These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
ý
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
Missouri
|
|
44-0324630
|
(State or other jurisdiction of
incorporation or organization)
|
|
(I.R.S. Employer
Identification No.)
|
|
|
|
No. 1 Leggett Road
Carthage, Missouri
|
|
64836
|
(Address of principal executive offices)
|
|
(Zip Code)
|
Large accelerated filer
|
|
ý
|
|
Accelerated filer
|
|
¨
|
|
|
|
|
|||
Non-accelerated filer
|
|
¨
(Do not check if a smaller reporting company)
|
|
Smaller reporting company
|
|
¨
|
(Amounts in millions)
|
September 30,
2014 |
|
December 31,
2013 |
||||
CURRENT ASSETS
|
|
|
|
||||
Cash and cash equivalents
|
$
|
242.9
|
|
|
$
|
272.7
|
|
Trade receivables, net
|
539.2
|
|
|
434.8
|
|
||
Other receivables, net
|
45.2
|
|
|
32.6
|
|
||
Total receivables, net
|
584.4
|
|
|
467.4
|
|
||
Inventories
|
|
|
|
||||
Finished goods
|
246.6
|
|
|
270.5
|
|
||
Work in process
|
47.8
|
|
|
59.3
|
|
||
Raw materials and supplies
|
250.3
|
|
|
239.4
|
|
||
LIFO reserve
|
(68.2
|
)
|
|
(73.3
|
)
|
||
Total inventories, net
|
476.5
|
|
|
495.9
|
|
||
Other current assets
|
64.6
|
|
|
45.7
|
|
||
Current assets held for sale
|
66.6
|
|
|
—
|
|
||
Total current assets
|
1,435.0
|
|
|
1,281.7
|
|
||
PROPERTY, PLANT AND EQUIPMENT—AT COST
|
|
|
|
||||
Machinery and equipment
|
1,158.8
|
|
|
1,184.5
|
|
||
Buildings and other
|
549.0
|
|
|
612.2
|
|
||
Land
|
40.8
|
|
|
44.5
|
|
||
Total property, plant and equipment
|
1,748.6
|
|
|
1,841.2
|
|
||
Less accumulated depreciation
|
1,202.0
|
|
|
1,266.6
|
|
||
Net property, plant and equipment
|
546.6
|
|
|
574.6
|
|
||
OTHER ASSETS
|
|
|
|
||||
Goodwill
|
831.5
|
|
|
926.8
|
|
||
Other intangibles, less accumulated amortization of $125.8 and $114.4 as of September 30, 2014 and December 31, 2013, respectively
|
213.1
|
|
|
203.4
|
|
||
Sundry
|
108.8
|
|
|
102.5
|
|
||
Non-current assets held for sale
|
49.7
|
|
|
19.1
|
|
||
Total other assets
|
1,203.1
|
|
|
1,251.8
|
|
||
TOTAL ASSETS
|
$
|
3,184.7
|
|
|
$
|
3,108.1
|
|
CURRENT LIABILITIES
|
|
|
|
||||
Current maturities of long-term debt
|
$
|
381.6
|
|
|
$
|
181.1
|
|
Accounts payable
|
356.9
|
|
|
339.3
|
|
||
Accrued expenses
|
298.0
|
|
|
229.7
|
|
||
Other current liabilities
|
86.4
|
|
|
79.4
|
|
||
Current liabilities held for sale
|
21.5
|
|
|
—
|
|
||
Total current liabilities
|
1,144.4
|
|
|
829.5
|
|
||
LONG-TERM LIABILITIES
|
|
|
|
||||
Long-term debt
|
619.2
|
|
|
688.4
|
|
||
Other long-term liabilities
|
130.0
|
|
|
127.7
|
|
||
Deferred income taxes
|
62.5
|
|
|
63.3
|
|
||
Total long-term liabilities
|
811.7
|
|
|
879.4
|
|
||
COMMITMENTS AND CONTINGENCIES
|
|
|
|
||||
EQUITY
|
|
|
|
||||
Common stock
|
2.0
|
|
|
2.0
|
|
||
Additional contributed capital
|
478.0
|
|
|
479.1
|
|
||
Retained earnings
|
2,084.8
|
|
|
2,136.4
|
|
||
Accumulated other comprehensive income
|
60.8
|
|
|
94.5
|
|
||
Treasury stock
|
(1,407.1
|
)
|
|
(1,320.7
|
)
|
||
Total Leggett & Platt, Inc. equity
|
1,218.5
|
|
|
1,391.3
|
|
||
Noncontrolling interest
|
10.1
|
|
|
7.9
|
|
||
Total equity
|
1,228.6
|
|
|
1,399.2
|
|
||
TOTAL LIABILITIES AND EQUITY
|
$
|
3,184.7
|
|
|
$
|
3,108.1
|
|
|
Nine Months Ended
|
|
Three Months Ended
|
||||||||||||
|
September 30,
|
|
September 30,
|
||||||||||||
(Amounts in millions, except per share data)
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
Net sales
|
$
|
2,829.0
|
|
|
$
|
2,618.0
|
|
|
$
|
997.4
|
|
|
$
|
877.6
|
|
Cost of goods sold
|
2,242.4
|
|
|
2,073.2
|
|
|
788.3
|
|
|
698.0
|
|
||||
Gross profit
|
586.6
|
|
|
544.8
|
|
|
209.1
|
|
|
179.6
|
|
||||
Selling and administrative expenses
|
317.6
|
|
|
276.8
|
|
|
131.4
|
|
|
85.4
|
|
||||
Amortization of intangibles
|
14.5
|
|
|
16.1
|
|
|
4.9
|
|
|
5.3
|
|
||||
Other (income) expense, net
|
(8.9
|
)
|
|
(17.5
|
)
|
|
(2.6
|
)
|
|
(10.5
|
)
|
||||
Earnings (loss) from continuing operations before interest and income taxes
|
263.4
|
|
|
269.4
|
|
|
75.4
|
|
|
99.4
|
|
||||
Interest expense
|
31.2
|
|
|
34.3
|
|
|
10.4
|
|
|
10.6
|
|
||||
Interest income
|
4.3
|
|
|
6.2
|
|
|
1.5
|
|
|
1.7
|
|
||||
Earnings (loss) from continuing operations before income taxes
|
236.5
|
|
|
241.3
|
|
|
66.5
|
|
|
90.5
|
|
||||
Income taxes
|
57.5
|
|
|
65.5
|
|
|
13.1
|
|
|
24.0
|
|
||||
Earnings (loss) from continuing operations
|
179.0
|
|
|
175.8
|
|
|
53.4
|
|
|
66.5
|
|
||||
Earnings (loss) from discontinued operations. net of tax
|
(99.4
|
)
|
|
17.6
|
|
|
(4.4
|
)
|
|
5.5
|
|
||||
Net earnings (loss)
|
79.6
|
|
|
193.4
|
|
|
49.0
|
|
|
72.0
|
|
||||
(Earnings) attributable to noncontrolling interest, net of tax
|
(2.2
|
)
|
|
(1.7
|
)
|
|
(.8
|
)
|
|
(.7
|
)
|
||||
Net earnings (loss) attributable to Leggett & Platt, Inc. common shareholders
|
$
|
77.4
|
|
|
$
|
191.7
|
|
|
$
|
48.2
|
|
|
$
|
71.3
|
|
Earnings (loss) per share from continuing operations attributable to Leggett & Platt, Inc. common shareholders
|
|
|
|
|
|
|
|
||||||||
Basic
|
$
|
1.25
|
|
|
$
|
1.20
|
|
|
$
|
.37
|
|
|
$
|
.45
|
|
Diluted
|
$
|
1.23
|
|
|
$
|
1.18
|
|
|
$
|
.37
|
|
|
$
|
.45
|
|
Earnings (loss) per share from discontinued operations attributable to Leggett & Platt, Inc. common shareholders
|
|
|
|
|
|
|
|
||||||||
Basic
|
$
|
(.70
|
)
|
|
$
|
.12
|
|
|
$
|
(.03
|
)
|
|
$
|
.04
|
|
Diluted
|
$
|
(.69
|
)
|
|
$
|
.12
|
|
|
$
|
(.03
|
)
|
|
$
|
.04
|
|
Net earnings (loss) per share attributable to Leggett & Platt, Inc. common shareholders
|
|
|
|
|
|
|
|
||||||||
Basic
|
$
|
.55
|
|
|
$
|
1.32
|
|
|
$
|
.34
|
|
|
$
|
.49
|
|
Diluted
|
$
|
.54
|
|
|
$
|
1.30
|
|
|
$
|
.34
|
|
|
$
|
.49
|
|
|
|
|
|
|
|
|
|
||||||||
Cash dividends declared per share
|
$
|
.91
|
|
|
$
|
.88
|
|
|
$
|
.31
|
|
|
$
|
.30
|
|
|
|
|
|
|
|
|
|
||||||||
Average shares outstanding
|
|
|
|
|
|
|
|
||||||||
Basic
|
141.5
|
|
|
145.6
|
|
|
140.8
|
|
|
144.9
|
|
||||
Diluted
|
143.2
|
|
|
147.7
|
|
|
142.5
|
|
|
147.0
|
|
|
Nine Months Ended
|
|
Three Months Ended
|
||||||||||||
|
September 30,
|
|
September 30,
|
||||||||||||
(Amounts in millions)
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
Net earnings (loss)
|
$
|
79.6
|
|
|
$
|
193.4
|
|
|
$
|
49.0
|
|
|
$
|
72.0
|
|
Other comprehensive (loss) income, net of tax:
|
|
|
|
|
|
|
|
||||||||
Foreign currency translation adjustments
|
(38.0
|
)
|
|
(6.3
|
)
|
|
(33.7
|
)
|
|
21.2
|
|
||||
Cash flow hedges
|
3.0
|
|
|
2.5
|
|
|
1.2
|
|
|
1.6
|
|
||||
Defined benefit pension plans
|
1.3
|
|
|
2.9
|
|
|
.6
|
|
|
.4
|
|
||||
Other comprehensive (loss) income
|
(33.7
|
)
|
|
(0.9
|
)
|
|
(31.9
|
)
|
|
23.2
|
|
||||
Comprehensive income (loss)
|
45.9
|
|
|
192.5
|
|
|
17.1
|
|
|
95.2
|
|
||||
Less: comprehensive (income) attributable to noncontrolling interest
|
(2.2
|
)
|
|
(1.8
|
)
|
|
(1.0
|
)
|
|
(.7
|
)
|
||||
Comprehensive income (loss) attributable to Leggett & Platt, Inc.
|
$
|
43.7
|
|
|
$
|
190.7
|
|
|
$
|
16.1
|
|
|
$
|
94.5
|
|
|
Nine Months Ended September 30,
|
||||||
(Amounts in millions)
|
2014
|
|
2013
|
||||
OPERATING ACTIVITIES
|
|
|
|
||||
Net earnings
|
$
|
79.6
|
|
|
$
|
193.4
|
|
Adjustments to reconcile net earnings to net cash provided by operating activities:
|
|
|
|
||||
Depreciation
|
67.0
|
|
|
67.0
|
|
||
Amortization of intangibles and debt issuance costs
|
20.6
|
|
|
21.3
|
|
||
Provision for losses on accounts and notes receivable
|
4.1
|
|
|
4.3
|
|
||
Writedown of inventories
|
7.2
|
|
|
10.3
|
|
||
Goodwill impairment
|
108.0
|
|
|
—
|
|
||
Long-lived asset impairments
|
1.1
|
|
|
2.3
|
|
||
Net gain from sales of assets and businesses
|
(4.8
|
)
|
|
(8.6
|
)
|
||
Bargain purchase gain from acquisition
|
—
|
|
|
(8.7
|
)
|
||
Deferred income tax (benefit) expense
|
(22.1
|
)
|
|
7.8
|
|
||
Stock-based compensation
|
29.7
|
|
|
28.5
|
|
||
Excess tax benefits from stock-based compensation
|
(5.2
|
)
|
|
(6.5
|
)
|
||
Other, net
|
(10.4
|
)
|
|
3.3
|
|
||
Other changes, excluding effects from acquisitions and divestitures:
|
|
|
|
||||
Increase in accounts and other receivables
|
(155.2
|
)
|
|
(118.8
|
)
|
||
(Increase) decrease in inventories
|
(6.2
|
)
|
|
4.1
|
|
||
Decrease (increase) in other current assets
|
.3
|
|
|
(1.5
|
)
|
||
Increase in accounts payable
|
35.1
|
|
|
26.7
|
|
||
Increase in accrued expenses and other current liabilities
|
66.9
|
|
|
13.9
|
|
||
NET CASH PROVIDED BY OPERATING ACTIVITIES
|
215.7
|
|
|
238.8
|
|
||
INVESTING ACTIVITIES
|
|
|
|
||||
Additions to property, plant and equipment
|
(63.0
|
)
|
|
(60.0
|
)
|
||
Purchases of companies, net of cash acquired
|
(70.2
|
)
|
|
(26.5
|
)
|
||
Proceeds from sales of assets and businesses
|
12.0
|
|
|
16.8
|
|
||
Liquidation of (investment in) unconsolidated entity
|
—
|
|
|
21.2
|
|
||
Other, net
|
(15.8
|
)
|
|
(5.4
|
)
|
||
NET CASH USED FOR INVESTING ACTIVITIES
|
(137.0
|
)
|
|
(53.9
|
)
|
||
FINANCING ACTIVITIES
|
|
|
|
||||
Payments on long-term debt
|
(7.4
|
)
|
|
(203.2
|
)
|
||
Additions to long-term debt
|
.1
|
|
|
—
|
|
||
Change in commercial paper and short-term debt
|
140.1
|
|
|
111.2
|
|
||
Dividends paid
|
(124.9
|
)
|
|
(82.6
|
)
|
||
Issuances of common stock
|
16.5
|
|
|
35.6
|
|
||
Purchases of common stock
|
(129.0
|
)
|
|
(113.7
|
)
|
||
Excess tax benefits from stock-based compensation
|
5.2
|
|
|
6.5
|
|
||
Other, net
|
(.9
|
)
|
|
(1.5
|
)
|
||
NET CASH USED FOR FINANCING ACTIVITIES
|
(100.3
|
)
|
|
(247.7
|
)
|
||
EFFECT OF EXCHANGE RATE CHANGES ON CASH
|
(8.2
|
)
|
|
2.6
|
|
||
DECREASE IN CASH AND CASH EQUIVALENTS
|
(29.8
|
)
|
|
(60.2
|
)
|
||
CASH AND CASH EQUIVALENTS—January 1,
|
272.7
|
|
|
359.1
|
|
||
CASH AND CASH EQUIVALENTS—September 30,
|
$
|
242.9
|
|
|
$
|
298.9
|
|
|
Nine Months Ended September 30,
|
|
Three Months Ended September 30,
|
||||||||||||
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
LIFO (expense) benefit
|
$
|
(1.6
|
)
|
|
$
|
8.2
|
|
|
$
|
(1.2
|
)
|
|
$
|
3.9
|
|
•
|
Residential Furnishings—components for bedding, furniture and other furnishings, as well as related consumer products
|
•
|
Commercial Fixturing & Components—components for office and institutional furnishings
|
•
|
Industrial Materials—drawn steel wire, specialty wire products, titanium and nickel tubing for the aerospace industry and welded steel tubing
|
•
|
Specialized Products—automotive seating components, specialized machinery and equipment, and commercial vehicle interiors
|
|
External
Sales
|
|
Inter-
Segment
Sales
|
|
Total
Sales
|
|
EBIT
|
||||||||
Three Months Ended September 30, 2014
|
|
|
|
|
|
|
|
||||||||
Residential Furnishings
|
$
|
594.5
|
|
|
$
|
10.0
|
|
|
$
|
604.5
|
|
|
$
|
32.0
|
|
Commercial Fixturing & Components
|
49.1
|
|
|
1.1
|
|
|
50.2
|
|
|
3.4
|
|
||||
Industrial Materials
|
151.5
|
|
|
72.8
|
|
|
224.3
|
|
|
17.5
|
|
||||
Specialized Products
|
202.3
|
|
|
16.8
|
|
|
219.1
|
|
|
27.8
|
|
||||
Intersegment eliminations and other
|
|
|
|
|
|
|
(4.1
|
)
|
|||||||
Change in LIFO reserve
|
|
|
|
|
|
|
(1.2
|
)
|
|||||||
|
$
|
997.4
|
|
|
$
|
100.7
|
|
|
$
|
1,098.1
|
|
|
$
|
75.4
|
|
Three Months Ended September 30, 2013
|
|
|
|
|
|
||||||||||
Residential Furnishings
|
$
|
500.3
|
|
|
$
|
8.3
|
|
|
$
|
508.6
|
|
|
$
|
46.3
|
|
Commercial Fixturing & Components
|
48.1
|
|
|
1.2
|
|
|
49.3
|
|
|
3.5
|
|
||||
Industrial Materials
|
150.7
|
|
|
55.3
|
|
|
206.0
|
|
|
16.0
|
|
||||
Specialized Products
|
178.5
|
|
|
13.5
|
|
|
192.0
|
|
|
21.6
|
|
||||
Intersegment eliminations and other
|
|
|
|
|
|
|
8.1
|
|
|||||||
Change in LIFO reserve
|
|
|
|
|
|
|
3.9
|
|
|||||||
|
$
|
877.6
|
|
|
$
|
78.3
|
|
|
$
|
955.9
|
|
|
$
|
99.4
|
|
|
External
Sales
|
|
Inter-
Segment
Sales
|
|
Total
Sales
|
|
EBIT
|
||||||||
Nine Months Ended September 30, 2014
|
|
|
|
|
|
|
|
||||||||
Residential Furnishings
|
$
|
1,609.5
|
|
|
$
|
29.8
|
|
|
$
|
1,639.3
|
|
|
$
|
135.6
|
|
Commercial Fixturing & Components
|
143.4
|
|
|
3.2
|
|
|
146.6
|
|
|
9.6
|
|
||||
Industrial Materials
|
471.1
|
|
|
187.0
|
|
|
658.1
|
|
|
42.3
|
|
||||
Specialized Products
|
605.0
|
|
|
43.2
|
|
|
648.2
|
|
|
87.7
|
|
||||
Intersegment eliminations and other
|
|
|
|
|
|
|
(10.2
|
)
|
|||||||
Change in LIFO reserve
|
|
|
|
|
|
|
(1.6
|
)
|
|||||||
|
$
|
2,829.0
|
|
|
$
|
263.2
|
|
|
$
|
3,092.2
|
|
|
$
|
263.4
|
|
Nine Months Ended September 30, 2013
|
|
|
|
|
|
||||||||||
Residential Furnishings
|
$
|
1,470.0
|
|
|
$
|
14.2
|
|
|
$
|
1,484.2
|
|
|
$
|
129.7
|
|
Commercial Fixturing & Components
|
137.8
|
|
|
3.1
|
|
|
140.9
|
|
|
7.6
|
|
||||
Industrial Materials
|
466.1
|
|
|
179.8
|
|
|
645.9
|
|
|
59.0
|
|
||||
Specialized Products
|
544.1
|
|
|
42.6
|
|
|
586.7
|
|
|
65.3
|
|
||||
Intersegment eliminations and other
|
|
|
|
|
|
|
(.4
|
)
|
|||||||
Change in LIFO reserve
|
|
|
|
|
|
|
8.2
|
|
|||||||
|
$2,618.0
|
|
$
|
239.7
|
|
|
$
|
2,857.7
|
|
|
$
|
269.4
|
|
|
September 30,
2014 |
|
December 31,
2013 |
||||
Residential Furnishings
|
$
|
592.7
|
|
|
$
|
586.5
|
|
Commercial Fixturing & Components
|
49.1
|
|
|
48.7
|
|
||
Industrial Materials
|
260.4
|
|
|
248.0
|
|
||
Specialized Products
|
244.5
|
|
|
225.0
|
|
||
Other (1)
|
75.4
|
|
|
96.2
|
|
||
Average current liabilities included in segment numbers above
|
511.1
|
|
|
460.6
|
|
||
Unallocated assets (2)
|
1,397.9
|
|
|
1,492.4
|
|
||
Difference between average assets and period-end balance sheet
|
53.6
|
|
|
(49.3
|
)
|
||
Total assets
|
$
|
3,184.7
|
|
|
$
|
3,108.1
|
|
(1)
|
Businesses sold or classified as discontinued operations.
|
(2)
|
Unallocated assets consist primarily of goodwill, other intangibles, cash and deferred tax assets.
|
•
|
We closed our final location that produced wire dishwasher racks, thereby discontinuing that line of business. This operation, which was previously in our Industrial Materials segment, was part of a restructuring plan that began in the
|
•
|
We divested the specialty trailers portion of the Commercial Vehicle Products (CVP) Unit. This branch was previously part of the Specialized Products segment. No significant gains or losses were realized on the sale of this business.
|
•
|
We closed a cotton-based erosion control products operation that was previously part of the Industrial Materials Segment. Charges of
$1.9
were recorded in the second quarter of 2013 to reflect estimates of fair value less
|
|
Nine Months Ended September 30,
|
|
Three Months Ended September 30,
|
||||||||||||
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
External sales:
|
|
|
|
|
|
|
|
||||||||
Commercial Fixturing & Components - Store Fixtures
|
$
|
146.7
|
|
|
$
|
231.2
|
|
|
$
|
57.6
|
|
|
$
|
80.1
|
|
Industrial Materials:
|
|
|
|
|
|
|
|
||||||||
Wire dishwasher racks
|
—
|
|
|
4.1
|
|
|
—
|
|
|
—
|
|
||||
Cotton-based erosion control products
|
—
|
|
|
.1
|
|
|
—
|
|
|
.1
|
|
||||
Specialized Products - the specialty trailers portion of the CVP Unit
|
—
|
|
|
.5
|
|
|
—
|
|
|
—
|
|
||||
Total external sales
|
146.7
|
|
|
235.9
|
|
|
57.6
|
|
|
80.2
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Earnings (loss):
|
|
|
|
|
|
|
|
||||||||
Commercial Fixturing & Components - Store Fixtures (1)
|
(110.5
|
)
|
|
14.7
|
|
|
1.9
|
|
|
6.8
|
|
||||
Industrial Materials:
|
|
|
|
|
|
|
|
||||||||
Wire dishwasher racks
|
—
|
|
|
1.0
|
|
|
—
|
|
|
—
|
|
||||
Cotton-based erosion control products
|
—
|
|
|
(2.8
|
)
|
|
—
|
|
|
(.2
|
)
|
||||
Specialized Products - the specialty trailers portion of the CVP Unit
|
—
|
|
|
(.7
|
)
|
|
—
|
|
|
—
|
|
||||
Subsequent activity related to divestitures completed prior to 2014 (2)
|
(8.3
|
)
|
|
.7
|
|
|
(8.3
|
)
|
|
.7
|
|
||||
Earnings (loss) before interest and income taxes
|
(118.8
|
)
|
|
12.9
|
|
|
(6.4
|
)
|
|
7.3
|
|
||||
Income tax benefit (expense) (3)
|
19.4
|
|
|
4.7
|
|
|
2.0
|
|
|
(1.8
|
)
|
||||
Earnings (loss) from discontinued operations, net of tax
|
$
|
(99.4
|
)
|
|
$
|
17.6
|
|
|
$
|
(4.4
|
)
|
|
$
|
5.5
|
|
|
September 30, 2014
|
|
December 31, 2013
|
||||||||||||
|
Assets
|
|
Liabilities
|
|
Net Assets
|
|
Assets
|
||||||||
Residential
|
$
|
5.5
|
|
|
$
|
—
|
|
|
$
|
5.5
|
|
|
$
|
8.0
|
|
Commercial Fixturing & Components
|
101.0
|
|
|
21.5
|
|
|
79.5
|
|
|
2.3
|
|
||||
Aluminum Products
|
—
|
|
|
—
|
|
|
—
|
|
|
.4
|
|
||||
Industrial Materials
|
4.0
|
|
|
—
|
|
|
4.0
|
|
|
2.6
|
|
||||
Specialized Products
|
5.8
|
|
|
—
|
|
|
5.8
|
|
|
5.8
|
|
||||
|
$
|
116.3
|
|
|
$
|
21.5
|
|
|
$
|
94.8
|
|
|
$
|
19.1
|
|
|
September 30, 2014
|
|
December 31, 2013
|
||||
Trade receivables, net
|
$
|
36.3
|
|
|
$
|
—
|
|
Other receivables, net
|
.5
|
|
|
—
|
|
||
Inventories, net
|
29.4
|
|
|
—
|
|
||
Other current assets
|
.4
|
|
|
—
|
|
||
Total current assets held for sale
|
66.6
|
|
|
—
|
|
||
|
|
|
|
||||
Property, plant and equipment, net
|
47.5
|
|
|
19.1
|
|
||
Other intangibles, net
|
.7
|
|
|
—
|
|
||
Sundry
|
1.5
|
|
|
—
|
|
||
Total non-current assets held for sale
|
49.7
|
|
|
19.1
|
|
||
Total assets held for sale
|
116.3
|
|
|
19.1
|
|
||
|
|
|
|
||||
Accounts payable
|
13.6
|
|
|
—
|
|
||
Accrued expenses
|
5.1
|
|
|
—
|
|
||
Other current liabilities
|
2.8
|
|
|
—
|
|
||
Total current liabilities held for sale
|
21.5
|
|
|
—
|
|
||
Total liabilities held for sale
|
21.5
|
|
|
—
|
|
||
|
|
|
|
||||
Net assets held for sale
|
$
|
94.8
|
|
|
$
|
19.1
|
|
|
Nine Months Ended September 30,
|
|
Three Months Ended September 30,
|
||||||||||||||||||||
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||||||||||
|
Goodwill Impairment
|
|
Other Long-Lived Asset Impairments
|
|
Other Long-Lived Asset Impairments
|
|
Goodwill Impairment
|
|
Other Long-Lived Asset Impairments
|
|
Other Long-Lived Asset Impairments
|
||||||||||||
Continuing operations:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Residential Furnishings
|
$
|
—
|
|
|
$
|
1.0
|
|
|
$
|
.8
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Other Groups
|
—
|
|
|
.1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Total continuing operations
|
—
|
|
|
1.1
|
|
|
.8
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Discontinued operations:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commercial Fixturing & Components - Store Fixtures
|
108.0
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Industrial Materials - Cotton-based erosion control products
|
—
|
|
|
—
|
|
|
1.5
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Total discontinued operations
|
108.0
|
|
|
—
|
|
|
1.5
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Total impairment charges
|
$
|
108.0
|
|
|
$
|
1.1
|
|
|
$
|
2.3
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Percentage of Fair Value in Excess of Carrying Value
|
September 30, 2014
Goodwill Value
|
|
10-year
Compound
Annual Growth
Rate Range for Sales
|
|
Terminal
Values Long-
term Growth
Rate for Debt-Free Cash Flow
|
|
Discount Rate
Ranges
|
|||
< 25%
|
$
|
—
|
|
|
|
|
|
|
|
|
25% - 49%
|
205.3
|
|
|
2.0% - 5.5%
|
|
3.0
|
%
|
|
9.5% - 10.0%
|
|
50% - 74%
|
393.0
|
|
|
.5% - 3.8%
|
|
3.0
|
%
|
|
9.0% - 12.0%
|
|
75%+
|
233.2
|
|
|
3.7% - 8.2%
|
|
3.0
|
%
|
|
9.0% - 9.5%
|
|
|
$
|
831.5
|
|
|
.5% - 8.2%
|
|
3.0
|
%
|
|
9.0% - 12.0%
|
|
Nine Months Ended
September 30, |
|
Three Months Ended
September 30, |
||||||||||||
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
Earnings:
|
|
|
|
|
|
|
|
||||||||
Earnings from continuing operations
|
$
|
179.0
|
|
|
$
|
175.8
|
|
|
$
|
53.4
|
|
|
$
|
66.5
|
|
(Earnings) attributable to noncontrolling interest, net of tax
|
(2.2
|
)
|
|
(1.7
|
)
|
|
(.8
|
)
|
|
(.7
|
)
|
||||
Net earnings from continuing operations attributable to Leggett & Platt, Inc. common shareholders
|
176.8
|
|
|
174.1
|
|
|
52.6
|
|
|
65.8
|
|
||||
Earnings (loss) from discontinued operations, net of tax
|
(99.4
|
)
|
|
17.6
|
|
|
(4.4
|
)
|
|
5.5
|
|
||||
Net earnings attributable to Leggett & Platt, Inc. common shareholders
|
$
|
77.4
|
|
|
$
|
191.7
|
|
|
$
|
48.2
|
|
|
$
|
71.3
|
|
|
|
|
|
|
|
|
|
||||||||
Weighted average number of shares (in millions):
|
|
|
|
|
|
|
|
||||||||
Weighted average number of common shares used in basic EPS
|
141.5
|
|
|
145.6
|
|
|
140.8
|
|
|
144.9
|
|
||||
Dilutive effect of equity-based compensation
|
1.7
|
|
|
2.1
|
|
|
1.7
|
|
|
2.1
|
|
||||
Weighted average number of common shares and dilutive potential common shares used in diluted EPS
|
143.2
|
|
|
147.7
|
|
|
142.5
|
|
|
147.0
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Basic and Diluted EPS:
|
|
|
|
|
|
|
|
||||||||
Basic EPS attributable to Leggett & Platt, Inc. common shareholders
|
|
|
|
|
|
|
|
||||||||
Continuing operations
|
$
|
1.25
|
|
|
$
|
1.20
|
|
|
$
|
.37
|
|
|
$
|
.45
|
|
Discontinued operations
|
(.70
|
)
|
|
.12
|
|
(.03
|
)
|
|
.04
|
||||||
Basic EPS attributable to Leggett & Platt, Inc. common shareholders
|
$
|
.55
|
|
|
$
|
1.32
|
|
|
$
|
.34
|
|
|
$
|
.49
|
|
Diluted EPS attributable to Leggett & Platt, Inc. common shareholders
|
|
|
|
|
|
|
|
||||||||
Continuing operations
|
$
|
1.23
|
|
|
$
|
1.18
|
|
|
$
|
.37
|
|
|
$
|
.45
|
|
Discontinued operations
|
(.69
|
)
|
|
.12
|
|
|
(.03
|
)
|
|
.04
|
|
||||
Diluted EPS attributable to Leggett & Platt, Inc. common shareholders
|
$
|
.54
|
|
|
$
|
1.30
|
|
|
$
|
.34
|
|
|
$
|
.49
|
|
|
|
|
|
|
|
|
|
||||||||
Other information:
|
|
|
|
|
|
|
|
||||||||
Anti-dilutive shares excluded from diluted EPS computation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
September 30, 2014
|
|
December 31, 2013
|
||||||||||||
|
Current
|
|
Long-term
|
|
Current
|
|
Long-term
|
||||||||
Gross receivables:
|
|
|
|
|
|
|
|
||||||||
Trade accounts receivable
|
$
|
555.2
|
|
|
$
|
—
|
|
|
$
|
447.4
|
|
|
$
|
—
|
|
Trade notes receivable
|
.8
|
|
|
2.4
|
|
|
2.6
|
|
|
2.3
|
|
||||
Total trade receivables
|
556.0
|
|
|
2.4
|
|
|
450.0
|
|
|
2.3
|
|
||||
Other notes receivable:
|
|
|
|
|
|
|
|
||||||||
Notes received as partial payment for divestitures
|
3.9
|
|
|
—
|
|
|
.5
|
|
|
5.4
|
|
||||
Other
|
—
|
|
|
3.3
|
|
|
3.0
|
|
|
1.6
|
|
||||
Income tax receivables
|
8.3
|
|
|
—
|
|
|
2.7
|
|
|
—
|
|
||||
Other receivables
|
33.0
|
|
|
—
|
|
|
26.4
|
|
|
—
|
|
||||
Subtotal other receivables
|
45.2
|
|
|
3.3
|
|
|
32.6
|
|
|
7.0
|
|
||||
Total accounts and other receivables
|
601.2
|
|
|
5.7
|
|
|
482.6
|
|
|
9.3
|
|
||||
Allowance for doubtful accounts:
|
|
|
|
|
|
|
|
||||||||
Trade accounts receivable
|
(16.8
|
)
|
|
—
|
|
|
(14.6
|
)
|
|
—
|
|
||||
Trade notes receivable
|
—
|
|
|
(1.9
|
)
|
|
(.6
|
)
|
|
(1.3
|
)
|
||||
Total trade receivables
|
(16.8
|
)
|
|
(1.9
|
)
|
|
(15.2
|
)
|
|
(1.3
|
)
|
||||
Other notes receivable
|
—
|
|
|
(.4
|
)
|
|
—
|
|
|
(1.1
|
)
|
||||
Total allowance for doubtful accounts
|
(16.8
|
)
|
|
(2.3
|
)
|
|
(15.2
|
)
|
|
(2.4
|
)
|
||||
Total net receivables
|
$
|
584.4
|
|
|
$
|
3.4
|
|
|
$
|
467.4
|
|
|
$
|
6.9
|
|
|
Balance at December 31, 2013
|
|
2014
Charges*
|
|
2014
Charge-
offs,
Net of
Recoveries
|
|
Balance at September 30, 2014
|
||||||||
Trade accounts receivable
|
$
|
14.6
|
|
|
$
|
4.1
|
|
|
$
|
1.9
|
|
|
$
|
16.8
|
|
Trade notes receivable
|
1.9
|
|
|
—
|
|
|
—
|
|
|
1.9
|
|
||||
Total trade receivables
|
16.5
|
|
|
4.1
|
|
|
1.9
|
|
|
18.7
|
|
||||
Other notes receivable
|
1.1
|
|
|
—
|
|
|
.7
|
|
|
.4
|
|
||||
Total allowance for doubtful accounts
|
$
|
17.6
|
|
|
$
|
4.1
|
|
|
$
|
2.6
|
|
|
$
|
19.1
|
|
|
Nine Months Ended
September 30, 2014 |
|
Nine Months Ended
September 30, 2013 |
||||||||||||
|
2014
|
|
2013
|
||||||||||||
|
To be settled with stock
|
|
To be settled in cash
|
|
To be settled with stock
|
|
To be settled in cash
|
||||||||
Options (1):
|
|
|
|
|
|
|
|
||||||||
Amortization of the grant date fair value
|
$
|
.6
|
|
|
$
|
—
|
|
|
$
|
1.4
|
|
|
$
|
—
|
|
Cash payments in lieu of options
|
—
|
|
|
.8
|
|
|
—
|
|
|
.8
|
|
||||
Stock-based retirement plans contributions (2)
|
4.7
|
|
|
1.2
|
|
|
5.4
|
|
|
1.0
|
|
||||
Discounts on various stock awards:
|
|
|
|
|
|
|
|
||||||||
Deferred Stock Compensation Program (1)
|
1.7
|
|
|
—
|
|
|
1.2
|
|
|
—
|
|
||||
Stock-based retirement plans (2)
|
1.5
|
|
|
—
|
|
|
.9
|
|
|
—
|
|
||||
Discount Stock Plan (6)
|
.7
|
|
|
—
|
|
|
.7
|
|
|
—
|
|
||||
Performance Stock Unit awards (3)
|
4.7
|
|
|
3.7
|
|
|
4.8
|
|
|
1.7
|
|
||||
Restricted Stock Unit awards (4)
|
2.5
|
|
|
—
|
|
|
3.4
|
|
|
—
|
|
||||
Profitable Growth Incentive awards (5)
|
1.3
|
|
|
1.3
|
|
|
.5
|
|
|
.5
|
|
||||
Other, primarily non-employee directors restricted stock
|
.9
|
|
|
—
|
|
|
1.0
|
|
|
—
|
|
||||
Total stock-related compensation expense
|
18.6
|
|
|
$
|
7.0
|
|
|
19.3
|
|
|
$
|
4.0
|
|
||
Employee contributions for above stock plans
|
11.1
|
|
|
|
|
9.2
|
|
|
|
||||||
Total stock-based compensation
|
$
|
29.7
|
|
|
|
|
$
|
28.5
|
|
|
|
||||
Recognized tax benefits on stock-based compensation expense
|
$
|
7.1
|
|
|
|
|
$
|
7.3
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
Three Months Ended
September 30, |
|
Three Months Ended
September 30, |
||||||||||||
|
2014
|
|
2013
|
||||||||||||
|
To be settled with stock
|
|
To be settled in cash
|
|
To be settled with stock
|
|
To be settled in cash
|
||||||||
Options (1):
|
|
|
|
|
|
|
|
||||||||
Amortization of the grant date fair value
|
$
|
.2
|
|
|
$
|
—
|
|
|
$
|
.4
|
|
|
$
|
—
|
|
Cash payments in lieu of options
|
—
|
|
|
(.1
|
)
|
|
—
|
|
|
—
|
|
||||
Stock-based retirement plans contributions (2)
|
1.4
|
|
|
.4
|
|
|
1.5
|
|
|
.3
|
|
||||
Discounts on various stock awards:
|
|
|
|
|
|
|
|
||||||||
Deferred Stock Compensation Program (1)
|
.4
|
|
|
—
|
|
|
.2
|
|
|
—
|
|
||||
Stock-based retirement plans (2)
|
.3
|
|
|
—
|
|
|
.2
|
|
|
—
|
|
||||
Discount Stock Plan (6)
|
.2
|
|
|
—
|
|
|
.2
|
|
|
—
|
|
||||
Performance Stock Unit awards (3)
|
1.6
|
|
|
1.3
|
|
|
1.6
|
|
|
(1.7
|
)
|
||||
Restricted Stock Unit awards (4)
|
.8
|
|
|
—
|
|
|
.8
|
|
|
—
|
|
||||
Profitable Growth Incentive awards (5)
|
.5
|
|
|
.5
|
|
|
—
|
|
|
—
|
|
||||
Other, primarily non-employee directors restricted stock
|
.3
|
|
|
—
|
|
|
.3
|
|
|
—
|
|
||||
Total stock-related compensation expense
|
5.7
|
|
|
$
|
2.1
|
|
|
5.2
|
|
|
$
|
(1.4
|
)
|
||
Employee contributions for above stock plans
|
3.8
|
|
|
|
|
3.1
|
|
|
|
||||||
Total stock-based compensation
|
$
|
9.5
|
|
|
|
|
$
|
8.3
|
|
|
|
||||
Recognized tax benefits on stock-based compensation expense
|
$
|
2.2
|
|
|
|
|
$
|
2.0
|
|
|
|
(1)
|
Stock Option Grants
|
•
|
On a discretionary basis to a broad group of employees
|
•
|
In conjunction with our Deferred Compensation Program
|
•
|
As compensation of outside directors
|
•
|
Stock options under this program are granted on the last business day of the year prior to the year the compensation is earned. The number of options granted equals the deferred compensation times
five
, divided by the stock’s market price on the date of grant. The option has a
10
-year term. It vests as the associated compensation is earned and becomes exercisable beginning
15 months
after the grant date. Stock is issued when the option is exercised.
|
•
|
Deferred stock units (DSU) under this program are acquired every
two
weeks (when the compensation would have otherwise been paid) at a
20%
discount to the market price of our common stock on each acquisition date and they vest immediately. Expense is recorded as the compensation is earned. Stock units earn dividends at the same rate as cash dividends paid on our common stock. These dividends are used to acquire stock units at a
20%
discount. Stock units are converted to common stock and distributed in accordance with the participant’s pre-set election. However, stock units may be settled in cash at the discretion of the Company. Participants must begin receiving distributions no later than
ten
years after the effective date of the deferral and installment distributions cannot exceed
ten
years.
|
•
|
Interest-bearing cash deferrals under this program are reported in Other long-term liabilities on the balance sheet.
|
•
|
A service requirement—Awards generally “cliff” vest
three
years following the grant date; and
|
•
|
A market condition—Awards are based on our Total Shareholder Return [TSR = (Change in Stock Price + Dividends) / Beginning Stock Price] as compared to the TSR of a group of peer companies. The peer group consists of all the companies in the Industrial, Materials and Consumer Discretionary sectors of the S&P 500 and S&P Midcap 400 (approximately
320
companies). Participants will earn from
0%
to
175%
of the base award depending upon how our Total Shareholder Return ranks within the peer group at the end of the
3
-year performance period.
|
|
Nine Months Ended
September 30, |
||||||
|
2014
|
|
2013
|
||||
Total shares base award
|
.2
|
|
|
.2
|
|
||
Grant date per share fair value
|
$
|
30.45
|
|
|
$
|
27.60
|
|
Risk-free interest rate
|
.8
|
%
|
|
.4
|
%
|
||
Expected life in years
|
3.0
|
|
|
3.0
|
|
||
Expected volatility (over expected life)
|
25.9
|
%
|
|
29.1
|
%
|
||
Expected dividend yield (over expected life)
|
3.9
|
%
|
|
4.2
|
%
|
Three-Year Performance Cycle
|
||||||||||
Award Year
|
|
Completion Date
|
|
TSR Performance
Relative to the Peer Group (1%=Best)
|
|
Payout as a
Percent of the
Base Award
|
|
Number of Shares
Distributed
|
|
Distribution Date
|
2010
|
|
December 31, 2012
|
|
46th percentile
|
|
91.0%
|
|
.3 million
|
|
January 2013
|
2011
|
|
December 31, 2013
|
|
55th percentile
|
|
64.2%
|
|
.2 million
|
|
January 2014
|
•
|
To managers in lieu of annual option grants
|
•
|
On a discretionary basis to selected managers
|
•
|
To selected executive officers in connection with employment agreements
|
•
|
As compensation for outside directors, who have a choice to receive RSUs or restricted stock
|
|
Nine Months Ended September 30,
|
||||||
|
2014
|
|
2013
|
||||
Accounts receivable
|
$
|
7.6
|
|
|
$
|
12.8
|
|
Inventory
|
16.6
|
|
|
15.1
|
|
||
Property, plant and equipment
|
18.0
|
|
|
16.1
|
|
||
Goodwill (1)
|
21.1
|
|
|
6.1
|
|
||
Other intangible assets
|
18.2
|
|
|
10.3
|
|
||
Other current and long-term assets
|
4.1
|
|
|
.1
|
|
||
Current liabilities
|
(11.6
|
)
|
|
(19.3
|
)
|
||
Long-term liabilities
|
(2.7
|
)
|
|
(6.0
|
)
|
||
Fair value of net identifiable assets
|
71.3
|
|
|
35.2
|
|
||
Less: Bargain purchase gain
|
—
|
|
|
8.7
|
|
||
Less: Non-cash consideration
|
1.1
|
|
|
—
|
|
||
Net cash consideration
|
$
|
70.2
|
|
|
$
|
26.5
|
|
Nine Months Ended
|
|
Number of Acquisitions
|
|
Segment
|
|
Product/Service
|
September 30, 2014
|
|
5
|
|
Residential Furnishings
|
|
Foam carpet underlay; Fabric converting for furniture and bedding; Innersprings; Industrial Fabrics; Home Furniture Components
|
September 30, 2013
|
|
3
|
|
Industrial Materials (2); Specialized Products (1)
|
|
Tubing for the aerospace industry (2); Innerspring unit wire-forming machines
|
|
Nine Months Ended
September 30, |
|
Three Months Ended
September 30, |
||||||||||||
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
Components of net pension expense
|
|
|
|
|
|
|
|
||||||||
Service cost
|
$
|
2.3
|
|
|
$
|
2.4
|
|
|
$
|
.8
|
|
|
$
|
.7
|
|
Interest cost
|
9.5
|
|
|
9.0
|
|
|
3.1
|
|
|
3.0
|
|
||||
Expected return on plan assets
|
(11.7
|
)
|
|
(11.4
|
)
|
|
(3.9
|
)
|
|
(3.8
|
)
|
||||
Recognized net actuarial loss
|
2.3
|
|
|
4.7
|
|
|
.7
|
|
|
1.5
|
|
||||
Net pension expense
|
$
|
2.4
|
|
|
$
|
4.7
|
|
|
$
|
.7
|
|
|
$
|
1.4
|
|
|
Nine Months Ended September 30, 2014
|
||||||||||||||||||||||
|
Total
Equity
|
|
Retained
Earnings
|
|
Common
Stock &
Additional
Contributed
Capital
|
|
Treasury
Stock
|
|
Noncontrolling
Interest
|
|
Accumulated
Other
Comprehensive
Income
|
||||||||||||
Beginning balance, January 1, 2014
|
$
|
1,399.2
|
|
|
$
|
2,136.4
|
|
|
$
|
481.1
|
|
|
$
|
(1,320.7
|
)
|
|
$
|
7.9
|
|
|
$
|
94.5
|
|
Net earnings
|
79.6
|
|
|
79.6
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
(Earnings) loss attributable to noncontrolling interest, net of tax
|
—
|
|
|
(2.2
|
)
|
|
—
|
|
|
—
|
|
|
2.2
|
|
|
—
|
|
||||||
Dividends declared
|
(125.4
|
)
|
|
(129.0
|
)
|
|
3.6
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Treasury stock purchased
|
(152.2
|
)
|
|
—
|
|
|
—
|
|
|
(152.2
|
)
|
|
—
|
|
|
—
|
|
||||||
Treasury stock issued
|
53.2
|
|
|
—
|
|
|
(12.6
|
)
|
|
65.8
|
|
|
—
|
|
|
—
|
|
||||||
Foreign currency translation adjustments
|
(38.0
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(38.0
|
)
|
||||||
Cash flow hedges, net of tax
|
3.0
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3.0
|
|
||||||
Defined benefit pension plans, net of tax
|
1.3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1.3
|
|
||||||
Stock options and benefit plan transactions, net of tax
|
7.9
|
|
|
—
|
|
|
7.9
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Ending balance, September 30, 2014
|
$
|
1,228.6
|
|
|
$
|
2,084.8
|
|
|
$
|
480.0
|
|
|
$
|
(1,407.1
|
)
|
|
$
|
10.1
|
|
|
$
|
60.8
|
|
|
Nine Months Ended September 30, 2013
|
||||||||||||||||||||||
|
Total
Equity
|
|
Retained
Earnings
|
|
Common
Stock &
Additional
Contributed
Capital
|
|
Treasury
Stock
|
|
Noncontrolling
Interest
|
|
Accumulated
Other
Comprehensive
Income
|
||||||||||||
Beginning balance, January 1, 2013
|
$
|
1,442.2
|
|
|
$
|
2,109.6
|
|
|
$
|
460.6
|
|
|
$
|
(1,206.7
|
)
|
|
$
|
7.7
|
|
|
$
|
71.0
|
|
Net earnings
|
193.4
|
|
|
193.4
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
(Earnings) loss attributable to noncontrolling interest, net of tax
|
—
|
|
|
(1.7
|
)
|
|
—
|
|
|
—
|
|
|
1.7
|
|
|
—
|
|
||||||
Dividends declared
|
(126.4
|
)
|
|
(127.3
|
)
|
|
2.2
|
|
|
—
|
|
|
(1.3
|
)
|
|
—
|
|
||||||
Treasury stock purchased
|
(123.1
|
)
|
|
—
|
|
|
—
|
|
|
(123.1
|
)
|
|
—
|
|
|
—
|
|
||||||
Treasury stock issued
|
53.1
|
|
|
—
|
|
|
(12.8
|
)
|
|
65.9
|
|
|
—
|
|
|
—
|
|
||||||
Foreign currency translation adjustments
|
(6.3
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
.1
|
|
|
(6.4
|
)
|
||||||
Cash flow hedges, net of tax
|
2.5
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2.5
|
|
||||||
Defined benefit pension plans, net of tax
|
2.9
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2.9
|
|
||||||
Stock options and benefit plan transactions, net of tax
|
25.4
|
|
|
—
|
|
|
25.4
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Ending balance, September 30, 2013
|
$
|
1,463.7
|
|
|
$
|
2,174.0
|
|
|
$
|
475.4
|
|
|
$
|
(1,263.9
|
)
|
|
$
|
8.2
|
|
|
$
|
70.0
|
|
|
Foreign
Currency
Translation
Adjustments
|
|
Cash
Flow
Hedges
|
|
Defined
Benefit
Pension
Plans
|
|
Accumulated
Other
Comprehensive
Income (Loss)
|
||||||||
Beginning balance, January 1, 2014
|
$
|
158.3
|
|
|
$
|
(23.5
|
)
|
|
$
|
(40.3
|
)
|
|
$
|
94.5
|
|
Other comprehensive income (loss) before reclassifications, pretax
|
(38.0
|
)
|
|
1.1
|
|
|
(.3
|
)
|
|
(37.2
|
)
|
||||
Amounts reclassified from accumulated other comprehensive income, pretax:
|
|
|
|
|
|
|
|
||||||||
Net Sales
|
—
|
|
|
.3
|
|
|
—
|
|
|
.3
|
|
||||
Cost of goods sold; selling and administrative expenses
|
—
|
|
|
—
|
|
|
2.3
|
|
|
2.3
|
|
||||
Interest expense
|
—
|
|
|
3.0
|
|
|
—
|
|
|
3.0
|
|
||||
Subtotal of reclassifications, pretax
|
—
|
|
|
3.3
|
|
|
2.3
|
|
|
5.6
|
|
||||
Other comprehensive income (loss), pretax
|
(38.0
|
)
|
|
4.4
|
|
|
2.0
|
|
|
(31.6
|
)
|
||||
Income tax effect
|
—
|
|
|
(1.4
|
)
|
|
(.7
|
)
|
|
(2.1
|
)
|
||||
Attributable to noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Ending balance, September 30, 2014
|
$
|
120.3
|
|
|
$
|
(20.5
|
)
|
|
$
|
(39.0
|
)
|
|
$
|
60.8
|
|
|
|
|
|
|
|
|
|
||||||||
Beginning balance, January 1, 2013
|
$
|
163.5
|
|
|
$
|
(25.5
|
)
|
|
$
|
(67.0
|
)
|
|
$
|
71.0
|
|
Other comprehensive income (loss) before reclassifications, pretax
|
(6.3
|
)
|
|
.5
|
|
|
.1
|
|
|
(5.7
|
)
|
||||
Amounts reclassified from accumulated other comprehensive income, pretax:
|
|
|
|
|
|
|
|
||||||||
Cost of goods sold; selling and administrative expenses
|
—
|
|
|
.4
|
|
|
4.7
|
|
|
5.1
|
|
||||
Interest expense
|
—
|
|
|
3.0
|
|
|
—
|
|
|
3.0
|
|
||||
Subtotal of reclassifications, pretax
|
—
|
|
|
3.4
|
|
|
4.7
|
|
|
8.1
|
|
||||
Other comprehensive income (loss), pretax
|
(6.3
|
)
|
|
3.9
|
|
|
4.8
|
|
|
2.4
|
|
||||
Income tax effect
|
—
|
|
|
(1.4
|
)
|
|
(1.9
|
)
|
|
(3.3
|
)
|
||||
Attributable to noncontrolling interest
|
(.1
|
)
|
|
—
|
|
|
—
|
|
|
(.1
|
)
|
||||
Ending balance, September 30, 2013
|
$
|
157.1
|
|
|
$
|
(23.0
|
)
|
|
$
|
(64.1
|
)
|
|
$
|
70.0
|
|
•
|
Level 1: Quoted prices for identical assets or liabilities in active markets.
|
•
|
Level 2: Inputs other than quoted prices included in Level 1 that are observable for the asset or liability either directly or indirectly. Short-term investments in this category are valued using discounted cash flow techniques with all significant inputs derived from or corroborated by observable market data. Derivative assets and liabilities in this category are valued using models that consider various assumptions and information from market-corroborated sources. The models used are primarily industry-standard models that consider items such as quoted prices, market interest rate curves applicable to the instruments being valued as of the end of each period, discounted cash flows, volatility factors, current market and contractual prices for the underlying instruments, as well as other relevant economic measures. Substantially all of these assumptions are observable in the marketplace, can be derived from observable data or are supported by observable levels at which transactions are executed in the marketplace.
|
•
|
Level 3: Unobservable inputs that are not corroborated by market data.
|
|
As of September 30, 2014
|
||||||||||||||
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
Assets:
|
|
|
|
|
|
|
|
||||||||
Cash equivalents:
|
|
|
|
|
|
|
|
||||||||
Bank time deposits with original maturities of three months or less
|
$
|
—
|
|
|
$
|
130.3
|
|
|
$
|
—
|
|
|
$
|
130.3
|
|
Derivative assets* (Note 14)
|
—
|
|
|
1.5
|
|
|
—
|
|
|
1.5
|
|
||||
Diversified investments associated with the Executive Stock Unit Program (ESUP)* (Note 9)
|
17.6
|
|
|
—
|
|
|
—
|
|
|
17.6
|
|
||||
Total assets
|
$
|
17.6
|
|
|
$
|
131.8
|
|
|
$
|
—
|
|
|
$
|
149.4
|
|
Liabilities:
|
|
|
|
|
|
|
|
||||||||
Derivative liabilities (Note 14)
|
$
|
—
|
|
|
$
|
1.7
|
|
|
$
|
—
|
|
|
$
|
1.7
|
|
Liabilities associated with the ESUP* (Note 9)
|
17.9
|
|
|
—
|
|
|
—
|
|
|
17.9
|
|
||||
Total liabilities
|
$
|
17.9
|
|
|
$
|
1.7
|
|
|
$
|
—
|
|
|
$
|
19.6
|
|
|
As of December 31, 2013
|
||||||||||||||
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
Assets:
|
|
|
|
|
|
|
|
||||||||
Cash equivalents:
|
|
|
|
|
|
|
|
||||||||
Bank time deposits with original maturities of three months or less
|
$
|
—
|
|
|
$
|
114.8
|
|
|
$
|
—
|
|
|
$
|
114.8
|
|
Derivative assets (Note 14)
|
—
|
|
|
.6
|
|
|
—
|
|
|
.6
|
|
||||
Diversified investments associated with the ESUP* (Note 9)
|
13.4
|
|
|
—
|
|
|
—
|
|
|
13.4
|
|
||||
Total assets
|
$
|
13.4
|
|
|
$
|
115.4
|
|
|
$
|
—
|
|
|
$
|
128.8
|
|
Liabilities:
|
|
|
|
|
|
|
|
||||||||
Derivative liabilities (Note 14)
|
$
|
—
|
|
|
$
|
.9
|
|
|
$
|
—
|
|
|
$
|
.9
|
|
Liabilities associated with the ESUP* (Note 9)
|
13.3
|
|
|
—
|
|
|
—
|
|
|
13.3
|
|
||||
Total liabilities
|
$
|
13.3
|
|
|
$
|
.9
|
|
|
$
|
—
|
|
|
$
|
14.2
|
|
•
|
Commodity Cash Flow Hedges
—We have historically used commodity cash flow hedges primarily to manage natural gas commodity price risk. Our last natural gas commodity hedge expired during 2013.
|
•
|
Interest Rate Cash Flow Hedges -
|
•
|
Currency Cash Flow Hedges
—The foreign currency hedges manage risk associated with exchange rate volatility of various currencies.
|
|
Expiring at various dates through:
|
|
Total USD
Equivalent
Notional
Amount
|
|
As of September 30, 2014
|
|||||||||||
|
Assets
|
|
Liabilities
|
|||||||||||||
Other
Current
Assets
|
Sundry
|
|
Other Current
Liabilities
|
|||||||||||||
Derivatives designated as hedging instruments
|
|
|
|
|
|
|
|
|
||||||||
Cash flow hedges:
|
|
|
|
|
|
|
|
|
||||||||
Currency Hedges:
|
|
|
|
|
|
|
|
|
||||||||
Future USD sales of Canadian, Chinese and Swiss subsidiaries
|
Dec 2015
|
|
$
|
100.7
|
|
|
$
|
.1
|
|
$
|
—
|
|
|
$
|
.9
|
|
Future USD purchases of Canadian, European and Korean subsidiaries
|
Dec 2015
|
|
12.9
|
|
|
.8
|
|
.1
|
|
|
—
|
|
||||
Future EUR sales of a Chinese subsidiary
|
Jun 2015
|
|
2.9
|
|
|
.2
|
|
—
|
|
|
—
|
|
||||
Future JPY sales of Chinese subsidiaries
|
Jun 2015
|
|
4.5
|
|
|
.3
|
|
—
|
|
|
—
|
|
||||
Total cash flow hedges
|
|
|
|
|
1.4
|
|
.1
|
|
|
.9
|
|
|||||
Fair value hedges:
|
|
|
|
|
|
|
|
|
||||||||
USD receivables on a CAD subsidiary
|
Oct 2014
|
|
12.0
|
|
|
—
|
|
—
|
|
|
.2
|
|
||||
USD inter-company note receivable on a CAD subsidiary
|
Oct 2014
|
|
8.0
|
|
|
—
|
|
—
|
|
|
.2
|
|
||||
USD inter-company note receivable on a Swiss subsidiary
|
Sep 2015
|
|
8.0
|
|
|
—
|
|
—
|
|
|
.4
|
|
||||
Total fair value hedges
|
|
|
|
|
—
|
|
—
|
|
|
.8
|
|
|||||
|
|
|
|
|
$
|
1.4
|
|
$
|
.1
|
|
|
$
|
1.7
|
|
|
Expiring at various dates through:
|
|
Total USD
Equivalent
Notional
Amount
|
|
As of December 31, 2013
|
||||||||
|
Assets
|
|
Liabilities
|
||||||||||
Other Current
Assets
|
|
Other Current
Liabilities
|
|||||||||||
Derivatives designated as hedging instruments
|
|
|
|
|
|
|
|
||||||
Cash flow hedges:
|
|
|
|
|
|
|
|
||||||
Currency Hedges:
|
|
|
|
|
|
|
|
||||||
Future USD sales of Canadian and Chinese subsidiaries
|
Dec 2015
|
|
$
|
133.9
|
|
|
$
|
.1
|
|
|
$
|
.8
|
|
Future JPY sales of a Chinese subsidiary
|
Dec 2014
|
|
5.1
|
|
|
.1
|
|
|
—
|
|
|||
Future EUR sales of a Chinese subsidiary
|
Feb 2015
|
|
4.7
|
|
|
—
|
|
|
.1
|
|
|||
Total cash flow hedges
|
|
|
|
|
.2
|
|
|
.9
|
|
||||
Fair value hedges:
|
|
|
|
|
|
|
|
||||||
USD inter-company note receivable on a Swiss subsidiary
|
Mar 2014
|
|
14.5
|
|
|
.4
|
|
|
—
|
|
|||
|
|
|
|
|
$
|
.6
|
|
|
$
|
.9
|
|
|
Income Statement
Caption
|
|
Amount of (Gain) Loss
Recorded in Income
Nine Months Ended
September 30
|
|
Amount of (Gain) Loss
Recorded in Income
Three Months Ended
September 30
|
||||||||||||
2014
|
|
2013
|
|
2014
|
|
2013
|
|||||||||||
Derivatives designated as hedging instruments
|
|
|
|
|
|
|
|
|
|
||||||||
Commodity cash flow hedges
|
Cost of goods sold
|
|
$
|
—
|
|
|
$
|
.3
|
|
|
$
|
—
|
|
|
$
|
.1
|
|
Interest rate cash flow hedges
|
Interest expense
|
|
3.0
|
|
|
3.0
|
|
|
1.0
|
|
|
1.0
|
|
||||
Foreign currency cash flow hedges
|
Net sales *
|
|
1.6
|
|
|
(.9
|
)
|
|
.6
|
|
|
(.4
|
)
|
||||
Foreign currency cash flow hedges
|
Cost of goods sold
|
|
(.1
|
)
|
|
—
|
|
|
(.1
|
)
|
|
—
|
|
||||
Foreign currency cash flow hedges
|
Other (income) expense, net
|
|
.1
|
|
|
.1
|
|
|
—
|
|
|
—
|
|
||||
Total cash flow hedges
|
|
|
4.6
|
|
|
2.5
|
|
|
1.5
|
|
|
.7
|
|
||||
Fair value hedges
|
Other (income) expense, net
|
|
1.3
|
|
|
(3.0
|
)
|
|
1.4
|
|
|
(1.0
|
)
|
||||
Total derivative instruments
|
|
|
$
|
5.9
|
|
|
$
|
(.5
|
)
|
|
$
|
2.9
|
|
|
$
|
(.3
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||
* Discontinued operations amounts included in the above:
|
|
|
|
|
|
||||||||||||
|
|
|
.1
|
|
|
(.1
|
)
|
|
—
|
|
|
(.1
|
)
|
|
Nine Months Ended
September 30, |
|
Three Months Ended
September 30, |
||||||||||||
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
LIFO (expense) benefit
|
$
|
(1.6
|
)
|
|
$
|
8.2
|
|
|
$
|
(1.2
|
)
|
|
$
|
3.9
|
|
(Dollar amounts in millions)
|
Three Months ended
September 30, 2014
Net Sales
|
|
Three Months ended
September 30, 2013
Net Sales
|
|
Change in Net Sales
|
|
% Change in
Same Location
Sales(1)
|
||||||||||
$
|
|
%
|
|
||||||||||||||
Residential Furnishings
|
$
|
604.5
|
|
|
$
|
508.6
|
|
|
$
|
95.9
|
|
|
18.9
|
%
|
|
11.4
|
%
|
Commercial Fixturing & Components
|
50.2
|
|
|
49.3
|
|
|
.9
|
|
|
1.8
|
|
|
1.9
|
|
|||
Industrial Materials
|
224.3
|
|
|
206.0
|
|
|
18.3
|
|
|
8.9
|
|
|
6.8
|
|
|||
Specialized Products
|
219.1
|
|
|
192.0
|
|
|
27.1
|
|
|
14.1
|
|
|
13.4
|
|
|||
Total
|
1,098.1
|
|
|
955.9
|
|
|
142.2
|
|
|
14.9
|
|
|
|
||||
Intersegment sales
|
(100.7
|
)
|
|
(78.3
|
)
|
|
(22.4
|
)
|
|
|
|
|
|||||
External sales
|
$
|
997.4
|
|
|
$
|
877.6
|
|
|
$
|
119.8
|
|
|
13.7
|
%
|
|
8.7
|
%
|
|
Three Months
ended
September 30,
2014
EBIT
|
|
Three Months
ended
September 30,
2013
EBIT
|
|
Change in EBIT
|
|
EBIT Margins(2)
|
|||||||||||||
(Dollar amounts in millions)
|
$
|
|
%
|
|
Three Months
ended
September 30,
2014
|
|
Three Months
ended
September 30,
2013
|
|||||||||||||
Residential Furnishings
|
$
|
32.0
|
|
|
$
|
46.3
|
|
|
$
|
(14.3
|
)
|
|
(30.9
|
)%
|
|
5.3
|
%
|
|
9.1
|
%
|
Commercial Fixturing & Components
|
3.4
|
|
|
3.5
|
|
|
(.1
|
)
|
|
(2.9
|
)
|
|
6.8
|
|
|
7.1
|
|
|||
Industrial Materials
|
17.5
|
|
|
16.0
|
|
|
1.5
|
|
|
9.4
|
|
|
7.8
|
|
|
7.8
|
|
|||
Specialized Products
|
27.8
|
|
|
21.6
|
|
|
6.2
|
|
|
28.7
|
|
|
12.7
|
|
|
11.3
|
|
|||
Intersegment eliminations & other
|
(4.1
|
)
|
|
8.1
|
|
|
(12.2
|
)
|
|
|
|
|
|
|
||||||
Change in LIFO reserve
|
(1.2
|
)
|
|
3.9
|
|
|
(5.1
|
)
|
|
|
|
|
|
|
||||||
Total
|
$
|
75.4
|
|
|
$
|
99.4
|
|
|
$
|
(24.0
|
)
|
|
(24.1
|
)%
|
|
7.6
|
%
|
|
11.3
|
%
|
(1)
|
The change in same location sales excludes the effect of acquisitions or divestitures. These are sales that come from the same plants and facilities that we owned one year earlier.
|
(2)
|
Segment margins are calculated on total sales. Overall company margin is calculated on external sales.
|
(Dollar amounts in millions)
|
Nine Months ended
September 30, 2014
Net Sales
|
|
Nine Months ended
September 30, 2013
Net Sales
|
|
Change in Net Sales
|
|
% Change in
Same Location
Sales(1)
|
||||||||||
$
|
|
%
|
|
||||||||||||||
Residential Furnishings
|
$
|
1,639.3
|
|
|
$
|
1,484.2
|
|
|
$
|
155.1
|
|
|
10.5
|
%
|
|
7.8
|
%
|
Commercial Fixturing & Components
|
146.6
|
|
|
140.9
|
|
|
5.7
|
|
|
4.0
|
|
|
4.1
|
|
|||
Industrial Materials
|
658.1
|
|
|
645.9
|
|
|
12.2
|
|
|
1.9
|
|
|
(3.1
|
)
|
|||
Specialized Products
|
648.2
|
|
|
586.7
|
|
|
61.5
|
|
|
10.5
|
|
|
10.0
|
|
|||
Total
|
3,092.2
|
|
|
2,857.7
|
|
|
234.5
|
|
|
8.2
|
|
|
|
||||
Intersegment sales
|
(263.2
|
)
|
|
(239.7
|
)
|
|
(23.5
|
)
|
|
|
|
|
|||||
External sales
|
$
|
2,829.0
|
|
|
$
|
2,618.0
|
|
|
$
|
211.0
|
|
|
8.1
|
%
|
|
5.2
|
%
|
|
Nine Months
ended
September 30,
2014
EBIT
|
|
Nine Months
ended
September 30,
2013
EBIT
|
|
Change in EBIT
|
|
EBIT Margins(2)
|
|||||||||||||
(Dollar amounts in millions)
|
$
|
|
%
|
|
Nine Months
ended
September 30,
2014
|
|
Nine Months
ended
September 30,
2013
|
|||||||||||||
Residential Furnishings
|
$
|
135.6
|
|
|
$
|
129.7
|
|
|
$
|
5.9
|
|
|
4.5
|
%
|
|
8.3
|
%
|
|
8.7
|
%
|
Commercial Fixturing & Components
|
9.6
|
|
|
7.6
|
|
|
2.0
|
|
|
26.3
|
|
|
6.5
|
|
|
5.4
|
|
|||
Industrial Materials
|
42.3
|
|
|
59.0
|
|
|
(16.7
|
)
|
|
(28.3
|
)
|
|
6.4
|
|
|
9.1
|
|
|||
Specialized Products
|
87.7
|
|
|
65.3
|
|
|
22.4
|
|
|
34.3
|
|
|
13.5
|
|
|
11.1
|
|
|||
Intersegment eliminations & other
|
(10.2
|
)
|
|
(.4
|
)
|
|
(9.8
|
)
|
|
|
|
|
|
|
||||||
Change in LIFO reserve
|
(1.6
|
)
|
|
8.2
|
|
|
(9.8
|
)
|
|
|
|
|
|
|
||||||
Total
|
$
|
263.4
|
|
|
$
|
269.4
|
|
|
$
|
(6.0
|
)
|
|
(2.2
|
)%
|
|
9.3
|
%
|
|
10.3
|
%
|
(1)
|
The change in same location sales excludes the effect of acquisitions or divestitures. These are sales that come from the same plants and facilities that we owned one year earlier.
|
(2)
|
Segment margins are calculated on total sales. Overall company margin is calculated on external sales.
|
(Amounts in millions)
|
September 30, 2014
|
|
December 31,
2013
|
||||
Current assets
|
$
|
1,435
|
|
|
$
|
1,282
|
|
Current liabilities (1)
|
(1,144
|
)
|
|
(829
|
)
|
||
Working capital
|
291
|
|
|
453
|
|
||
Cash and cash equivalents
|
(243
|
)
|
|
(273
|
)
|
||
Current debt maturities
|
382
|
|
|
181
|
|
||
Less: Store Fixtures working capital
|
(45
|
)
|
|
(41
|
)
|
||
Adjusted working capital
|
$
|
385
|
|
|
$
|
320
|
|
Annualized sales (2)
|
$
|
3,988
|
|
|
$
|
3,436
|
|
Adjusted working capital as a percent of annualized sales
|
9.7
|
%
|
|
9.3
|
%
|
(1)
|
Current liabilities at September 30, 2014 included a $40 million accrual for the foam litigation settlement.
|
(Dollar amounts in millions)
|
Sep-13 (4)
|
|
Dec-13 (4)
|
|
Mar-14 (4)
|
|
Jun-14 (4)
|
|
Sep-14
|
||||||||||
Trade Receivables, net
|
$
|
482.0
|
|
|
$
|
412.2
|
|
|
$
|
493.9
|
|
|
$
|
528.0
|
|
|
$
|
539.2
|
|
Inventory, net
|
$
|
455.4
|
|
|
$
|
459.5
|
|
|
$
|
483.7
|
|
|
$
|
490.5
|
|
|
$
|
476.5
|
|
Accounts Payable
|
$
|
309.5
|
|
|
$
|
328.2
|
|
|
$
|
338.3
|
|
|
$
|
362.4
|
|
|
$
|
356.9
|
|
(1)
|
The trade receivables ratio represents the days of sales outstanding calculated as: ending net trade receivables ÷ (quarterly net sales ÷ number of days in the quarter).
|
(2)
|
The inventory ratio represents days of inventory on hand calculated as: ending net inventory ÷ (quarterly cost of goods sold ÷ number of days in the quarter).
|
(3)
|
The accounts payable ratio represents the days of payables outstanding calculated as: ending accounts payable ÷ (quarterly cost of goods sold ÷ number of days in the quarter).
|
(4)
|
Amounts have been retrospectively adjusted to move the Store Fixtures unit to held for sale and discontinued operations in the third quarter of 2014.
|
(Dollar amounts in millions)
|
September 30, 2014
|
|
December 31,
2013
|
||||
Long-term debt outstanding:
|
|
|
|
||||
Scheduled maturities
|
$
|
467
|
|
|
$
|
673
|
|
Average interest rates*
|
4.6
|
%
|
|
4.6
|
%
|
||
Average maturities in years*
|
4.1
|
|
|
4.7
|
|
||
Revolving credit/commercial paper
|
152
|
|
|
16
|
|
||
Average interest rate
|
.2
|
%
|
|
.2
|
%
|
||
Total long-term debt
|
619
|
|
|
689
|
|
||
Deferred income taxes and other liabilities
|
192
|
|
|
191
|
|
||
Shareholders’ equity and noncontrolling interest
|
1,229
|
|
|
1,399
|
|
||
Total capitalization
|
$
|
2,040
|
|
|
$
|
2,279
|
|
Unused committed credit:
|
|
|
|
||||
Long-term
|
$
|
448
|
|
|
$
|
584
|
|
Short-term
|
—
|
|
|
—
|
|
||
Total unused committed credit
|
$
|
448
|
|
|
$
|
584
|
|
Current maturities of long-term debt
|
$
|
382
|
|
|
$
|
181
|
|
Cash and cash equivalents
|
$
|
243
|
|
|
$
|
273
|
|
Ratio of earnings to fixed charges**
|
6.2 x
|
|
|
4.8 x
|
|
*
|
These rates include current maturities, but exclude commercial paper to reflect the averages of outstanding debt with scheduled maturities. The rates also include amortization of interest rate swaps.
|
**
|
As presented in Exhibit 12, fixed charges include interest expense, capitalized interest, plus implied interest included in operating leases. Earnings consist principally of income from continuing operations before income taxes, plus fixed charges.
|
•
|
Long-term debt to total capitalization as reported in the previous table.
|
•
|
Long-term debt to total capitalization each reduced by total cash and increased by current maturities of long-term debt.
|
(Amounts in millions)
|
September 30, 2014
|
|
December 31,
2013
|
||||
Debt to total capitalization:
|
|
|
|
||||
Long-term debt
|
$
|
619
|
|
|
$
|
689
|
|
Current debt maturities
|
382
|
|
|
181
|
|
||
Cash and cash equivalents
|
(243
|
)
|
|
(273
|
)
|
||
Net debt
|
$
|
758
|
|
|
$
|
597
|
|
Total Capitalization
|
$
|
2,040
|
|
|
$
|
2,279
|
|
Current debt maturities
|
382
|
|
|
181
|
|
||
Cash and cash equivalents
|
(243
|
)
|
|
(273
|
)
|
||
Net capitalization
|
$
|
2,179
|
|
|
$
|
2,187
|
|
Long-term debt to total capitalization
|
30.3
|
%
|
|
30.2
|
%
|
||
Net debt to net capitalization
|
34.8
|
%
|
|
27.3
|
%
|
(Amounts in millions)
|
September 30, 2014
|
|
December 31,
2013
|
||||
Total program authorized
|
$
|
600
|
|
|
$
|
600
|
|
Commercial paper outstanding (classified as long-term debt)
|
(152
|
)
|
|
(16
|
)
|
||
Letters of credit issued under the credit agreement
|
—
|
|
|
—
|
|
||
Total program usage
|
(152
|
)
|
|
(16
|
)
|
||
Total program available
|
$
|
448
|
|
|
$
|
584
|
|
•
|
factors that could affect the industries or markets in which we participate, such as growth rates and opportunities in those industries;
|
•
|
adverse changes in inflation, currency, political risk, U.S. or foreign laws or regulations (including tax law changes), consumer sentiment, housing turnover, employment levels, interest rates, trends in capital spending and the like;
|
•
|
factors that could impact raw materials and other costs, including the availability and pricing of steel scrap and rod and other raw materials, the availability of labor, wage rates and energy costs;
|
•
|
our ability to pass along raw material cost increases through increased selling prices;
|
•
|
price and product competition from foreign (particularly Asian and European) and domestic competitors;
|
•
|
our ability to improve operations and realize cost savings (including our ability to fix under-performing operations and to generate future earnings from restructuring-related activities);
|
•
|
our ability to maintain profit margins if our customers change the quantity and mix of our components in their finished goods;
|
•
|
our ability to realize 25-35% contribution margin on incremental unit volume growth;
|
•
|
our ability to achieve expected levels of cash flow;
|
•
|
our ability to maintain and grow the profitability of acquired companies;
|
•
|
our ability to maintain the proper functioning of our internal business processes and information systems and avoid modification or interruption of such systems, through cyber-security breaches or otherwise;
|
•
|
a decline in the long-term outlook for any of our reporting units that could result in asset impairment;
|
•
|
our ability to control expenses related to "conflict mineral" regulations and to effectively manage our supply chains to avoid loss of customers; and
|
•
|
litigation including product liability and warranty, taxation, environmental, intellectual property, antitrust, option backdating and workers’ compensation expense.
|
(Dollar amounts in millions)
|
September 30,
2014 Book Value
|
|
% of Total
Assets
|
|||
Goodwill
|
$
|
831.5
|
|
|
|
|
Other intangibles
|
213.1
|
|
|
|
||
Total goodwill and other intangibles
|
$
|
1,044.6
|
|
|
33
|
%
|
Net property, plant and equipment
|
$
|
546.6
|
|
|
|
|
Other long-lived assets
|
158.5
|
|
|
|
||
Total net property, plant and equipment and other long- lived assets
|
$
|
705.1
|
|
|
22
|
%
|
Percentage of Fair Value in Excess of Carrying Value
|
September 30, 2014
Goodwill Value
|
|
10-year
Compound
Annual Growth
Rate Range for Sales
|
|
Terminal
Values Long-
term Growth
Rate for Debt-Free Cash Flow
|
|
Discount Rate
Ranges
|
|||
< 25%
|
$
|
—
|
|
|
|
|
|
|
|
|
25% - 49%
|
205.3
|
|
|
2.0% - 5.5%
|
|
3.0
|
%
|
|
9.5% - 10.0%
|
|
50% - 74%
|
393.0
|
|
|
.5% - 3.8%
|
|
3.0
|
%
|
|
9.0% - 12.0%
|
|
75%+
|
233.2
|
|
|
3.7% - 8.2%
|
|
3.0
|
%
|
|
9.0% - 9.5%
|
|
|
$
|
831.5
|
|
|
.5% - 8.2%
|
|
3.0
|
%
|
|
9.0% - 12.0%
|
Period
|
Total
Number of
Shares
Purchased
(1)
|
|
Average
Price
Paid
per
Share
|
|
Total
Number of
Shares
Purchased
as Part of
Publicly
Announced
Plans or
Programs
(2)
|
|
Maximum
Number of
Shares that
may yet be
Purchased
Under the
Plans or
Programs
(2)
|
|||||
July 2014
|
227,165
|
|
|
$
|
33.46
|
|
|
130,014
|
|
|
6,587,701
|
|
August 2014
|
88,981
|
|
|
$
|
33.63
|
|
|
58,929
|
|
|
6,528,772
|
|
September 2014
|
359,874
|
|
|
$
|
35.48
|
|
|
3,509
|
|
|
6,525,263
|
|
Total
|
676,020
|
|
|
$
|
34.56
|
|
|
192,452
|
|
|
|
(1)
|
This number includes 483,568 shares which were not repurchased as part of a publicly announced plan or program, all of which were outstanding shares surrendered to exercise stock options. It does not include forfeited stock units or shares withheld for taxes in option exercises and stock unit conversions during the quarter.
|
(2)
|
On August 4, 2004, the Board authorized management to repurchase up to 10 million shares each calendar year beginning January 1, 2005. This standing authorization was first reported in the quarterly report on Form 10-Q for the period ended June 30, 2004, filed August 5, 2004, and shall remain in force until repealed by the Board of Directors.
|
ITEM 6.
|
EXHIBITS
|
Exhibit
|
|
|
|
|
|
Exhibit 10.1
|
-
|
Second Amendment to Credit Agreement, dated August 15, 2014, among the Company, JPMorgan Chase Bank, N.A. as administrative agent, and the banking institutions named therein, filed August 19, 2014 as Exhibit 10.3 to the Company's Form 8-K. (SEC File No. 001-07845)
|
|
|
|
Exhibit 12*
|
-
|
Computation of Ratio of Earnings to Fixed Charges.
|
|
|
|
Exhibit 31.1*
|
-
|
Certification of David S. Haffner, pursuant to Rule 13a-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, dated November 4, 2014.
|
|
|
|
Exhibit 31.2*
|
-
|
Certification of Matthew C. Flanigan, pursuant to Rule 13a-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, dated November 4, 2014.
|
|
|
|
Exhibit 32.1*
|
-
|
Certification of David S. Haffner, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, dated November 4, 2014.
|
|
|
|
Exhibit 32.2*
|
-
|
Certification of Matthew C. Flanigan, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, dated November 4, 2014.
|
|
|
|
Exhibit 101.INS**
|
-
|
XBRL Instance Document.
|
|
|
|
Exhibit 101.SCH**
|
-
|
XBRL Taxonomy Extension Schema.
|
|
|
|
Exhibit 101.CAL**
|
-
|
XBRL Taxonomy Extension Calculation Linkbase.
|
|
|
|
Exhibit 101.DEF**
|
-
|
XBRL Taxonomy Extension Definition Linkbase.
|
|
|
|
Exhibit 101.LAB**
|
-
|
XBRL Taxonomy Extension Label Linkbase.
|
|
|
|
Exhibit 101.PRE**
|
-
|
XBRL Taxonomy Extension Presentation Linkbase.
|
*
|
Denotes filed herewith.
|
**
|
Filed as Exhibit 101 to this report are the following formatted in XBRL (eXtensible Business Reporting Language):
|
|
(i) Consolidated Condensed Balance Sheets at September 30, 2014 and December 31, 2013; (ii) Consolidated Condensed Statements of Operations for the three months and nine months ended September 30, 2014 and September 30, 2013; (iii) Consolidated Statements of Comprehensive Income (Loss) for the three months and nine months ended September 30, 2014 and September 30, 2013; (iv) Consolidated Condensed Statements of Cash Flows for the nine months ended September 30, 2014 and September 30, 2013; and (v) Notes to Consolidated Condensed Financial Statements.
|
|
|
|
|
|
|
|
LEGGETT & PLATT, INCORPORATED
|
||
|
|
|
||
DATE: November 4, 2014
|
|
By:
|
|
/s/ DAVID S. HAFFNER
|
|
|
|
|
David S. Haffner
Board Chair and Chief Executive Officer
|
|
|
|
||
DATE: November 4, 2014
|
|
By:
|
|
/s/ MATTHEW C. FLANIGAN
|
|
|
|
|
Matthew C. Flanigan
Executive Vice President and Chief Financial Officer
|
Exhibit
|
|
|
|
|
|
Exhibit 10.1
|
|
Second Amendment to Credit Agreement, dated August 15, 2014, among the Company, JPMorgan Chase Bank, N.A. as administrative agent, and the banking institutions named therein, filed August 19, 2014 as Exhibit 10.3 to the Company's Form 8-K. (SEC File No. 001-07845)
|
|
|
|
Exhibit 12*
|
|
Computation of Ratio of Earnings to Fixed Charges.
|
|
|
|
Exhibit 31.1*
|
|
Certification of David S. Haffner, pursuant to Rule 13a-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, dated November 4, 2014.
|
|
|
|
Exhibit 31.2*
|
|
Certification of Matthew C. Flanigan, pursuant to Rule 13a-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, dated November 4, 2014.
|
|
|
|
Exhibit 32.1*
|
|
Certification of David S. Haffner, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, dated November 4, 2014.
|
|
|
|
Exhibit 32.2*
|
|
Certification of Matthew C. Flanigan, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, dated November 4, 2014.
|
|
|
|
Exhibit 101.INS**
|
|
XBRL Instance Document.
|
|
|
|
Exhibit 101.SCH**
|
|
XBRL Taxonomy Extension Schema.
|
|
|
|
Exhibit 101.CAL**
|
|
XBRL Taxonomy Extension Calculation Linkbase.
|
|
|
|
Exhibit 101.DEF**
|
|
XBRL Taxonomy Extension Definition Linkbase.
|
|
|
|
Exhibit 101.LAB**
|
|
XBRL Taxonomy Extension Label Linkbase.
|
|
|
|
Exhibit 101.PRE**
|
|
XBRL Taxonomy Extension Presentation Linkbase.
|
*
|
Denotes filed herewith.
|
**
|
Filed as Exhibit 101 to this report are the following formatted in XBRL (eXtensible Business Reporting Language):
|
|
(i) Consolidated Condensed Balance Sheets at September 30, 2014 and December 31, 2013; (ii) Consolidated Condensed Statements of Operations for the three months and nine months ended September 30, 2014 and September 30, 2013; (iii) Consolidated Statements of Comprehensive Income (Loss) for the three months and nine months ended September 30, 2014 and September 30, 2013; (iv) Consolidated Condensed Statements of Cash Flows for the nine months ended September 30, 2014 and September 30, 2013; and (v) Notes to Consolidated Condensed Financial Statements.
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
---|
DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
---|
No information found
Customers
Customer name | Ticker |
---|---|
Herman Miller, Inc. | MLHR |
Kimball International, Inc. | KBAL |
La-Z-Boy Incorporated | LZB |
The ODP Corporation | ODP |
Suppliers
Price
Yield
Owner | Position | Direct Shares | Indirect Shares |
---|