e8vk
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
Current Report
Dated July 28, 2011
of
AGCO CORPORATION
A Delaware Corporation
IRS Employer Identification No. 58-1960019
SEC File Number 1-12930
4205 River Green Parkway
Duluth, Georgia 30096
(770) 813-9200
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the
filing obligation of the registrant under any of the following provisions:
|
|
|
o |
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
|
|
|
o |
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
|
|
|
o |
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
|
|
|
o |
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
Item 2.02. Results of Operations and Financial Condition
On July 28, 2011, AGCO Corporation issued a press release reporting its financial results for the
second quarter ended June 30, 2011. A copy of the press release is attached hereto as Exhibit
99.1.
In the press release, AGCO uses non-GAAP financial measures. For purposes of SEC Regulation G, a
non-GAAP financial measure is a numerical measure of a registrants historical or future
performance, financial position or cash flows that excludes amounts, or is subject to adjustments
that have the effect of excluding amounts, that are included in the most directly comparable
measure calculated and presented in accordance with GAAP in the statement of income, balance sheet
or statement of cash flows of the issuer; or includes amounts, or is subject to adjustments that
have the effect of including amounts, that are excluded from the most directly comparable measure
so calculated and presented. Non-GAAP financial measures should not be considered as alternatives
to operating income, net income and earnings per share as computed under GAAP for the applicable
period. AGCO considers operating income, net income and earnings per share to be the most
comparable GAAP financial measures to the non-GAAP financial measures that AGCO provides, and AGCO
has included, as a part of the press release, a reconciliation of the non-GAAP financial measures
to the most directly comparable GAAP financial measure.
AGCO uses income from operations, net income and earnings per share amounts that have been adjusted
to exclude restructuring and other infrequent (income) expenses. Restructuring and other
infrequent (income) expenses occur regularly in AGCOs business, but vary in size and frequency.
AGCO believes that the adjusted amounts provide management and investors useful information because
the expenses that are excluded relate to events that resulted in a significant impact during the
quarter, but will recur only in varied amounts and with unpredictable frequency.
AGCO also provides net sales amounts that have been adjusted to exclude the impact of currency
translation. AGCO believes that the adjusted amounts provide useful information to management and
investors to better analyze the causes of changes in sales between periods.
The information in this Form 8-K and the Exhibit shall not be deemed filed for purposes of
Section 18 of the Securities Exchange Act of 1934, as amended, nor shall it be deemed incorporated
by reference in any filing of AGCO under the Securities Act of 1933, as amended, except as shall be
expressly set forth by specific reference in such filing.
Item 9.01. Financial Statements and Exhibits
(d) Exhibit
|
|
|
|
|
99.1 |
|
|
|
Press Release of AGCO Corporation, issued July 28, 2011. |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly
caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
|
|
|
|
|
AGCO Corporation
|
|
|
By: |
/s/ Andrew H. Beck
|
|
|
|
Andrew H. Beck |
|
|
|
Senior Vice President and Chief Financial Officer |
|
|
Dated: July 28, 2011
Exhibit Index
|
|
|
|
|
Exhibit No. |
|
Description |
99.1 |
|
|
|
Press Release of AGCO Corporation, issued July 28, 2011 |
exv99w1
Exhibit 99.1
|
|
|
|
|
|
|
NEWS RELEASE |
|
|
|
|
|
For Immediate Release
|
|
|
|
CONTACT: |
Thursday, July 28, 2011
|
|
|
|
Greg Peterson |
|
|
|
|
Director of Investor Relations |
|
|
|
|
770-232-8229 |
|
|
|
|
greg.peterson@agcocorp.com |
AGCO REPORTS SECOND QUARTER RESULTS
Sales and Margin Growth Contribute to Record Second Quarter Earnings per Share
DULUTH, GA July 28 AGCO, Your Agriculture Company (NYSE:AGCO), a worldwide manufacturer
and distributor of agricultural equipment, reported net sales of $2.4 billion for the second
quarter of 2011, an increase of 35.3% compared to net sales of $1.7 billion for the second quarter
of 2010. Reported net income was $1.36 per share and adjusted net income, excluding restructuring
and other infrequent income, was $1.35 per share for the second quarter of 2011. These results
compare to reported and adjusted net income per share of $0.66 for the second quarter of 2010.
Excluding favorable currency translation impacts of 12.9%, net sales in the second quarter of 2011
increased 22.4% compared to the same period in 2010.
Net sales for the first six months of 2011 were $4.2 billion, an increase of approximately
35.3% compared to the same period in 2010. Excluding the favorable impact of currency translation
of approximately 8.8%, net sales for the first six months of 2011 increased approximately 26.6%
compared to the same period in 2010. For the first six months of 2011, reported and adjusted net
income, excluding restructuring and other infrequent income, were $2.17 per share. These results
compare to reported net income of $0.76 per share and adjusted net income of $0.78 per share for
the first six months of 2010.
Our record second quarter results reflect healthy farm economics and focused operational
execution, stated Martin Richenhagen, Chairman, President and Chief Executive Officer. We
delivered improved margins, leveraging high levels of demand for agricultural equipment. In the
second quarter of 2011, AGCOs constant currency sales growth exceeded 20% for the second
consecutive quarter, and operating margins rose 300 basis points compared to the second quarter of
2010. The margin increase in the second quarter was led by the Europe/Africa/Middle East (EAME)
and North American regions. EAME operating margins rebounded to 12.5% driven by the European
market recovery, and North American operating margins improved over 200 basis points from a year
ago.
In addition to our focus on margins, we are making investments to support the long-term
growth of our business, continued Mr. Richenhagen. In the second half of 2011, we expect to
increase the level of investments in new product development and market expansion in Asia and
Eastern Europe. We expect to increase both our engineering efforts and capital expenditures as we
work to meet Tier 4 emission requirements, introduce new products, improve our production
facilities in Germany, and build production capabilities in China and Russia. In addition,
marketing activities will be intensified to support a full slate of new products scheduled for
introduction during the remainder of 2011. In Western Europe, our product launches include
CHALLENGER FENDT MASSEY FERGUSON VALTRA
emissions compliant high horsepower and mid-range tractors, a forage harvester, mid-range combines,
hay equipment and CVT-equipped sprayer models. South Americas product
introductions include mid-range tractors, localized sprayers, axial flow combines and
planters. Planned product introductions in North America include large square balers, an improved
windrower, combines and the first high horsepower wheeled tractor range to be assembled in our
Jackson, Minnesota facility.
Sales growth in the second quarter of 2011 was strongest in AGCOs EAME region compared to the
second quarter of 2010. The EAME region reported a sales increase of approximately 39.5% in the
second quarter of 2011 compared to the production-constrained second quarter of 2010, excluding
favorable currency translation impacts. In the North American region, sales in the second quarter
of 2011 improved 5.0% compared to the second quarter of 2010, excluding favorable currency
translation impacts. Sales in AGCOs South American region were flat in the second quarter of 2011
compared to the second quarter of 2010, excluding favorable currency translation impacts. Stronger
industry demand in the South American markets outside of Brazil was offset by modest sales declines
in Brazil and Argentina.
Sales growth and improved gross margins contributed to higher income from operations for the
second quarter of 2011 compared to the second quarter of 2010. Increased production levels in
Europe and North America, pricing and a richer product mix, which were partially offset by higher
material costs, resulted in improved gross margins. Investments in new product development
resulted in increased engineering expenses in the second quarter of 2011 compared to the same
period last year. For the first six months of 2011, income from operations increased approximately
$204.4 million compared to the same period in 2010 also due to an increase in net sales and margin
improvement.
Market Update
Industry Unit Retail Sales
|
|
|
|
|
|
|
|
|
|
|
Tractors |
|
|
Combines |
|
|
|
Change from |
|
|
Change from |
|
Six months ended June 30, 2011 |
|
Prior Year Period |
|
|
Prior Year Period |
|
North America |
|
|
+ 1 |
% |
|
|
+ 8 |
% |
South America |
|
|
-1 |
% |
|
|
+17 |
% |
Western Europe |
|
|
+14 |
% |
|
|
+25 |
% |
North America
In the first six months of 2011, industry unit retail sales of tractors were up modestly and
combines increased significantly from the high levels experienced in the same period in 2010.
Despite unfavorable weather and planting delays, the expectation of record farm income supported
the strength in unit retail sales of tractors and combines.
South America
Industry unit retail sales of tractors in first half of 2011 were relatively flat compared to
the high levels in the same period in 2010. The declines in Brazil in the first half of 2011 were
mostly offset by strong growth in other South American markets compared to record levels in the
first half of 2010. Industry unit retail sales in Brazil remained solid due to attractive farm
economics and supportive government financing rates that have been extended through the end of
2011.
Western Europe
Industry demand in Western Europe increased sharply during the first six months of 2011
compared to the prior year period. Despite dryer than normal conditions across much of Western
Europe, the prospect for higher farm income produced growth in the first half of 2011 compared to
weak industry unit retail sales in the comparable prior year period. The tractor sales growth was
strongest in Germany, Finland, Scandinavia and France.
The worlds expanding consumption of food and fuel reinforces strong long-term demand for
grain, stated Mr. Richenhagen. The elevated soft commodity prices, resulting from higher
consumption levels, are providing positive support for farm income and for our industry. Despite
the dry weather experienced in the first half of 2011 in Western Europe, higher commodity prices
have spurred increased industry demand above the weak levels that existed in early 2010. Farm
fundamentals are attractive and market demand remains strong in North America and South America.
We remain positive on our 2011 industry view.
Regional Results
AGCO Regional Net Sales (in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
% change from |
|
|
|
|
|
|
|
|
|
|
|
2010 due to |
|
|
|
|
|
|
|
% change |
|
|
currency |
|
|
|
Net sales |
|
|
from 2010 |
|
|
translation(1) |
|
Three months ended June 30, 2011 |
|
|
|
|
|
|
|
|
|
|
|
|
North America |
|
$ |
394.8 |
|
|
|
6.7 |
% |
|
|
1.7 |
% |
South America |
|
|
496.8 |
|
|
|
10.8 |
% |
|
|
11.3 |
% |
Europe/Africa/Middle East |
|
|
1,351.6 |
|
|
|
57.5 |
% |
|
|
18.1 |
% |
Rest of World |
|
|
115.4 |
|
|
|
72.8 |
% |
|
|
20.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
2,358.6 |
|
|
|
35.3 |
% |
|
|
12.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six months ended June 30, 2011 |
|
|
|
|
|
|
|
|
|
|
|
|
North America |
|
$ |
754.2 |
|
|
|
15.5 |
% |
|
|
1.7 |
% |
South America |
|
|
907.3 |
|
|
|
9.9 |
% |
|
|
9.5 |
% |
Europe/Africa/Middle East |
|
|
2,280.3 |
|
|
|
55.1 |
% |
|
|
11.0 |
% |
Rest of World |
|
|
214.5 |
|
|
|
75.1 |
% |
|
|
15.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
4,156.3 |
|
|
|
35.3 |
% |
|
|
8.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
See Footnotes for additional disclosure |
North America
Favorable farm economics and improving growing conditions supported industry demand at high
levels. AGCOs North American sales increased approximately 13.8% in the first six months of 2011
compared to the first six months of 2010, excluding the impact of favorable currency translation.
The most significant increases were in combines, implements and high horsepower tractors. Higher
sales, the benefit of increased production, and cost control initiatives all contributed to growth
in income from operations of $30.0 million during the first half of 2011 compared to the same
period in 2010.
South America
AGCOs sales in South America were relatively flat in the first six months of 2011 compared to
the first six months of 2010 on a constant currency basis. Declines in lower horsepower tractors
sold through a government subsidy program in Brazil were offset by growth in sales in other South
American markets. Income from operations decreased $13.3 million in the first half of 2011
compared to the same period in 2010 due primarily to a less favorable geographic sales mix,
increased material costs and higher engineering and product introduction expenses.
EAME
In Europe, higher commodity prices have improved the demand for farm equipment despite a dryer
than normal spring season. Better market conditions resulted in robust sales growth in the EAME
region compared to low sales levels in the first half of 2010, which were negatively impacted by
weak market conditions and inventory reduction efforts. AGCO experienced the largest increases in
Germany, France and Central Europe. Income from operations increased by $189.7 million in the
first half of 2011 compared to the same period in 2010. Higher sales and production levels,
pricing and a richer mix of products contributed to the improvement.
Rest of World
Net sales in AGCOs Rest of World segment increased by 59.9% during the first half of 2011
compared to the prior year period, excluding the impact of currency translation. Substantial
growth in Eastern Europe and Russia compared to depressed 2010 levels, along with growth in
Australia, produced most of the increase. Income from operations in the Rest of World region
increased $6.5 million in the first half of 2011 compared to the same period in 2010 despite an
increase in market development expenses.
Outlook
Global demand for farm equipment is expected to strengthen in 2011 compared to 2010. Market
recovery in Western and Eastern Europe is expected to drive robust growth in those regions. Modest
growth is projected for North America, and the South American market is expected to remain healthy.
AGCO
is targeting reported and adjusted earnings per share of $4.00 for the full year of 2011. Net sales
are expected to range from $8.5 billion to $8.7 billion. Gross margin improvement is expected to
be partially offset by increased engineering and market expansion expenditures.
* * * * *
AGCO will be hosting a conference call with respect to this earnings announcement at 10:00
a.m., Eastern Time, on Thursday, July 28, 2011. The Company will refer to slides on its conference
call. Interested persons can access the conference call and slide presentation via AGCOs website
at www.agcocorp.com on the Investors/Events page in the Company section of our website.
A replay of the conference call will be available approximately two hours after the conclusion of
the conference call for twelve months following the call. A copy of this press release will be
available on AGCOs website for at least twelve months following the call.
* * * * *
Safe Harbor Statement
Statements that are not historical facts, including the projections of earnings per share, sales,
market conditions, margin improvements, investments in new product development and market
expansion, industry demand, general economic conditions, improvements in production facilities,
scheduled product releases, engineering efforts and capital expenditures, 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. Further
information concerning these and other factors is included in AGCOs filings with the Securities
and Exchange Commission, including its Form 10-K for the year ended December 31, 2010. AGCO
disclaims any obligation to update any forward-looking statements except as required by law.
|
|
|
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, lower commodity prices, lower farm
income and changes in the availability of credit for our retail customers, will
adversely affect us. |
|
|
|
The 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 any 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 of 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
retail finance joint ventures with Rabobank or by a bank or other private lender.
During |
|
|
|
2011, our joint ventures with Rabobank, which are controlled by Rabobank and are
dependent upon Rabobank 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 by Rabobank to continue to provide that financing, or any business
decision by Rabobank 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 ongoing
economic downturn, financing for capital equipment purchases generally has become more
difficult and 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 accounts
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, which can adversely affect our
reported results of operations and the competitiveness of our products. |
|
|
|
We are subject to extensive environmental laws and regulations, and our compliance
with, or our failure to comply with, existing or future laws and regulations could
delay production of our products or otherwise adversely affect our business. |
|
|
|
We have significant pension obligations with respect to our employees, and our
available cash flow may be adversely affected in the event that payments become due
under any pension plans that are unfunded or underfunded. Declines in the market value
of the securities used to fund these obligations result in increased pension expense in
future periods. |
|
|
|
The agricultural equipment industry is highly seasonal, and seasonal fluctuations
significantly impact results of operations and cash flows. |
|
|
|
Our success depends on the introduction of new products, particularly engines that
comply with emission requirements, which requires substantial expenditures. |
|
|
|
We depend on suppliers for raw materials, components and parts 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. |
* * * * *
About AGCO
AGCO, Your Agriculture Company, (NYSE:AGCO), a Fortune 500 company, was founded in 1990 and
offers a full product line of tractors, combines, hay tools, sprayers, forage equipment, tillage,
implements, and related replacement parts. AGCO agricultural products are sold under the core
brands of Challenger®, Fendt®, Massey Ferguson® and Valtra® and are distributed globally through
2,600 independent dealers and distributors in more than 140 countries worldwide. Retail financing
is available through AGCO Finance for qualified purchasers. AGCO is headquartered in Duluth, GA,
USA. In 2010, AGCO had net sales of $6.9 billion. http://www.agcocorp.com.
# # # # #
Please visit our website at www.agcocorp.com
AGCO CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(unaudited and in millions)
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
December 31, |
|
|
|
2011 |
|
|
2010 |
|
ASSETS |
|
|
|
|
|
|
|
|
Current Assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
573.1 |
|
|
$ |
719.9 |
|
Accounts and notes receivable, net |
|
|
1,062.9 |
|
|
|
908.5 |
|
Inventories, net |
|
|
1,658.2 |
|
|
|
1,233.5 |
|
Deferred tax assets |
|
|
60.2 |
|
|
|
52.6 |
|
Other current assets |
|
|
243.5 |
|
|
|
206.5 |
|
|
|
|
|
|
|
|
Total current assets |
|
|
3,597.9 |
|
|
|
3,121.0 |
|
Property, plant and equipment, net |
|
|
1,108.3 |
|
|
|
924.8 |
|
Investment in affiliates |
|
|
369.8 |
|
|
|
398.0 |
|
Deferred tax assets |
|
|
37.6 |
|
|
|
58.0 |
|
Other assets |
|
|
132.2 |
|
|
|
130.8 |
|
Intangible assets, net |
|
|
228.4 |
|
|
|
171.6 |
|
Goodwill |
|
|
734.8 |
|
|
|
632.7 |
|
|
|
|
|
|
|
|
Total assets |
|
$ |
6,209.0 |
|
|
$ |
5,436.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS EQUITY |
|
|
|
|
|
|
|
|
Current Liabilities: |
|
|
|
|
|
|
|
|
Current portion of long-term debt |
|
$ |
1.0 |
|
|
$ |
0.1 |
|
Convertible senior subordinated notes |
|
|
100.3 |
|
|
|
161.0 |
|
Securitization facilities |
|
|
150.7 |
|
|
|
113.9 |
|
Accounts payable |
|
|
834.5 |
|
|
|
682.6 |
|
Accrued expenses |
|
|
1,004.7 |
|
|
|
883.1 |
|
Other current liabilities |
|
|
77.9 |
|
|
|
72.2 |
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
2,169.1 |
|
|
|
1,912.9 |
|
Long-term debt, less current portion |
|
|
475.6 |
|
|
|
443.0 |
|
Pensions and postretirement health care benefits |
|
|
235.0 |
|
|
|
226.5 |
|
Deferred tax liabilities |
|
|
122.7 |
|
|
|
103.9 |
|
Other noncurrent liabilities |
|
|
117.0 |
|
|
|
91.4 |
|
|
|
|
|
|
|
|
Total liabilities |
|
|
3,119.4 |
|
|
|
2,777.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders Equity: |
|
|
|
|
|
|
|
|
AGCO Corporation stockholders equity: |
|
|
|
|
|
|
|
|
Common stock |
|
|
0.9 |
|
|
|
0.9 |
|
Additional paid-in capital |
|
|
1,060.2 |
|
|
|
1,051.3 |
|
Retained earnings |
|
|
1,952.0 |
|
|
|
1,738.3 |
|
Accumulated other comprehensive income (loss) |
|
|
44.3 |
|
|
|
(132.1 |
) |
|
|
|
|
|
|
|
Total AGCO Corporation stockholders equity |
|
|
3,057.4 |
|
|
|
2,658.4 |
|
|
|
|
|
|
|
|
Noncontrolling interests |
|
|
32.2 |
|
|
|
0.8 |
|
|
|
|
|
|
|
|
Total stockholders equity |
|
|
3,089.6 |
|
|
|
2,659.2 |
|
|
|
|
|
|
|
|
Total liabilities and stockholders equity |
|
$ |
6,209.0 |
|
|
$ |
5,436.9 |
|
|
|
|
|
|
|
|
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)
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
|
|
2011 |
|
|
2010 |
|
Net sales |
|
$ |
2,358.6 |
|
|
$ |
1,743.0 |
|
Cost of goods sold |
|
|
1,870.3 |
|
|
|
1,421.9 |
|
|
|
|
|
|
|
|
Gross profit |
|
|
488.3 |
|
|
|
321.1 |
|
Selling, general and administrative expenses |
|
|
216.5 |
|
|
|
164.8 |
|
Engineering expenses |
|
|
66.2 |
|
|
|
55.0 |
|
Restructuring and other infrequent (income) expenses |
|
|
(0.9 |
) |
|
|
0.5 |
|
Amortization of intangibles |
|
|
4.9 |
|
|
|
4.3 |
|
|
|
|
|
|
|
|
Income from operations |
|
|
201.6 |
|
|
|
96.5 |
|
Interest expense, net |
|
|
12.5 |
|
|
|
8.3 |
|
Other expense, net |
|
|
7.9 |
|
|
|
7.3 |
|
|
|
|
|
|
|
|
Income before income taxes and equity in net earnings of affiliates |
|
|
181.2 |
|
|
|
80.9 |
|
Income tax provision |
|
|
61.1 |
|
|
|
31.9 |
|
|
|
|
|
|
|
|
Income before equity in net earnings of affiliates |
|
|
120.1 |
|
|
|
49.0 |
|
Equity in net earnings of affiliates |
|
|
13.8 |
|
|
|
13.8 |
|
|
|
|
|
|
|
|
Net income |
|
|
133.9 |
|
|
|
62.8 |
|
Net (income) loss attributable to noncontrolling interests |
|
|
(0.2 |
) |
|
|
0.1 |
|
|
|
|
|
|
|
|
Net income attributable to AGCO Corporation and subsidiaries |
|
$ |
133.7 |
|
|
$ |
62.9 |
|
|
|
|
|
|
|
|
Net income per common share attributable to AGCO Corporation and
subsidiaries: |
|
|
|
|
|
|
|
|
Basic |
|
$ |
1.41 |
|
|
$ |
0.68 |
|
|
|
|
|
|
|
|
Diluted |
|
$ |
1.36 |
|
|
$ |
0.66 |
|
|
|
|
|
|
|
|
Weighted average number of common and common equivalent shares
outstanding: |
|
|
|
|
|
|
|
|
Basic |
|
|
94.7 |
|
|
|
92.9 |
|
|
|
|
|
|
|
|
Diluted |
|
|
98.6 |
|
|
|
95.9 |
|
|
|
|
|
|
|
|
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)
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, |
|
|
|
2011 |
|
|
2010 |
|
Net sales |
|
$ |
4,156.3 |
|
|
$ |
3,071.2 |
|
Cost of goods sold |
|
|
3,312.1 |
|
|
|
2,525.5 |
|
|
|
|
|
|
|
|
Gross profit |
|
|
844.2 |
|
|
|
545.7 |
|
Selling, general and administrative expenses |
|
|
401.2 |
|
|
|
321.8 |
|
Engineering expenses |
|
|
124.1 |
|
|
|
107.1 |
|
Restructuring and other infrequent (income) expenses |
|
|
(0.7 |
) |
|
|
2.1 |
|
Amortization of intangibles |
|
|
9.3 |
|
|
|
8.8 |
|
|
|
|
|
|
|
|
Income from operations |
|
|
310.3 |
|
|
|
105.9 |
|
Interest expense, net |
|
|
18.0 |
|
|
|
17.9 |
|
Other expense, net |
|
|
10.2 |
|
|
|
4.8 |
|
|
|
|
|
|
|
|
Income before income taxes and equity in net earnings of affiliates |
|
|
282.1 |
|
|
|
83.2 |
|
Income tax provision |
|
|
91.8 |
|
|
|
35.7 |
|
|
|
|
|
|
|
|
Income before equity in net earnings of affiliates |
|
|
190.3 |
|
|
|
47.5 |
|
Equity in net earnings of affiliates |
|
|
25.2 |
|
|
|
25.3 |
|
|
|
|
|
|
|
|
Net income |
|
|
215.5 |
|
|
|
72.8 |
|
Net (income) loss attributable to noncontrolling interests |
|
|
(1.8 |
) |
|
|
0.2 |
|
|
|
|
|
|
|
|
Net income attributable to AGCO Corporation and subsidiaries |
|
$ |
213.7 |
|
|
$ |
73.0 |
|
|
|
|
|
|
|
|
Net income per common share attributable to AGCO Corporation and
subsidiaries: |
|
|
|
|
|
|
|
|
Basic |
|
$ |
2.26 |
|
|
$ |
0.79 |
|
|
|
|
|
|
|
|
Diluted |
|
$ |
2.17 |
|
|
$ |
0.76 |
|
|
|
|
|
|
|
|
Weighted average number of common and common equivalent shares
outstanding: |
|
|
|
|
|
|
|
|
Basic |
|
|
94.4 |
|
|
|
92.7 |
|
|
|
|
|
|
|
|
Diluted |
|
|
98.4 |
|
|
|
96.1 |
|
|
|
|
|
|
|
|
See accompanying notes to condensed consolidated financial statements.
AGCO CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited and in millions)
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, |
|
|
|
2011 |
|
|
2010 |
|
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
Net income |
|
$ |
215.5 |
|
|
$ |
72.8 |
|
|
|
|
|
|
|
|
Adjustments to reconcile net income to net cash provided by operating
activities: |
|
|
|
|
|
|
|
|
Depreciation |
|
|
73.6 |
|
|
|
64.8 |
|
Deferred debt issuance cost amortization |
|
|
1.9 |
|
|
|
1.4 |
|
Amortization of intangibles |
|
|
9.3 |
|
|
|
8.8 |
|
Amortization of debt discount |
|
|
4.1 |
|
|
|
8.0 |
|
Stock compensation |
|
|
11.4 |
|
|
|
5.2 |
|
Equity in net earnings of affiliates, net of cash received |
|
|
(17.4 |
) |
|
|
(18.9 |
) |
Deferred income tax provision (benefit) |
|
|
1.0 |
|
|
|
(5.8 |
) |
Other |
|
|
(1.5 |
) |
|
|
(0.1 |
) |
Changes in operating assets and liabilities, net of effects from purchase of
businesses: |
|
|
|
|
|
|
|
|
Accounts and notes receivable, net |
|
|
(42.6 |
) |
|
|
(18.7 |
) |
Inventories, net |
|
|
(269.3 |
) |
|
|
(227.1 |
) |
Other current and noncurrent assets |
|
|
(26.3 |
) |
|
|
(33.1 |
) |
Accounts payable |
|
|
74.4 |
|
|
|
104.5 |
|
Accrued expenses |
|
|
69.8 |
|
|
|
34.6 |
|
Other current and noncurrent liabilities |
|
|
(2.4 |
) |
|
|
17.1 |
|
|
|
|
|
|
|
|
Total adjustments |
|
|
(114.0 |
) |
|
|
(59.3 |
) |
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
|
101.5 |
|
|
|
13.5 |
|
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
Purchases of property, plant and equipment |
|
|
(112.4 |
) |
|
|
(45.3 |
) |
Proceeds from sale of property, plant and equipment |
|
|
0.8 |
|
|
|
0.3 |
|
Purchase of businesses, net of cash acquired |
|
|
(88.3 |
) |
|
|
|
|
Investments in consolidated affiliate, net of cash acquired |
|
|
(25.0 |
) |
|
|
|
|
Investments in unconsolidated affiliates, net |
|
|
(6.0 |
) |
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities |
|
|
(230.9 |
) |
|
|
(45.0 |
) |
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
Conversion of convertible senior subordinated notes |
|
|
(60.7 |
) |
|
|
|
|
Procceds from (repayment of) debt obligations, net |
|
|
18.3 |
|
|
|
(14.5 |
) |
Payment of minimum tax withholdings on stock compensation |
|
|
(2.5 |
) |
|
|
(11.0 |
) |
Distribution to noncontrolling interest |
|
|
(0.5 |
) |
|
|
|
|
Proceeds from issuance of common stock |
|
|
0.1 |
|
|
|
0.1 |
|
|
|
|
|
|
|
|
Net cash used in financing activities |
|
|
(45.3 |
) |
|
|
(25.4 |
) |
|
|
|
|
|
|
|
Effect of exchange rate changes on cash and cash equivalents |
|
|
27.9 |
|
|
|
(19.5 |
) |
|
|
|
|
|
|
|
Decrease in cash and cash equivalents |
|
|
(146.8 |
) |
|
|
(76.4 |
) |
Cash and cash equivalents, beginning of period |
|
|
719.9 |
|
|
|
651.4 |
|
|
|
|
|
|
|
|
Cash and cash equivalents, end of period |
|
$ |
573.1 |
|
|
$ |
575.0 |
|
|
|
|
|
|
|
|
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 |
|
|
Six Months Ended |
|
|
|
June 30, |
|
|
June 30, |
|
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
Cost of goods sold |
|
$ |
0.4 |
|
|
$ |
0.2 |
|
|
$ |
0.7 |
|
|
$ |
0.3 |
|
Selling, general and administrative expenses |
|
|
6.6 |
|
|
|
3.3 |
|
|
|
11.0 |
|
|
|
5.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stock compensation expense |
|
$ |
7.0 |
|
|
$ |
3.5 |
|
|
$ |
11.7 |
|
|
$ |
5.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2. INDEBTEDNESS
Indebtedness at June 30, 2011 and December 31, 2010 consisted of the following:
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
December 31, |
|
|
|
2011 |
|
|
2010 |
|
6⅞% Senior subordinated notes due 2014 |
|
$ |
|
|
|
$ |
267.7 |
|
4½% Senior unsecured term loan due 2016 |
|
|
289.8 |
|
|
|
|
|
1¾% Convertible senior subordinated notes due 2033 |
|
|
100.3 |
|
|
|
161.0 |
|
1¼% Convertible senior subordinated notes due 2036 |
|
|
179.3 |
|
|
|
175.2 |
|
Securitization facilities |
|
|
150.7 |
|
|
|
113.9 |
|
Other long-term debt |
|
|
7.5 |
|
|
|
0.2 |
|
|
|
|
|
|
|
|
|
|
|
727.6 |
|
|
|
718.0 |
|
Less: Current portion of long-term debt |
|
|
(1.0 |
) |
|
|
(0.1 |
) |
1¾% Convertible senior subordinated notes due 2033 |
|
|
(100.3 |
) |
|
|
(161.0 |
) |
Securitization facilities |
|
|
(150.7 |
) |
|
|
(113.9 |
) |
|
|
|
|
|
|
|
Total indebtedness, less current portion |
|
$ |
475.6 |
|
|
$ |
443.0 |
|
|
|
|
|
|
|
|
Holders of the Companys convertible senior subordinated notes may convert the
notes, if, during any fiscal quarter, the closing sales price of the Companys common stock exceeds
120% of the conversion price of $22.36 per share for the 13/4% convertible senior subordinated notes
and $40.73 per share for the 11/4% convertible senior subordinated notes for at least 20 trading days
in the 30 consecutive trading days ending on the last trading day of the preceding fiscal quarter.
As of June 30, 2011 and December 31, 2010, the closing sales price of the Companys common stock
had exceeded 120% of the conversion price of the 13/4% convertible senior subordinated notes for at
least 20 trading days in the 30 consecutive trading days ending June 30, 2011 and December 31,
2010, respectively, and, therefore, the Company classified the notes as a current liability.
Future classification of both series of notes between current and long-term debt is dependent on
the closing sales price of the Companys common stock during future quarters.
During the six months ended June 30, 2011, holders of the Companys 13/4% convertible senior
subordinated notes converted approximately $60.7 million of principal amount of the notes. The
Company issued 1,577,889 shares associated with the $84.2 million excess conversion value of the
notes. The Company reflected the repayment of the principal of the notes totaling $60.7 million
within Conversion of convertible senior subordinated notes within the Companys Condensed
Consolidated Statements of Cash Flows for the six months ended June 30, 2011.
The
Companys 200.0 million of 6⅞% senior subordinated notes due April 15, 2014, issued in
April 2004, were redeemed at a price of 101.146% of their principal amount on May 2, 2011, in
accordance with the redemption provisions of the indenture agreement. The Company funded the
redemption of the notes with a new 200.0 million senior unsecured term loan with Coöperatieve
Centrale Raiffeisen-Boerenleenbank B.A., Rabobank Nederland. The new term loan is due May 2,
2016 and bears interest at a fixed rate of 41/2%. During the three months ended June 30,
2011, the Company recorded a loss of approximately $3.1 million associated with the premium paid to
the holders of the notes and a write-off of approximately $1.2 million of unamortized deferred debt
issuance costs associated with the redemption within interest expense, net in the Companys
Condensed Consolidated Statements of Operations.
3. INVENTORIES
Inventories at June 30, 2011 and December 31, 2010 were as follows:
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
December 31, |
|
|
|
2011 |
|
|
2010 |
|
Finished goods |
|
$ |
637.7 |
|
|
$ |
422.6 |
|
Repair and replacement parts |
|
|
484.7 |
|
|
|
432.4 |
|
Work in process |
|
|
150.9 |
|
|
|
90.2 |
|
Raw materials |
|
|
384.9 |
|
|
|
288.3 |
|
|
|
|
|
|
|
|
Inventories, net |
|
$ |
1,658.2 |
|
|
$ |
1,233.5 |
|
|
|
|
|
|
|
|
4. ACCOUNTS RECEIVABLE SALES AGREEMENTS AND SECURITIZATION FACILITIES
At June 30, 2011, the Companys accounts receivable securitization facilities in Europe had
outstanding funding of approximately 104.0 million (or approximately $150.7 million). The Company
recognized approximately $150.7 million of accounts receivable sold through its European
securitization facilities within the Companys Condensed Consolidated Balance Sheets as of June 30,
2011, with a corresponding liability equivalent to the funded balance of the facility.
At June 30, 2011, the Company had accounts receivable sales agreements that permit the sale,
on an ongoing basis, of substantially all of its wholesale receivables in North America to AGCO
Finance LLC and AGCO Finance Canada, Ltd., its 49% owned U.S. and Canadian retail finance joint
ventures. As of June 30, 2011, net cash received from receivables sold under the U.S. and Canadian
accounts receivable sales agreements was approximately $421.4 million.
At June 30, 2011, the Company also had accounts receivable sales agreements that permit the
sale, on an ongoing basis, of a majority of its wholesale receivables in France, Germany, Denmark,
Sweden and Austria to the relevant AGCO Finance entities in those countries. As of June 30, 2011
and December 31, 2010, cash received from receivables sold under these accounts receivable sales
agreements in Europe was approximately $195.4 million and $169.2 million, respectively.
Losses on sales of receivables associated with the accounts receivable financing facilities
discussed above, reflected within Other expense, net and Interest expense, net in the Companys
Condensed Consolidated Statements of Operations, were approximately $5.2 million and $8.8 million
during the three and six months ended June 30, 2011, respectively, compared to $4.3 million and
$7.5 million during the three and six months ended June 30, 2010, respectively.
The Companys AGCO Finance retail finance joint ventures in Brazil and Australia also provide
wholesale financing to the Companys dealers. The receivables associated with these arrangements
are without recourse to the Company. As of June 30, 2011 and December 31, 2010, these retail
finance joint ventures had approximately $74.5 million and $50.2 million, respectively, of
outstanding accounts receivable associated with these arrangements. In addition, the Company sells
certain trade receivables under factoring arrangements to other financial institutions around the
world.
5. EARNINGS PER SHARE
The Companys 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 Companys 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 Companys stock price for
the excess conversion value using the treasury stock method. A reconciliation of net income
attributable to AGCO Corporation and subsidiaries and weighted average common shares outstanding
for purposes of calculating basic and diluted earnings per share for the three and six months ended
June 30, 2011 and 2010 is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
Basic net income per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
attributable to AGCO Corporation and subsidiaries |
|
$ |
133.7 |
|
|
$ |
62.9 |
|
|
$ |
213.7 |
|
|
$ |
73.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of common
shares outstanding |
|
|
94.7 |
|
|
|
92.9 |
|
|
|
94.4 |
|
|
|
92.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net income per share attributable to
AGCO Corporation and subsidiaries |
|
$ |
1.41 |
|
|
$ |
0.68 |
|
|
$ |
2.26 |
|
|
$ |
0.79 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted net income per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to AGCO
Corporation and subsidiaries for
purposes of computing diluted
net income per share |
|
$ |
133.7 |
|
|
$ |
62.9 |
|
|
$ |
213.7 |
|
|
$ |
73.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of common
shares outstanding |
|
|
94.7 |
|
|
|
92.9 |
|
|
|
94.4 |
|
|
|
92.7 |
|
Dilutive
stock options, SSARs, performance share awards and
restricted stock awards |
|
|
0.3 |
|
|
|
0.2 |
|
|
|
0.4 |
|
|
|
0.5 |
|
Weighted average assumed conversion of
contingently convertible senior
subordinated notes |
|
|
3.6 |
|
|
|
2.8 |
|
|
|
3.6 |
|
|
|
2.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of common and
common equivalent shares outstanding
for purposes of computing diluted
earnings per share |
|
|
98.6 |
|
|
|
95.9 |
|
|
|
98.4 |
|
|
|
96.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted net
income per share attributable to AGCO Corporation and subsidiaries |
|
$ |
1.36 |
|
|
$ |
0.66 |
|
|
$ |
2.17 |
|
|
$ |
0.76 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6. SEGMENT REPORTING
The Companys 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 Companys 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 six months ended June 30, 2011 and 2010 are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
North |
|
|
South |
|
|
Europe/Africa/ |
|
|
Rest of |
|
|
|
|
June 30, |
|
America |
|
|
America |
|
|
Middle East |
|
|
World |
|
|
Consolidated |
|
2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales |
|
$ |
394.8 |
|
|
$ |
496.8 |
|
|
$ |
1,351.6 |
|
|
$ |
115.4 |
|
|
$ |
2,358.6 |
|
Income from operations |
|
|
20.0 |
|
|
|
37.9 |
|
|
|
168.5 |
|
|
|
6.7 |
|
|
|
233.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales |
|
$ |
370.1 |
|
|
$ |
448.2 |
|
|
$ |
857.9 |
|
|
$ |
66.8 |
|
|
$ |
1,743.0 |
|
Income from operations |
|
|
10.0 |
|
|
|
41.8 |
|
|
|
65.2 |
|
|
|
4.8 |
|
|
|
121.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended |
|
North |
|
|
South |
|
|
Europe/Africa/ |
|
|
Rest of |
|
|
|
|
June 30, |
|
America |
|
|
America |
|
|
Middle East |
|
|
World |
|
|
Consolidated |
|
2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales |
|
$ |
754.2 |
|
|
$ |
907.3 |
|
|
$ |
2,280.3 |
|
|
$ |
214.5 |
|
|
$ |
4,156.3 |
|
Income from operations |
|
|
32.7 |
|
|
|
71.3 |
|
|
|
251.1 |
|
|
|
13.1 |
|
|
|
368.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales |
|
$ |
653.0 |
|
|
$ |
825.5 |
|
|
$ |
1,470.2 |
|
|
$ |
122.5 |
|
|
$ |
3,071.2 |
|
Income from operations |
|
|
2.7 |
|
|
|
84.6 |
|
|
|
61.4 |
|
|
|
6.6 |
|
|
|
155.3 |
|
A reconciliation from the segment information to the consolidated balances for income
from operations is set forth below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Six Months Ended |
|
|
|
June 30, |
|
|
June 30, |
|
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
Segment income from operations |
|
$ |
233.1 |
|
|
$ |
121.8 |
|
|
$ |
368.2 |
|
|
$ |
155.3 |
|
Corporate expenses |
|
|
(20.9 |
) |
|
|
(17.2 |
) |
|
|
(38.3 |
) |
|
|
(33.3 |
) |
Stock compensation expense |
|
|
(6.6 |
) |
|
|
(3.3 |
) |
|
|
(11.0 |
) |
|
|
(5.2 |
) |
Restructuring and other infrequent income (expenses) |
|
|
0.9 |
|
|
|
(0.5 |
) |
|
|
0.7 |
|
|
|
(2.1 |
) |
Amortization of intangibles |
|
|
(4.9 |
) |
|
|
(4.3 |
) |
|
|
(9.3 |
) |
|
|
(8.8 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated income from operations |
|
$ |
201.6 |
|
|
$ |
96.5 |
|
|
$ |
310.3 |
|
|
$ |
105.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RECONCILIATION OF NON-GAAP MEASURES
This earnings release discloses adjusted income from operations, net income and earnings 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 earnings
per share to reported income from operations, net income and earnings per share for the three
months ended June 30, 2011 and 2010 (in millions, except per share data):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended June 30, |
|
|
|
2011 |
|
|
2010 |
|
|
|
Income |
|
|
|
|
|
|
Earnings |
|
|
Income |
|
|
|
|
|
|
Earnings |
|
|
|
From |
|
|
Net |
|
|
Per |
|
|
From |
|
|
Net |
|
|
Per |
|
|
|
Operations |
|
|
Income(1) |
|
|
Share(1) |
|
|
Operations |
|
|
Income(1) |
|
|
Share(1) |
|
As adjusted |
|
$ |
200.7 |
|
|
$ |
133.1 |
|
|
$ |
1.35 |
|
|
$ |
97.0 |
|
|
$ |
63.3 |
|
|
$ |
0.66 |
|
Restructuring and other
infrequent (income)
expenses(2) |
|
|
(0.9 |
) |
|
|
(0.6 |
) |
|
|
(0.01 |
) |
|
|
0.5 |
|
|
|
0.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As reported |
|
$ |
201.6 |
|
|
$ |
133.7 |
|
|
$ |
1.36 |
|
|
$ |
96.5 |
|
|
$ |
62.9 |
|
|
$ |
0.66 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Net income and earnings per share amounts are after tax. |
|
(2) |
|
The restructuring and other infrequent income recorded during the second quarter 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 Companys French
operations. The restructuring and other infrequent expenses recorded during the second quarter of 2010 related primarily to severance and other
related costs associated with the Companys rationalization of its operations in Denmark, Spain and France. |
The following is a reconciliation of adjusted income from operations, net income and
earnings per share to reported income from operations, net income and earnings per share for the
six months ended June 30, 2011 and 2010 (in millions, except per share data):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six months ended June 30, |
|
|
|
2011 |
|
|
2010 |
|
|
|
Income |
|
|
|
|
|
|
Earnings |
|
|
Income |
|
|
|
|
|
|
Earnings |
|
|
|
From |
|
|
Net |
|
|
Per |
|
|
From |
|
|
Net |
|
|
Per |
|
|
|
Operations |
|
|
Income(1) |
|
|
Share(1) |
|
|
Operations |
|
|
Income(1) |
|
|
Share(1) |
|
As adjusted |
|
$ |
309.6 |
|
|
$ |
213.2 |
|
|
$ |
2.17 |
|
|
$ |
108.0 |
|
|
$ |
74.6 |
|
|
$ |
0.78 |
|
Restructuring and other
infrequent (income)
expenses(2) |
|
|
(0.7 |
) |
|
|
(0.5 |
) |
|
|
|
|
|
|
2.1 |
|
|
|
1.6 |
|
|
|
0.02 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As reported |
|
$ |
310.3 |
|
|
$ |
213.7 |
|
|
$ |
2.17 |
|
|
$ |
105.9 |
|
|
$ |
73.0 |
|
|
$ |
0.76 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Net income and earnings per share amounts are after tax. |
|
(2) |
|
The restructuring and other infrequent income recorded during
the first six 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 Companys French operations. The
restructuring and other infrequent expenses recorded during the first six
months of 2010 related primarily to severance and other related costs
associated with the Companys rationalization of its operations in Denmark,
Spain, Finland and France. |
This earnings release discloses the percentage change in regional net sales due to
currency translation. The following is a reconciliation of net sales for the three months ended
June 30, 2011 at actual exchange rates compared to 2010 adjusted exchange rates (in millions,
except percentages):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
% change from |
|
|
|
June 30, |
|
|
2010 |
|
|
|
2011 at Actual |
|
|
2011 at Adjusted |
|
|
due to currency |
|
|
|
Exchange Rates |
|
|
Exchange Rates (1) |
|
|
translation |
|
North America |
|
$ |
394.8 |
|
|
$ |
388.5 |
|
|
|
1.7 |
% |
South America |
|
|
496.8 |
|
|
|
446.3 |
|
|
|
11.3 |
% |
EAME |
|
|
1,351.6 |
|
|
|
1,196.7 |
|
|
|
18.1 |
% |
Rest of World |
|
|
115.4 |
|
|
|
101.5 |
|
|
|
20.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
2,358.6 |
|
|
$ |
2,133.0 |
|
|
|
12.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Adjusted exchange rates are 2010 exchange rates. |
The following is a reconciliation of net sales for the six months ended June 30,
2011 at actual exchange rates compared to 2010 adjusted exchange rates (in millions, except
percentages):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended |
|
|
% change from |
|
|
|
June 30, |
|
|
2010 |
|
|
|
2011 at Actual |
|
|
2011 at Adjusted |
|
|
due to currency |
|
|
|
Exchange Rates |
|
|
Exchange Rates (1) |
|
|
translation |
|
North America |
|
$ |
754.2 |
|
|
$ |
743.3 |
|
|
|
1.7 |
% |
South America |
|
|
907.3 |
|
|
|
828.9 |
|
|
|
9.5 |
% |
EAME |
|
|
2,280.3 |
|
|
|
2,119.0 |
|
|
|
11.0 |
% |
Rest of World |
|
|
214.5 |
|
|
|
196.0 |
|
|
|
15.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
4,156.3 |
|
|
$ |
3,887.2 |
|
|
|
8.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Adjusted exchange rates are 2010 exchange rates. |