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)
|
June 30,
2015 |
|
December 31,
2014 |
||||
CURRENT ASSETS
|
|
|
|
||||
Cash and cash equivalents
|
$
|
275.1
|
|
|
$
|
332.8
|
|
Trade receivables, net
|
486.6
|
|
|
470.4
|
|
||
Other receivables, net
|
63.0
|
|
|
52.9
|
|
||
Total receivables, net
|
549.6
|
|
|
523.3
|
|
||
Inventories
|
|
|
|
||||
Finished goods
|
264.8
|
|
|
251.9
|
|
||
Work in process
|
44.1
|
|
|
55.5
|
|
||
Raw materials and supplies
|
259.1
|
|
|
247.0
|
|
||
LIFO reserve
|
(57.2
|
)
|
|
(73.0
|
)
|
||
Total inventories, net
|
510.8
|
|
|
481.4
|
|
||
Other current assets
|
100.7
|
|
|
91.8
|
|
||
Total current assets
|
1,436.2
|
|
|
1,429.3
|
|
||
PROPERTY, PLANT AND EQUIPMENT—AT COST
|
|
|
|
||||
Machinery and equipment
|
1,097.9
|
|
|
1,151.4
|
|
||
Buildings and other
|
552.7
|
|
|
551.1
|
|
||
Land
|
40.1
|
|
|
40.1
|
|
||
Total property, plant and equipment
|
1,690.7
|
|
|
1,742.6
|
|
||
Less accumulated depreciation
|
1,152.1
|
|
|
1,193.8
|
|
||
Net property, plant and equipment
|
538.6
|
|
|
548.8
|
|
||
OTHER ASSETS
|
|
|
|
||||
Goodwill
|
822.7
|
|
|
829.4
|
|
||
Other intangibles, less accumulated amortization of $135.8 and $129.7 as of June 30, 2015 and December 31, 2014, respectively
|
207.0
|
|
|
204.7
|
|
||
Sundry
|
139.2
|
|
|
128.4
|
|
||
Total other assets
|
1,168.9
|
|
|
1,162.5
|
|
||
TOTAL ASSETS
|
$
|
3,143.7
|
|
|
$
|
3,140.6
|
|
CURRENT LIABILITIES
|
|
|
|
||||
Current maturities of long-term debt
|
$
|
201.7
|
|
|
$
|
201.7
|
|
Accounts payable
|
358.6
|
|
|
369.8
|
|
||
Accrued expenses
|
316.1
|
|
|
337.6
|
|
||
Other current liabilities
|
87.6
|
|
|
83.1
|
|
||
Total current liabilities
|
964.0
|
|
|
992.2
|
|
||
LONG-TERM LIABILITIES
|
|
|
|
||||
Long-term debt
|
831.7
|
|
|
766.7
|
|
||
Other long-term liabilities
|
187.3
|
|
|
185.0
|
|
||
Deferred income taxes
|
50.7
|
|
|
41.8
|
|
||
Total long-term liabilities
|
1,069.7
|
|
|
993.5
|
|
||
COMMITMENTS AND CONTINGENCIES
|
|
|
|
||||
EQUITY
|
|
|
|
||||
Common stock
|
2.0
|
|
|
2.0
|
|
||
Additional contributed capital
|
513.8
|
|
|
502.4
|
|
||
Retained earnings
|
2,123.0
|
|
|
2,061.3
|
|
||
Accumulated other comprehensive loss
|
(36.3
|
)
|
|
(2.6
|
)
|
||
Treasury stock
|
(1,502.9
|
)
|
|
(1,416.6
|
)
|
||
Total Leggett & Platt, Inc. equity
|
1,099.6
|
|
|
1,146.5
|
|
||
Noncontrolling interest
|
10.4
|
|
|
8.4
|
|
||
Total equity
|
1,110.0
|
|
|
1,154.9
|
|
||
TOTAL LIABILITIES AND EQUITY
|
$
|
3,143.7
|
|
|
$
|
3,140.6
|
|
|
Six Months Ended
|
|
Three Months Ended
|
||||||||||||
|
June 30,
|
|
June 30,
|
||||||||||||
(Amounts in millions, except per share data)
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
Net sales
|
$
|
1,963.5
|
|
|
$
|
1,831.6
|
|
|
$
|
997.3
|
|
|
$
|
956.1
|
|
Cost of goods sold
|
1,515.0
|
|
|
1,454.1
|
|
|
766.6
|
|
|
755.4
|
|
||||
Gross profit
|
448.5
|
|
|
377.5
|
|
|
230.7
|
|
|
200.7
|
|
||||
Selling and administrative expenses
|
204.1
|
|
|
186.2
|
|
|
106.6
|
|
|
94.1
|
|
||||
Amortization of intangibles
|
10.4
|
|
|
9.6
|
|
|
5.2
|
|
|
4.8
|
|
||||
Goodwill impairment
|
4.1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Other (income) expense, net
|
(1.0
|
)
|
|
(6.3
|
)
|
|
(.3
|
)
|
|
(.4
|
)
|
||||
Earnings (loss) from continuing operations before interest and income taxes
|
230.9
|
|
|
188.0
|
|
|
119.2
|
|
|
102.2
|
|
||||
Interest expense
|
22.2
|
|
|
20.8
|
|
|
11.2
|
|
|
10.4
|
|
||||
Interest income
|
2.3
|
|
|
2.8
|
|
|
1.0
|
|
|
1.4
|
|
||||
Earnings from continuing operations before income taxes
|
211.0
|
|
|
170.0
|
|
|
109.0
|
|
|
93.2
|
|
||||
Income taxes
|
61.0
|
|
|
44.4
|
|
|
32.3
|
|
|
23.6
|
|
||||
Earnings from continuing operations
|
150.0
|
|
|
125.6
|
|
|
76.7
|
|
|
69.6
|
|
||||
Earnings (loss) from discontinued operations, net of tax
|
1.3
|
|
|
(95.0
|
)
|
|
1.8
|
|
|
(92.7
|
)
|
||||
Net earnings (loss)
|
151.3
|
|
|
30.6
|
|
|
78.5
|
|
|
(23.1
|
)
|
||||
(Earnings) attributable to noncontrolling interest, net of tax
|
(1.9
|
)
|
|
(1.4
|
)
|
|
(.8
|
)
|
|
(.8
|
)
|
||||
Net earnings (loss) attributable to Leggett & Platt, Inc. common shareholders
|
$
|
149.4
|
|
|
$
|
29.2
|
|
|
$
|
77.7
|
|
|
$
|
(23.9
|
)
|
Earnings (loss) per share from continuing operations attributable to Leggett & Platt, Inc. common shareholders
|
|
|
|
|
|
|
|
||||||||
Basic
|
$
|
1.04
|
|
|
$
|
.88
|
|
|
$
|
.54
|
|
|
$
|
.49
|
|
Diluted
|
$
|
1.03
|
|
|
$
|
.86
|
|
|
$
|
.53
|
|
|
$
|
.48
|
|
Earnings (loss) per share from discontinued operations attributable to Leggett & Platt, Inc. common shareholders
|
|
|
|
|
|
|
|
||||||||
Basic
|
$
|
.01
|
|
|
$
|
(.67
|
)
|
|
$
|
.01
|
|
|
$
|
(.66
|
)
|
Diluted
|
$
|
.01
|
|
|
$
|
(.66
|
)
|
|
$
|
.01
|
|
|
$
|
(.65
|
)
|
Net earnings (loss) per share attributable to Leggett & Platt, Inc. common shareholders
|
|
|
|
|
|
|
|
||||||||
Basic
|
$
|
1.05
|
|
|
$
|
.21
|
|
|
$
|
.55
|
|
|
$
|
(.17
|
)
|
Diluted
|
$
|
1.04
|
|
|
$
|
.20
|
|
|
$
|
.54
|
|
|
$
|
(.17
|
)
|
|
|
|
|
|
|
|
|
||||||||
Cash dividends declared per share
|
$
|
.62
|
|
|
$
|
.60
|
|
|
$
|
.31
|
|
|
$
|
.30
|
|
|
|
|
|
|
|
|
|
||||||||
Average shares outstanding
|
|
|
|
|
|
|
|
||||||||
Basic
|
141.7
|
|
|
141.9
|
|
|
141.4
|
|
|
141.4
|
|
||||
Diluted
|
143.6
|
|
|
143.6
|
|
|
143.4
|
|
|
143.1
|
|
|
Six Months Ended
|
|
Three Months Ended
|
||||||||||||
|
June 30,
|
|
June 30,
|
||||||||||||
(Amounts in millions)
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
Net earnings
|
$
|
151.3
|
|
|
$
|
30.6
|
|
|
$
|
78.5
|
|
|
$
|
(23.1
|
)
|
Other comprehensive (loss) income, net of tax:
|
|
|
|
|
|
|
|
||||||||
Foreign currency translation adjustments
|
(35.0
|
)
|
|
(4.3
|
)
|
|
2.8
|
|
|
10.8
|
|
||||
Cash flow hedges
|
(.4
|
)
|
|
1.8
|
|
|
1.3
|
|
|
1.9
|
|
||||
Defined benefit pension plans
|
1.8
|
|
|
.7
|
|
|
.5
|
|
|
.1
|
|
||||
Other comprehensive (loss) income
|
(33.6
|
)
|
|
(1.8
|
)
|
|
4.6
|
|
|
12.8
|
|
||||
Comprehensive income
|
117.7
|
|
|
28.8
|
|
|
83.1
|
|
|
(10.3
|
)
|
||||
Less: comprehensive (income) attributable to noncontrolling interest
|
(2.0
|
)
|
|
(1.2
|
)
|
|
(.9
|
)
|
|
(.8
|
)
|
||||
Comprehensive income attributable to Leggett & Platt, Inc.
|
$
|
115.7
|
|
|
$
|
27.6
|
|
|
$
|
82.2
|
|
|
$
|
(11.1
|
)
|
|
Six Months Ended June 30,
|
||||||
(Amounts in millions)
|
2015
|
|
2014
|
||||
OPERATING ACTIVITIES
|
|
|
|
||||
Net earnings
|
$
|
151.3
|
|
|
$
|
30.6
|
|
Adjustments to reconcile net earnings to net cash provided by operating activities:
|
|
|
|
||||
Depreciation
|
41.7
|
|
|
44.7
|
|
||
Amortization of intangibles and debt issuance costs
|
14.8
|
|
|
13.7
|
|
||
Provision for losses on accounts and notes receivable
|
2.9
|
|
|
1.8
|
|
||
Writedown of inventories
|
5.1
|
|
|
4.5
|
|
||
Goodwill impairment
|
4.1
|
|
|
108.0
|
|
||
Long-lived asset impairments
|
2.4
|
|
|
1.0
|
|
||
Net gain from sales of assets and businesses
|
(5.3
|
)
|
|
(4.7
|
)
|
||
Deferred income tax expense (benefit)
|
17.9
|
|
|
(6.1
|
)
|
||
Stock-based compensation
|
23.4
|
|
|
20.2
|
|
||
Excess tax benefits from stock-based compensation
|
(13.6
|
)
|
|
(2.0
|
)
|
||
Other, net
|
(1.3
|
)
|
|
(2.0
|
)
|
||
Increases/decreases in, excluding effects from acquisitions and divestitures:
|
|
|
|
||||
Accounts and other receivables
|
(40.9
|
)
|
|
(136.9
|
)
|
||
Inventories
|
(43.0
|
)
|
|
(25.2
|
)
|
||
Other current assets
|
(3.5
|
)
|
|
(4.5
|
)
|
||
Accounts payable
|
(9.3
|
)
|
|
41.8
|
|
||
Accrued expenses and other current liabilities
|
(19.8
|
)
|
|
(1.5
|
)
|
||
NET CASH PROVIDED BY OPERATING ACTIVITIES
|
126.9
|
|
|
83.4
|
|
||
INVESTING ACTIVITIES
|
|
|
|
||||
Additions to property, plant and equipment
|
(51.3
|
)
|
|
(38.4
|
)
|
||
Purchases of companies, net of cash acquired
|
(11.1
|
)
|
|
(51.2
|
)
|
||
Proceeds from sales of assets and businesses
|
15.5
|
|
|
9.8
|
|
||
Other, net
|
(6.3
|
)
|
|
(14.6
|
)
|
||
NET CASH USED FOR INVESTING ACTIVITIES
|
(53.2
|
)
|
|
(94.4
|
)
|
||
FINANCING ACTIVITIES
|
|
|
|
||||
Payments on long-term debt
|
(3.6
|
)
|
|
(6.7
|
)
|
||
Additions to long-term debt
|
.4
|
|
|
—
|
|
||
Change in commercial paper and short-term debt
|
66.2
|
|
|
244.4
|
|
||
Dividends paid
|
(85.5
|
)
|
|
(83.7
|
)
|
||
Issuances of common stock
|
5.2
|
|
|
8.8
|
|
||
Purchases of common stock
|
(119.8
|
)
|
|
(118.1
|
)
|
||
Excess tax benefits from stock-based compensation
|
13.6
|
|
|
2.0
|
|
||
Other, net
|
(2.0
|
)
|
|
(.4
|
)
|
||
NET CASH (USED FOR) PROVIDED BY FINANCING ACTIVITIES
|
(125.5
|
)
|
|
46.3
|
|
||
EFFECT OF EXCHANGE RATE CHANGES ON CASH
|
(5.9
|
)
|
|
(3.8
|
)
|
||
(DECREASE)/INCREASE IN CASH AND CASH EQUIVALENTS
|
(57.7
|
)
|
|
31.5
|
|
||
CASH AND CASH EQUIVALENTS—January 1,
|
332.8
|
|
|
272.7
|
|
||
CASH AND CASH EQUIVALENTS—June 30,
|
$
|
275.1
|
|
|
$
|
304.2
|
|
|
Six Months Ended June 30,
|
|
Three Months Ended June 30,
|
||||||||||||
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
LIFO benefit (expense)
|
$
|
10.0
|
|
|
$
|
(.4
|
)
|
|
$
|
5.0
|
|
|
$
|
(.2
|
)
|
•
|
Residential Furnishings—components for bedding and furniture, fabric and carpet cushion
|
•
|
Commercial Products—components for office and institutional furnishings, adjustable beds and consumer products
|
•
|
Industrial Materials—drawn steel wire, fabricated wire products, steel rod and welded steel tubing
|
•
|
Specialized Products—automotive seating components, titanium, nickel alloy and stainless steel tubing for the aerospace industry, specialized machinery and equipment, and commercial vehicle interiors
|
|
External
Sales
|
|
Inter-
Segment
Sales
|
|
Total
Sales
|
|
EBIT
|
||||||||
Three Months Ended June 30, 2015
|
|
|
|
|
|
|
|
||||||||
Residential Furnishings
|
$
|
522.2
|
|
|
$
|
17.7
|
|
|
$
|
539.9
|
|
|
$
|
51.2
|
|
Commercial Products
|
135.4
|
|
|
24.1
|
|
|
159.5
|
|
|
10.8
|
|
||||
Industrial Materials
|
106.3
|
|
|
66.0
|
|
|
172.3
|
|
|
14.8
|
|
||||
Specialized Products
|
233.4
|
|
|
9.8
|
|
|
243.2
|
|
|
37.7
|
|
||||
Intersegment eliminations and other
|
|
|
|
|
|
|
(.3
|
)
|
|||||||
Change in LIFO reserve
|
|
|
|
|
|
|
5.0
|
|
|||||||
|
$
|
997.3
|
|
|
$
|
117.6
|
|
|
$
|
1,114.9
|
|
|
$
|
119.2
|
|
Three Months Ended June 30, 2014
|
|
|
|
|
|
||||||||||
Residential Furnishings
|
$
|
474.9
|
|
|
$
|
17.0
|
|
|
$
|
491.9
|
|
|
$
|
49.6
|
|
Commercial Products
|
112.7
|
|
|
11.6
|
|
|
124.3
|
|
|
7.6
|
|
||||
Industrial Materials
|
133.6
|
|
|
56.6
|
|
|
190.2
|
|
|
9.0
|
|
||||
Specialized Products
|
234.9
|
|
|
7.6
|
|
|
242.5
|
|
|
36.4
|
|
||||
Intersegment eliminations and other
|
|
|
|
|
|
|
(.2
|
)
|
|||||||
Change in LIFO reserve
|
|
|
|
|
|
|
(.2
|
)
|
|||||||
|
$
|
956.1
|
|
|
$
|
92.8
|
|
|
$
|
1,048.9
|
|
|
$
|
102.2
|
|
|
External
Sales
|
|
Inter-
Segment
Sales
|
|
Total
Sales
|
|
EBIT
|
||||||||
Six Months Ended June 30, 2015
|
|
|
|
|
|
|
|
||||||||
Residential Furnishings
|
$
|
1,033.9
|
|
|
$
|
35.5
|
|
|
$
|
1,069.4
|
|
|
$
|
103.3
|
|
Commercial Products
|
258.9
|
|
|
41.6
|
|
|
300.5
|
|
|
18.8
|
|
||||
Industrial Materials
|
218.3
|
|
|
146.4
|
|
|
364.7
|
|
|
22.8
|
|
||||
Specialized Products
|
452.4
|
|
|
19.3
|
|
|
471.7
|
|
|
77.0
|
|
||||
Intersegment eliminations and other
|
|
|
|
|
|
|
(1.0
|
)
|
|||||||
Change in LIFO reserve
|
|
|
|
|
|
|
10.0
|
|
|||||||
|
$
|
1,963.5
|
|
|
$
|
242.8
|
|
|
$
|
2,206.3
|
|
|
$
|
230.9
|
|
Six Months Ended June 30, 2014
|
|
|
|
|
|
||||||||||
Residential Furnishings
|
$
|
907.7
|
|
|
$
|
32.6
|
|
|
$
|
940.3
|
|
|
$
|
96.4
|
|
Commercial Products
|
224.1
|
|
|
16.8
|
|
|
240.9
|
|
|
13.3
|
|
||||
Industrial Materials
|
256.8
|
|
|
114.1
|
|
|
370.9
|
|
|
16.7
|
|
||||
Specialized Products
|
443.0
|
|
|
15.4
|
|
|
458.4
|
|
|
64.0
|
|
||||
Intersegment eliminations and other
|
|
|
|
|
|
|
(2.0
|
)
|
|||||||
Change in LIFO reserve
|
|
|
|
|
|
|
(.4
|
)
|
|||||||
|
$1,831.6
|
|
$
|
178.9
|
|
|
$
|
2,010.5
|
|
|
$
|
188.0
|
|
|
June 30,
2015 |
|
December 31,
2014 |
||||
Residential Furnishings
|
$
|
635.9
|
|
|
$
|
588.1
|
|
Commercial Products
|
102.0
|
|
|
96.2
|
|
||
Industrial Materials
|
186.7
|
|
|
200.9
|
|
||
Specialized Products
|
260.8
|
|
|
261.2
|
|
||
Other (1)
|
36.8
|
|
|
90.4
|
|
||
Average current liabilities included in segment numbers above
|
527.4
|
|
|
520.8
|
|
||
Unallocated assets (2)
|
1,371.0
|
|
|
1,448.0
|
|
||
Difference between average assets and period-end balance sheet
|
23.1
|
|
|
(65.0
|
)
|
||
Total assets
|
$
|
3,143.7
|
|
|
$
|
3,140.6
|
|
(1)
|
Businesses sold or classified as discontinued operations.
|
(2)
|
Unallocated assets consist primarily of goodwill, other intangibles, cash and deferred tax assets.
|
•
|
During the third quarter of 2014, all of the criteria to classify this unit as held for sale and discontinued operations were met. Store Fixtures was previously part of the Commercial Products segment.
|
•
|
During the fourth quarter of 2014, we sold the majority of the Store Fixtures reporting unit for total consideration of
$59.2
and recorded an after-tax loss of
$4.7
.
|
•
|
During the second quarter 2015 we sold our metal store fixtures operation in China, and recorded an after-tax gain of
$2.9
.
|
•
|
We have
one
remaining small Store Fixtures business, and we are actively pursuing the sale of this business.
|
|
Six Months Ended June 30,
|
|
Three Months Ended June 30,
|
||||||||||||
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
External sales:
|
|
|
|
|
|
|
|
||||||||
Commercial Products - Store Fixtures
|
$
|
12.3
|
|
|
$
|
89.1
|
|
|
$
|
6.1
|
|
|
$
|
45.5
|
|
|
|
|
|
|
|
|
|
||||||||
Earnings (loss):
|
|
|
|
|
|
|
|
||||||||
Commercial Products - Store Fixtures (1)
|
3.3
|
|
|
(112.4
|
)
|
|
2.9
|
|
|
(109.1
|
)
|
||||
Subsequent activity related to previous divestitures
|
(1.5
|
)
|
|
—
|
|
|
(.7
|
)
|
|
—
|
|
||||
Earnings (loss) before interest and income taxes
|
1.8
|
|
|
(112.4
|
)
|
|
2.2
|
|
|
(109.1
|
)
|
||||
Income tax (expense) benefit
|
(.5
|
)
|
|
17.4
|
|
|
(.4
|
)
|
|
16.4
|
|
||||
Earnings (loss) from discontinued operations, net of tax
|
$
|
1.3
|
|
|
$
|
(95.0
|
)
|
|
$
|
1.8
|
|
|
$
|
(92.7
|
)
|
|
June 30, 2015
|
|
December 31, 2014
|
||||
Current assets associated with discontinued operations:
|
|
|
|
||||
Trade receivables, net
|
$
|
5.7
|
|
|
$
|
7.0
|
|
Other receivables, net
|
—
|
|
|
.3
|
|
||
Inventories, net
|
1.7
|
|
|
3.0
|
|
||
Other current assets
|
.1
|
|
|
.1
|
|
||
Total current assets held for sale associated with discontinued operations
|
7.5
|
|
|
10.4
|
|
||
Current assets held for sale not associated with discontinued operations (1)
|
20.8
|
|
|
—
|
|
||
Total current assets held for sale (included in "Other current assets")
|
28.3
|
|
|
10.4
|
|
||
Non-current assets associated with discontinued operations:
|
|
|
|
||||
Property, plant and equipment, net
|
.3
|
|
|
5.2
|
|
||
Other intangibles, net
|
—
|
|
|
.6
|
|
||
Sundry
|
—
|
|
|
1.4
|
|
||
Total non-current assets held for sale associated with discontinued operations
|
.3
|
|
|
7.2
|
|
||
Non-current assets held for sale not associated with discontinued operations (1) (2)
|
28.2
|
|
|
15.2
|
|
||
Total non-current assets held for sale (included in "Sundry")
|
28.5
|
|
|
22.4
|
|
||
Total assets held for sale
|
56.8
|
|
|
32.8
|
|
||
Current liabilities associated with discontinued operations:
|
|
|
|
||||
Accounts payable
|
1.8
|
|
|
3.7
|
|
||
Accrued expenses
|
.7
|
|
|
1.5
|
|
||
Other current liabilities
|
.4
|
|
|
.3
|
|
||
Total current liabilities held for sale associated with discontinued operations
|
2.9
|
|
|
5.5
|
|
||
Total current liabilities held for sale not associated with discontinued operations (1)
|
8.5
|
|
|
—
|
|
||
Total current liabilities held for sale (included in "Other current liabilities")
|
11.4
|
|
|
5.5
|
|
||
Long term liabilities associated with discontinued operations:
|
|
|
|
||||
Deferred income tax (included in "Other long-term liabilities")
|
—
|
|
|
.1
|
|
||
Total liabilities held for sale
|
11.4
|
|
|
5.6
|
|
||
|
|
|
|
||||
Net assets held for sale
|
$
|
45.4
|
|
|
$
|
27.2
|
|
|
June 30, 2015
|
|
December 31, 2014
|
||||||||||||||||||||
|
Assets
|
|
Liabilities
|
|
Net Assets
|
|
Assets
|
|
Liabilities
|
|
Net Assets
|
||||||||||||
Residential Furnishings
|
$
|
2.5
|
|
|
$
|
—
|
|
|
$
|
2.5
|
|
|
$
|
4.1
|
|
|
$
|
—
|
|
|
$
|
4.1
|
|
Commercial Products
|
11.7
|
|
|
2.9
|
|
|
8.8
|
|
|
20.1
|
|
|
5.6
|
|
|
14.5
|
|
||||||
Industrial Materials
|
37.4
|
|
|
8.5
|
|
|
28.9
|
|
|
3.4
|
|
|
—
|
|
|
3.4
|
|
||||||
Specialized Products
|
5.2
|
|
|
—
|
|
|
5.2
|
|
|
5.2
|
|
|
—
|
|
|
5.2
|
|
||||||
|
$
|
56.8
|
|
|
$
|
11.4
|
|
|
$
|
45.4
|
|
|
$
|
32.8
|
|
|
$
|
5.6
|
|
|
$
|
27.2
|
|
|
Six Months Ended June 30,
|
|
Three Months Ended June 30,
|
||||||||||||||||||||||||
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||||||||||||||
|
Goodwill
|
Other Long-Lived Assets
|
|
Goodwill
|
Other Long-Lived Assets
|
|
Goodwill
|
Other Long-Lived Assets
|
|
Goodwill
|
Other Long-Lived Assets
|
||||||||||||||||
Continuing operations:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Residential Furnishings
|
$
|
—
|
|
$
|
.2
|
|
|
$
|
—
|
|
$
|
.9
|
|
|
$
|
—
|
|
$
|
—
|
|
|
$
|
—
|
|
$
|
.6
|
|
Industrial Materials - Steel Tubing
|
4.1
|
|
1.4
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
||||||||
Specialized Products - Commercial Vehicles Products Group
|
—
|
|
.6
|
|
|
—
|
|
—
|
|
|
—
|
|
.6
|
|
|
—
|
|
—
|
|
||||||||
Total continuing operations
|
4.1
|
|
2.2
|
|
|
—
|
|
.9
|
|
|
—
|
|
.6
|
|
|
—
|
|
.6
|
|
||||||||
Discontinued operations:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Commercial Products - Store Fixtures
|
—
|
|
—
|
|
|
108.0
|
|
—
|
|
|
—
|
|
—
|
|
|
108.0
|
|
—
|
|
||||||||
Subsequent activity related to previous divestitures
|
—
|
|
.2
|
|
|
—
|
|
.1
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
||||||||
Total discontinued operations
|
—
|
|
.2
|
|
|
108.0
|
|
.1
|
|
|
—
|
|
—
|
|
|
108.0
|
|
—
|
|
||||||||
Total impairment charges
|
$
|
4.1
|
|
$
|
2.4
|
|
|
$
|
108.0
|
|
$
|
1.0
|
|
|
$
|
—
|
|
$
|
.6
|
|
|
$
|
108.0
|
|
$
|
.6
|
|
Excess of Fair Value over Carrying Value as a Percentage of Fair Value
|
June 30, 2015
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%
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
50% - 74%
|
598.5
|
|
|
.6% - 7.0%
|
|
|
3.0
|
%
|
|
8.0% - 12.5%
|
|
|
75%+
|
224.2
|
|
|
3.1% - 10.9%
|
|
|
3.0
|
%
|
|
8.0% - 9.0%
|
|
|
|
$
|
822.7
|
|
|
.6% - 10.9%
|
|
|
3.0
|
%
|
|
8.0% - 12.5%
|
|
|
Six Months Ended
June 30, |
|
Three Months Ended
June 30, |
||||||||||||
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
Earnings:
|
|
|
|
|
|
|
|
||||||||
Earnings from continuing operations
|
$
|
150.0
|
|
|
$
|
125.6
|
|
|
$
|
76.7
|
|
|
$
|
69.6
|
|
(Earnings) attributable to noncontrolling interest, net of tax
|
(1.9
|
)
|
|
(1.4
|
)
|
|
(.8
|
)
|
|
(.8
|
)
|
||||
Net earnings from continuing operations attributable to Leggett & Platt, Inc. common shareholders
|
148.1
|
|
|
124.2
|
|
|
75.9
|
|
|
68.8
|
|
||||
Earnings (loss) from discontinued operations, net of tax
|
1.3
|
|
|
(95.0
|
)
|
|
1.8
|
|
|
(92.7
|
)
|
||||
Net earnings attributable to Leggett & Platt, Inc. common shareholders
|
$
|
149.4
|
|
|
$
|
29.2
|
|
|
$
|
77.7
|
|
|
$
|
(23.9
|
)
|
|
|
|
|
|
|
|
|
||||||||
Weighted average number of shares (in millions):
|
|
|
|
|
|
|
|
||||||||
Weighted average number of common shares used in basic EPS
|
141.7
|
|
|
141.9
|
|
|
141.4
|
|
|
141.4
|
|
||||
Dilutive effect of equity-based compensation
|
1.9
|
|
|
1.7
|
|
|
2.0
|
|
|
1.7
|
|
||||
Weighted average number of common shares and dilutive potential common shares used in diluted EPS
|
143.6
|
|
|
143.6
|
|
|
143.4
|
|
|
143.1
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Basic and Diluted EPS:
|
|
|
|
|
|
|
|
||||||||
Basic EPS attributable to Leggett & Platt, Inc. common shareholders
|
|
|
|
|
|
|
|
||||||||
Continuing operations
|
$
|
1.04
|
|
|
$
|
.88
|
|
|
$
|
.54
|
|
|
$
|
.49
|
|
Discontinued operations
|
.01
|
|
|
(.67
|
)
|
|
.01
|
|
|
(.66
|
)
|
||||
Basic EPS attributable to Leggett & Platt, Inc. common shareholders
|
$
|
1.05
|
|
|
$
|
.21
|
|
|
$
|
.55
|
|
|
$
|
(.17
|
)
|
Diluted EPS attributable to Leggett & Platt, Inc. common shareholders
|
|
|
|
|
|
|
|
||||||||
Continuing operations
|
$
|
1.03
|
|
|
$
|
.86
|
|
|
$
|
.53
|
|
|
$
|
.48
|
|
Discontinued operations
|
.01
|
|
|
(.66
|
)
|
|
.01
|
|
|
(.65
|
)
|
||||
Diluted EPS attributable to Leggett & Platt, Inc. common shareholders
|
$
|
1.04
|
|
|
$
|
.20
|
|
|
$
|
.54
|
|
|
$
|
(.17
|
)
|
|
|
|
|
|
|
|
|
||||||||
Other information:
|
|
|
|
|
|
|
|
||||||||
Anti-dilutive shares excluded from diluted EPS computation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
June 30, 2015
|
|
December 31, 2014
|
||||||||||||
|
Current
|
|
Long-term
|
|
Current
|
|
Long-term
|
||||||||
Trade accounts receivable
|
$
|
497.3
|
|
|
$
|
—
|
|
|
$
|
484.0
|
|
|
$
|
—
|
|
Trade notes receivable
|
.4
|
|
|
.3
|
|
|
1.1
|
|
|
2.9
|
|
||||
Total trade receivables
|
497.7
|
|
|
.3
|
|
|
485.1
|
|
|
2.9
|
|
||||
Other notes receivable:
|
|
|
|
|
|
|
|
||||||||
Notes received as partial payment for divestitures
|
—
|
|
|
—
|
|
|
.9
|
|
|
—
|
|
||||
Other
|
—
|
|
|
3.3
|
|
|
—
|
|
|
3.3
|
|
||||
Income tax receivables
|
25.8
|
|
|
—
|
|
|
14.0
|
|
|
—
|
|
||||
Other receivables
|
37.2
|
|
|
—
|
|
|
38.0
|
|
|
—
|
|
||||
Subtotal other receivables
|
63.0
|
|
|
3.3
|
|
|
52.9
|
|
|
3.3
|
|
||||
Total trade and other receivables
|
560.7
|
|
|
3.6
|
|
|
538.0
|
|
|
6.2
|
|
||||
Allowance for doubtful accounts:
|
|
|
|
|
|
|
|
||||||||
Trade accounts receivable
|
(11.0
|
)
|
|
—
|
|
|
(14.7
|
)
|
|
—
|
|
||||
Trade notes receivable
|
(.1
|
)
|
|
(.2
|
)
|
|
—
|
|
|
(2.1
|
)
|
||||
Total trade receivables
|
(11.1
|
)
|
|
(.2
|
)
|
|
(14.7
|
)
|
|
(2.1
|
)
|
||||
Other notes receivable
|
—
|
|
|
(.4
|
)
|
|
—
|
|
|
(.4
|
)
|
||||
Total allowance for doubtful accounts
|
(11.1
|
)
|
|
(.6
|
)
|
|
(14.7
|
)
|
|
(2.5
|
)
|
||||
Total net receivables
|
$
|
549.6
|
|
|
$
|
3.0
|
|
|
$
|
523.3
|
|
|
$
|
3.7
|
|
|
Balance at December 31, 2014
|
|
2015
Charges
|
|
2015
Charge-
offs,
Net of
Recoveries
|
|
Balance at June 30, 2015
|
||||||||
Trade accounts receivable
|
$
|
14.7
|
|
|
$
|
2.6
|
|
|
$
|
6.3
|
|
|
$
|
11.0
|
|
Trade notes receivable
|
2.1
|
|
|
.3
|
|
|
2.1
|
|
|
.3
|
|
||||
Total trade receivables
|
16.8
|
|
|
2.9
|
|
|
8.4
|
|
|
11.3
|
|
||||
Other notes receivable
|
.4
|
|
|
—
|
|
|
—
|
|
|
.4
|
|
||||
Total allowance for doubtful accounts
|
$
|
17.2
|
|
|
$
|
2.9
|
|
|
$
|
8.4
|
|
|
$
|
11.7
|
|
|
Six Months Ended
June 30, 2015 |
|
Six Months Ended
June 30, 2014 |
||||||||||||
|
To be settled with stock
|
|
To be settled in cash
|
|
To be settled with stock
|
|
To be settled in cash
|
||||||||
Options:
|
|
|
|
|
|
|
|
||||||||
Amortization of the grant date fair value
|
$
|
.2
|
|
|
$
|
—
|
|
|
$
|
.4
|
|
|
$
|
—
|
|
Cash payments in lieu of options
|
—
|
|
|
1.0
|
|
|
—
|
|
|
.9
|
|
||||
Stock-based retirement plans contributions
|
3.9
|
|
|
.7
|
|
|
3.3
|
|
|
.8
|
|
||||
Discounts on various stock awards:
|
|
|
|
|
|
|
|
||||||||
Deferred Stock Compensation Program
|
1.1
|
|
|
—
|
|
|
1.3
|
|
|
—
|
|
||||
Stock-based retirement plans
|
.7
|
|
|
—
|
|
|
1.2
|
|
|
—
|
|
||||
Discount Stock Plan
|
.5
|
|
|
—
|
|
|
.5
|
|
|
—
|
|
||||
Performance Stock Unit awards (1)
|
3.3
|
|
|
5.8
|
|
|
3.1
|
|
|
2.4
|
|
||||
Restricted Stock Unit awards
|
1.7
|
|
|
—
|
|
|
1.7
|
|
|
—
|
|
||||
Profitable Growth Incentive awards (2)
|
3.9
|
|
|
3.7
|
|
|
.8
|
|
|
.8
|
|
||||
Other, primarily non-employee directors restricted stock
|
.7
|
|
|
—
|
|
|
.6
|
|
|
—
|
|
||||
Total stock-related compensation expense
|
16.0
|
|
|
$
|
11.2
|
|
|
12.9
|
|
|
$
|
4.9
|
|
||
Employee contributions for above stock plans
|
7.4
|
|
|
|
|
7.3
|
|
|
|
||||||
Total stock-based compensation
|
$
|
23.4
|
|
|
|
|
$
|
20.2
|
|
|
|
||||
Recognized tax benefits on stock-based compensation expense
|
$
|
6.1
|
|
|
|
|
$
|
4.9
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Three Months Ended
|
||||||||||||
|
June 30, 2015
|
|
June 30, 2014
|
||||||||||||
|
To be settled with stock
|
|
To be settled in cash
|
|
To be settled with stock
|
|
To be settled in cash
|
||||||||
Options:
|
|
|
|
|
|
|
|
||||||||
Amortization of the grant date fair value
|
$
|
.1
|
|
|
$
|
—
|
|
|
$
|
.2
|
|
|
$
|
—
|
|
Cash payments in lieu of options
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Stock-based retirement plans contributions
|
1.7
|
|
|
.3
|
|
|
1.7
|
|
|
.3
|
|
||||
Discounts on various stock awards:
|
|
|
|
|
|
|
|
||||||||
Deferred Stock Compensation Program
|
.5
|
|
|
—
|
|
|
.6
|
|
|
—
|
|
||||
Stock-based retirement plans
|
.3
|
|
|
—
|
|
|
.5
|
|
|
—
|
|
||||
Discount Stock Plan
|
.2
|
|
|
—
|
|
|
.2
|
|
|
—
|
|
||||
Performance Stock Unit awards (1)
|
1.7
|
|
|
2.9
|
|
|
1.6
|
|
|
1.2
|
|
||||
Restricted Stock Unit awards
|
.8
|
|
|
—
|
|
|
.9
|
|
|
—
|
|
||||
Profitable Growth Incentive awards (2)
|
2.0
|
|
|
2.0
|
|
|
.4
|
|
|
.4
|
|
||||
Other, primarily non-employee directors restricted stock
|
.3
|
|
|
—
|
|
|
.3
|
|
|
—
|
|
||||
Total stock-related compensation expense
|
7.6
|
|
|
$
|
5.2
|
|
|
6.4
|
|
|
$
|
1.9
|
|
||
Employee contributions for above stock plans
|
3.6
|
|
|
|
|
3.3
|
|
|
|
||||||
Total stock-based compensation
|
$
|
11.2
|
|
|
|
|
$
|
9.7
|
|
|
|
||||
Recognized tax benefits on stock-based compensation expense
|
$
|
2.9
|
|
|
|
|
$
|
2.4
|
|
|
|
•
|
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.
|
|
Six Months Ended June 30,
|
||||||
|
2015
|
|
2014
|
||||
Total shares base award
|
.2
|
|
|
.2
|
|
||
Grant date per share fair value
|
$
|
42.22
|
|
|
$
|
30.45
|
|
Risk-free interest rate
|
1.1
|
%
|
|
.8
|
%
|
||
Expected life in years
|
3.0
|
|
|
3.0
|
|
||
Expected volatility (over expected life)
|
19.8
|
%
|
|
25.9
|
%
|
||
Expected dividend yield (over expected life)
|
2.9
|
%
|
|
3.9
|
%
|
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
|
2011
|
|
December 31, 2013
|
|
55th percentile
|
|
64.2%
|
|
.2 million
|
|
January 2014
|
2012
|
|
December 31, 2014
|
|
30th percentile
|
|
157.0%
|
|
.4 million
|
|
January 2015
|
Two-Year Performance Cycle
|
||||||||||||
Award Year
|
|
Completion Date
|
|
Average Payout as a
Percent of the
Base Award
|
|
Number of Shares
Distributed
|
|
Cash Portion
|
|
Distribution Date
|
||
2013
|
|
December 31, 2014
|
|
127.0%
|
|
.1 million
|
|
$
|
3.5
|
|
|
February 2015
|
|
Six Months Ended June 30,
|
||||||
|
2015
|
|
2014
|
||||
Accounts receivable
|
$
|
3.7
|
|
|
$
|
1.0
|
|
Inventory
|
4.8
|
|
|
11.2
|
|
||
Property, plant and equipment
|
2.3
|
|
|
17.2
|
|
||
Goodwill (1)
|
8.3
|
|
|
23.9
|
|
||
Other intangible assets
|
14.7
|
|
|
2.3
|
|
||
Other current and long-term assets
|
.1
|
|
|
4.1
|
|
||
Current liabilities
|
(11.2
|
)
|
|
(7.3
|
)
|
||
Long-term liabilities
|
(10.4
|
)
|
|
—
|
|
||
Additional consideration paid (received) for prior years’ acquisitions
|
(1.2
|
)
|
|
—
|
|
||
Fair value of net identifiable assets
|
11.1
|
|
|
52.4
|
|
||
Less: Non-cash consideration
|
—
|
|
|
1.2
|
|
||
Net cash consideration
|
$
|
11.1
|
|
|
$
|
51.2
|
|
Six Months Ended
|
|
Number of Acquisitions
|
|
Segment
|
|
Product/Service
|
June 30, 2015
|
|
1
|
|
Commercial Products
|
|
Upholstered office furniture
|
June 30, 2014
|
|
3
|
|
Residential Furnishings
|
|
Foam carpet underlay; Fabric converting for furniture and bedding; Innersprings
|
|
Six Months Ended
June 30, |
|
Three Months Ended June 30,
|
||||||||||||
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
Components of net pension expense
|
|
|
|
|
|
|
|
||||||||
Service cost
|
$
|
2.0
|
|
|
$
|
1.5
|
|
|
$
|
1.0
|
|
|
$
|
.8
|
|
Interest cost
|
6.5
|
|
|
6.4
|
|
|
3.3
|
|
|
3.2
|
|
||||
Expected return on plan assets
|
(8.3
|
)
|
|
(7.8
|
)
|
|
(4.2
|
)
|
|
(3.9
|
)
|
||||
Recognized net actuarial loss
|
3.0
|
|
|
1.6
|
|
|
1.5
|
|
|
.8
|
|
||||
Net pension expense
|
$
|
3.2
|
|
|
$
|
1.7
|
|
|
$
|
1.6
|
|
|
$
|
.9
|
|
|
Six Months Ended June 30, 2015
|
||||||||||||||||||||||
|
Total
Equity
|
|
Retained
Earnings
|
|
Common
Stock &
Additional
Contributed
Capital
|
|
Treasury
Stock
|
|
Noncontrolling
Interest
|
|
Accumulated
Other
Comprehensive
Income
|
||||||||||||
Beginning balance, January 1, 2015
|
$
|
1,154.9
|
|
|
$
|
2,061.3
|
|
|
$
|
504.4
|
|
|
$
|
(1,416.6
|
)
|
|
$
|
8.4
|
|
|
$
|
(2.6
|
)
|
Net earnings
|
151.3
|
|
|
151.3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
(Earnings) loss attributable to noncontrolling interest, net of tax
|
—
|
|
|
(1.9
|
)
|
|
—
|
|
|
—
|
|
|
1.9
|
|
|
—
|
|
||||||
Dividends declared
|
(85.2
|
)
|
|
(87.7
|
)
|
|
2.5
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Treasury stock purchased
|
(127.8
|
)
|
|
—
|
|
|
—
|
|
|
(127.8
|
)
|
|
—
|
|
|
—
|
|
||||||
Treasury stock issued
|
21.1
|
|
|
—
|
|
|
(20.4
|
)
|
|
41.5
|
|
|
—
|
|
|
—
|
|
||||||
Foreign currency translation adjustments
|
(35.0
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
.1
|
|
|
(35.1
|
)
|
||||||
Cash flow hedges, net of tax
|
(.4
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(.4
|
)
|
||||||
Defined benefit pension plans, net of tax
|
1.8
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1.8
|
|
||||||
Stock options and benefit plan transactions, net of tax
|
29.3
|
|
|
—
|
|
|
29.3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Ending balance, June 30, 2015
|
$
|
1,110.0
|
|
|
$
|
2,123.0
|
|
|
$
|
515.8
|
|
|
$
|
(1,502.9
|
)
|
|
$
|
10.4
|
|
|
$
|
(36.3
|
)
|
|
Six Months Ended June 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
|
30.6
|
|
|
30.6
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
(Earnings) loss attributable to noncontrolling interest, net of tax
|
—
|
|
|
(1.4
|
)
|
|
—
|
|
|
—
|
|
|
1.4
|
|
|
—
|
|
||||||
Dividends declared
|
(82.7
|
)
|
|
(85.1
|
)
|
|
2.4
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Treasury stock purchased
|
(124.3
|
)
|
|
—
|
|
|
—
|
|
|
(124.3
|
)
|
|
—
|
|
|
—
|
|
||||||
Treasury stock issued
|
26.7
|
|
|
—
|
|
|
(11.9
|
)
|
|
38.6
|
|
|
—
|
|
|
—
|
|
||||||
Foreign currency translation adjustments
|
(4.3
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(.2
|
)
|
|
(4.1
|
)
|
||||||
Cash flow hedges, net of tax
|
1.8
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1.8
|
|
||||||
Defined benefit pension plans, net of tax
|
.7
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
.7
|
|
||||||
Stock options and benefit plan transactions, net of tax
|
14.7
|
|
|
—
|
|
|
14.7
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Ending balance, June 30, 2014
|
$
|
1,262.4
|
|
|
$
|
2,080.5
|
|
|
$
|
486.3
|
|
|
$
|
(1,406.4
|
)
|
|
$
|
9.1
|
|
|
$
|
92.9
|
|
|
Foreign
Currency
Translation
Adjustments
|
|
Cash
Flow
Hedges
|
|
Defined
Benefit
Pension
Plans
|
|
Accumulated
Other
Comprehensive
Income (Loss)
|
||||||||
Beginning balance, January 1, 2015
|
$
|
86.8
|
|
|
$
|
(20.1
|
)
|
|
$
|
(69.3
|
)
|
|
$
|
(2.6
|
)
|
Other comprehensive income (loss) before reclassifications, pretax
|
(31.4
|
)
|
|
(1.3
|
)
|
|
(.1
|
)
|
|
(32.8
|
)
|
||||
Amounts reclassified from accumulated other comprehensive income, pretax:
|
|
|
|
|
|
|
|
||||||||
Net Sales
|
—
|
|
|
(.7
|
)
|
|
—
|
|
|
(.7
|
)
|
||||
Cost of goods sold; selling and administrative expenses
|
—
|
|
|
—
|
|
|
3.0
|
|
|
3.0
|
|
||||
Interest expense
|
—
|
|
|
2.0
|
|
|
—
|
|
|
2.0
|
|
||||
Earnings (loss) from discontinued operations, net of tax
|
(3.6
|
)
|
|
—
|
|
|
—
|
|
|
(3.6
|
)
|
||||
Subtotal of reclassifications, pretax
|
(3.6
|
)
|
|
1.3
|
|
|
3.0
|
|
|
.7
|
|
||||
Other comprehensive income (loss), pretax
|
(35.0
|
)
|
|
—
|
|
|
2.9
|
|
|
(32.1
|
)
|
||||
Income tax effect
|
—
|
|
|
(.4
|
)
|
|
(1.1
|
)
|
|
(1.5
|
)
|
||||
Attributable to noncontrolling interest
|
(.1
|
)
|
|
—
|
|
|
—
|
|
|
(.1
|
)
|
||||
Ending balance, June 30, 2015
|
$
|
51.7
|
|
|
$
|
(20.5
|
)
|
|
$
|
(67.5
|
)
|
|
$
|
(36.3
|
)
|
|
|
|
|
|
|
|
|
||||||||
Beginning balance, January 1, 2014
|
$
|
158.3
|
|
|
$
|
(23.5
|
)
|
|
$
|
(40.3
|
)
|
|
$
|
94.5
|
|
Other comprehensive income (loss) before reclassifications, pretax
|
(4.3
|
)
|
|
.6
|
|
|
(.5
|
)
|
|
(4.2
|
)
|
||||
Amounts reclassified from accumulated other comprehensive income, pretax:
|
|
|
|
|
|
|
|
||||||||
Net Sales
|
—
|
|
|
.2
|
|
|
—
|
|
|
.2
|
|
||||
Cost of goods sold; selling and administrative expenses
|
—
|
|
|
—
|
|
|
1.6
|
|
|
1.6
|
|
||||
Interest expense
|
—
|
|
|
2.0
|
|
|
—
|
|
|
2.0
|
|
||||
Subtotal of reclassifications, pretax
|
—
|
|
|
2.2
|
|
|
1.6
|
|
|
3.8
|
|
||||
Other comprehensive income (loss), pretax
|
(4.3
|
)
|
|
2.8
|
|
|
1.1
|
|
|
(0.4
|
)
|
||||
Income tax effect
|
—
|
|
|
(1.0
|
)
|
|
(.4
|
)
|
|
(1.4
|
)
|
||||
Attributable to noncontrolling interest
|
.2
|
|
|
—
|
|
|
—
|
|
|
.2
|
|
||||
Ending balance, June 30, 2014
|
$
|
154.2
|
|
|
$
|
(21.7
|
)
|
|
$
|
(39.6
|
)
|
|
$
|
92.9
|
|
•
|
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 June 30, 2015
|
||||||||||||||
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
Assets:
|
|
|
|
|
|
|
|
||||||||
Cash equivalents:
|
|
|
|
|
|
|
|
||||||||
Bank time deposits with original maturities of three months or less
|
$
|
—
|
|
|
$
|
103.9
|
|
|
$
|
—
|
|
|
$
|
103.9
|
|
Derivative assets (Note 14)
|
—
|
|
|
2.3
|
|
|
—
|
|
|
2.3
|
|
||||
Diversified investments associated with the Executive Stock Unit Program (ESUP)* (Note 9)
|
21.4
|
|
|
—
|
|
|
—
|
|
|
21.4
|
|
||||
Total assets
|
$
|
21.4
|
|
|
$
|
106.2
|
|
|
$
|
—
|
|
|
$
|
127.6
|
|
Liabilities:
|
|
|
|
|
|
|
|
||||||||
Derivative liabilities* (Note 14)
|
$
|
—
|
|
|
$
|
4.2
|
|
|
$
|
—
|
|
|
$
|
4.2
|
|
Liabilities associated with the ESUP* (Note 9)
|
21.5
|
|
|
—
|
|
|
—
|
|
|
21.5
|
|
||||
Total liabilities
|
$
|
21.5
|
|
|
$
|
4.2
|
|
|
$
|
—
|
|
|
$
|
25.7
|
|
|
As of December 31, 2014
|
||||||||||||||
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
Assets:
|
|
|
|
|
|
|
|
||||||||
Cash equivalents:
|
|
|
|
|
|
|
|
||||||||
Bank time deposits with original maturities of three months or less
|
$
|
—
|
|
|
$
|
140.7
|
|
|
$
|
—
|
|
|
$
|
140.7
|
|
Derivative assets (Note 14)
|
—
|
|
|
2.0
|
|
|
—
|
|
|
2.0
|
|
||||
Diversified investments associated with the ESUP* (Note 9)
|
18.8
|
|
|
—
|
|
|
—
|
|
|
18.8
|
|
||||
Total assets
|
$
|
18.8
|
|
|
$
|
142.7
|
|
|
$
|
—
|
|
|
$
|
161.5
|
|
Liabilities:
|
|
|
|
|
|
|
|
||||||||
Derivative liabilities* (Note 14)
|
$
|
—
|
|
|
$
|
2.7
|
|
|
$
|
—
|
|
|
$
|
2.7
|
|
Liabilities associated with the ESUP* (Note 9)
|
18.6
|
|
|
—
|
|
|
—
|
|
|
18.6
|
|
||||
Total liabilities
|
$
|
18.6
|
|
|
$
|
2.7
|
|
|
$
|
—
|
|
|
$
|
21.3
|
|
•
|
Interest Rate Cash Flow Hedges -
In August 2012, we issued
$300
of
10
-year notes with a coupon rate of
3.40%
. As a part of this transaction, we settled our
$200
forward starting interest rate swaps we had entered into during 2010 and recognized a loss of
$42.7
, which will be amortized out of accumulated other comprehensive income to interest expense over the life of the notes.
|
•
|
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 June 30, 2015
|
||||||||||||||||
|
Assets
|
|
Liabilities
|
||||||||||||||||||
Other
Current
Assets
|
|
Sundry
|
|
Other Current
Liabilities
|
|
Other Long-Term Liabilities
|
|||||||||||||||
Derivatives designated as hedging instruments
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash flow hedges:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Currency Hedges:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
-Future USD sales of Canadian, Chinese and Swiss subsidiaries
|
Dec 2016
|
|
$
|
231.0
|
|
|
$
|
.9
|
|
|
$
|
.1
|
|
|
$
|
2.2
|
|
|
$
|
.9
|
|
-Future MXN purchases of a USD subsidiary
|
Dec 2017
|
|
14.4
|
|
|
—
|
|
|
—
|
|
|
.4
|
|
|
.3
|
|
|||||
-Future USD purchases of Canadian, European, and Korean subsidiaries
|
Dec 2016
|
|
11.0
|
|
|
.6
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
-Future EUR sales of Chinese and Swiss subsidiaries
|
Aug 2016
|
|
8.7
|
|
|
.5
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
-Future DKK sales of Polish subsidiary
|
Dec 2015
|
|
10.2
|
|
|
—
|
|
|
—
|
|
|
.1
|
|
|
—
|
|
|||||
-Future JPY sales of Chinese subsidiary
|
Dec 2015
|
|
3.7
|
|
|
.1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Total cash flow hedges
|
|
|
|
|
2.1
|
|
|
.1
|
|
|
2.7
|
|
|
1.2
|
|
||||||
Fair value hedges:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
USD inter-company note receivable on a CAD subsidiary
|
July 2015
|
|
10.0
|
|
|
—
|
|
|
—
|
|
|
.2
|
|
|
—
|
|
|||||
USD inter-company note receivable on a Swiss subsidiary
|
Sep 2015
|
|
18.5
|
|
|
—
|
|
|
—
|
|
|
.1
|
|
|
—
|
|
|||||
Total fair value hedges
|
|
|
|
|
—
|
|
|
—
|
|
|
.3
|
|
|
—
|
|
||||||
Derivatives not designated as hedging instruments
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Non-deliverable hedge on USD exposure to CNY
|
Apr 2016
|
|
8.0
|
|
|
.1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
|
|
|
|
$
|
2.2
|
|
|
$
|
.1
|
|
|
$
|
3.0
|
|
|
$
|
1.2
|
|
|
Expiring at various dates through:
|
|
Total USD
Equivalent
Notional
Amount
|
|
As of December 31, 2014
|
||||||||||||
|
Assets
|
|
Liabilities
|
||||||||||||||
Other Current
Assets
|
|
Other Current
Liabilities
|
|
Other Long-Term Liabilities
|
|||||||||||||
Derivatives designated as hedging instruments
|
|
|
|
|
|
|
|
|
|
||||||||
Cash flow hedges:
|
|
|
|
|
|
|
|
|
|
||||||||
Currency Hedges:
|
|
|
|
|
|
|
|
|
|
||||||||
-Future USD sales of Canadian and Chinese subsidiaries
|
Dec 2016
|
|
$
|
153.3
|
|
|
$
|
.3
|
|
|
$
|
1.0
|
|
|
$
|
.2
|
|
-Future USD purchases of Canadian and European subsidiaries
|
Dec 2015
|
|
10.4
|
|
|
.9
|
|
|
—
|
|
|
—
|
|
||||
-Future MXN purchases of a USD subsidiary
|
Dec 2016
|
|
5.3
|
|
|
—
|
|
|
.3
|
|
|
.1
|
|
||||
-Future JPY sales of a Chinese subsidiary
|
Dec 2015
|
|
6.9
|
|
|
.5
|
|
|
—
|
|
|
—
|
|
||||
-Future EUR sales of a Chinese subsidiary
|
Dec 2015
|
|
6.0
|
|
|
.3
|
|
|
—
|
|
|
—
|
|
||||
Total cash flow hedges
|
|
|
|
|
2.0
|
|
|
1.3
|
|
|
.3
|
|
|||||
Fair value hedges:
|
|
|
|
|
|
|
|
|
|
||||||||
USD inter-company note receivable on a Swiss subsidiary
|
Sep 2015
|
|
18.5
|
|
|
—
|
|
|
1.1
|
|
|
—
|
|
||||
|
|
|
|
|
$
|
2.0
|
|
|
$
|
2.4
|
|
|
$
|
.3
|
|
|
Income Statement
Caption
|
|
Amount of (Gain) Loss
Recorded in Income
Six Months Ended
June 30
|
|
Amount of (Gain) Loss
Recorded in Income
Three Months Ended
June 30
|
||||||||||||
2015
|
|
2014
|
|
2015
|
|
2014
|
|||||||||||
Derivatives designated as hedging instruments
|
|
|
|
|
|
|
|
|
|
||||||||
Interest rate cash flow hedges
|
Interest expense
|
|
2.0
|
|
|
2.0
|
|
|
$
|
1.0
|
|
|
$
|
1.0
|
|
||
Foreign currency cash flow hedges
|
Net sales *
|
|
(.5
|
)
|
|
1.0
|
|
|
(.5
|
)
|
|
.7
|
|
||||
Foreign currency cash flow hedges
|
Cost of goods sold
|
|
(.8
|
)
|
|
—
|
|
|
(.4
|
)
|
|
—
|
|
||||
Foreign currency cash flow hedges
|
Other (income) expense, net
|
|
—
|
|
|
.1
|
|
|
—
|
|
|
—
|
|
||||
Total cash flow hedges
|
|
|
.7
|
|
|
3.1
|
|
|
.1
|
|
|
1.7
|
|
||||
Fair value hedges
|
Other (income) expense, net
|
|
(.2
|
)
|
|
(.1
|
)
|
|
(.9
|
)
|
|
.4
|
|
||||
Derivatives not designated as hedging instruments
|
|
|
|
|
|
|
|
|
|
||||||||
Hedge of USD cash-UK and Swiss subsidiaries
|
Other (income) expense, net
|
|
(.1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Hedge of EUR cash-UK and Swiss subsidiaries
|
Other (income) expense, net
|
|
.9
|
|
|
|
|
.2
|
|
|
—
|
|
|||||
Hedge of DKK cash-USD subsidiary
|
Other (income) expense, net
|
|
(.1
|
)
|
|
—
|
|
|
(.1
|
)
|
|
—
|
|
||||
Non-deliverable hedge on USD exposure to CNY
|
Other (income) expense, net
|
|
(.1
|
)
|
|
—
|
|
|
(.1
|
)
|
|
—
|
|
||||
Total derivative instruments
|
|
|
$
|
1.1
|
|
|
$
|
3.0
|
|
|
$
|
(.8
|
)
|
|
$
|
2.1
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
* Discontinued operations amounts included in above:
|
|
$
|
—
|
|
|
$
|
.1
|
|
|
$
|
—
|
|
|
$
|
.1
|
|
|
Six Months Ended June 30,
|
|
Three Months Ended June 30,
|
||||||||||||
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
Contingency accrual - Beginning of period
|
$
|
83.9
|
|
|
$
|
3.7
|
|
|
$
|
82.1
|
|
|
$
|
3.6
|
|
Adjustment to accruals - expense (income) - Continuing operations
|
1.5
|
|
|
.4
|
|
|
1.5
|
|
|
.1
|
|
||||
Adjustment to accruals - expense (income) - Discontinued operations
|
.7
|
|
|
—
|
|
|
.7
|
|
|
—
|
|
||||
Cash payments
|
(17.2
|
)
|
|
(.5
|
)
|
|
(15.4
|
)
|
|
(.1
|
)
|
||||
Contingency accrual - End of period
|
$
|
68.9
|
|
|
$
|
3.6
|
|
|
$
|
68.9
|
|
|
$
|
3.6
|
|
|
Six Months Ended
June 30, |
|
Three Months Ended
June 30, |
||||||||||||
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
LIFO benefit (expense)
|
$
|
10.0
|
|
|
$
|
(.4
|
)
|
|
$
|
5.0
|
|
|
$
|
(.2
|
)
|
Net Sales (Dollar amounts in millions)
|
Three Months ended
June 30, 2015
|
|
Three Months ended
June 30, 2014
|
|
Change in Net Sales
|
|
% Change in
Same Location
Sales(1)
|
||||||||||
$
|
|
%
|
|
||||||||||||||
Residential Furnishings
|
$
|
539.9
|
|
|
$
|
491.9
|
|
|
$
|
48.0
|
|
|
9.8
|
%
|
|
2.7
|
%
|
Commercial Products
|
159.5
|
|
|
124.3
|
|
|
35.2
|
|
|
28.3
|
|
|
18.0
|
|
|||
Industrial Materials
|
172.3
|
|
|
190.2
|
|
|
(17.9
|
)
|
|
(9.4
|
)
|
|
(9.4
|
)
|
|||
Specialized Products
|
243.2
|
|
|
242.5
|
|
|
.7
|
|
|
.3
|
|
|
.3
|
|
|||
Total
|
1,114.9
|
|
|
1,048.9
|
|
|
66.0
|
|
|
6.3
|
|
|
|
||||
Intersegment sales
|
(117.6
|
)
|
|
(92.8
|
)
|
|
(24.8
|
)
|
|
|
|
|
|||||
External sales
|
$
|
997.3
|
|
|
$
|
956.1
|
|
|
$
|
41.2
|
|
|
4.3
|
%
|
|
(0.7
|
)%
|
|
Three Months
ended
June 30,
2015
|
|
Three Months
ended
June 30,
2014
|
|
Change in EBIT
|
|
EBIT Margins(2)
|
|||||||||||||
EBIT (Dollar amounts in millions)
|
$
|
|
%
|
|
Three Months
ended
June 30,
2015
|
|
Three Months
ended
June 30,
2014
|
|||||||||||||
Residential Furnishings
|
$
|
51.2
|
|
|
$
|
49.6
|
|
|
$
|
1.6
|
|
|
3.2
|
%
|
|
9.5
|
%
|
|
10.1
|
%
|
Commercial Products
|
10.8
|
|
|
7.6
|
|
|
3.2
|
|
|
42.1
|
|
|
6.8
|
|
|
6.1
|
|
|||
Industrial Materials
|
14.8
|
|
|
9.0
|
|
|
5.8
|
|
|
64.4
|
|
|
8.6
|
|
|
4.7
|
|
|||
Specialized Products
|
37.7
|
|
|
36.4
|
|
|
1.3
|
|
|
3.6
|
|
|
15.5
|
|
|
15.0
|
|
|||
Intersegment eliminations & other
|
(.3
|
)
|
|
(.2
|
)
|
|
(.1
|
)
|
|
|
|
|
|
|
||||||
Change in LIFO reserve
|
5.0
|
|
|
(.2
|
)
|
|
5.2
|
|
|
|
|
|
|
|
||||||
Total
|
$
|
119.2
|
|
|
$
|
102.2
|
|
|
$
|
17.0
|
|
|
16.6
|
%
|
|
12.0
|
%
|
|
10.7
|
%
|
(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.
|
|
Six Months ended
June 30, 2015
Net Sales
|
|
Six Months ended
June 30, 2014
Net Sales
|
|
Change in Net Sales
|
|
% Change in
Same Location
Sales(1)
|
||||||||||
$
|
|
%
|
|
||||||||||||||
Residential Furnishings
|
$
|
1,069.4
|
|
|
$
|
940.3
|
|
|
$
|
129.1
|
|
|
13.7
|
%
|
|
6.1
|
%
|
Commercial Products
|
300.5
|
|
|
240.9
|
|
|
59.6
|
|
|
24.7
|
|
|
17.6
|
|
|||
Industrial Materials
|
364.7
|
|
|
370.9
|
|
|
(6.2
|
)
|
|
(1.7
|
)
|
|
(1.7
|
)
|
|||
Specialized Products
|
471.7
|
|
|
458.4
|
|
|
13.3
|
|
|
2.9
|
|
|
2.9
|
|
|||
Total
|
2,206.3
|
|
|
2,010.5
|
|
|
195.8
|
|
|
9.7
|
|
|
|
||||
Intersegment sales
|
(242.8
|
)
|
|
(178.9
|
)
|
|
(63.9
|
)
|
|
|
|
|
|||||
External sales
|
$
|
1,963.5
|
|
|
$
|
1,831.6
|
|
|
$
|
131.9
|
|
|
7.2
|
%
|
|
2.3
|
%
|
|
Six Months
ended
June 30,
2015
EBIT
|
|
Six Months
ended
June 30,
2014
EBIT
|
|
Change in EBIT
|
|
EBIT Margins(2)
|
|||||||||||||
|
$
|
|
%
|
|
Six Months
ended
June 30,
2015
|
|
Six Months
ended
June 30,
2014
|
|||||||||||||
Residential Furnishings
|
$
|
103.3
|
|
|
$
|
96.4
|
|
|
$
|
6.9
|
|
|
7.2
|
%
|
|
9.7
|
%
|
|
10.3
|
%
|
Commercial Products
|
18.8
|
|
|
13.3
|
|
|
5.5
|
|
|
41.4
|
|
|
6.3
|
|
|
5.5
|
|
|||
Industrial Materials
|
22.8
|
|
|
16.7
|
|
|
6.1
|
|
|
36.5
|
|
|
6.3
|
|
|
4.5
|
|
|||
Specialized Products
|
77.0
|
|
|
64.0
|
|
|
13.0
|
|
|
20.3
|
|
|
16.3
|
|
|
14.0
|
|
|||
Intersegment eliminations & other
|
(1.0
|
)
|
|
(2.0
|
)
|
|
1.0
|
|
|
|
|
|
|
|
||||||
Change in LIFO reserve
|
10.0
|
|
|
(.4
|
)
|
|
10.4
|
|
|
|
|
|
|
|
||||||
Total
|
$
|
230.9
|
|
|
$
|
188.0
|
|
|
$
|
42.9
|
|
|
22.8
|
%
|
|
11.8
|
%
|
|
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)
|
June 30, 2015
|
|
December 31,
2014
|
||||
Current assets
|
$
|
1,436
|
|
|
$
|
1,430
|
|
Current liabilities
|
(964
|
)
|
|
(992
|
)
|
||
Working capital
|
472
|
|
|
438
|
|
||
Cash and cash equivalents
|
(275
|
)
|
|
(333
|
)
|
||
Current debt maturities
|
202
|
|
|
202
|
|
||
Less: Store Fixtures working capital
|
(4
|
)
|
|
(5
|
)
|
||
Adjusted working capital
|
$
|
395
|
|
|
$
|
302
|
|
Annualized sales (1)
|
$
|
3,988
|
|
|
$
|
3,812
|
|
Adjusted working capital as a percent of annualized sales
|
9.9
|
%
|
|
7.9
|
%
|
||
Working capital as a percent of annualized sales
|
11.8
|
%
|
|
11.5
|
%
|
(Dollar amounts in millions)
|
Jun-14 (4)
|
|
Sep-14
|
|
Dec-14
|
|
Mar-15
|
|
Jun-15
|
||||||||||
Trade Receivables, net
|
$
|
528.0
|
|
|
$
|
539.2
|
|
|
$
|
470.4
|
|
|
$
|
482.5
|
|
|
$
|
486.6
|
|
Inventory, net
|
$
|
490.5
|
|
|
$
|
476.5
|
|
|
$
|
481.4
|
|
|
$
|
506.0
|
|
|
$
|
510.8
|
|
Accounts Payable
|
$
|
362.4
|
|
|
$
|
356.9
|
|
|
$
|
369.8
|
|
|
$
|
357.5
|
|
|
$
|
358.6
|
|
(1)
|
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).
|
(2)
|
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).
|
(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)
|
June 30, 2015
|
|
December 31,
2014
|
||||
Long-term debt outstanding:
|
|
|
|
||||
Scheduled maturities
|
$
|
767
|
|
|
$
|
767
|
|
Average interest rates (1)
|
4.0
|
%
|
|
4.6
|
%
|
||
Average maturities in years (1)
|
6.0
|
|
|
6.4
|
|
||
Revolving credit/commercial paper
|
65
|
|
|
—
|
|
||
Average interest rate
|
.4
|
%
|
|
—
|
%
|
||
Total long-term debt
|
832
|
|
|
767
|
|
||
Deferred income taxes and other liabilities
|
238
|
|
|
226
|
|
||
Shareholders’ equity and noncontrolling interest
|
1,110
|
|
|
1,155
|
|
||
Total capitalization
|
$
|
2,180
|
|
|
$
|
2,148
|
|
Unused committed credit:
|
|
|
|
||||
Long-term
|
$
|
535
|
|
|
$
|
600
|
|
Short-term
|
—
|
|
|
—
|
|
||
Total unused committed credit
|
$
|
535
|
|
|
$
|
600
|
|
Current maturities of long-term debt
|
$
|
202
|
|
|
$
|
202
|
|
Cash and cash equivalents
|
$
|
275
|
|
|
$
|
333
|
|
Ratio of earnings to fixed charges (2)
|
7.6 x
|
|
|
6.0 x
|
|
(1)
|
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.
|
(2)
|
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)
|
June 30, 2015
|
|
December 31,
2014
|
||||
Debt to total capitalization:
|
|
|
|
||||
Long-term debt
|
$
|
832
|
|
|
$
|
767
|
|
Current debt maturities
|
202
|
|
|
202
|
|
||
Cash and cash equivalents
|
(275
|
)
|
|
(333
|
)
|
||
Net debt
|
$
|
759
|
|
|
$
|
636
|
|
Total Capitalization
|
$
|
2,180
|
|
|
$
|
2,148
|
|
Current debt maturities
|
202
|
|
|
202
|
|
||
Cash and cash equivalents
|
(275
|
)
|
|
(333
|
)
|
||
Net capitalization
|
$
|
2,107
|
|
|
$
|
2,017
|
|
Long-term debt to total capitalization
|
38.2
|
%
|
|
35.7
|
%
|
||
Net debt to net capitalization
|
36.0
|
%
|
|
31.5
|
%
|
(Amounts in millions)
|
June 30, 2015
|
|
December 31,
2014
|
||||
Total program authorized
|
$
|
600
|
|
|
$
|
600
|
|
Commercial paper outstanding (classified as long-term debt)
|
(65
|
)
|
|
—
|
|
||
Letters of credit issued under the credit agreement
|
—
|
|
|
—
|
|
||
Total program usage
|
(65
|
)
|
|
—
|
|
||
Total program available
|
$
|
535
|
|
|
$
|
600
|
|
•
|
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;
|
•
|
the loss of one or more of our significant customers; and
|
•
|
litigation accruals related to various contingencies including antitrust, intellectual property, product liability and warranty, taxation, environmental and workers’ compensation expense.
|
(Dollar amounts in millions)
|
June 30,
2015 Book Value
|
|
% of Total
Assets
|
|||
Goodwill
|
$
|
822.7
|
|
|
|
|
Other intangibles
|
207.0
|
|
|
|
||
Total goodwill and other intangibles
|
$
|
1,029.7
|
|
|
33
|
%
|
Net property, plant and equipment
|
$
|
538.6
|
|
|
|
|
Other long-lived assets
|
139.2
|
|
|
|
||
Total net property, plant and equipment and other long- lived assets
|
$
|
677.8
|
|
|
22
|
%
|
Excess of Fair Value over Carrying Value as a Percentage of Fair Value
|
June 30, 2015
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%
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
50% - 74%
|
598.5
|
|
|
.6% - 7.0%
|
|
|
3.0
|
%
|
|
8.0% - 12.5%
|
|
|
75%+
|
224.2
|
|
|
3.1% - 10.9%
|
|
|
3.0
|
%
|
|
8.0% - 9.0%
|
|
|
|
$
|
822.7
|
|
|
.6% - 10.9%
|
|
|
3.0
|
%
|
|
8.0% - 12.5%
|
|
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)
|
|||||
April 2015
|
1,798
|
|
|
$
|
44.56
|
|
|
3
|
|
|
8,997,120
|
|
May 2015
|
427,162
|
|
|
$
|
46.92
|
|
|
416,715
|
|
|
8,580,405
|
|
June 2015
|
771,897
|
|
|
$
|
48.71
|
|
|
771,897
|
|
|
7,808,508
|
|
Total
|
1,200,857
|
|
|
$
|
48.07
|
|
|
1,188,615
|
|
|
|
(1)
|
This number includes 12,242 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 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*
|
-
|
Summary Sheet of Director Compensation.
|
|
|
|
Exhibit 10.2
|
-
|
The Company's Flexible Stock Plan, Amended and Restated Effective as of May 5, 2015, filed March 25, 2015 as Appendix A to the Company's Proxy Statement, is incorporated by reference. (SEC File No. 001-07845)
|
|
|
|
Exhibit 10.3
|
-
|
The Company's Discount Stock Plan, as amended and restated in its entirety on May 5, 2015, filed March 25, 2015 as Appendix B to the Company's Proxy Statement, is incorporated by reference. (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 August 5, 2015.
|
|
|
|
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 August 5, 2015.
|
|
|
|
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 August 5, 2015.
|
|
|
|
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 August 5, 2015.
|
|
|
|
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 June 30, 2015 and December 31, 2014; (ii) Consolidated Condensed Statements of Operations for the three months and six months ended June 30, 2015 and June 30, 2014; (iii) Consolidated Condensed Statements of Comprehensive Income (Loss) for the three months and six months ended June 30, 2015 and June 30, 2014; (iv) Consolidated Condensed Statements of Cash Flows for the six months ended June 30, 2015 and June 30, 2014; and (v) Notes to Consolidated Condensed Financial Statements.
|
|
|
|
|
|
|
|
LEGGETT & PLATT, INCORPORATED
|
||
|
|
|
||
DATE: August 5, 2015
|
|
By:
|
|
/s/ DAVID S. HAFFNER
|
|
|
|
|
David S. Haffner
Board Chair and Chief Executive Officer
|
|
|
|
||
DATE: August 5, 2015
|
|
By:
|
|
/s/ MATTHEW C. FLANIGAN
|
|
|
|
|
Matthew C. Flanigan
Executive Vice President and Chief Financial Officer
|
Exhibit
|
|
|
|
|
|
Exhibit 10.1*
|
|
Summary Sheet of Director Compensation.
|
|
|
|
Exhibit 10.2
|
-
|
The Company's Flexible Stock Plan, Amended and Restated Effective as of May 5, 2015, filed March 25, 2015 as Appendix A to the Company's Proxy Statement, is incorporated by reference. (SEC File No. 001-07845)
|
|
|
|
Exhibit 10.3
|
-
|
The Company's Discount Stock Plan, as amended and restated in its entirety on May 5, 2015, filed March 25, 2015 as Appendix B to the Company's Proxy Statement, is incorporated by reference. (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 August 5, 2015.
|
|
|
|
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 August 5, 2015.
|
|
|
|
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 August 5, 2015.
|
|
|
|
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 August 5, 2015.
|
|
|
|
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 June 30, 2015 and December 31, 2014; (ii) Consolidated Condensed Statements of Operations for the three months and six months ended June 30, 2015 and June 30, 2014; (iii) Consolidated Condensed Statements of Comprehensive Income (Loss) for the three months and six months ended June 30, 2015 and June 30, 2014; (iv) Consolidated Condensed Statements of Cash Flows for the six months ended June 30, 2015 and June 30, 2014; 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 |
---|