UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
[X] |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended August 27, 2016 |
OR
[ ] |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to |
Commission file number: 001-09225
H.B. FULLER COMPANY
(Exact name of registrant as specified in its charter)
Minnesota |
41-0268370 |
(State or other jurisdiction of |
(I.R.S. Employer |
incorporation or organization) |
Identification No.) |
|
|
1200 Willow Lake Boulevard, St. Paul, Minnesota |
55110-5101 |
(Address of principal executive offices) |
(Zip Code) |
(651) 236-5900
(Registrant’s telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes [X] No [ ]
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes [X] No [ ]
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definitions of “large accelerated filer”, “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer [X] |
Accelerated filer [ ] |
|
Non-accelerated filer [ ] (Do not check if a smaller reporting company) |
Smaller reporting company [ ] |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act).
Yes [ ] No [X]
The number of shares outstanding of the Registrant’s Common Stock, par value $1.00 per share, was 50,342,974 as of September 16, 2016.
H.B. Fuller Company |
Quarterly Report on Form 10-Q |
PART I. FINANCIAL INFORMATION
Item 1. Financial Statements
H.B. FULLER COMPANY AND SUBSIDIARIES
Condensed Consolidated Statements of Income
(In thousands, except per share amounts)
(Unaudited)
Three Months Ended |
Nine Months Ended |
|||||||||||||||
August 27, |
August 29, |
August 27, |
August 29, |
|||||||||||||
2016 |
2015 |
2016 |
2015 |
|||||||||||||
Net revenue |
$ | 512,858 | $ | 524,133 | $ | 1,519,698 | $ | 1,535,556 | ||||||||
Cost of sales |
(366,737 | ) | (377,293 | ) | (1,077,716 | ) | (1,123,573 | ) | ||||||||
Gross profit |
146,121 | 146,840 | 441,982 | 411,983 | ||||||||||||
Selling, general and administrative expenses |
(97,692 | ) | (98,297 | ) | (301,143 | ) | (293,712 | ) | ||||||||
Special charges, net |
2,807 | (1,297 | ) | 2,024 | (4,592 | ) | ||||||||||
Other income (expense), net |
(956 | ) | (1,040 | ) | (7,603 | ) | (1,246 | ) | ||||||||
Interest expense |
(6,809 | ) | (6,448 | ) | (19,714 | ) | (18,765 | ) | ||||||||
Income from continuing operations before income taxes and income from equity method investments |
43,471 | 39,758 | 115,546 | 93,668 | ||||||||||||
Income taxes |
(12,513 | ) | (14,372 | ) | (35,563 | ) | (34,528 | ) | ||||||||
Income from equity method investments |
1,840 | 1,500 | 5,172 | 4,157 | ||||||||||||
Income from continuing operations |
32,798 | 26,886 | 85,155 | 63,297 | ||||||||||||
Loss from discontinued operations, net of tax |
- | - | - | (1,300 | ) | |||||||||||
Net income including non-controlling interests |
32,798 | 26,886 | 85,155 | 61,997 | ||||||||||||
Net income attributable to non-controlling interests |
(53 | ) | (79 | ) | (161 | ) | (308 | ) | ||||||||
Net income attributable to H.B. Fuller |
$ | 32,745 | $ | 26,807 | $ | 84,994 | $ | 61,689 | ||||||||
Earnings per share attributable to H.B. Fuller common stockholders: |
||||||||||||||||
Basic1 |
||||||||||||||||
Income from continuing operations |
0.65 | 0.53 | 1.70 | 1.25 | ||||||||||||
Loss from discontinued operations |
- | - | - | (0.03 | ) | |||||||||||
Basic |
$ | 0.65 | $ | 0.53 | $ | 1.70 | $ | 1.23 | ||||||||
Diluted1 |
||||||||||||||||
Income from continuing operations |
0.64 | 0.52 | 1.66 | 1.22 | ||||||||||||
Loss from discontinued operations |
- | - | - | (0.03 | ) | |||||||||||
Diluted |
$ | 0.64 | $ | 0.52 | $ | 1.66 | $ | 1.20 | ||||||||
Weighted-average common shares outstanding: |
||||||||||||||||
Basic |
50,261 | 50,421 | 50,122 | 50,318 | ||||||||||||
Diluted |
51,453 | 51,530 | 51,234 | 51,460 | ||||||||||||
Dividends declared per common share |
$ | 0.14 | $ | 0.13 | $ | 0.41 | $ | 0.38 |
1 |
Income per share amounts may not add due to rounding. |
See accompanying Notes to Unaudited Condensed Consolidated Financial Statements.
H.B. FULLER COMPANY AND SUBSIDIARIES
Condensed Consolidated Statements of Comprehensive Income (Loss)
(In thousands)
(Unaudited)
Three Months Ended |
Nine Months Ended |
|||||||||||||||
August 27, |
August 29, |
August 27, |
August 29, |
|||||||||||||
2016 |
2015 |
2016 |
2015 |
|||||||||||||
Net income including non-controlling interests |
$ | 32,798 | $ | 26,886 | $ | 85,155 | $ | 61,997 | ||||||||
Other comprehensive income (loss) |
||||||||||||||||
Foreign currency translation |
3,368 | (10,719 | ) | 3,860 | (48,639 | ) | ||||||||||
Defined benefit pension plans adjustment, net of tax |
1,677 | 1,527 | 5,032 | 4,582 | ||||||||||||
Interest rate swaps, net of tax |
10 | 10 | 30 | 30 | ||||||||||||
Cash-flow hedges, net of tax |
35 | - | (156 | ) | (25 | ) | ||||||||||
Other comprehensive income (loss) |
5,090 | (9,182 | ) | 8,766 | (44,052 | ) | ||||||||||
Comprehensive income |
37,888 | 17,704 | 93,921 | 17,945 | ||||||||||||
Less: Comprehensive income (loss) attributable to non-controlling interests |
53 | (19 | ) | 161 | 294 | |||||||||||
Comprehensive income attributable to H.B. Fuller |
$ | 37,835 | $ | 17,723 | $ | 93,760 | $ | 17,651 |
See accompanying Notes to Unaudited Condensed Consolidated Financial Statements.
H.B. FULLER COMPANY AND SUBSIDIARIES
Condensed Consolidated Balance Sheets
(In thousands, except share and per share amounts)
(Unaudited) |
||||||||
August 27, |
November 28, |
|||||||
2016 |
2015 |
|||||||
Assets |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | 133,102 | $ | 119,168 | ||||
Trade receivables (net of allowances of $12,814 and $11,893, as of August 27, 2016 and November 28, 2015, respectively) |
344,305 | 364,704 | ||||||
Inventories |
261,363 | 248,504 | ||||||
Other current assets |
64,992 | 68,675 | ||||||
Total current assets |
803,762 | 801,051 | ||||||
Property, plant and equipment |
1,156,171 | 1,111,987 | ||||||
Accumulated depreciation |
(638,068 | ) | (599,127 | ) | ||||
Property, plant and equipment, net |
518,103 | 512,860 | ||||||
Goodwill |
393,251 | 354,204 | ||||||
Other intangibles, net |
201,164 | 212,993 | ||||||
Other assets |
164,113 | 161,144 | ||||||
Total assets |
$ | 2,080,393 | $ | 2,042,252 | ||||
Liabilities, redeemable non-controlling interest and total equity |
||||||||
Current liabilities: |
||||||||
Notes payable |
$ | 36,818 | $ | 30,757 | ||||
Current maturities of long-term debt |
78,581 | 22,500 | ||||||
Trade payables |
160,836 | 177,864 | ||||||
Accrued compensation |
46,425 | 52,079 | ||||||
Income taxes payable |
7,815 | 8,970 | ||||||
Other accrued expenses |
53,250 | 57,355 | ||||||
Total current liabilities |
383,725 | 349,525 | ||||||
Long-term debt, excluding current maturities |
596,171 | 669,606 | ||||||
Accrued pension liabilities |
68,067 | 76,324 | ||||||
Other liabilities |
71,174 | 69,272 | ||||||
Total liabilities |
1,119,137 | 1,164,727 | ||||||
Commitments and contingencies |
||||||||
Redeemable non-controlling interest |
4,412 | 4,199 | ||||||
Equity: |
||||||||
H.B. Fuller stockholders' equity: |
||||||||
Preferred stock (no shares outstanding) shares authorized – 10,045,900 |
- | - | ||||||
Common stock, par value $1.00 per share, shares authorized – 160,000,000, shares outstanding – 50,331,880 and 50,074,310, as of August 27, 2016 and November 28, 2015, respectively |
50,332 | 50,074 | ||||||
Additional paid-in capital |
65,777 | 55,522 | ||||||
Retained earnings |
1,058,847 | 994,608 | ||||||
Accumulated other comprehensive loss |
(218,518 | ) | (227,284 | ) | ||||
Total H.B. Fuller stockholders' equity |
956,438 | 872,920 | ||||||
Non-controlling interests |
406 | 406 | ||||||
Total equity |
956,844 | 873,326 | ||||||
Total liabilities, redeemable non-controlling interest and total equity |
$ | 2,080,393 | $ | 2,042,252 |
See accompanying Notes to Unaudited Condensed Consolidated Financial Statements.
H.B. FULLER COMPANY AND SUBSIDIARIES
Condensed Consolidated Statements of Total Equity
(In thousands)
(Unaudited)
H.B. Fuller Company Shareholders |
||||||||||||||||||||||||
Common Stock |
Additional Paid-in Capital |
Retained Earnings |
Accumulated Other Comprehensive Income (Loss) |
Non- Controlling Interests |
Total |
|||||||||||||||||||
Balance at November 29, 2014 |
$ | 50,311 | $ | 53,269 | $ | 933,819 | $ | (147,352 | ) | $ | 403 | $ | 890,450 | |||||||||||
Comprehensive income (loss) |
- | - | 86,680 | (79,932 | ) | 400 | 7,148 | |||||||||||||||||
Dividends |
- | - | (25,891 | ) | - | - | (25,891 | ) | ||||||||||||||||
Stock option exercises |
234 | 4,397 | - | - | - | 4,631 | ||||||||||||||||||
Share-based compensation plans other, net |
83 | 15,159 | - | - | - | 15,242 | ||||||||||||||||||
Tax benefit on share-based compensation plans |
- | 1,433 | - | - | - | 1,433 | ||||||||||||||||||
Repurchases of common stock |
(554 | ) | (18,736 | ) | - | - | - | (19,290 | ) | |||||||||||||||
Non-controlling interest assumed |
- | - | - | - | 14,197 | 14,197 | ||||||||||||||||||
Recognition of non-controlling interest redemption liability |
- | - | - | - | (11,773 | ) | (11,773 | ) | ||||||||||||||||
Purchase of non-controlling interest |
- | - | - | - | (2,424 | ) | (2,424 | ) | ||||||||||||||||
Non-controlling interest |
- | - | - | - | (76 | ) | (76 | ) | ||||||||||||||||
Redeemable non-controlling interest |
- | - | - | - | (321 | ) | (321 | ) | ||||||||||||||||
Balance at November 28, 2015 |
50,074 | 55,522 | 994,608 | (227,284 | ) | 406 | 873,326 | |||||||||||||||||
Comprehensive income |
- | - | 84,994 | 8,766 | 161 | 93,921 | ||||||||||||||||||
Dividends |
- | - | (20,755 | ) | - | - | (20,755 | ) | ||||||||||||||||
Stock option exercises |
465 | 9,295 | - | - | - | 9,760 | ||||||||||||||||||
Share-based compensation plans other, net |
111 | 11,081 | - | - | - | 11,192 | ||||||||||||||||||
Tax benefit on share-based compensation plans |
- | 1,462 | - | - | - | 1,462 | ||||||||||||||||||
Repurchases of common stock |
(318 | ) | (11,583 | ) | - | - | - | (11,901 | ) | |||||||||||||||
Redeemable non-controlling interest |
- | - | - | - | (161 | ) | (161 | ) | ||||||||||||||||
Balance at August 27, 2016 |
$ | 50,332 | $ | 65,777 | $ | 1,058,847 | $ | (218,518 | ) | $ | 406 | $ | 956,844 |
See accompanying Notes to Unaudited Condensed Consolidated Financial Statements.
H.B. FULLER COMPANY AND SUBSIDIARIES
Condensed Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)
Nine Months Ended |
||||||||
August 27, 2016 |
August 29, 2015 |
|||||||
Cash flows from operating activities: |
||||||||
Net income including non-controlling interests |
$ | 85,155 | $ | 61,997 | ||||
Loss from discontinued operations, net of tax |
- | 1,300 | ||||||
Adjustments to reconcile net income including non-controlling interests to net cash provided by operating activities: |
||||||||
Depreciation |
36,730 | 35,696 | ||||||
Amortization |
20,509 | 20,046 | ||||||
Deferred income taxes |
3,785 | 4,775 | ||||||
Income from equity method investments |
(5,172 | ) | (4,157 | ) | ||||
(Gain) loss on sale of assets | (2,794 | ) | 327 | |||||
Share-based compensation |
9,469 | 10,325 | ||||||
Excess tax benefit from share-based compensation |
(1,462 | ) | (1,321 | ) | ||||
Non-cash charge for the sale of inventories revalued at the date of acquisition |
528 | 2,416 | ||||||
Change in assets and liabilities, net of effects of acquisitions: | ||||||||
Trade receivables, net |
25,646 | 15,860 | ||||||
Inventories |
(6,165 | ) | (19,955 | ) | ||||
Other assets |
1,790 | 2,241 | ||||||
Trade payables |
(1,365 | ) | 10,557 | |||||
Accrued compensation |
(6,715 | ) | (4,617 | ) | ||||
Other accrued expenses |
(4,858 | ) | 4,705 | |||||
Income taxes payable |
(1,415 | ) | 1,714 | |||||
Accrued / prepaid pensions |
(2,072 | ) | (6,565 | ) | ||||
Other liabilities |
(9,889 | ) | (3,262 | ) | ||||
Other |
4,199 | 20,962 | ||||||
Net cash provided by operating activities |
145,904 | 153,044 | ||||||
Cash flows from investing activities: |
||||||||
Purchased property, plant and equipment |
(49,569 | ) | (48,638 | ) | ||||
Purchased businesses, net of cash acquired |
(51,298 | ) | (217,572 | ) | ||||
Proceeds from sale of property, plant and equipment |
4,403 | 1,529 | ||||||
Net cash used in investing activities |
(96,464 | ) | (264,681 | ) | ||||
Cash flows from financing activities: |
||||||||
Proceeds from long-term debt |
- | 357,000 | ||||||
Repayment of long-term debt |
(16,875 | ) | (207,500 | ) | ||||
Net proceeds from notes payable |
6,639 | (2,114 | ) | |||||
Dividends paid |
(20,570 | ) | (19,174 | ) | ||||
Proceeds from stock options exercised |
9,760 | 4,342 | ||||||
Excess tax benefit from share-based compensation |
1,462 | 1,321 | ||||||
Repurchases of common stock |
(11,901 | ) | (2,214 | ) | ||||
Net cash provided by (used in) financing activities |
(31,485 | ) | 131,661 | |||||
Effect of exchange rate changes |
(4,021 | ) | (6,478 | ) | ||||
Net change in cash and cash equivalents |
13,934 | 13,546 | ||||||
Cash used in operating activities of discontinued operations |
- | (5,294 | ) | |||||
Net change in cash and cash equivalents |
13,934 | 8,252 | ||||||
Cash and cash equivalents at beginning of period |
119,168 | 77,569 | ||||||
Cash and cash equivalents at end of period |
$ | 133,102 | $ | 85,821 | ||||
Supplemental disclosure of cash flow information: |
||||||||
Dividends paid with company stock |
$ | 185 | $ | 153 | ||||
Cash paid for interest, net of amount capitalized of $556 and $91 for the periods ended August 27, 2016 and August 29, 2015, respectively |
$ | 20,436 | $ | 19,735 | ||||
Cash paid for income taxes, net of refunds |
$ | 33,428 | $ | 23,748 |
See accompanying Notes to Unaudited Condensed Consolidated Financial Statements.
H.B. FULLER COMPANY AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
(Amounts in thousands, except share and per share amounts)
(Unaudited)
Note 1: Basis of Presentation
The accompanying unaudited interim Condensed Consolidated Financial Statements of H.B. Fuller Company and Subsidiaries have been prepared in accordance with U.S. generally accepted accounting principles for interim financial information and the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information necessary for a fair presentation of results of operations, comprehensive income, financial position, and cash flows in conformity with U.S. generally accepted accounting principles. In our opinion, the unaudited interim Condensed Consolidated Financial Statements reflect all adjustments of a normal recurring nature considered necessary for the fair presentation of the results for the periods presented. Operating results for interim periods are not necessarily indicative of results that may be expected for the fiscal year as a whole.
The preparation of financial statements in conformity with U.S. generally accepted accounting principles requires us to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues, expenses, and related disclosures at the date of the financial statements and during the reporting period. Actual results could differ from these estimates. These unaudited interim Condensed Consolidated Financial Statements should be read in conjunction with the Consolidated Financial Statements and Notes thereto included in our Annual Report on Form 10-K for the year ended November 28, 2015 as filed with the Securities and Exchange Commission.
As of the beginning of the first quarter ending February 27, 2016, we created a new global operating segment named Engineering Adhesives, which includes the electronics, automotive and Tonsan and Cyberbond businesses from around the world. We also began reporting our Construction Products business on a global basis by combining our Europe, India, Middle East and Africa (EIMEA) and Asia Pacific construction businesses with our Construction Products operating segment. We now have five reportable segments: Americas Adhesives, EIMEA, Asia Pacific, Construction Products and Engineering Adhesives.
New Accounting Pronouncements
In August 2016, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) No. 2016-15, Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts and Cash Payments (a consensus of the Emerging Issues Task Force). This ASU requires changes in the presentation of certain items including but not limited to debt prepayment or debt extinguishment costs; contingent consideration payments made after a business combination; proceeds from the settlement of insurance claims; proceeds from the settlement of corporate-owned life insurance policies and distributions received from equity method investees. Our effective date for adoption of this guidance is our fiscal year beginning December 2, 2018. We are currently evaluating the effect that this guidance will have on our Consolidated Financial Statements.
In June 2016, the FASB issued ASU No. 2016-13, Financial Instruments - Credit Losses (Topic 326), Measurement of Credit Losses on Financial Statements. This ASU requires a financial asset (or a group of financial assets) measured at amortized cost basis to be presented at the net amount expected to be collected. The allowance for credit losses is a valuation account that is deducted from the amortized cost basis of the financial asset(s) to present the net carrying value at the amount expected to be collected on the financial asset. Our effective date for adoption of this guidance is our fiscal year beginning November 29, 2020. We are currently evaluating the effect that this guidance will have on our Consolidated Financial Statements.
In March 2016, the FASB issued ASU No. 2016-09, Compensation - Stock Compensation (Topic 718), Improvements to Employee Share-Based Payment Accounting. This ASU provides simplification in the accounting for share-based payment transactions including the accounting for income taxes, forfeitures, statutory tax withholding requirements and classification in the statement of cash flows. Our effective date for adoption of this guidance is our fiscal year beginning December 3, 2017. We are currently evaluating the effect that this guidance will have on our Consolidated Financial Statements.
In March 2016, the FASB issued ASU No. 2016-08, Revenue from Contracts with Customers (Topic 606), Principal versus Agent Considerations (Reporting Revenue Gross versus Net). This ASU provides guidance on recording revenue on a gross basis versus a net basis based on the determination of whether an entity is a principal or an agent when another party is involved in providing goods or services to a customer. The amendments in this ASU affect the guidance in ASU No. 2014-09 and are effective in the same timeframe as ASU No. 2014-09 as discussed below.
In February 2016, the FASB issued ASU No. 2016-05, Derivatives and Hedging (Topic 815). The amendments in this guidance clarify that a change in the counterparty to a derivative instrument that has been designated as a hedging instrument under Topic 815 does not, in and of itself, require dedesignation of that hedging relationship provided that all other hedge accounting criteria continue to be met. Our effective date for adoption of this guidance is our fiscal year beginning December 4, 2016. We have evaluated the effect that this guidance will have on our Consolidated Financial Statements and related disclosures and determined it will not have a material impact.
In February 2016, the FASB issued ASU No. 2016-02, Leases (Subtopic 842). This guidance changes accounting for leases and requires lessees to recognize the assets and liabilities arising from all leases, including those classified as operating leases under previous accounting guidance, on the balance sheet and requires disclosure of key information about leasing arrangements to increase transparency and comparability among organizations. Our effective date for adoption of this guidance is our fiscal year beginning December 1, 2019 with early adoption permitted. The new guidance must be adopted using a modified retrospective transition approach, and provides for certain practical expedients. We are currently evaluating the impact that the new guidance will have on our Consolidated Financial Statements.
In June 2014, the FASB issued ASU No. 2014-12, Compensation - Stock Compensation (Topic 718), Accounting for Share-Based Payments When the Terms of an Award That a Performance Target Could Be Achieved after the Requisite Service Period, which requires a performance target that affects vesting and that could be achieved after the requisite service period be treated as a performance condition. As such, the performance target should not be reflected in estimating the grant-date fair value of the award and compensation cost should be recognized in the period in which it becomes probable that the performance target will be achieved and should represent the compensation cost attributable to the period(s) for which the requisite service has already been rendered. Our effective date for adoption of this guidance is our fiscal year beginning December 4, 2016, however we elected to early adopt this guidance as of our first quarter ended February 27, 2016. The adoption of this guidance did not have a material impact on our Consolidated Financial Statements.
In May 2014, the FASB issued ASU No. 2014-09, Revenue from Contracts with Customers (Topic 606), which requires an entity to recognize the amount of revenue to which it expects to be entitled for the transfer of promised goods or services to customers. This guidance will replace most existing revenue recognition guidance in U.S. GAAP when it becomes effective. The new standard is effective for fiscal years and interim periods beginning after December 15, 2017 (as stated in ASU No. 2015-14 which defers the effective date and was issued in August 2015) and is now effective for our fiscal year beginning December 2, 2018. Early application as of the original effective date is permitted under ASU 2015-14. The standard permits the use of either the retrospective or cumulative effect transition method. We are evaluating the effect that this guidance will have on our Consolidated Financial Statements and related disclosures. We have not yet selected a transition method nor have we determined the effect of the standard on our ongoing financial reporting.
Note 2: Acquisitions
Cyberbond
On June 8, 2016, we acquired Cyberbond, L.L.C., heaquartered in Batavia, Illinois, which is a provider of industrial adhesives for the electronics, medical, audio equipment, automotive and structural markets. The acquisition will help us to broaden our global position and accelerate our growth in the high margin, high growth Engineering Adhesives segment. The purchase price of $42,516 was funded through existing cash and was recorded in our Engineering Adhesives operating segment. We incurred acquisition related costs of approximately $558, which were recorded as selling, general and administrative expenses in the Condensed Consolidated Statements of Income.
The acquisition fair value measurement was preliminary as of August 27, 2016, subject to the completion of the valuation of Cyberbond and further management reviews and assessment of the preliminary fair values of the assets acquired and liabilities assumed. We expect the fair value measurement process to be completed in the fourth quarter of 2016.
The following table summarizes the preliminary fair value measurement of the assets acquired and liabilities assumed as of the date of acquisition:
August 27, 2016 |
||||
Current assets |
$ | 4,410 | ||
Property, plant and equipment |
1,460 | |||
Goodwill |
38,152 | |||
Other assets |
673 | |||
Current liabilities |
(1,526 | ) | ||
Long-term liabilities |
(653 | ) | ||
Total purchase price |
$ | 42,516 |
We have preliminarily allocated the entire excess purchase price to goodwill in the amount of $38,152 pending completion of the valuation of other identified intangible assets. Such goodwill is not deductible for tax purposes. The goodwill was assigned to our Engineering Adhesives operating segment. The Cyberbond acquisition does not represent a material business combination, therefore pro forma financial information is not provided.
Advanced Adhesives
On April 29, 2016, we acquired Advanced Adhesives Pty Limited and the business assets of Advanced Adhesives (New Zealand) Limited (Advanced Adhesives), providers of industrial adhesives in Australia and New Zealand. The acquisition will help us to strengthen our industrial adhesives market position and leverage a broader technology portfolio in both Australia and New Zealand. The combined purchase price of $10,365 was funded through existing cash and was recorded in our Asia Pacific operating segment. We incurred acquisition related costs of approximately $670, which were recorded as selling, general and administrative expenses in the Condensed Consolidated Statements of Income.
During the third quarter of 2016, the Company substantially completed its procedures related to the working capital accounts and obtained a preliminary valuation of the identified intangible assets in order to allocate the purchase price to the assets acquired and liabilities assumed. The outcome of these procedures are reflected in the adjustments in the table below. The acquisition fair value measurement as of August 27, 2016, is subject to the completion of the final assessment of the fair values of the assets acquired and liabilities assumed, specifically related to the identified intangible assets. We expect the fair value measurement process to be completed in the fourth quarter of 2016.
The following table summarizes the fair value measurement of the assets acquired and liabilities assumed as of the date of acquisition:
May 28, 2016 |
Adjustments |
August 27, 2016 |
||||||||||
Current assets |
$ | 6,197 | $ | (663 | ) | $ | 5,534 | |||||
Property, plant and equipment |
751 | (167 | ) | 584 | ||||||||
Customer relationships |
- | 7,639 | 7,639 | |||||||||
Trademarks |
- | 146 | 146 | |||||||||
Goodwill |
4,546 | (4,546 | ) | - | ||||||||
Current liabilities |
(2,371 | ) | (288 | ) | (2,659 | ) | ||||||
Long-term liabilities |
- | (879 | ) | (879 | ) | |||||||
Total purchase price |
$ | 9,123 | $ | 1,242 | $ | 10,365 |
The expected lives of the acquired intangible assets are 15 years for customer relationships and one year for trademarks.
Continental Products Limited
On February 3, 2015, we acquired the equity of Continental Products Limited, a provider of industrial adhesives, based in Nairobi, Kenya. The purchase price of $1,647, net of cash acquired of $371, was funded through existing cash.
Tonsan Adhesive, Inc.
On February 2, 2015, we acquired 95 percent of the equity of Tonsan Adhesive, Inc., an independent engineering adhesives provider based in Beijing, China. The purchase price was 1.4 billion Chinese renminbi, or approximately $215,925, net of cash acquired of $7,754, which was financed with the proceeds from our October 31, 2014 term loan, drawn in conjunction with the acquisition.
Concurrent with the acquisition, we entered into an agreement to acquire the remaining 5 percent of Tonsan’s equity beginning February 1, 2019 for 82 million Chinese renminbi or approximately $13,038. In addition, the agreement requires us to pay up to 418 million Chinese renminbi or approximately $66,848 in contingent consideration based upon a formula related to Tonsan’s gross profit in fiscal 2018. The fair values of the agreement to purchase the remaining equity and the contingent consideration based upon a discounted cash flow model as of the date of acquisition were $11,773 and $7,714, respectively. See Note 14 for further discussion of the fair value of the contingent consideration.
The following table summarizes the fair value measurement of the assets acquired and liabilities assumed as of the date of acquisition:
Amount |
||||
Current assets |
$ | 49,839 | ||
Property, plant and equipment |
59,142 | |||
Goodwill |
125,790 | |||
Other intangibles |
||||
Developed technology |
18,600 | |||
Customer relationships |
25,700 | |||
Trademarks/trade names |
11,000 | |||
Current liabilities |
(38,068 | ) | ||
Other liabilities |
(24,305 | ) | ||
Redeemable non-controlling interests |
(11,773 | ) | ||
Total purchase price |
$ | 215,925 |
Note 3: Accounting for Share-Based Compensation
Overview
We have various share-based compensation programs, which provide for equity awards including stock options, incentive stock options, restricted stock shares, restricted stock units, performance awards and deferred compensation. These equity awards fall under several plans and are described in detail in our Annual Report on Form 10-K for the year ended November 28, 2015.
Grant-Date Fair Value
We use the Black-Scholes option pricing model to calculate the grant-date fair value of an award. There were no options granted during the third quarter of 2015. The fair value of options granted during the three months ended August 27, 2016 and nine months ended August 27, 2016 and August 29, 2015 were calculated using the following weighted average assumptions:
Three Months Ended |
Nine Months Ended | |||||||||||
August 27, 2016 |
August 27, 2016 |
August 29, 2015 | ||||||||||
Expected life (in years) |
4.75 | 4.74 | 4.61 | |||||||||
Weighted-average expected volatility |
26.77% | 28.96% | 30.91% | |||||||||
Expected volatility |
25.71% | - | 27.10% | 25.71% | - | 29.23% | 25.50% | - | 31.67% | |||
Risk-free interest rate |
0.98% | 1.43% | 1.26% | |||||||||
Expected dividend yield |
1.26% | 1.54% | 1.17% | |||||||||
Weighted-average fair value of grants |
$9.38 | $7.72 | $10.21 |
Expected life – We use historical employee exercise and option expiration data to estimate the expected life assumption for the Black-Scholes grant-date valuation. We believe that this historical data is currently the best estimate of the expected term of a new option. We use a weighted-average expected life for all awards.
Expected volatility – Volatility is calculated using our historical volatility for the same period of time as the expected life. We have no reason to believe that our future volatility will differ materially from historical volatility.
Risk-free interest rate – The rate is based on the U.S. Treasury yield curve in effect at the time of the grant for the same period of time as the expected life.
Expected dividend yield – The calculation is based on the total expected annual dividend payout divided by the average stock price.
Expense Recognition
We use the straight-line attribution method to recognize share-based compensation expense for option awards, restricted stock shares and restricted stock units with graded and cliff vesting. Incentive stock options and performance awards are based on certain performance-based metrics and the expense is adjusted quarterly, based on our projections of the achievement of those metrics. The amount of share-based compensation expense recognized during a period is based on the value of the portion of the awards that are ultimately expected to vest.
Total share-based compensation expense of $2,501 and $3,006 was included in our Condensed Consolidated Statements of Income for the third quarter ended August 27, 2016 and August 29, 2015, respectively. Total share-based compensation expense of $9,469 and $10,325 was included in our Condensed Consolidated Statements of Income for the nine months ended August 27, 2016 and August 29, 2015, respectively. All share-based compensation expense was recorded as selling, general and administrative expense. For the third quarter ended August 27, 2016 and August 29, 2015 there was $870 and $411 of excess tax benefit recognized, respectively. For the nine months ended August 27, 2016 and August 29, 2015 there was $1,462 and $1,321 of excess tax benefit recognized, respectively.
As of August 27, 2016, there was $8,059 of unrecognized compensation costs related to unvested stock option awards, which is expected to be recognized over a weighted-average period of 1.2 years. Unrecognized compensation costs related to unvested restricted stock shares was $194 which is expected to be recognized over a weighted-average period of 0.4 years. Unrecognized compensation costs related to unvested restricted stock units was $9,120 which is expected to be recognized over a weighted-average period of 1.3 years.
Share-based Activity
A summary of option activity as of August 27, 2016 and changes during the nine months then ended is presented below:
Weighted- |
||||||||
Average |
||||||||
Options |
Exercise Price |
|||||||
Outstanding at November 28, 2015 |
2,912,073 | $ | 33.37 | |||||
Granted |
844,033 | 33.86 | ||||||
Exercised |
(539,165 | ) | 24.05 | |||||
Forfeited or cancelled |
(164,337 | ) | 39.37 | |||||
Outstanding at August 27, 2016 |
3,052,604 | $ | 34.82 |
There were no options granted during the third quarter ended August 29, 2015. The total fair value of options granted during the third quarter ended August 27, 2016 was $47. Total intrinsic value of options exercised during the third quarter ended August 27, 2016 and August 29, 2015 was $3,365 and $1,565, respectively. Intrinsic value is the difference between our closing stock price on the respective trading day and the exercise price, multiplied by the number of options exercised. The total fair value of options granted during the nine months ended August 27, 2016 and August 29, 2015 was $6,509 and $7,189, respectively. Total intrinsic value of options exercised during the nine months ended August 27, 2016 and August 29, 2015 was $10,641 and $5,114, respectively. Proceeds received from option exercises during the third quarter ended August 27, 2016 and August 29, 2015 were $2,676 and $391, respectively, and $9,759 and $4,342 during the nine months ended August 27, 2016 and August 29, 2015, respectively.
A summary of nonvested restricted stock as of August 27, 2016 and changes during the nine months then ended is presented below:
Weighted- |
||||||||||||||||||||
Weighted- |
Average |
|||||||||||||||||||
Average |
Remaining |
|||||||||||||||||||
Grant |
Contractual |
|||||||||||||||||||
Date Fair |
Life |
|||||||||||||||||||
Units |
Shares |
Total |
Value |
(in Years) |
||||||||||||||||
Nonvested at November 28, 2015 |
237,013 | 110,160 | 347,173 | $ | 42.17 | 0.8 | ||||||||||||||
Granted |
243,628 | - | 243,628 | 35.32 | 1.6 | |||||||||||||||
Vested |
(104,051 | ) | (70,428 | ) | (174,479 | ) | 41.88 | - | ||||||||||||
Forfeited |
(31,337 | ) | (179 | ) | (31,516 | ) | 38.34 | 1.7 | ||||||||||||
Nonvested at August 27, 2016 |
345,253 | 39,553 | 384,806 | $ | 38.33 | 1.2 |
Total fair value of restricted stock vested during the third quarter ended August 27, 2016 and August 29, 2015 was $25 and $57, respectively. Total fair value of restricted stock vested during the nine months ended August 27, 2016 and August 29, 2015 was $6,101 and $6,121, respectively. The total fair value of nonvested restricted stock at August 27, 2016 was $14,934.
We repurchased 189 and 193 restricted stock shares during the third quarter ended August 27, 2016 and August 29, 2015, respectively and 67,742 and 54,196 during the nine months ended August 27, 2016 and August 29, 2015, respectively. The repurchases relate to statutory minimum tax withholding.
We have a Directors’ Deferred Compensation plan that allows non-employee directors to defer all or a portion of their directors’ compensation in a number of investment choices, including units representing shares of our common stock. We also have a Key Employee Deferred Compensation Plan that allows key employees to defer a portion of their eligible compensation in a number of investment choices, including units, representing shares of our common stock. We provide a 10 percent match on deferred compensation invested into units, representing shares of our common stock. A summary of deferred compensation units as of August 27, 2016, and changes during the nine months then ended is presented below:
Non-employee |
||||||||||||
Directors |
Employees |
Total |
||||||||||
Units outstanding November 28, 2015 |
380,170 | 45,906 | 426,076 | |||||||||
Participant contributions |
35,678 | 4,379 | 40,057 | |||||||||
Company match contributions |
3,568 | 438 | 4,006 | |||||||||
Payouts |
(301 | ) | (7,834 | ) | (8,135 | ) | ||||||
Units outstanding August 27, 2016 |
419,115 | 42,889 | 462,004 |
Deferred compensation units are fully vested at the date of contribution.
Note 4: Earnings Per Share
A reconciliation of the common share components for the basic and diluted earnings per share calculations is as follows:
Three Months Ended |
Nine Months Ended |
|||||||||||||||
August 27, |
August 29, |
August 27, |
August 29, |
|||||||||||||
(Shares in thousands) |
2016 |
2015 |
2016 |
2015 |
||||||||||||
Weighted-average common shares - basic |
50,261 | 50,421 | 50,122 | 50,318 | ||||||||||||
Equivalent shares from share-based compensations plans |
1,192 | 1,109 | 1,112 | 1,142 | ||||||||||||
Weighted-average common and common equivalent shares - diluted |
51,453 | 51,530 | 51,234 | 51,460 |
Basic earnings per share is calculated by dividing net income attributable to H.B. Fuller by the weighted-average number of common shares outstanding during the applicable period. Diluted earnings per share is based upon the weighted-average number of common and common equivalent shares outstanding during the applicable period. The difference between basic and diluted earnings per share is attributable to share-based compensation awards. We use the treasury stock method to calculate the effect of outstanding shares, which computes total employee proceeds as the sum of (a) the amount the employee must pay upon exercise of the award, (b) the amount of unearned share-based compensation costs attributed to future services and (c) the amount of tax benefits, if any, that would be credited to additional paid-in capital assuming exercise of the award. Share-based compensation awards for which total employee proceeds exceed the average market price over the applicable period have an antidilutive effect on earnings per share, and accordingly, are excluded from the calculation of diluted earnings per share.
Options to purchase 386,496 and 1,533,690 shares of common stock at a weighted-average exercise price of $48.57 and $42.88 for the quarters ended August 27, 2016 and August 29, 2015, respectively, were excluded from the diluted earnings per share calculations because they were antidilutive. Options to purchase 762,509 and 416,544 shares of common stock at a weighted-average exercise price of $44.86 and $48.89 for the nine months ended August 27, 2016 and August 29, 2015, respectively, were excluded from the diluted earnings per share calculations because they were antidilutive.
Note 5: Accumulated Other Comprehensive Income (Loss)
The following table provides details of total comprehensive income (loss):
Three Months Ended August 27, 2016 |
Three Months Ended August 29, 2015 |
|||||||||||||||||||||||||||||||
H.B. Fuller Stockholders |
Non- controlling Interests |
H.B. Fuller Stockholders |
Non- controlling Interests |
|||||||||||||||||||||||||||||
Pretax |
Tax |
Net |
Net |
Pretax |
Tax |
Net |
Net |
|||||||||||||||||||||||||
Net income including non-controlling interests |
- | - | $ | 32,745 | $ | 53 | - | - | $ | 26,807 | $ | 79 | ||||||||||||||||||||
Foreign currency translation adjustment¹ |
$ | 3,368 | - | 3,368 | - | $ | (10,621 | ) | - | (10,621 | ) | (98 | ) | |||||||||||||||||||
Reclassification to earnings: |
||||||||||||||||||||||||||||||||
Defined benefit pension plans adjustment² |
2,585 | $ | (908 | ) | 1,677 | - | 2,325 | $ | (798 | ) | 1,527 | - | ||||||||||||||||||||
Interest rate swap³ |
16 | (6 | ) | 10 | - | 15 | (5 | ) | 10 | - | ||||||||||||||||||||||
Cash-flow hedges³ |
56 | (21 | ) | 35 | - | - | - | - | - | |||||||||||||||||||||||
Other comprehensive income (loss) |
$ | 6,025 | $ | (935 | ) | 5,090 | - | $ | (8,281 | ) | $ | (803 | ) | (9,084 | ) | (98 | ) | |||||||||||||||
Comprehensive income (loss) |
$ | 37,835 | $ | 53 | $ | 17,723 | $ | (19 | ) |
Nine Months Ended August 27, 2016 |
Nine Months Ended August 29, 2015 |
|||||||||||||||||||||||||||||||
H.B. Fuller Stockholders |
Non- controlling Interests |
H.B. Fuller Stockholders |
Non- controlling Interests |
|||||||||||||||||||||||||||||
Pretax |
Tax |
Net |
Net |
Pretax |
Tax |
Net |
Net |
|||||||||||||||||||||||||
Net income including non-controlling interests |
- | - | $ | 84,994 | $ | 161 | - | - | $ | 61,689 | $ | 308 | ||||||||||||||||||||
Foreign currency translation adjustment¹ |
$ | 3,860 | - | 3,860 | - | $ | (48,625 | ) | - | (48,625 | ) | (14 | ) | |||||||||||||||||||
Reclassification to earnings: |
||||||||||||||||||||||||||||||||
Defined benefit pension plans adjustment² |
7,755 | $ | (2,723 | ) | 5,032 | - | 6,976 | $ | (2,394 | ) | 4,582 | - | ||||||||||||||||||||
Interest rate swap³ |
45 | (15 | ) | 30 | - | 37 | (7 | ) | 30 | - | ||||||||||||||||||||||
Cash-flow hedges³ |
(252 | ) | 96 | (156 | ) | - | (31 | ) | 6 | (25 | ) | - | ||||||||||||||||||||
Other comprehensive income (loss) |
$ | 11,408 | $ | (2,642 | ) | 8,766 | - | $ | (41,643 | ) | $ | (2,395 | ) | (44,038 | ) | (14 | ) | |||||||||||||||
Comprehensive income (loss) |
$ | 93,760 | $ | 161 | $ | 17,651 | $ | 294 |
¹ Income taxes are not provided for foreign currency translation relating to permanent investments in international subsidiaries.
² Loss reclassified from accumulated other comprehensive income (AOCI) into earnings as part of net periodic cost related to pension and other postretirement benefit plans is reported in cost of sales, selling, general and administrative and special charges, net.
³ Loss reclassified from AOCI into earnings is reported in other income (expense), net.
The components of accumulated other comprehensive loss is as follows:
August 27, 2016 |
||||||||||||
Total |
H.B. Fuller Stockholders |
Non- controlling Interests |
||||||||||
Foreign currency translation adjustment |
$ | (47,732 | ) | $ | (47,694 | ) | $ | (38 | ) | |||
Defined benefit pension plans adjustment, net of taxes of $90,289 |
(169,368 | ) | (169,368 | ) | - | |||||||
Interest rate swap, net of taxes of ($10) |
17 | 17 | - | |||||||||
Cash-flow hedges, net of taxes of $907 |
(1,473 | ) | (1,473 | ) | - | |||||||
Accumulated other comprehensive loss |
$ | (218,556 | ) | $ | (218,518 | ) | $ | (38 | ) |
November 28, 2015 |
||||||||||||
Total |
H.B. Fuller Stockholders |
Non- controlling Interests |
||||||||||
Foreign currency translation adjustment |
$ | (51,592 | ) | $ | (51,554 | ) | $ | (38 | ) | |||
Defined benefit pension plans adjustment, net of taxes of $93,012 |
(174,400 | ) | (174,400 | ) | - | |||||||
Interest rate swap, net of taxes of $5 |
(13 | ) | (13 | ) | - | |||||||
Cash-flow hedges, net of taxes of $811 |
(1,317 | ) | (1,317 | ) | - | |||||||
Accumulated other comprehensive loss |
$ | (227,322 | ) | $ | (227,284 | ) | $ | (38 | ) |
Note 6: Special Charges, net
The integration of the industrial adhesives business we acquired in March 2012 involved a significant amount of restructuring and capital investment to optimize the new combined entity. In addition, we have taken a series of actions in our existing EIMEA operating segment to improve the profitability and future growth prospects of this operating segment. We combined these two initiatives into a single project which we refer to as the “Business Integration Project”. During the third quarter ended August 27, 2016 and August 29, 2015, we incurred special charges, net of $(2,807) and $1,297, respectively, for costs related to the Business Integration Project. During the nine months ended August 27, 2016 and August 29, 2015, we incurred special charges, net of $(2,024) and $4,592, respectively, for costs related to the Business Integration Project. Included in facility exit costs for the three and nine months ended August 27, 2016 is a $3.6 million gain on the sale of our production facility located in Wels, Austria, which closed during the third quarter of 2016.
The following table provides detail of special charges, net:
Three Months Ended |
Nine Months Ended |
|||||||||||||||
August 27, 2016 |
August 29, 2015 |
August 27, 2016 |
August 29, 2015 |
|||||||||||||
Acquisition and transformation related costs |
$ | 55 | $ | 48 | $ | 242 | $ | 595 | ||||||||
Workforce reduction costs |
- | 216 | (1 | ) | 2 | |||||||||||
Facility exit costs |
(2,862 | ) | 1,043 | (2,455 | ) | 3,683 | ||||||||||
Other related costs |
- | (10 | ) | 190 | 312 | |||||||||||
Special charges, net |
$ | (2,807 | ) | $ | 1,297 | $ | (2,024 | ) | $ | 4,592 |
Note 7: Components of Net Periodic Cost (Benefit) related to Pension and Other Postretirement Benefit Plans
Three Months Ended August 27, 2016 and August 29, 2015 |
||||||||||||||||||||||||
Other |
||||||||||||||||||||||||
Pension Benefits |
Postretirement |
|||||||||||||||||||||||
U.S. Plans |
Non-U.S. Plans |
Benefits |
||||||||||||||||||||||
Net periodic cost (benefit): |
2016 |
2015 |
2016 |
2015 |
2016 |
2015 |
||||||||||||||||||
Service cost |
$ | 27 | $ | 27 | $ | 519 | $ | 467 | $ | 84 | $ | 112 | ||||||||||||
Interest cost |
3,768 | 4,082 | 1,343 | 1,471 | 479 | 510 | ||||||||||||||||||
Expected return on assets |
(6,078 | ) | (6,421 | ) | (2,435 | ) | (2,590 | ) | (1,341 | ) | (1,377 | ) | ||||||||||||
Amortization: |
||||||||||||||||||||||||
Prior service cost |
7 | 7 | (1 | ) | (1 | ) | (10 | ) | (626 | ) | ||||||||||||||
Actuarial loss |
1,292 | 1,407 | 788 | 775 | 532 | 607 | ||||||||||||||||||
Net periodic (benefit) cost |
$ | (984 | ) | $ | (898 | ) | $ | 214 | $ | 122 | $ | (256 | ) | $ | (774 | ) |
Nine Months Ended August 27, 2016 and August 29, 2015 |
||||||||||||||||||||||||
Other |
||||||||||||||||||||||||
Pension Benefits |
Postretirement |
|||||||||||||||||||||||
U.S. Plans |
Non-U.S. Plans |
Benefits |
||||||||||||||||||||||
Net periodic cost (benefit): |
2016 |
2015 |
2016 |
2015 |
2016 |
2015 |
||||||||||||||||||
Service cost |
$ | 81 | $ | 80 | $ | 1,480 | $ | 1,447 | $ | 252 | $ | 336 | ||||||||||||
Interest cost |
11,303 | 12,242 | 4,076 | 4,448 | 1,439 | 1,531 | ||||||||||||||||||
Expected return on assets |
(18,232 | ) | (19,262 | ) | (7,400 | ) | (7,830 | ) | (4,025 | ) | (4,132 | ) | ||||||||||||
Amortization: |
||||||||||||||||||||||||
Prior service cost |
21 | 22 | (3 | ) | (3 | ) | (30 | ) | (1,878 | ) | ||||||||||||||
Actuarial loss |
3,878 | 4,221 | 2,293 | 2,387 | 1,596 | 1,823 | ||||||||||||||||||
Net periodic (benefit) cost |
$ | (2,949 | ) | $ | (2,697 | ) | $ | 446 | $ | 449 | $ | (768 | ) | $ | (2,320 | ) |
Note 8: Inventories
The composition of inventories is as follows:
August 27, |
November 28, |
|||||||
2016 |
2015 |
|||||||
Raw materials |
$ | 125,421 | $ | 121,545 | ||||
Finished goods |
148,829 | 142,195 | ||||||
LIFO reserve |
(12,887 | ) | (15,236 | ) | ||||
Total inventories |
$ | 261,363 | $ | 248,504 |
Note 9: Financial Instruments
Foreign Currency Derivative Instruments
As a result of being a global enterprise, our earnings, cash flows and financial position are exposed to foreign currency risk from foreign currency denominated receivables and payables. These items are denominated in various foreign currencies, including the Euro, British pound sterling, Canadian dollar, Chinese renminbi, Japanese yen, Australian dollar, Argentine peso, Brazilian real, Colombian peso, Mexican peso, Turkish lira, Egyptian pound, Indian rupee and Malaysian ringgit.