Item 2. Management’s Discussion and Analysis
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Dollars in thousands, except per share amounts )
This Management’s Discussion and Analysis of Financial Condition and Results of Operations should be read together with the Company’s unaudited consolidated financial statements and other financial information included elsewhere in this Quarterly Report on Form 10-Q.
General
The Company is the world’s largest designer and manufacturer of arc welding and cutting products, manufacturing a broad line of arc welding equipment, consumable welding products and other welding and cutting products. Welding products include arc welding power sources, computer numerical control and plasma cutters, wire feeding systems, robotic welding packages, integrated automation systems, fume extraction equipment, consumable electrodes, fluxes, welding accessories and specialty welding consumables and fabrication. The Company’s product offering also includes oxy-fuel cutting systems and regulators and torches used in oxy-fuel welding, cutting and brazing. In addition, the Company has a leading global position in the brazing and soldering alloys market.
The Company’s products are sold in both domestic and international markets. In the Americas, products are sold principally through industrial distributors, retailers and directly to users of welding products. Outside of the Americas, the Company has an international sales organization comprised of Company employees and agents who sell products from the Company’s various manufacturing sites to distributors and product users.
The Company’s business units are aligned into three operating segments. The operating segments consist of Americas Welding, International Welding and The Harris Products Group. The Americas Welding segment includes welding operations in North and South America. The International Welding segment includes welding operations in Europe, Africa, Asia and Australia. The Harris Products Group includes the Company’s global oxy-fuel cutting, soldering and brazing businesses as well as its retail business in the United States.
Russia Operations
In March 2022, in response to Russia’s invasion of Ukraine, the Company announced it was ceasing operations in Russia and implementing plans to support its Russian employees. Although the Company’s Net sales and Total assets in Russia are less than 1% of consolidated Net sales for the year ended December 31, 2021 and less than 1% of consolidated Total assets as of December 31, 2021, the Russia-Ukraine conflict and sanctions imposed globally may result in economic and supply chain disruptions, the ultimate financial impact of which cannot be reasonably estimated at this time. The Company continues to monitor the Russia-Ukraine conflict and its potential impacts.
25
Table of Contents
Results of Operations
The following table shows the Company’s results of operations:
Three Months Ended September 30,
Favorable (Unfavorable)
2022
2021
2022 vs. 2021
Amount
% of Sales
Amount
% of Sales
$
%
Net sales
$
935,240
$
806,454
$
128,786
16.0
%
Cost of goods sold
625,722
538,282
(87,440)
(16.2)
%
Gross profit
309,518
33.1
%
268,172
33.3
%
41,346
15.4
%
Selling, general & administrative expenses
159,045
17.0
%
149,118
18.5
%
(9,927)
(6.7)
%
Rationalization and asset impairment charges
8,364
0.9
%
3,484
0.4
%
(4,880)
(140.1)
%
Operating income
142,109
15.2
%
115,570
14.3
%
26,539
23.0
%
Interest expense, net
8,210
5,714
(2,496)
(43.7)
%
Other income (expense)
3,588
(71,441)
75,029
105.0
%
Income before income taxes
137,487
14.7
%
38,415
4.8
%
99,072
257.9
%
Income taxes
28,262
6,658
(21,604)
(324.5)
%
Effective tax rate
20.6
%
17.3
%
(3.3)
%
Net income
$
109,225
11.7
%
$
31,757
3.9
%
$
77,468
243.9
%
Diluted earnings per share
$
1.87
$
0.53
$
1.34
253.4
%
Nine Months Ended September 30,
Favorable (Unfavorable)
2022
2021
2022 vs. 2021
Amount
% of Sales
Amount
% of Sales
$
%
Net sales
$
2,830,277
$
2,389,929
$
440,348
18.4
%
Cost of goods sold
1,857,501
1,593,981
(263,520)
(16.5)
%
Gross profit
972,776
34.4
%
795,948
33.3
%
176,828
22.2
%
Selling, general & administrative expenses
492,523
17.4
%
446,351
18.7
%
(46,172)
(10.3)
%
Rationalization and asset impairment charges
9,405
0.3
%
8,277
0.3
%
(1,128)
(13.6)
%
Operating income
470,848
16.6
%
341,320
14.3
%
129,528
37.9
%
Interest expense, net
20,867
16,736
(4,131)
(24.7)
%
Other income (expense)
7,088
(71,155)
78,243
110.0
%
Income before income taxes
457,069
16.1
%
253,429
10.6
%
203,640
80.4
%
Income taxes
93,991
51,259
(42,732)
(83.4)
%
Effective tax rate
20.6
%
20.2
%
(0.4)
%
Net income including non-controlling interests
363,078
202,170
160,908
79.6
%
Non-controlling interests in subsidiaries' loss
—
131
(131)
(100.0)
%
Net income
$
363,078
12.8
%
$
202,039
8.5
%
$
161,039
79.7
%
Diluted earnings per share
$
6.17
$
3.36
$
2.81
83.6
%
26
Table of Contents
Net Sales:
The following table summarizes the impact of volume, acquisitions, price and foreign currency exchange rates on Net sales on a consolidated basis:
Three Months Ended September 30,
Change in Net Sales due to:
Net Sales
Foreign
Net Sales
2021
Volume
Acquisitions
Price
Exchange
2022
Lincoln Electric Holdings, Inc.
$
806,454
$
71,148
$
10,276
$
100,739
$
(53,377)
$
935,240
% Change
Lincoln Electric Holdings, Inc.
8.8
%
1.3
%
12.5
%
(6.6)
%
16.0
%
Nine Months Ended September 30,
Change in Net Sales due to:
Net Sales
Foreign
Net Sales
2021
Volume
Acquisitions
Price
Exchange
2022
Lincoln Electric Holdings, Inc.
$
2,389,929
$
123,118
$
68,949
$
385,357
$
(137,076)
$
2,830,277
% Change
Lincoln Electric Holdings, Inc.
5.2
%
2.9
%
16.1
%
(5.7)
%
18.4
%
Net sales increased in the three and nine months ended September 30, 2022 driven by higher demand levels, increased product pricing as a result of higher input costs and the impact of acquisitions, partially offset by unfavorable foreign exchange.
Gross Profit:
Gross profit for the three and nine months ended September 30, 2022 increased 15.4% and 22.2%, respectively, driven by higher volumes, the impact of cost reduction initiatives and pricing actions taken to offset higher input costs. Last-in, first-out (“LIFO”) charges were $3,108 and $20,420 in three and nine months ended September 30, 2022, respectively, as compared with charges of $10,908 and $24,236 in the same 2021 periods.
Selling, General & Administrative ("SG&A") Expenses:
SG&A expenses increased for the three and nine months ended September 30, 2022 as compared to the same 2021 period, primarily due to higher employee costs.
Other Income (Expense):
The increase in Other income (expense) for the three and nine months ended September 30, 2022 as compared to the same period in 2021 was primarily due to non-cash pension settlement charges resulting from the termination of a pension plan in 2021. Refer to Note 13 to the consolidated financial statements for details.
Income Taxes:
The effective tax rate was higher for the three and nine months ended September 30, 2022 as compared to the same period in 2021, primarily due to the geographic mix of earnings and the impact of favorable discrete tax in 2021.
27
Table of Contents
Segment Results
Three Months Ended September 30,
Change in Net Sales due to:
Net Sales
Foreign
Net Sales
2021
Volume
Acquisitions (1)
Price (2)
Exchange (3)
2022
Operating Segments
Americas Welding
$
461,508
$
52,521
$
4,724
$
69,888
$
(3,013)
$
585,628
International Welding
227,165
5,538
—
31,430
(47,636)
216,497
The Harris Products Group
117,781
13,089
5,552
(579)
(2,728)
133,115
% Change
Americas Welding
11.4
%
1.0
%
15.1
%
(0.7)
%
26.9
%
International Welding
2.4
%
—
13.8
%
(21.0)
%
(4.7)
%
The Harris Products Group
11.1
%
4.7
%
(0.5)
%
(2.3)
%
13.0
%
Nine Months Ended September 30,
Change in Net Sales due to:
Net Sales
Foreign
Net Sales
2021
Volume
Acquisitions (1)
Price (2)
Exchange (3)
2022
Operating Segments
Americas Welding
$
1,344,218
$
119,809
$
11,906
$
243,960
$
(4,551)
$
1,715,342
International Welding
702,596
(12,348)
17,632
130,433
(127,146)
711,167
The Harris Products Group
343,115
15,657
39,411
10,964
(5,379)
403,768
% Change
Americas Welding
8.9
%
0.9
%
18.1
%
(0.3)
%
27.6
%
International Welding
(1.8)
%
2.5
%
18.6
%
(18.1)
%
1.2
%
The Harris Products Group
4.6
%
11.5
%
3.2
%
(1.6)
%
17.7
%
(1) Increases for the three and nine months ended September 30, 2022 were due to the acquisitions discussed in Note 4 to the consolidated financial statements.
(2) Increase for the three and nine months ended September 30, 2022 in Americas Welding and International Welding reflects increased product pricing as a result of higher input costs. Increase for The Harris Products Group in the nine months ended September 30, 2022 was primarily due to increased product pricing.
(3) Decrease for the three and nine months ended September 30, 2022 in International Welding primarily due to the devaluation of the Turkish Lira and Euro.
28
Table of Contents
Adjusted Earnings Before Interest and Income Taxes:
Segment performance is measured and resources are allocated based on a number of factors, the primary measure being the Adjusted EBIT profit measure. EBIT is defined as Operating income plus Other income (expense). EBIT is adjusted for special items as determined by management such as the impact of rationalization activities, certain asset impairment charges and gains or losses on disposals of assets.
The following table presents Adjusted EBIT by segment:
Favorable (Unfavorable)
Three Months Ended September 30,
2022 vs. 2021
2022
2021
$
%
Americas Welding:
Net sales
$
585,628
$
461,508
$
124,120
26.9
%
Inter-segment sales
35,353
37,480
(2,127)
(5.7)
%
Total Sales
$
620,981
$
498,988
121,993
24.4
%
Adjusted EBIT (4)
$
118,804
$
84,557
34,247
40.5
%
As a percent of total sales (1)
19.1
%
16.9
%
2.2
%
International Welding:
Net sales
$
216,497
$
227,165
(10,668)
(4.7)
%
Inter-segment sales
9,994
7,078
2,916
41.2
%
Total Sales
$
226,491
$
234,243
(7,752)
(3.3)
%
Adjusted EBIT (5)
$
25,225
$
29,032
(3,807)
(13.1)
%
As a percent of total sales (2)
11.1
%
12.4
%
(1.3)
%
The Harris Products Group:
Net sales
$
133,115
$
117,781
15,334
13.0
%
Inter-segment sales
2,642
1,945
697
35.8
%
Total Sales
$
135,757
$
119,726
16,031
13.4
%
Adjusted EBIT (6)
$
14,432
$
15,980
(1,548)
(9.7)
%
As a percent of total sales (3)
10.6
%
13.3
%
(2.7)
%
Corporate / Eliminations:
Inter-segment sales
$
(47,989)
$
(46,503)
(1,486)
(3.2)
%
Adjusted EBIT (7)
(1,685)
(4,704)
3,019
64.2
%
Consolidated:
Net sales
$
935,240
$
806,454
128,786
16.0
%
Net income
$
109,225
$
31,757
77,468
243.9
%
As a percent of total sales
11.7
%
3.9
%
7.8
%
Adjusted EBIT (8)
$
156,776
$
124,865
31,911
25.6
%
As a percent of sales
16.8
%
15.5
%
1.3
%
(1) Increase for the three months ended September 30, 2022 as compared to September 30, 2021 primarily driven by higher volumes, the impact of profit improvement initiatives and pricing actions taken to offset higher input costs, partially offset by higher employee costs.
(2) Decrease for the three months ended September 30, 2022 as compared to September 30, 2021 was impacted by the timing of pricing actions and product mix.
(3) Decrease for the three months ended September 30, 2022 as compared to September 30, 2021 primarily driven by acquisition integration activities, unfavorable mix and declining commodity pricing in certain metal offerings.
29
Table of Contents
(4) The three months ended September 30, 2022 exclude an adjustment to the amortization of the step up in value of acquired inventories of $353 related to an acquisition as discussed in Note 4 to the consolidated financial statements. The three months ended September 30, 2021 exclude pension settlement charges of $73,562.
(5) The three months ended September 30, 2022 exclude Rationalization and asset impairment charges of $8,364 primarily due to impairment charges as discussed in Note 6 to the consolidated financial statements. The three months ended September 30, 2021 excludes the amortization of the step up in value of acquired inventories of $3,143, related to an acquisition as discussed in Note 4 to the consolidated financial statements.
(6) The three months ended September 30, 2021 exclude the amortization of the step up in value of acquired inventories of $547 as discussed in Note 4 to the consolidated financial statements.
(7) The three months ended September 30, 2022 exclude acquisition transaction costs of $3,068 related to the contemplated acquisition as defined in Note 18 to the consolidated financial statements.
(8) See non-GAAP Financial Measures for a reconciliation of Net income as reported and Adjusted EBIT.
Favorable (Unfavorable)
Nine Months Ended September 30,
2022 vs. 2021
2022
2021
$
%
Americas Welding:
Net sales
$
1,715,342
$
1,344,218
$
371,124
27.6
%
Inter-segment sales
92,540
109,993
(17,453)
(15.9)
%
Total Sales
$
1,807,882
$
1,454,211
353,671
24.3
%
Adjusted EBIT (4)
$
348,439
$
245,308
103,131
42.0
%
As a percent of total sales (1)
19.3
%
16.9
%
2.4
%
International Welding:
Net sales
$
711,167
$
702,596
8,571
1.2
%
Inter-segment sales
25,749
18,260
7,489
41.0
%
Total Sales
$
736,916
$
720,856
16,060
2.2
%
Adjusted EBIT (5)
$
97,321
$
77,845
19,476
25.0
%
As a percent of total sales (2)
13.2
%
10.8
%
2.4
%
The Harris Products Group:
Net sales
$
403,768
$
343,115
60,653
17.7
%
Inter-segment sales
8,570
6,376
2,194
34.4
%
Total Sales
$
412,338
$
349,491
62,847
18.0
%
Adjusted EBIT (6)
$
51,952
$
52,889
(937)
(1.8)
%
As a percent of total sales (3)
12.6
%
15.1
%
(2.5)
%
Corporate / Eliminations:
Inter-segment sales
$
(126,859)
$
(134,629)
7,770
5.8
%
Adjusted EBIT (7)
(10,470)
(10,048)
(422)
(4.2)
%
Consolidated:
Net sales
$
2,830,277
$
2,389,929
440,348
18.4
%
Net income
$
363,078
$
202,039
161,039
79.7
%
As a percent of total sales
12.8
%
8.5
%
4.3
%
Adjusted EBIT (8)
$
487,242
$
365,994
121,248
33.1
%
As a percent of sales
17.2
%
15.3
%
1.9
%
(1) Increase for the nine months ended September 30, 2022 as compared to September 30, 2021 primarily driven by higher volumes, the impact of profit improvement initiatives and pricing actions taken to offset higher input costs, partially offset by higher employee costs.
30
Table of Contents
(2) Increase for the nine months ended September 30, 2022 as compared to September 30, 2021 primarily driven by pricing actions taken to offset higher input costs and cost reduction initiatives.
(3) Decrease for the nine months ended September 30, 2022 as compared to September 30, 2021 driven primarily by acquisition integration activities, unfavorable mix and declining commodity pricing in certain metal offerings.
(4) The nine months ended September 30, 2022 exclude a favorable adjustment related to the termination of a pension plan of $3,735, the amortization of the step up in value of acquired inventories of $1,106 as discussed in Note 4 to the consolidated financial statements and Rationalization and asset impairment net gains of $988 as discussed in Note 6 to the consolidated financial statements. The nine months ended September 30, 2021 exclude pension settlement charges of $79,652.
(5) The nine months ended September 30, 2022 exclude Rationalization and asset impairment charges of $10,403 primarily due to impairment charges as discussed in Note 6 to the consolidated financial statements. The nine months ended September 30, 2021 excludes the amortization of the step up in value of acquired inventories of $4,984, as discussed in Note 4 to the consolidated financial statements and pension settlement charges of $446.
(6) The nine months ended September 30, 2021 excludes the amortization of the step up in value of acquired inventories of $547 as discussed in Note 4 to the consolidated financial statements.
(7) The nine months ended September 30, 2022 exclude acquisition transaction costs of $3,068 related to the contemplated acquisition as defined in Note 18 to the consolidated financial statements. The nine months ended September 30, 2021 exclude acquisition transaction costs of $1,923 related to the acquisition as discussed in Note 4 to the consolidated financial statements.
(8) See non-GAAP Financial Measures for a reconciliation of Net income as reported and Adjusted EBIT.
Non-GAAP Financial Measures
The Company reviews Adjusted operating income, Adjusted net income, Adjusted EBIT, Adjusted effective tax rate, Adjusted diluted earnings per share (“EPS”), Adjusted return on invested capital (“ROIC”), Adjusted net operating profit after taxes, Cash conversion and Organic sales, all non-GAAP financial measures, in assessing and evaluating the Company’s underlying operating performance. These non-GAAP financial measures exclude the impact of special items on the Company’s reported financial results. Non-GAAP financial measures should be read in conjunction with the generally accepted accounting principles in the United States ("GAAP") financial measures, as non-GAAP measures are a supplement to, and not a replacement for, GAAP financial measures.
31
Table of Contents
The following table presents the reconciliations of Operating income as reported to Adjusted operating income, Net income as reported to Adjusted net income and Adjusted EBIT, Effective tax rate as reported to Adjusted effective tax rate and Diluted earnings per share as reported to Adjusted diluted earnings per share:
Three Months Ended September 30,
Nine Months Ended September 30,
2022
2021
2022
2021
Operating income as reported
$
142,109
$
115,570
$
470,848
$
341,320
Special items (pre-tax):
Rationalization and asset impairment charges (1)
8,364
3,484
9,405
8,277
Acquisition transaction costs (2)
3,068
—
3,068
1,923
Amortization of step up in value of acquired inventories (3)
(353)
3,690
1,106
5,531
Adjusted operating income
$
153,188
$
122,744
$
484,427
$
357,051
Net income as reported
$
109,225
$
31,757
$
363,078
$
202,039
Special items:
Rationalization and asset impairment charges (1)
8,364
3,484
9,405
8,277
Acquisition transaction costs (2)
3,068
—
3,068
1,923
Pension charges and other net gains (4)
—
73,562
(4,273)
80,098
Amortization of step up in value of acquired inventories (3)
(353)
3,690
1,106
5,531
Tax effect of Special items (5)
(731)
(18,743)
58
(20,737)
Adjusted net income
119,573
93,750
372,442
277,131
Non-controlling interests in subsidiaries’ income (loss)
—
—
—
131
Interest expense, net
8,210
5,714
20,867
16,736
Income taxes as reported
28,262
6,658
93,991
51,259
Tax effect of Special items (5)
731
18,743
(58)
20,737
Adjusted EBIT
$
156,776
$
124,865
$
487,242
$
365,994
Effective tax rate as reported
20.6
%
17.3
%
20.6
%
20.2
%
Net special item tax impact
(1.1)
%
4.0
%
(0.5)
%
0.4
%
Adjusted effective tax rate
19.5
%
21.3
%
20.1
%
20.6
%
Diluted earnings per share as reported
$
1.87
$
0.53
$
6.17
$
3.36
Special items per share
0.17
1.03
0.16
1.25
Adjusted diluted earnings per share
$
2.04
$
1.56
$
6.33
$
4.61
(1) Primarily related to non-cash asset impairment charges as discussed in Note 6 to the consolidated financial statements.
(2) Costs related to the contemplated acquisition and are included in SG&A expenses.
(3) Costs related to acquisitions and are included in Cost of Goods Sold.
(4) Primarily includes the final settlement associated with the termination of a pension plan and settlement charges due to lump sum pension payments and are included in Other income (expense).
(5) Includes the net tax impact of Special items recorded during the respective periods.
The tax effect of Special items impacting pre-tax income was calculated as the pre-tax amount multiplied by the applicable tax rate. The applicable tax rates reflect the taxable jurisdiction and nature of each Special item.
32
Table of Contents
Liquidity and Capital Resources
The Company’s cash flow from operations can be cyclical. Operational cash flow is a key driver of liquidity, providing cash and access to capital markets. In assessing liquidity, the Company reviews working capital measurements to define areas for improvement. Management anticipates the Company will be able to satisfy cash requirements for its ongoing businesses for at least the next twelve months and the foreseeable future thereafter primarily with cash generated by operations, existing cash balances, borrowings under its existing credit facilities and raising debt in capital markets.
The Company continues to expand globally and periodically looks at transactions that would involve significant investments. The Company can fund its global expansion plans with operational cash flow, but a significant acquisition may require access to capital markets, in particular, the long-term debt market, as well as the syndicated bank loan market. The Company’s financing strategy is to fund itself at the lowest after-tax cost of funding. Where possible, the Company utilizes operational cash flows and raises capital in the most efficient market, usually the United States, and then lends funds to the specific subsidiary that requires funding. If additional acquisitions providing appropriate financial benefits become available, additional expenditures may be made.
The following table reflects changes in key cash flow measures:
Nine Months Ended September 30,
2022
2021
$ Change
Cash provided by operating activities (1)
$
271,584
$
255,125
$
16,459
Cash used by investing activities (2)
(72,257)
(194,698)
122,441
Capital expenditures
(52,301)
(46,440)
(5,861)
Acquisition of businesses, net of cash acquired
(22,294)
(158,605)
136,311
Cash used by financing activities (3)
(237,426)
(156,112)
(81,314)
Net change in borrowings
14,999
32,295
(17,296)
Purchase of shares for treasury
(156,216)
(103,848)
(52,368)
Cash dividends paid to shareholders
(98,377)
(91,717)
(6,660)
Decrease in Cash and cash equivalents (4)
(51,651)
(96,720)
45,069
(1) Cash provided by operating activities increased for the nine months ended September 30, 2022 , compared with the nine months ended September 30, 2021 primarily due to higher company earnings.
(2) Cash used by investing activities decreased for the nine months ended September 30, 2022 , compared with the nine months ended September 30, 2021 primarily due to higher cash used in the acquisition of businesses in 2021. The Company currently anticipates capital expenditures of $70,000 to $80,000 in 2022. Anticipated capital expenditures include investments for capital maintenance and projects to increase efficiency, reduce costs, promote business growth or improve the overall safety and environmental conditions of the Company’s facilities.
(3) Cash used by financing activities increased in the nine months ended September 30, 2022 , compared with the nine months ended September 30, 2021 due to increased purchase of shares for treasury and lower borrowings in 2022.
(4) Cash and cash equivalents decreased 26.8%, or $51,651, to $141,307 during the nine months ended September 30, 2022 , from $192,958 as of December 31, 2021. This decrease was predominantly due to cash used for the purchase of common shares for treasury, dividends paid to shareholders and capital expenditures, partially offset by cash from operations and proceeds from borrowings. At September 30, 2022, $72,920 of Cash and cash equivalents was held by international subsidiaries.
In October 2022, the Company paid a cash dividend of $0.56 per share, or $32,334, to shareholders of record as of September 30, 2022.
33
Table of Contents
Working Capital Ratios
September 30, 2022
December 31, 2021
September 30, 2021
Average operating working capital to Net sales (1) (2)
19.5
%
16.3
%
18.6
%
Days sales in Inventories (2)
129.0
121.0
124.7
Days sales in Accounts receivable
48.4
50.3
53.9
Average days in Trade accounts payable
54.0
59.8
60.1
(1) Average operating working capital to net sales is defined as the sum of Accounts receivable, Inventories and contract assets less Trade accounts payable and contract liabilities as of period end divided by annualized rolling three months of Net sales.
(2) In order to minimize potential supply chain disruptions in serving customers in a challenging operating environment, the Company increased inventories relative to expected Net sales resulting in higher Days sales in Inventories and had an unfavorable impact on Average operating working capital to Net sales.
Return on Invested Capital
The Company reviews ROIC in assessing and evaluating the Company’s underlying operating performance. As discussed in the Non-GAAP Financial Measures section above, Adjusted ROIC is a non-GAAP financial measure that the Company believes is a meaningful metric to investors in evaluating the Company’s financial performance. The calculation may be different than the method used by other companies to calculate ROIC. Adjusted ROIC is defined as rolling 12 months of Adjusted net income excluding tax-effected interest income and expense divided by invested capital. Invested capital is defined as total debt, which includes Short-term debt and Long-term debt, less current portions, plus Total equity.
The following table presents the reconciliations of ROIC and Adjusted ROIC to net income:
Twelve Months Ended September 30,
2022
2021
Net income as reported
$
437,505
$
267,117
Plus: Interest expense (after-tax)
20,732
17,520
Less: Interest income (after-tax)
1,019
1,193
Net operating profit after taxes
$
457,218
$
283,444
Special items:
Rationalization and asset impairment charges
10,955
17,729
Acquisition transaction costs
3,068
1,923
Pension settlement charges
42,131
81,695
Amortization of step up in value of acquired inventories
1,379
5,531
Tax effect of Special items (1)
(26,393)
(21,868)
Adjusted net operating profit after taxes
$
488,358
$
368,454
Invested Capital
September 30, 2022
September 30, 2021
Short-term debt
$
68,375
$
41,404
Long-term debt, less current portion
711,250
717,787
Total debt
779,625
759,191
Total equity
924,228
857,893
Invested capital
$
1,703,853
$
1,617,084
Return on invested capital as reported
26.8
%
17.5
%
Adjusted return on invested capital
28.7
%
22.8
%
(1) Includes the net tax impact of Special items recorded during the respective periods.
The tax effect of Special items impacting pre-tax income was calculated as the pre-tax amount multiplied by the applicable tax rate. The applicable tax rates reflect the taxable jurisdiction and nature of each Special item.
34
Table of Contents
New Accounting Pronouncements
Refer to Note 1 to the consolidated financial statements for a discussion of new accounting pronouncements.
Acquisitions
Refer to Note 4 to the consolidated financial statements for a discussion of the Company’s recent acquisitions.
Debt
Fair Value of Debt
At September 30, 2022 and December 31, 2021, the fair value of long-term debt, including the current portion, was approximately $597,972 and $776,655, respectively, which was determined using available market information and methodologies requiring judgment. The carrying value of this debt at such dates was $722,287 and $717,855, respectively. Since judgment is required in interpreting market information, the fair value of the debt is not necessarily the amount which could be realized in a current market exchange.
Revolving Credit Agreement
On April 23, 2021, the Company amended and restated the agreement governing its line of credit by entering into the Second Amended and Restated Credit Agreement (“Credit Agreement”). The Credit Agreement has a line of credit totaling $500,000, has a term of 5 years with a maturity date of April 23, 2026 and may be increased, subject to certain conditions including the consent of its lenders, by an additional amount up to $150,000. The interest rate on borrowings is based on LIBOR plus a spread based on the Company’s net leverage ratio. The Credit Agreement contains customary representations and warranties, as well as customary affirmative, negative and financial covenants for credit facilities of this type (subject to negotiated baskets and exceptions), including limitations on the Company and its subsidiaries with respect to liens, investments, distributions, mergers and acquisitions, dispositions of assets and transactions with affiliates. As of September 30, 2022, the Company was in compliance with all of its covenants and had $37,000 of outstanding borrowings under the Credit Agreement.
The Company has other lines of credit and debt agreements totaling $104,293. As of September 30, 2022, the Company was in compliance with all of its covenants and had $20,338 outstanding at September 30, 2022.
Senior Unsecured Notes
On April 1, 2015 and October 20, 2016, the Company entered into separate Note Purchase Agreements pursuant to which it issued senior unsecured notes (the "Notes") through a private placement. The 2015 Notes and 2016 Notes each have an aggregate principal amount of $350,000, comprised of four different series ranging from $50,000 to $100,000, with maturity dates ranging from August 20, 2025 through April 1, 2045, and interest rates ranging from 2.75% and 4.02%. Interest on the Notes is paid semi-annually. The Company’s total weighted average effective interest rate and remaining weighted average tenure of the Notes is 3.3% and 11.6 years, respectively. The proceeds of the Notes were used for general corporate purposes. The Notes contain certain affirmative and negative covenants. As of September 30, 2022, the Company was in compliance with all of its debt covenants relating to the Notes.
Shelf Agreements
On November 27, 2018, the Company entered into seven uncommitted master note facilities (the "Shelf Agreements") that allow borrowings up to $700,000 in the aggregate. The Shelf Agreements have a term of 5 years and the average life of borrowings cannot exceed 15 years. The Company is required to comply with covenants similar to those contained in the Notes. As of September 30, 2022, the Company was in compliance with all of its covenants and had no outstanding borrowings under the Shelf Agreements.
35
Table of Contents
Forward-looking Statements
The Company’s expectations and beliefs concerning the future contained in this report are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements reflect management’s current expectations and involve a number of risks and uncertainties. Forward-looking statements generally can be identified by the use of words such as “may,” “will,” “expect,” “intend,” “estimate,” “anticipate,” “believe,” “forecast,” “guidance” or words of similar meaning. Actual results may differ materially from such statements due to a variety of factors that could adversely affect the Company’s operating results. The factors include, but are not limited to: general economic, financial and market conditions; the effectiveness of operating initiatives; completion of planned divestitures; interest rates; disruptions, uncertainty or volatility in the credit markets that may limit our access to capital; currency exchange rates and devaluations; adverse outcome of pending or potential litigation; actual costs of the Company’s rationalization plans; possible acquisitions, including the Company’s ability to successfully integrate acquisitions; market risks and price fluctuations related to the purchase of commodities and energy; global regulatory complexity; the effects of changes in tax law; tariff rates in the countries where the Company conducts business; and the possible effects of events beyond our control, such as the impact of the Russia-Ukraine conflict, political unrest, acts of terror, natural disasters and pandemics, including the current coronavirus disease (“COVID- 19”) pandemic, on the Company or its customers, suppliers and the economy in general. For additional discussion, see “Item 1A. Risk Factors” in the Company’s Annual Report on Form 10-K for the year ended December 31, 2021 and on Form 10-Q for the quarter ended March 31, 2022.
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
There have been no material changes in the Company’s exposure to market risk since December 31, 2021. See “Item 7A. Quantitative and Qualitative Disclosures About Market Risk” in the Company’s Annual Report on Form 10-K for the year ended December 31, 2021.
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.