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.
On December 1, 2022, the Company acquired 100% ownership of Fori Automation, LLC (“Fori”) for an agreed upon purchase price of $427,000, which was adjusted for certain debt like obligations . The Company funded the transaction with available cash on hand and a $400,000 senior unsecured term loan. Fori is a leading designer and manufacturer of complex, multi-armed automated welding systems, with an extensive range of automated assembly systems, automated material handling solutions, automated large-scale, industrial guidance vehicles, and end of line testing systems. The Fori acquisition extended the Company’s market presence within the automotive sector as well as its automation footprint in the International Welding segment.
On July 21, 2023, Christopher L. Mapes, the Company’s President and Chief Executive Officer and Chairman of the Board of Directors, notified the Company of his intention to retire from his position as President and Chief Executive Officer effective as of the close of business on December 31, 2023. After December 31, 2023, Mr. Mapes will be designated Executive Chairman of the Board. In connection with Mr. Mapes’ notification of his retirement, the Board elected Steven B. Hedlund as President and Chief Executive Officer of the Company, effective as of January 1, 2024 (the “Transition Date”). Mr. Mapes will remain the Company’s principal executive officer until the close of business on December 31, 2023, and Mr. Hedlund will succeed Mr. Mapes as principal executive officer as of the Transition Date.
25
Table of Contents
Results of Operations
The following table shows the Company’s results of operations:
Three Months Ended September 30,
Favorable (Unfavorable)
2023
2022
2023 vs. 2022
Amount
% of Sales
Amount
% of Sales
$
%
Net sales
$
1,033,214
$
935,240
$
97,974
10.5
%
Cost of goods sold
667,584
625,722
(41,862)
(6.7)
%
Gross profit
365,630
35.4
%
309,518
33.1
%
56,112
18.1
%
Selling, general & administrative expenses
187,115
18.1
%
159,045
17.0
%
(28,070)
(17.6)
%
Rationalization and asset impairment charges
7,074
0.7
%
8,364
0.9
%
1,290
15.4
%
Operating income
171,441
16.6
%
142,109
15.2
%
29,332
20.6
%
Interest expense, net
10,809
8,210
(2,599)
(31.7)
%
Other income
801
3,588
(2,787)
(77.7)
%
Income before income taxes
161,433
15.6
%
137,487
14.7
%
23,946
17.4
%
Income taxes
32,090
28,262
(3,828)
(13.5)
%
Effective tax rate
19.9
%
20.6
%
0.7
%
Net income
$
129,343
12.5
%
$
109,225
11.7
%
$
20,118
18.4
%
Diluted earnings per share
$
2.22
$
1.87
$
0.35
18.7
%
Nine Months Ended September 30,
Favorable (Unfavorable)
2023
2022
2023 vs. 2022
Amount
% of Sales
Amount
% of Sales
$
%
Net sales
$
3,133,122
$
2,830,277
$
302,845
10.7
%
Cost of goods sold
2,038,707
1,857,501
(181,206)
(9.8)
%
Gross profit
1,094,415
34.9
%
972,776
34.4
%
121,639
12.5
%
Selling, general & administrative expenses
569,979
18.2
%
492,523
17.4
%
(77,456)
(15.7)
%
Rationalization and asset impairment charges
10,618
0.3
%
9,405
0.3
%
(1,213)
(12.9)
%
Operating income
513,818
16.4
%
470,848
16.6
%
42,970
9.1
%
Interest expense, net
35,708
20,867
(14,841)
(71.1)
%
Other income
11,727
7,088
4,639
65.4
%
Income before income taxes
489,837
15.6
%
457,069
16.1
%
32,768
7.2
%
Income taxes
101,232
93,991
(7,241)
(7.7)
%
Effective tax rate
20.7
%
20.6
%
(0.1)
%
Net income
$
388,605
12.4
%
$
363,078
12.8
%
$
25,527
7.0
%
Diluted earnings per share
$
6.67
$
6.17
$
0.50
8.1
%
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
2022
Volume
Acquisitions
Price
Exchange
2023
Lincoln Electric Holdings, Inc.
$
935,240
$
(6,551)
$
82,723
$
10,196
$
11,606
$
1,033,214
% Change
Lincoln Electric Holdings, Inc.
(0.7)
%
8.8
%
1.1
%
1.2
%
10.5
%
26
Table of Contents
Nine Months Ended September 30,
Change in Net Sales due to:
Net Sales
Foreign
Net Sales
2022
Volume
Acquisitions
Price
Exchange
2023
Lincoln Electric Holdings, Inc.
$
2,830,277
$
66,962
$
185,284
$
58,710
$
(8,111)
$
3,133,122
% Change
Lincoln Electric Holdings, Inc.
2.4
%
6.5
%
2.1
%
(0.3)
%
10.7
%
Net sales increased for the three months ended September 30, 2023 primarily due to the benefit of acquisitions.
Net sales increased for the nine months ended September 30, 2023 primarily due to the benefit of acquisitions, higher demand levels and increased product pricing as a result of higher input costs.
Gross Profit:
Gross profit increased for the three months ended September 30, 2023 driven by favorable mix, effective cost management and benefits of prior pricing actions.
Gross profit increased for the nine months ended September 30, 2023 driven by pricing actions taken to offset higher inputs costs. The three and nine months ended September 30, 2023 includes a last-in, first-out (“LIFO”) benefit of $1,323 and a charge of $1,179, respectively, as compared with charges of $3,108 and $20,420, respectively, in the same 2022 periods.
Selling, General & Administrative ("SG&A") Expenses:
SG&A expenses increased for the three and nine months ended September 30, 2023 as compared to the same 2022 periods, primarily due to acquisitions and higher employee-related costs.
Income Taxes:
The effective tax rate was slightly lower for the three months and slightly higher for the nine months ended September 30, 2023 as compared to the same periods in 2022, primarily due to mix of earnings and discrete tax items.
Segment Results
Three Months Ended September 30,
Change in Net Sales due to:
Net Sales
Foreign
Net Sales
2022
Volume (1)
Acquisitions (2)
Price (3)
Exchange (4)
2023
Operating Segments
Americas Welding
$
585,628
$
2,072
$
72,159
$
3,488
$
1,881
$
665,228
International Welding
216,497
6,296
10,564
477
8,176
242,010
The Harris Products Group
133,115
(14,919)
—
6,231
1,549
125,976
% Change
Americas Welding
0.4
%
12.3
%
0.6
%
0.3
%
13.6
%
International Welding
2.9
%
4.9
%
0.2
%
3.8
%
11.8
%
The Harris Products Group
(11.2)
%
—
4.7
%
1.2
%
(5.4)
%
27
Table of Contents
Nine Months Ended September 30,
Change in Net Sales due to:
Net Sales
Foreign
Net Sales
2022
Volume (1)
Acquisitions (2)
Price (3)
Exchange
2023
Operating Segments
Americas Welding
$
1,715,342
$
95,106
$
161,355
$
34,161
$
(5,125)
$
2,000,839
International Welding
711,167
645
23,929
16,345
(4,257)
747,829
The Harris Products Group
403,768
(28,789)
—
8,204
1,271
384,454
% Change
Americas Welding
5.5
%
9.4
%
2.0
%
(0.3)
%
16.6
%
International Welding
0.1
%
3.4
%
2.3
%
(0.6)
%
5.2
%
The Harris Products Group
(7.1)
%
—
2.0
%
0.3
%
(4.8)
%
(1) Modest growth for the three months ended September 30, 2023 for Americas Welding and International Welding offset by challenging prior year comparisons for The Harris Products Group. Increase for the nine months ended September 30, 2023 for Americas Welding and International Welding due to higher volumes in all product groups. Decrease for the nine months ended September 30, 2023 for The Harris Products group due to challenging prior year comparisons.
(2) Increase for the three and nine months ended September 30, 2023 for Americas Welding and International Welding due to the acquisitions discussed in Note 4 to the consolidated financial statements.
(3) Increase for the three months ended September 30, 2023 in The Harris Product Group due to increases in commodity costs. Increase for the nine months ended September 30, 2023 for all segments reflects increased product pricing to offset higher input costs.
(4) Increase for the three months ended September 30, 2023 in International Welding primarily due to appreciation of the Euro.
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.
28
Table of Contents
The following table presents Adjusted EBIT by segment:
Favorable (Unfavorable)
Three Months Ended September 30,
2023 vs. 2022
2023
2022
$
%
Americas Welding:
Net sales
$
665,228
$
585,628
$
79,600
13.6
%
Inter-segment sales
28,875
35,353
(6,478)
(18.3)
%
Total Sales
$
694,103
$
620,981
73,122
11.8
%
Adjusted EBIT (4)
$
136,476
$
118,804
17,672
14.9
%
As a percent of total sales (1)
19.7
%
19.1
%
0.6
%
International Welding:
Net sales
$
242,010
$
216,497
25,513
11.8
%
Inter-segment sales
4,896
9,994
(5,098)
(51.0)
%
Total Sales
$
246,906
$
226,491
20,415
9.0
%
Adjusted EBIT (5)
$
30,239
$
25,225
5,014
19.9
%
As a percent of total sales (2)
12.2
%
11.1
%
1.1
%
The Harris Products Group:
Net sales
$
125,976
$
133,115
(7,139)
(5.4)
%
Inter-segment sales
2,299
2,642
(343)
(13.0)
%
Total Sales
$
128,275
$
135,757
(7,482)
(5.5)
%
Adjusted EBIT
$
20,405
$
14,432
5,973
41.4
%
As a percent of total sales (3)
15.9
%
10.6
%
5.3
%
Corporate / Eliminations:
Inter-segment sales
$
(36,070)
$
(47,989)
11,919
24.8
%
Adjusted EBIT (6)
(2,952)
(1,685)
(1,267)
(75.2)
%
Consolidated:
Net sales
$
1,033,214
$
935,240
97,974
10.5
%
Net income
$
129,343
$
109,225
20,118
18.4
%
As a percent of total sales
12.5
%
11.7
%
0.8
%
Adjusted EBIT (7)
$
184,168
$
156,776
27,392
17.5
%
As a percent of sales
17.8
%
16.8
%
1.0
%
(1) Increase for the three months ended September 30, 2023 as compared to September 30, 2022 primarily driven by effective cost management.
(2) Increase for the three months ended September 30, 2023 as compared to September 30, 2022 primarily driven by higher volumes and effective cost management.
(3) Increase for the three months ended September 30, 2023 as compared to September 30, 2022 primarily reflects effective cost management and operational improvements.
(4) The three months ended September 30, 2023 exclude Rationalization and asset impairment net charges of $408 primarily due to restructuring activities as discussed in Note 6 to the consolidated financial statements and the amortization of the step up in value of acquired inventories of $3,648 as discussed in Note 4 to the consolidated financial statements. The three months ended September 30, 2022 exclude the amortization of step up in value of acquired inventories of $353 related to an acquisition as discussed in Note 4 to the consolidated financial statements.
(5) The three months ended September 30, 2023 exclude Rationalization and asset impairment net charges of $6,666 primarily due to restructuring activities as discussed in Note 6 to the consolidated financial statements and the amortization of the step up in value of acquired inventories of $1,204 as discussed in Note 4 to the consolidated financial statements. The three months ended September 30, 2022 exclude Rationalization and asset impairment charges of $8,364 as discussed in Note 6 to the consolidated financial statements.
29
Table of Contents
(6) The three months ended September 30, 2022 exclude acquisition transaction costs of $3,068 related to an acquisition as discussed in Note 4 to the consolidated financial statements.
(7) See non-GAAP Financial Measures for a reconciliation of Net income as reported and Adjusted EBIT.
Favorable (Unfavorable)
Nine Months Ended September 30,
2023 vs. 2022
2023
2022
$
%
Americas Welding:
Net sales
$
2,000,839
$
1,715,342
$
285,497
16.6
%
Inter-segment sales
92,043
92,540
(497)
(0.5)
%
Total Sales
$
2,092,882
$
1,807,882
285,000
15.8
%
Adjusted EBIT (4)
$
408,800
$
348,439
60,361
17.3
%
As a percent of total sales (1)
19.5
%
19.3
%
0.2
%
International Welding:
Net sales
$
747,829
$
711,167
36,662
5.2
%
Inter-segment sales
19,941
25,749
(5,808)
(22.6)
%
Total Sales
$
767,770
$
736,916
30,854
4.2
%
Adjusted EBIT (5)
$
93,609
$
97,321
(3,712)
(3.8)
%
As a percent of total sales (2)
12.2
%
13.2
%
(1.0)
%
The Harris Products Group:
Net sales
$
384,454
$
403,768
(19,314)
(4.8)
%
Inter-segment sales
8,063
8,570
(507)
(5.9)
%
Total Sales
$
392,517
$
412,338
(19,821)
(4.8)
%
Adjusted EBIT
$
58,898
$
51,952
6,946
13.4
%
As a percent of total sales (3)
15.0
%
12.6
%
2.4
%
Corporate / Eliminations:
Inter-segment sales
$
(120,047)
$
(126,859)
6,812
5.4
%
Adjusted EBIT (6)
(14,538)
(10,470)
(4,068)
(38.9)
%
Consolidated:
Net sales
$
3,133,122
$
2,830,277
302,845
10.7
%
Net income
$
388,605
$
363,078
25,527
7.0
%
As a percent of total sales
12.4
%
12.8
%
(0.4)
%
Adjusted EBIT (7)
$
546,769
$
487,242
59,527
12.2
%
As a percent of sales
17.5
%
17.2
%
0.3
%
(1) Increase for the nine months ended September 30, 2023 as compared to September 30, 2022 primarily driven by higher volumes and pricing actions taken to offset higher inputs costs, offset by the impact of acquisitions.
(2) Decrease for the nine months ended September 30, 2023 as compared to September 30, 2022 primarily driven by challenging prior year comparisons.
(3) Increase for the nine months ended September 30, 2023 as compared to September 30, 2022 primarily reflects effective cost management and operational improvements.
(4) The nine months ended September 30, 2023 exclude Rationalization and asset impairment net charges of $408 primarily due to restructuring activities as discussed in Note 6 to the consolidated financial statements and the amortization of the step up in value of acquired inventories of $9,390 as discussed in Note 4 to the consolidated financial statements. 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 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 $998 as discussed in Note 6 to the consolidated financial statements.
(5) The nine months ended September 30, 2023 exclude Rationalization and asset impairment net charges of $10,210 primarily due to restructuring activities as discussed in Note 6 to the consolidated financial statements,
30
Table of Contents
the amortization of the step up in value of acquired inventories of $2,862 as discussed in Note 4 to the consolidated financial statements and a gain on asset disposal of $1,646. The nine months ended September 30, 2022 exclude Rationalization and asset impairment charges of $10,403 as discussed in Note 6 to the consolidated financial statements.
(6) The nine months ended September 30, 2022 exclude acquisition transaction costs of $3,068 related to an acquisition as discussed in Note 4 to the consolidated financial statements.
(7) 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 (“Adjusted 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.
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,
2023
2022
2023
2022
Operating income as reported
$
171,441
$
142,109
$
513,818
$
470,848
Special items (pre-tax):
Rationalization and asset impairment charges (1)
7,074
8,364
10,618
9,405
Acquisition transaction costs (2)
—
3,068
—
3,068
Amortization of step up in value of acquired inventories (3)
4,852
(353)
12,252
1,106
Adjusted operating income
$
183,367
$
153,188
$
536,688
$
484,427
Net income as reported
$
129,343
$
109,225
$
388,605
$
363,078
Special items:
Rationalization and asset impairment charges (1)
7,074
8,364
10,618
9,405
Acquisition transaction costs (2)
—
3,068
—
3,068
Pension settlement net gains (4)
—
—
—
(4,273)
Amortization of step up in value of acquired inventories (3)
4,852
(353)
12,252
1,106
Gains on asset disposal (5)
—
—
(1,646)
—
Tax effect of Special items (6)
(1,780)
(731)
(3,908)
58
Adjusted net income
139,489
119,573
405,921
372,442
Interest expense, net
10,809
8,210
35,708
20,867
Income taxes as reported
32,090
28,262
101,232
93,991
Tax effect of Special items (6)
1,780
731
3,908
(58)
Adjusted EBIT
$
184,168
$
156,776
$
546,769
$
487,242
Effective tax rate as reported
19.9
%
20.6
%
20.7
%
20.6
%
Net special item tax impact
(0.4)
%
(1.1)
%
(0.1)
%
(0.5)
%
Adjusted effective tax rate
19.5
%
19.5
%
20.6
%
20.1
%
Diluted earnings per share as reported
$
2.22
$
1.87
$
6.67
$
6.17
Special items per share
0.18
0.17
0.30
0.16
Adjusted diluted earnings per share
$
2.40
$
2.04
$
6.97
$
6.33
(1) Primarily related to restructuring activities as discussed in Note 6 to the consolidated financial statements.
31
Table of Contents
(2) Costs related to acquisitions and are included in Selling, general & administrative.
(3) Costs related to acquisitions and are included in Cost of goods sold.
(4) Pension net gains primarily due to the final settlement associated with the termination of a pension plan and are included in Other income.
(5) Gain on asset disposal and included in Other income.
(6) 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.
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,
2023
2022
$ Change
Cash provided by operating activities (1)
$
545,880
$
271,584
$
274,296
Cash used by investing activities (2)
(101,109)
(72,257)
(28,852)
Capital expenditures
(66,459)
(52,301)
(14,158)
Acquisition of businesses, net of cash acquired
(32,685)
(22,294)
(10,391)
Cash used by financing activities (3)
(311,382)
(237,426)
(73,956)
(Payments on) proceeds from short-term borrowings
(74,818)
9,399
(84,217)
(Payments on) proceeds from long-term borrowings
(7,997)
5,600
(13,597)
Purchase of shares for treasury
(130,589)
(156,216)
25,627
Cash dividends paid to shareholders
(111,277)
(98,377)
(12,900)
Increase (decrease) in Cash and cash equivalents (4)
145,517
(51,651)
197,168
(1) Cash provided by operating activities increased for the nine months ended September 30, 2023 , compared with the nine months ended September 30, 2022 primarily due to improved working capital position.
(2) Cash used by investing activities increased for the nine months ended September 30, 2023 , compared with the nine months ended September 30, 2022 primarily due to capital expenditures and cash used in the acquisition of businesses in 2023. The Company currently anticipates capital expenditures of $80,000 to $100,000 in 2023. 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.
32
Table of Contents
(3) Cash used by financing activities increased in the nine months ended September 30, 2023 , compared with the nine months ended September 30, 2022 due to increased payments on short- and long-term borrowings in 2023.
(4) Cash and cash equivalents increased 73.8%, or $145,517, to $342,667 during the nine months ended September 30, 2023 , from $197,150 as of December 31, 2022. At September 30, 2023, $169,202 of Cash and cash equivalents was held by international subsidiaries.
In October 2023, the Company paid a cash dividend of $0.64 per share, or $36,608, to shareholders of record as of September 30, 2023.
Working Capital Ratios
September 30, 2023
December 31, 2022
September 30, 2022
Average operating working capital to Net sales (1)
18.3
%
20.9
%
19.5
%
Days sales in Inventories
116.6
132.5
129.0
Days sales in Accounts receivable
50.5
57.0
48.4
Average days in Trade accounts payable
49.8
57.0
54.0
(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.
33
Table of Contents
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,
2023
2022
Net income as reported
$
497,751
$
437,505
Plus: Interest expense (after-tax)
36,283
20,732
Less: Interest income (after-tax)
3,104
1,019
Net operating profit after taxes
$
530,930
$
457,218
Special items:
Rationalization and asset impairment charges
13,001
10,955
Acquisition transaction costs
2,935
3,068
Pension settlement charges (1)
—
42,131
Amortization of step up in value of acquired inventories
12,253
1,379
Gain on asset disposal
(1,646)
—
Tax effect of Special items (2)
(5,159)
(26,393)
Adjusted net operating profit after taxes
$
552,314
$
488,358
Invested Capital
September 30, 2023
September 30, 2022
Short-term debt
$
7,700
$
68,375
Long-term debt, less current portion
1,102,858
711,250
Total debt
1,110,558
779,625
Total equity
1,225,582
924,228
Invested capital
$
2,336,140
$
1,703,853
Return on invested capital as reported
22.7
%
26.8
%
Adjusted return on invested capital
23.6
%
28.7
%
(1) Related to lump sum pension payments due to the final settlement associated with the termination of a pension plan.
(2) 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.
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.
34
Table of Contents
Debt
Fair Value of Debt
At September 30, 2023 and December 31, 2022, the fair value of long-term debt, including the current portion, was approximately $974,061 and $1,009,020, respectively, which was determined using available market information and methodologies requiring judgment. The carrying value of this debt at such dates was $1,103,076 and $1,121,435, 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. On March 8, 2023, the Credit Agreement was amended to replace the LIBOR rate to a term secured overnight finance rate (“SOFR”); as such, the interest rate on borrowings is based on SOFR plus a spread of 0.85% to 1.85% based on (1) the Company’s net leverage ratio and (2) a credit spread adjustment. 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, 2023, the Company was in compliance with all of its covenants and had no outstanding borrowings under the Credit Agreement.
The Company has other lines of credit and debt agreements totaling $84,876. As of September 30, 2023, the Company was in compliance with all of its covenants and had outstanding debt under short-term lines of credit of $7,482.
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 10.6 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, 2023, the Company was in compliance with all of its debt covenants relating to the Notes.
Term Loan
On November 29, 2022, the Company entered into a term loan in the aggregate principal amount of $400,000 (the “Term Loan”), which was borrowed in full. The Term Loan matures on November 29, 2025. The Term Loan bears an interest at a rate based on SOFR, plus a margin ranging from 0.75% to 1.75% based on the Company’s consolidated net leverage ratio. The proceeds of the Term Loan were used to pay a portion of the purchase price in connection with the acquisition of Fori. As of September 30, 2023, the Company was in compliance with all of its covenants.
In March 2023, the Company entered into interest rate swap agreements to effectively convert the interest rate on $150,000 of the Term Loan from a variable rate to a fixed rate.
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
35
Table of Contents
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, 2023, the Company was in compliance with all of its covenants and had no outstanding borrowings under the Shelf Agreements.
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, 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, 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, 2022. 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, 2022.
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.