Results
Third Quarter Net Income per Share increases 10% on Sales of
Net sales for the first nine months of 2012 were approximately
Third Quarter Highlights
-
Organic sales growth for Q3 2012 vs Q3 2011 was 9.9%, with the
strongest growth coming from
North and South America (1)-
Regional organic sales increases:
North America 20.8%;Europe /Africa /Middle East (EAME) 5.2%;South America 9.6%; andAsia/Pacific 23.5%(1)
-
Regional organic sales increases:
-
Q3 2012 operating margins improved to 6.1% vs 5.4% in Q3 2011 despite
heavy factory start-up costs
- North and South American operating margins showed the most improvement
-
Fendt’s new assembly facility opened in Marktoberdorf,
Germany in September
(1)Excludes unfavorable currency translation and acquisition impacts
“AGCO took advantage of strong global agricultural fundamentals and
reported record sales in the third quarter,” stated Martin Richenhagen,
Chairman, President and Chief Executive Officer. “We also posted
improved margins despite the costs associated with the opening of our
new assembly facility in
Market Update
|
Industry Unit Retail Sales |
||||
|
Tractors |
Combines |
|||
|
Change from |
Change from |
|||
| Nine months ended September 30, 2012 |
Prior Year Period |
Prior Year Period |
||
| North America | 7% | (8)% | ||
| South America | (2)% | (9)% | ||
| Western Europe | Flat | 3% | ||
“The drought conditions in the U.S. are impacting crop production and
contributing to higher global commodity prices,” stated Mr. Richenhagen.
“Record levels of farm income in the U.S. as a result of the higher
prices are supporting farm machinery purchases in
Regional Results
| % change from | ||||||||||||||
| 2011 due to | ||||||||||||||
| % change | currency | |||||||||||||
| Net sales | from 2011 |
translation(1) |
||||||||||||
| Three months ended September 30, 2012 | ||||||||||||||
| North America | $ | 632 | .2 | 51 | .4% | (0 | .7)% | |||||||
| South America | 479 | .9 | (6 | .9)% | (20 | .7)% | ||||||||
| Europe/Africa/Middle East | 1,060 | .5 | (2 | .9)% | (10 | .8)% | ||||||||
| Asia/Pacific | 122 | .4 | 67 | .0% | (5 | .3)% | ||||||||
| Total | $ | 2,295 | .0 | 9 | .3% | (11 | .0)% | |||||||
|
Nine months ended September 30, 2012 |
||||||||||||||
| North America | $ | 1,932 | .1 | 64 | .9% | (1 | .3)% | |||||||
| South America | 1,343 | .8 | (5 | .6)% | (15 | .8)% | ||||||||
| Europe/Africa/Middle East | 3,667 | .2 | 5 | .8% | (9 | .4)% | ||||||||
| Asia/Pacific | 315 | .7 | 62 | .0% | (3 | .9)% | ||||||||
| Total | $ | 7,258 | .8 | 16 | .0% | (9 | .2)% | |||||||
|
(1) See Footnotes for additional disclosure |
||||||||||||||
The acquisition benefit of GSI and strong industry demand from the
professional farming segment produced growth of 66.2% in North American
sales in the first nine months of 2012 compared to the same period of
2011, excluding the impact of unfavorable currency translation. North
American sales increased 30.8% in the first nine months of 2012 compared
to the same period in 2011 excluding the impact of acquisitions and
currency translation. The most significant increases were in sprayers,
hay equipment and high horsepower tractors. The positive contribution of
acquisitions, higher sales and margin improvement initiatives all
contributed to growth in income from operations of
Sales in the first nine months of 2012 increased 10.2% compared to the
first nine months of 2011 on a constant currency basis. Excluding the
benefit of acquisitions and negative currency translation, South
American sales were 4.7% higher in the first nine months of 2012
compared to the same period in 2011. Higher sales in
EAME
AGCO’s EAME region reported sales growth of approximately 12.5% in the
first nine months of 2012 compared to the same period in 2011, exclusive
of acquisition benefits and the unfavorable impact of currency
translation.
AGCO’s
“We are lowering our full year sales and net income per share forecast to reflect the negative impacts of lower than anticipated Fendt production, the U.S. drought on grain storage and protein production sales and softer market demand in the Scandinavian and Finnish markets,” continued Mr. Richenhagen. “In the fourth quarter, we are focusing on managing our new production schedule, reducing our dealer and company inventories and continuing our margin improvement efforts. In addition, our important and ongoing investments in new product development and market expansion will remain at high levels as we work to meet Tier 4 final emission requirements and refresh and grow our product line.”
Outlook
* * * * *
* * * * *
Safe Harbor Statement
Statements that are not historical facts, including the projections of net income per share, sales, market conditions, population growth, farm incomes, production schedules, expansion and modernization plans and our expectations with respect to the costs and benefits of those plans and timing of those benefits, inventory levels, commodity prices, grain and protein consumption, drought conditions, margin improvements, currency translation, investments in product development, and expanding markets, industry demand, general economic conditions and engineering efforts, are forward-looking and subject to risks that could cause actual results to differ materially from those suggested by the statements. The following are among the factors that could cause actual results to differ materially from the results discussed in or implied by the forward-looking statements.
- Our financial results depend entirely upon the agricultural industry, and factors that adversely affect the agricultural industry generally, including declines in the general economy, increases in farm input costs, adverse weather, lower commodity prices, lower farm income and changes in the availability of credit for our retail customers, will adversely affect us.
- The recent poor performance of the general economy may result in a decline in demand for our products. However, we are unable to predict with accuracy the amount or duration of this decline, and our forward-looking statements reflect merely our best estimates at the current time.
-
A majority of our sales and manufacturing take place outside
the United States , and, as a result, we are exposed to risks related to foreign laws, taxes, economic conditions, labor supply and relations, political conditions and governmental policies. These risks may delay or reduce our realization of value from our international operations. -
Most retail sales of the products that we manufacture are financed,
either by our joint ventures with
Rabobank or by a bank or other private lender. During 2011, our joint ventures withRabobank , which are controlled byRabobank and are dependent uponRabobank for financing as well, financed approximately 50% of the retail sales of our tractors and combines in the markets where the joint ventures operate. Any difficulty byRabobank to continue to provide that financing, or any business decision byRabobank as the controlling member not to fund the business or particular aspects of it (for example, a particular country or region), would require the joint ventures to find other sources of financing (which may be difficult to obtain), or us to find another source of retail financing for our customers, or our customers would be required to utilize other retail financing providers. As a result of the recent economic downturn, financing for capital equipment purchases generally has become more difficult in certain regions and in some cases, was expensive to obtain. To the extent that financing is not available or available only at unattractive prices, our sales would be negatively impacted. -
Both
AGCO and our retail finance joint ventures have substantial account receivables from dealers and end customers, and we would be adversely impacted if the collectability of these receivables was not consistent with historical experience; this collectability is dependent upon the financial strength of the farm industry, which in turn is dependent upon the general economy and commodity prices, as well as several of the other factors listed in this section. - We recently have experienced substantial and sustained volatility with respect to currency exchange rate and interest rate changes, including uncertainty associated with the Euro, which can adversely affect our reported results of operations and the competitiveness of our products.
- All acquisitions involve risks relating to retention of key employees and customers and fulfilling projections prepared by or at the direction of prior ownership. In addition, we may encounter difficulties in integrating recent and future acquisitions into our business and may not fully achieve, or achieve within a reasonable time frame, expected strategic objectives and other expected benefits of the acquisition.
- Our success depends on the introduction of new products, particularly engines that comply with emission requirements, which requires substantial expenditures.
- Our expansion plans in emerging markets, including establishing a greater manufacturing and marketing presence and growing our use of component suppliers, could entail significant risks.
- We depend on suppliers for components, parts and raw materials for our products, and any failure by our suppliers to provide products as needed, or by us to promptly address supplier issues, will adversely impact our ability to timely and efficiently manufacture and sell products. We also are subject to raw material price fluctuations, which can adversely affect our manufacturing costs.
- We face significant competition, and if we are unable to compete successfully against other agricultural equipment manufacturers, we would lose customers and our net sales and profitability would decline.
- We have a substantial amount of indebtedness, and, as result, we are subject to certain restrictive covenants and payment obligations that may adversely affect our ability to operate and expand our business.
Further information concerning these and other factors is included in
AGCO’s filings with the
* * * * *
About
Please visit our website at www.agcocorp.com.
| AGCO CORPORATION AND SUBSIDIARIES | ||||||||||
| CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||||
| (unaudited and in millions) | ||||||||||
|
September 30, 2012 |
December 31, 2011 |
|||||||||
| ASSETS | ||||||||||
| Current Assets: | ||||||||||
| Cash and cash equivalents | $ | 321.9 | $ | 724.4 | ||||||
| Accounts and notes receivable, net | 1,088.6 | 994.2 | ||||||||
| Inventories, net | 2,013.9 | 1,559.6 | ||||||||
| Deferred tax assets | 150.3 | 142.7 | ||||||||
| Other current assets | 266.8 | 241.9 | ||||||||
| Total current assets | 3,841.5 | 3,662.8 | ||||||||
| Property, plant and equipment, net | 1,306.5 | 1,222.6 | ||||||||
| Investment in affiliates | 380.7 | 346.3 | ||||||||
| Deferred tax assets | 35.7 | 37.6 | ||||||||
| Other assets | 134.8 | 126.9 | ||||||||
| Intangible assets, net | 630.0 | 666.5 | ||||||||
| Goodwill | 1,191.9 | 1,194.5 | ||||||||
| Total assets | $ | 7,521.1 | $ | 7,257.2 | ||||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||||
| Current Liabilities: | ||||||||||
| Current portion of long-term debt | $ | 52.8 | $ | 60.1 | ||||||
| Accounts payable | 821.0 | 937.0 | ||||||||
| Accrued expenses | 1,143.6 | 1,080.6 | ||||||||
| Other current liabilities | 121.7 | 127.8 | ||||||||
| Total current liabilities | 2,139.1 | 2,205.5 | ||||||||
| Long-term debt, less current portion | 1,353.9 | 1,409.7 | ||||||||
| Pensions and postretirement health care benefits | 289.1 | 298.6 | ||||||||
| Deferred tax liabilities | 196.4 | 192.3 | ||||||||
| Other noncurrent liabilities | 152.6 | 119.9 | ||||||||
| Total liabilities | 4,131.1 | 4,226.0 | ||||||||
| Temporary Equity | 8.9 | — | ||||||||
| Stockholders’ Equity: | ||||||||||
| AGCO Corporation stockholders’ equity: | ||||||||||
| Common stock | 1.0 | 1.0 | ||||||||
| Additional paid-in capital | 1,092.4 | 1,073.2 | ||||||||
| Retained earnings | 2,741.2 | 2,321.6 | ||||||||
| Accumulated other comprehensive loss | (487.5 | ) | (400.6 | ) | ||||||
| Total AGCO Corporation stockholders’ equity | 3,347.1 | 2,995.2 | ||||||||
| Noncontrolling interests | 34.0 | 36.0 | ||||||||
| Total stockholders’ equity | 3,381.1 | 3,031.2 | ||||||||
| Total liabilities, temporary equity and stockholders’ equity | $ | 7,521.1 | $ | 7,257.2 | ||||||
See accompanying notes to condensed consolidated financial statements.
| AGCO CORPORATION AND SUBSIDIARIES | |||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||
| (unaudited and in millions, except per share data) | |||||||||
| Three Months Ended September 30, | |||||||||
| 2012 | 2011 | ||||||||
| Net sales | $ | 2,295.0 | $ | 2,099.1 | |||||
| Cost of goods sold | 1,804.0 | 1,691.3 | |||||||
| Gross profit | 491.0 | 407.8 | |||||||
| Selling, general and administrative expenses | 262.8 | 221.2 | |||||||
| Engineering expenses | 76.4 | 67.5 | |||||||
| Amortization of intangibles | 12.2 | 4.8 | |||||||
| Income from operations | 139.6 | 114.3 | |||||||
| Interest expense, net | 15.8 | 3.1 | |||||||
| Other expense, net | 13.8 | 7.1 | |||||||
| Income before income taxes and equity in net earnings of affiliates | 110.0 | 104.1 | |||||||
| Income tax provision | 30.5 | 31.6 | |||||||
| Income before equity in net earnings of affiliates | 79.5 | 72.5 | |||||||
| Equity in net earnings of affiliates | 12.6 | 12.0 | |||||||
| Net income | 92.1 | 84.5 | |||||||
| Net loss (income) attributable to noncontrolling interests | 2.4 | (0.1 | ) | ||||||
| Net income attributable to AGCO Corporation and subsidiaries | $ | 94.5 | $ | 84.4 | |||||
| Net income per common share attributable to AGCO Corporation and subsidiaries: | |||||||||
| Basic | $ | 0.97 | $ | 0.88 | |||||
| Diluted | $ | 0.96 | $ | 0.87 | |||||
| Weighted average number of common and common equivalent shares outstanding: | |||||||||
| Basic | 97.0 | 96.4 | |||||||
| Diluted | 98.4 | 96.9 | |||||||
See accompanying notes to condensed consolidated financial statements.
| AGCO CORPORATION AND SUBSIDIARIES | |||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||
| (unaudited and in millions, except per share data) | |||||||||
| Nine Months Ended September 30, | |||||||||
| 2012 | 2011 | ||||||||
| Net sales | $ | 7,258.8 | $ | 6,255.4 | |||||
| Cost of goods sold | 5,663.4 | 5,003.4 | |||||||
| Gross profit | 1,595.4 | 1,252.0 | |||||||
| Selling, general and administrative expenses | 756.7 | 622.4 | |||||||
| Engineering expenses | 227.5 | 191.6 | |||||||
| Restructuring and other infrequent income | — | (0.7 | ) | ||||||
| Amortization of intangibles | 36.9 | 14.1 | |||||||
| Income from operations | 574.3 | 424.6 | |||||||
| Interest expense, net | 43.5 | 21.1 | |||||||
| Other expense, net | 24.3 | 17.3 | |||||||
| Income before income taxes and equity in net earnings of affiliates | 506.5 | 386.2 | |||||||
| Income tax provision | 131.0 | 123.4 | |||||||
| Income before equity in net earnings of affiliates | 375.5 | 262.8 | |||||||
| Equity in net earnings of affiliates | 39.9 | 37.2 | |||||||
| Net income | 415.4 | 300.0 | |||||||
| Net loss (income) attributable to noncontrolling interests | 4.2 | (1.9 | ) | ||||||
| Net income attributable to AGCO Corporation and subsidiaries | $ | 419.6 | $ | 298.1 | |||||
| Net income per common share attributable to AGCO Corporation and subsidiaries: | |||||||||
| Basic | $ | 4.32 | $ | 3.13 | |||||
| Diluted | $ | 4.25 | $ | 3.04 | |||||
| Weighted average number of common and common equivalent shares outstanding: | |||||||||
| Basic | 97.1 | 95.1 | |||||||
| Diluted | 98.6 | 97.9 | |||||||
See accompanying notes to condensed consolidated financial statements.
| AGCO CORPORATION AND SUBSIDIARIES | ||||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||||
| (unaudited and in millions) | ||||||||||
| Nine Months Ended September 30, | ||||||||||
| 2012 | 2011 | |||||||||
| Cash flows from operating activities: | ||||||||||
| Net income | $ | 415.4 | $ | 300.0 | ||||||
|
Adjustments to reconcile net income to net cash (used in) provided
by operating
activities: |
||||||||||
| Depreciation | 125.4 | 110.2 | ||||||||
| Deferred debt issuance cost amortization | 2.6 | 2.3 | ||||||||
| Amortization of intangibles | 36.9 | 14.1 | ||||||||
| Amortization of debt discount | 6.5 | 6.1 | ||||||||
| Stock compensation | 28.8 | 17.9 | ||||||||
| Equity in net earnings of affiliates, net of cash received | (27.4 | ) | (21.7 | ) | ||||||
| Deferred income tax benefit | (1.4 | ) | (3.3 | ) | ||||||
| Other | — | (1.4 | ) | |||||||
|
Changes in operating assets and liabilities, net of effects from purchase of businesses: |
||||||||||
| Accounts and notes receivable, net | (132.2 | ) | 49.9 | |||||||
| Inventories, net | (481.5 | ) | (333.6 | ) | ||||||
| Other current and noncurrent assets | (38.1 | ) | (15.5 | ) | ||||||
| Accounts payable | (88.8 | ) | 56.9 | |||||||
| Accrued expenses | 95.6 | 88.8 | ||||||||
| Other current and noncurrent liabilities | 25.0 | (0.2 | ) | |||||||
| Total adjustments | (448.6 | ) | (29.5 | ) | ||||||
| Net cash (used in) provided by operating activities | (33.2 | ) | 270.5 | |||||||
| Cash flows from investing activities: | ||||||||||
| Purchases of property, plant and equipment | (235.2 | ) | (187.2 | ) | ||||||
| Proceeds from sale of property, plant and equipment | 0.6 | 0.9 | ||||||||
| Purchase of businesses, net of cash acquired | (2.4 | ) | (88.3 | ) | ||||||
| Investments in consolidated affiliates, net of cash acquired | (20.1 | ) | (25.0 | ) | ||||||
| Investments in unconsolidated affiliates, net | (11.3 | ) | (8.3 | ) | ||||||
| Restricted cash and other | (1.0 | ) | — | |||||||
| Net cash used in investing activities | (269.4 | ) | (307.9 | ) | ||||||
| Cash flows from financing activities: | ||||||||||
| Repurchase or conversion of convertible senior subordinated notes | — | (161.0 | ) | |||||||
| Repayment of debt obligations, net | (89.5 | ) | (47.3 | ) | ||||||
| Payment of debt issuance costs | (0.1 | ) | — | |||||||
| Payment of minimum tax withholdings on stock compensation | (0.2 | ) | (2.5 | ) | ||||||
| Purchases and retirement of common stock | (9.5 | ) | — | |||||||
| (Distribution to) investment by noncontrolling interests | (0.6 | ) | (1.0 | ) | ||||||
| Proceeds from issuance of common stock | — | 0.2 | ||||||||
| Net cash used in financing activities | (99.9 | ) | (211.6 | ) | ||||||
| Effect of exchange rate changes on cash and cash equivalents | — | (15.7 | ) | |||||||
| Decrease in cash and cash equivalents | (402.5 | ) | (264.7 | ) | ||||||
| Cash and cash equivalents, beginning of period | 724.4 | 719.9 | ||||||||
| Cash and cash equivalents, end of period | $ | 321.9 | $ | 455.2 | ||||||
See accompanying notes to condensed consolidated financial statements.
| AGCO CORPORATION AND SUBSIDIARIES |
| NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS |
| (unaudited, in millions, except per share data) |
1. STOCK COMPENSATION EXPENSE
The Company recorded stock compensation expense as follows:
| Three Months Ended | Nine Months Ended | ||||||||||||||||
| September 30, | September 30, | ||||||||||||||||
| 2012 | 2011 | 2012 | 2011 | ||||||||||||||
| Cost of goods sold | $ | 0.7 | $ | 0.4 | $ | 1.9 | $ | 1.1 | |||||||||
| Selling, general and administrative expenses | 8.9 | 6.0 | 27.1 | 17.0 | |||||||||||||
| Total stock compensation expense | $ | 9.6 | $ | 6.4 | $ | 29.0 | $ | 18.1 | |||||||||
2. INDEBTEDNESS
Indebtedness at
| September 30, | December 31, | |||||||||
| 2012 | 2011 | |||||||||
| 1¼% Convertible senior subordinated notes due 2036 | $ | 189.9 | $ | 183.4 | ||||||
| 4½% Senior term loan due 2016 | 257.1 | 259.4 | ||||||||
| 5⅞% Senior notes due 2021 | 300.0 | 300.0 | ||||||||
| Credit Facility | 600.0 | 665.0 | ||||||||
| Other long-term debt | 59.7 | 62.0 | ||||||||
| 1,406.7 | 1,469.8 | |||||||||
| Less: Current portion of long-term debt | (52.8 | ) | (60.1 | ) | ||||||
| Total indebtedness, less current portion | $ | 1,353.9 | $ | 1,409.7 | ||||||
As of
3. INVENTORIES
Inventories at
| September 30, | December 31, | |||||||
| 2012 | 2011 | |||||||
| Finished goods | $ | 799.9 | $ | 500.0 | ||||
| Repair and replacement parts | 545.1 | 450.7 | ||||||
| Work in process | 176.7 | 127.6 | ||||||
| Raw materials | 492.2 | 481.3 | ||||||
| Inventories, net | $ | 2,013.9 | $ | 1,559.6 | ||||
4. ACCOUNTS RECEIVABLE SALES AGREEMENTS
At September 30, 2012 and December 31, 2011, the Company had accounts
receivable sales agreements that permit the sale, on an ongoing basis,
of a majority of its wholesale receivables in
Losses on sales of receivables associated with the accounts receivable
financing facilities discussed above, reflected within “Other expense,
net” in the Company’s Condensed Consolidated Statements of Operations,
were approximately
The Company’s retail finance joint ventures in
5. NET INCOME PER SHARE
The Company’s convertible senior subordinated notes provide for (i) the
settlement upon conversion in cash up to the principal amount of the
converted notes with any excess conversion value settled in shares of
the Company’s common stock, and (ii) the conversion rate to be increased
under certain circumstances if the notes are converted in connection
with certain change of control transactions. Dilution of weighted shares
outstanding will depend on the Company’s stock price for the excess
conversion value using the treasury stock method. A reconciliation of
net income attributable to
|
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
| 2012 | 2011 | 2012 | 2011 | |||||||||||||
| Basic net income per share: | ||||||||||||||||
|
Net income attributable to AGCO Corporation and subsidiaries |
$ | 94.5 | $ | 84.4 | $ | 419.6 | $ | 298.1 | ||||||||
|
Weighted average number of common shares outstanding |
97.0 |
96.4 |
97.1 |
95.1 |
||||||||||||
|
Basic net income per share attributable to AGCO Corporation and subsidiaries |
$ | 0.97 | $ | 0.88 | $ | 4.32 | $ | 3.13 | ||||||||
| Diluted net income per share: | ||||||||||||||||
|
Net income attributable to AGCO Corporation and subsidiaries for purposes of computing diluted net income per share |
$ | 94.5 | $ | 84.4 | $ | 419.6 | $ | 298.1 | ||||||||
| Weighted average number of common shares outstanding |
97.0 |
96.4 |
97.1 |
95.1 |
||||||||||||
|
Dilutive stock options, SSARs, performance share awards and restricted stock awards |
1.0 |
0.2 |
1.0 |
0.3 |
||||||||||||
|
Weighted average assumed conversion of contingently convertible senior subordinated notes |
0.4 |
0.3 |
0.5 |
2.5 |
||||||||||||
|
Weighted average number of common and common equivalent shares outstanding for purposes of computing diluted net income per share |
98.4 |
96.9 |
98.6 |
97.9 |
||||||||||||
|
Diluted net income per share attributable to AGCO Corporation and subsidiaries |
$ | 0.96 | $ | 0.87 | $ | 4.25 | $ | 3.04 | ||||||||
6. SEGMENT REPORTING
Effective
The Company’s four reportable segments distribute a full range of
agricultural equipment and related replacement parts. The Company
evaluates segment performance primarily based on income from operations.
Sales for each segment are based on the location of the third-party
customer. The Company’s selling, general and administrative expenses and
engineering expenses are charged to each segment based on the region and
division where the expenses are incurred. As a result, the components of
income from operations for one segment may not be comparable to another
segment. Segment results for the three and nine months ended
| Three Months Ended | North | South | Europe/Africa/ | Asia/ | |||||||||||||||
| September 30, | America | America | Middle East | Pacific | Consolidated | ||||||||||||||
| 2012 | |||||||||||||||||||
| Net sales | $ | 632.2 | $ | 479.9 | $ | 1,060.5 | $ | 122.4 | $ | 2,295.0 | |||||||||
| Income from operations | 60.0 | 45.0 | 81.7 | 3.8 | 190.5 | ||||||||||||||
| 2011 | |||||||||||||||||||
| Net sales | $ | 417.7 | $ | 515.7 | $ | 1,092.4 | $ | 73.3 | $ | 2,099.1 | |||||||||
| Income from operations | 15.6 | 35.4 | 89.6 | 6.5 | 147.1 | ||||||||||||||
| Nine Months Ended | North | South | Europe/Africa/ | Asia/ | |||||||||||||||
| September 30, | America | America | Middle East | Pacific | Consolidated | ||||||||||||||
| 2012 | |||||||||||||||||||
| Net sales | $ | 1,932.1 | $ | 1,343.8 | $ | 3,667.2 | $ | 315.7 | $ | 7,258.8 | |||||||||
| Income from operations | 205.9 | 110.6 | 387.5 | 9.8 | 713.8 | ||||||||||||||
| 2011 | |||||||||||||||||||
| Net sales | $ | 1,171.9 | $ | 1,423.0 | $ | 3,465.6 | $ | 194.9 | $ | 6,255.4 | |||||||||
| Income from operations | 48.3 | 106.7 | 344.4 | 15.9 | 515.3 | ||||||||||||||
A reconciliation from the segment information to the consolidated balances for income from operations is set forth below:
| Three Months Ended | Nine Months Ended | ||||||||||||||||||
| September 30, | September 30, | ||||||||||||||||||
| 2012 | 2011 | 2012 | 2011 | ||||||||||||||||
| Segment income from operations | $ | 190.5 | $ | 147.1 | $ | 713.8 | $ | 515.3 | |||||||||||
| Corporate expenses | (29.8 | ) | (22.0 | ) | (75.5 | ) | (60.3 | ) | |||||||||||
| Stock compensation expense | (8.9 | ) | (6.0 | ) | (27.1 | ) | (17.0 | ) | |||||||||||
| Restructuring and other infrequent income | — | — | — | 0.7 | |||||||||||||||
| Amortization of intangibles | (12.2 | ) | (4.8 | ) | (36.9 | ) | (14.1 | ) | |||||||||||
| Consolidated income from operations | $ | 139.6 | $ | 114.3 | $ | 574.3 | $ | 424.6 | |||||||||||
RECONCILIATION OF NON-GAAP MEASURES
This earnings release discloses adjusted income from operations, net income and net income per share, all of which exclude amounts that differ from the most directly comparable measure calculated in accordance with U.S. generally accepted accounting principles (“GAAP”). A reconciliation of each of these financial measures to the most directly comparable GAAP measure is included below.
The following is a reconciliation of adjusted income from operations,
net income and net income per share to reported income from operations,
net income and net income per share for the nine months ended
| Nine months ended September 30, | ||||||||||||||||||||||||||
| 2012 | 2011 | |||||||||||||||||||||||||
| Income | Net | Income | Net | |||||||||||||||||||||||
| From | Net | Income | From | Net | Income | |||||||||||||||||||||
| Operations |
Income(1) |
Per | Operations |
Income(1) |
Per | |||||||||||||||||||||
|
Share(1) |
Share(1) |
|||||||||||||||||||||||||
| As adjusted | $ | 574.3 | $ | 419.6 | $ | 4.25 | $ | 423.9 | $ | 297.6 | $ | 3.04 | ||||||||||||||
|
Restructuring and other infrequent income(2) |
— |
— |
— |
(0.7 |
) |
(0.5 |
) |
— |
||||||||||||||||||
| As reported | $ | 574.3 | $ | 419.6 | $ | 4.25 | $ | 424.6 | $ | 298.1 | $ | 3.04 | ||||||||||||||
|
(1) |
Net income and net income per share amounts are after tax. |
|
|
(2) |
The restructuring and other infrequent income recorded during the first nine months of 2011 related primarily to a reversal of approximately $0.9 million of previously accrued legally required severance payments associated with the rationalization of the Company’s French operations. |
This earnings release discloses the percentage change in regional net
sales due to the impact of currency translation. The following table
sets forth, for the three and nine months ended
| Three Months Ended | Change due to currency | ||||||||||||||||||||
| September 30, | translation | ||||||||||||||||||||
| % change | |||||||||||||||||||||
| 2012 | 2011 | from 2011 | $ | % | |||||||||||||||||
| North America | $ | 632.2 | $ | 417.7 | 51.4 | % | $ | (2.9 | ) | (0.7 | )% | ||||||||||
| South America | 479.9 | 515.7 | (6.9 | )% | (106.5 | ) | (20.7 | )% | |||||||||||||
| Europe/Africa/Middle East | 1,060.5 | 1,092.4 | (2.9 | )% | (117.7 | ) | (10.8 | )% | |||||||||||||
| Asia/Pacific | 122.4 | 73.3 | 67.0 | % | (3.9 | ) | (5.3 | )% | |||||||||||||
| $ | 2,295.0 | $ | 2,099.1 | 9.3 | % | $ | (231.0 | ) | (11.0 | )% | |||||||||||
| Nine Months Ended | Change due to currency | ||||||||||||||||||||
| September 30, | translation | ||||||||||||||||||||
| % change | |||||||||||||||||||||
| 2012 | 2011 | from 2011 | $ | % | |||||||||||||||||
| North America | $ | 1,932.1 | $ | 1,171.9 | 64.9 | % | $ | (15.1 | ) | (1.3 | )% | ||||||||||
| South America | 1,343.8 | 1,423.0 | (5.6 | )% | (224.4 | ) | (15.8 | )% | |||||||||||||
| Europe/Africa/Middle East | 3,667.2 | 3,465.6 | 5.8 | % | (325.5 | ) | (9.4 | )% | |||||||||||||
| Asia/Pacific | 315.7 | 194.9 | 62.0 | % | (7.6 | ) | (3.9 | )% | |||||||||||||
| $ | 7,258.8 | $ | 6,255.4 | 16.0 | % | $ | (572.6 | ) | (9.2 | )% | |||||||||||
This earnings release discloses the percentage change in regional net
sales due to the impact of acquisitions. The following table sets forth,
for the three and nine months ended
| Three Months Ended |
|
||||||||||||||||||
| September 30, |
Change due to acquisitions |
||||||||||||||||||
| % change | |||||||||||||||||||
| 2012 | 2011 | from 2011 | $ | % | |||||||||||||||
| North America | $ | 632.2 | $ | 417.7 | 51.4 | % | $ | 130.9 | 31.3 | % | |||||||||
| South America | 479.9 | 515.7 | (6.9 | )% | 21.5 | 4.2 | % | ||||||||||||
| Europe/Africa/Middle East | 1,060.5 | 1,092.4 | (2.9 | )% | 30.0 | 2.7 | % | ||||||||||||
| Asia/Pacific | 122.4 | 73.3 | 67.0 | % | 35.8 | 48.8 | % | ||||||||||||
| $ | 2,295.0 | $ | 2,099.1 | 9.3 | % | $ | 218.2 | 10.4 | % | ||||||||||
| Nine Months Ended | |||||||||||||||||||
| September 30, | Change due to acquisitions | ||||||||||||||||||
| % change | |||||||||||||||||||
| 2012 | 2011 | from 2011 | $ | % | |||||||||||||||
| North America | $ | 1,932.1 | $ | 1,171.9 | 64.9 | % | $ | 414.6 | 35.4 | % | |||||||||
| South America | 1,343.8 | 1,423.0 | (5.6 | )% | 77.7 | 5.5 | % | ||||||||||||
| Europe/Africa/Middle East | 3,667.2 | 3,465.6 | 5.8 | % | 94.2 | 2.7 | % | ||||||||||||
| Asia/Pacific | 315.7 | 194.9 | 62.0 | % | 86.9 | 44.6 | % | ||||||||||||
| $ | 7,258.8 | $ | 6,255.4 | 16.0 | % | $ | 673.4 | 10.8 | % | ||||||||||
Source:
AGCO
Greg Peterson
Director of Investor Relations
770-232-8229
greg.peterson@agcocorp.com