Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
Carlisle Companies Incorporated (“Carlisle”, the “Company”, “we”, “us” or “our”) is a diversified manufacturer of highly engineered products. Carlisle is committed to generating superior shareholder returns by combining a unique management style of decentralization, entrepreneurial spirit, active mergers and acquisitions, and a balanced and disciplined approach to capital deployment, all with a culture of continuous improvement as embodied in the Carlisle Operating System ("COS"). Management’s Discussion and Analysis of Financial Condition and Results of Operations (“MD&A”) is designed to provide a reader of our financial statements with a narrative from the perspective of Company management. All references to “Notes” refer to our Notes to Consolidated Financial Statements in this Annual Report on Form 10-K. For more information regarding our consolidated results, segment results, and liquidity and capital resources for the year ended December 31, 2018 as compared to the year ended December 31, 2017, refer to "Part II—Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations" in the Company's 2018 Annual Report on Form 10-K, which information is incorporated herein by reference.
Executive Overview
We focus on achieving profitable growth in our segments both organically, through new product development, product line extensions and entering new markets, as well as through acquisitions of businesses that complement our existing technologies, products and market channels. Resources are allocated among the operating segments based on senior management’s assessment of its ability to obtain leadership positions and competitive advantages in the markets it serves. We focus on obtaining profitable growth through the following strategic factors:
•Driving above-market organic growth;
•Utilizing COS consistently to drive efficiencies and operating leverage;
•Building scale with synergistic acquisitions;
•Continuing to invest in and develop exceptional talent; and
•Deploying capital into capital expenditures, share repurchases and dividends.
Driven by strong underlying demand in North American non-residential roofing markets, Carlisle delivered record full year sales, operating income and diluted EPS results. We accomplished these results despite continued negative impact in the global economy highlighted by, amongst various factors, U.S./China trade negotiations, Brexit uncertainty, global industrial production declines and significant commercial aerospace production delays at a key customer.
We continue to gain traction on the key pillars of Vision 2025, under which we target $8 billion in revenues, 20% operating margin, and 15% return on invested capital ("ROIC"), all driving to $15 of earnings per share.
As we embark on year three of Vision 2025, we will build on the achievements of our first two years and continue to drive towards our objectives to achieve 5% organic growth with leverage, utilize COS to deliver efficiencies and annual cost savings of 1 to 2% of revenues, deploying $3 billion to build scale with synergistic acquisitions, continuing to invest in exceptional talent and allocating over $3 billion into capital expenditures, share repurchases and dividends.
Full year 2019 highlights include:
•Delivered 2.8% organic revenue growth despite significant headwinds and leveraged this growth to expand operating margins 220 basis points
•Drove organic revenue growth of 5% since the launch of Vision 2025, in line with our long-term target
•Maintained strong price discipline, leading to positive price realization across all segments
•Achieved gross savings and benefits from COS within our targeted range of 1 to 2% of revenues
•Deployed over $600 million of capital into 8 strategic acquisitions
•Leveraged our strong cash flow and balance sheet by deploying over $485 million into share repurchases and dividends paid
In addition to our strong financial performance, we are pleased about the continued momentum our team has generated around environmental, social and governance ("ESG") issues. In 2019, we established an ESG steering committee, developed an ESG reporting process, elevated the position of Director of Sustainability to report directly to the Chief Executive Officer and established a plan to publish our first ESG report in 2020. Additionally, we made
progress in diversifying our Board of Directors and have made commitments to ensuring a $15 per hour minimum wage in our U.S. operations, gender pay equity, and a gender-balanced management team.
We are pleased with our significant accomplishments and strong performance in a challenging 2019. Supported by COS, our teams focused on and executed numerous continuous improvement projects to help overcome these challenges. Finally, we recognize that Carlisle's achievements are the culmination of efforts by our employees, customers, channel partners and suppliers, and we appreciate their contribution to our record results in 2019.
Summary Financial Results
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions, except per share amounts)
|
|
2019
|
|
2018
|
|
|
|
Revenues
|
|
$
|
4,811.6
|
|
|
$
|
4,479.5
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
$
|
654.2
|
|
|
$
|
509.0
|
|
|
|
|
Operating margin percentage
|
|
13.6
|
%
|
|
11.4
|
%
|
|
|
|
Income from continuing operations
|
|
$
|
473.7
|
|
|
$
|
358.6
|
|
|
|
|
(Loss) income from discontinued operations
|
|
$
|
(0.9)
|
|
|
$
|
252.5
|
|
|
|
|
Diluted earnings per share attributable to common shares:
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
$
|
8.21
|
|
|
$
|
5.88
|
|
|
|
|
(Loss) income from discontinued operations
|
|
$
|
(0.02)
|
|
|
$
|
4.14
|
|
|
|
|
|
|
|
|
|
|
|
|
Items affecting comparability: (1)
|
|
|
|
|
|
|
|
Impact to operating income
|
|
$
|
23.7
|
|
|
$
|
32.6
|
|
|
|
|
Impact to income from continuing operations
|
|
$
|
4.3
|
|
|
$
|
12.3
|
|
|
|
|
Impact to diluted EPS from continuing operations
|
|
$
|
0.08
|
|
|
$
|
0.20
|
|
|
|
(1)Items affecting comparability primarily include acquisition related costs, exit and disposal costs, facility rationalization costs, litigation settlement costs, gains from divestitures and non-comparable tax items. The tax effect is based on the rate of the jurisdiction where the expense is deductible. Refer to Items Affecting Comparability in this MD&A for further discussion.
Revenues increased primarily reflecting contributions from the acquisition of Petersen Aluminum Corporation ("Petersen") in the Carlisle Construction Materials (“CCM”) segment, higher volumes and continued price leadership, partially offset by unfavorable foreign currency exchange rates.
The increase in operating income primarily reflected the above revenue performance and benefits from raw material savings and contributions from COS, partially offset by wage inflation. Refer to Segment Results of Operations within this MD&A for further information related to segment operating income results.
Diluted earnings per share from continuing operations primarily benefited from the above operating income performance ($1.81 per share in 2019), reduced average shares outstanding ($0.44 per share in 2019) resulting from our share repurchase program, and a lower effective tax rate ($0.02 per share in 2019).
We generated $703.1 million in operating cash flows during 2019 and utilized cash on hand and cash provided by operations to fund acquisitions, fund capital projects and return capital to shareholders.
Consolidated Results of Operations
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
2019
|
|
2018
|
|
Change
|
|
%
|
|
Acquisition
Effect
|
|
Price / Volume
Effect
|
|
Exchange
Rate Effect
|
|
Revenues
|
|
$
|
4,811.6
|
|
|
$
|
4,479.5
|
|
|
$
|
332.1
|
|
|
7.4
|
%
|
|
5.1
|
%
|
|
2.8
|
%
|
|
(0.5)
|
%
|
The increase in revenues in 2019 primarily reflected a contribution of $176.2 million from the acquisition of Petersen in the CCM segment and $53.8 million from other acquisitions primarily in the CFT and Carlisle Interconnect Technologies ("CIT") segments, and higher volumes and price from favorable commercial construction demand at CCM. The increase in revenues was partially offset by lower volumes at CBF and CFT, and unfavorable foreign currency rates due to a stronger U.S. dollar.
Revenues by Geographic Area
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
2019
|
|
|
|
2018
|
|
|
|
|
|
|
|
United States
|
|
$
|
3,847.1
|
|
|
80
|
%
|
|
$
|
3,461.3
|
|
|
77
|
%
|
|
|
|
|
|
International:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Europe
|
|
428.3
|
|
|
|
|
443.5
|
|
|
|
|
|
|
|
|
Asia
|
|
288.3
|
|
|
|
|
306.5
|
|
|
|
|
|
|
|
|
Canada
|
|
104.7
|
|
|
|
|
112.1
|
|
|
|
|
|
|
|
|
Mexico
|
|
70.0
|
|
|
|
|
72.0
|
|
|
|
|
|
|
|
|
Middle East and Africa
|
|
39.4
|
|
|
|
|
46.8
|
|
|
|
|
|
|
|
|
Other
|
|
33.8
|
|
|
|
|
37.3
|
|
|
|
|
|
|
|
|
Total International
|
|
964.5
|
|
|
20
|
%
|
|
1,018.2
|
|
|
23
|
%
|
|
|
|
|
|
Revenues
|
|
$
|
4,811.6
|
|
|
|
|
$
|
4,479.5
|
|
|
|
|
|
|
|
Total revenues to international customers decreased primarily reflecting lower sales to Asia and Europe from CIT, CFT and CBF compared with prior year. Partly offsetting lower international sales were increased sales to Europe and Asia from CCM.
Gross Margin
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
2019
|
|
2018
|
|
Change
|
|
%
|
|
Gross margin
|
|
$
|
1,371.7
|
|
|
$
|
1,174.7
|
|
|
$
|
197.0
|
|
|
16.8
|
%
|
|
Gross margin percentage
|
|
28.5
|
%
|
|
26.2
|
%
|
|
|
|
|
|
Depreciation and amortization
|
|
$
|
113.5
|
|
|
$
|
96.4
|
|
|
|
|
|
The increase in gross margin percentage (gross margin expressed as a percentage of revenues) in 2019 was driven by company-wide price realization, particularly in the CCM segment, savings from COS, favorable raw material dynamics and higher volumes. Partially offsetting these items were higher labor-related costs. Also included in cost of goods sold were exit and disposal costs totaling $7.1 million in 2019, primarily at CIT, attributable to our restructuring initiatives, compared with $15.5 million in 2018. Refer to Note 8 for further information on exit and disposal activities
Selling and Administrative Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
2019
|
|
2018
|
|
Change
|
|
%
|
|
Selling and administrative expenses
|
|
$
|
667.1
|
|
|
$
|
625.4
|
|
|
$
|
41.7
|
|
|
6.7
|
%
|
|
As a percentage of revenues
|
|
13.9
|
%
|
|
14.0
|
%
|
|
|
|
|
|
Depreciation and amortization
|
|
$
|
89.8
|
|
|
$
|
87.5
|
|
|
|
|
|
The increase in selling and administrative expenses in 2019 primarily reflected acquired selling, general and administrative costs and higher labor-related costs for equity and incentive compensation. Also included in selling and administrative expenses were exit and disposal costs totaling $5.6 million in 2019, primarily at CIT and CFT, attributable to our restructuring initiatives, compared with $1.9 million in 2018. Refer to Note 8 for further information on exit and disposal activities. The selling and administrative costs from acquired businesses also included non-cash amortization of acquired customer-related intangible assets. These increases were partially offset by continuing cost savings from the integration of acquired businesses.
Research and Development Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
2019
|
|
2018
|
|
Change
|
|
%
|
|
Research and development expenses
|
|
$
|
60.9
|
|
|
$
|
55.1
|
|
|
$
|
5.8
|
|
|
10.5
|
%
|
|
As a percentage of revenues
|
|
1.3
|
%
|
|
1.2
|
%
|
|
|
|
|
|
Depreciation and amortization
|
|
$
|
2.1
|
|
|
$
|
1.6
|
|
|
|
|
|
Research and development expenses increased in 2019, compared with 2018, and primarily reflected new product development at our CFT, CCM and CIT segments.
Other Operating (Income) Expense, net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
2019
|
|
2018
|
|
Change
|
|
%
|
|
|
|
Other operating (income) expense, net
|
|
$
|
(10.5)
|
|
|
$
|
(14.8)
|
|
|
$
|
4.3
|
|
|
(29.1)
|
%
|
|
|
|
Items affecting comparability (1)
|
|
$
|
(7.2)
|
|
|
$
|
(4.1)
|
|
|
|
|
|
|
|
(1)Items affecting comparability include a contingent consideration gain, net (gains) losses on sale of assets and litigation settlement costs, refer to Items Affecting Comparability.
Other operating (income) expense, net in 2019 primarily reflected a $5.0 million gain on contingent consideration at CFT, $2.3 million of rebates, and $1.9 million of gains on sales of assets. Other operating (income) expense, net in 2018 primarily reflected a $6.6 million of gains on sales of assets primarily at CFT, CCM and CIT, and net gains from legal settlements.
Operating Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
2019
|
|
2018
|
|
Change
|
|
%
|
|
Operating income
|
|
$
|
654.2
|
|
|
$
|
509.0
|
|
|
$
|
145.2
|
|
|
28.5
|
%
|
|
Operating margin percentage
|
|
13.6
|
%
|
|
11.4
|
%
|
|
|
|
|
Refer to Segment Results of Operations within this MD&A for further information related to segment operating income results.
Interest Expense, net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
2019
|
|
2018
|
|
Change
|
|
%
|
|
Interest expense, net
|
|
$
|
66.1
|
|
|
$
|
64.7
|
|
|
$
|
1.4
|
|
|
2.2
|
%
|
Interest expense, net of capitalized interest in 2019 and 2018 primarily reflected interest on our long-term debt. Refer to Note 14 for further information on our long-term debt.
Interest Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
2019
|
|
2018
|
|
Change
|
|
%
|
|
Interest income
|
|
$
|
(7.9)
|
|
|
$
|
(11.2)
|
|
|
$
|
3.3
|
|
|
(29.5)
|
%
|
Interest income decreased in 2019 primarily related to lower yields and a smaller average cash balance.
Other Non-operating Expense, net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
2019
|
|
2018
|
|
Change
|
|
%
|
|
|
|
Other non-operating expense, net
|
|
$
|
0.7
|
|
|
$
|
9.6
|
|
|
|
$
|
(8.9)
|
|
|
|
NM
|
|
|
|
|
Items affecting comparability (1)
|
|
$
|
2.3
|
|
|
$
|
7.7
|
|
|
|
|
|
|
|
(1)Items affecting comparability include income tax related indemnification losses and (gains) losses on divestitures, refer to Items Affecting Comparability.
Other non-operating expense, net, in 2019 and 2018 primarily reflected the net impact of the resolution of certain tax uncertainties related to the Accella acquisition and release of the corresponding indemnification assets and foreign exchange (gains) losses.
Income Taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
2019
|
|
2018
|
|
Change
|
|
%
|
|
Provision for income taxes
|
|
$
|
121.6
|
|
|
$
|
87.3
|
|
|
$
|
34.3
|
|
|
39.3
|
%
|
|
Effective tax rate
|
|
20.4
|
%
|
|
19.6
|
%
|
|
|
|
|
The provision for income taxes on continuing operations for 2019 is higher than 2018 primarily reflecting higher pre-tax income in the U.S., and to a lesser extent in foreign jurisdictions. This equated to higher taxes of $35.5 million, with approximately $1.2 million of net lower taxes related to other permanent differences and the impact of prior year taxes in the current year, primarily related to:
•Higher current year expected research & development tax credits of $2.2 million
•Higher windfall tax benefits related to current year stock-based compensation of $1.2 million, and
•Unfavorable reduction in adjustments to prior year taxes of $2.2 million.
Refer to Note 9 for further information related to income taxes.
(Loss) Income from Discontinued Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
2019
|
|
2018
|
|
Change
|
|
%
|
|
(Loss) income from discontinued operations before taxes
|
|
$
|
(1.8)
|
|
|
$
|
300.1
|
|
|
|
|
|
|
(Benefit from) provision for income taxes
|
|
(0.9)
|
|
|
47.6
|
|
|
|
|
|
|
(Loss) income from discontinued operations
|
|
$
|
(0.9)
|
|
|
$
|
252.5
|
|
|
$
|
(253.4)
|
|
|
NM
|
|
The loss from discontinued operations in 2019 relates to an environmental remediation accrual associated with a former business disposed of in 2009, partially offset by the settlement of prior income tax positions in the current year related to the sale of CFS.
Income from discontinued operations in 2018 primarily reflects the pre-tax gain on sale of CFS totaling $296.8 million. Excluding the gain on sale, income from discontinued operations reflects activity from January 1, 2018 through March 20, 2018, the date that the sale of Carlisle FoodService Products ("CFS") was completed.
Refer to Note 4 for additional information related to discontinued operations.
Segment Results of Operations
Carlisle Construction Materials (“CCM”)
On January 11, 2019, we acquired Petersen for consideration of $207.2 million, including $5.2 million of cash acquired and post-closing adjustments, which were finalized in the first quarter of 2019. Petersen’s primary business is the manufacture and distribution of architectural metal roof panels, steel and aluminum flat sheets, and coils, wall panels, perimeter roof edge systems and related accessories for commercial, residential, institutional, industrial and agricultural markets. Refer to Note 3 for further information on the acquisition.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
2019
|
|
2018
|
|
Change
|
|
%
|
|
Acquisition
Effect
|
|
Price / Volume
Effect
|
|
Exchange
Rate Effect
|
|
Revenues
|
|
$
|
3,233.3
|
|
|
$
|
2,880.3
|
|
|
$
|
353.0
|
|
|
12.3
|
%
|
|
6.4
|
%
|
|
6.2
|
%
|
|
(0.3)
|
%
|
|
Operating income
|
|
$
|
576.0
|
|
|
$
|
435.4
|
|
|
$
|
140.6
|
|
|
32.3
|
%
|
|
|
|
|
|
|
|
Operating margin percentage
|
|
17.8
|
%
|
|
15.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
$
|
93.9
|
|
|
$
|
77.9
|
|
|
|
|
|
|
|
|
|
|
|
|
Items affecting comparability (1)
|
|
$
|
2.2
|
|
|
$
|
0.4
|
|
|
|
|
|
|
|
|
|
|
|
(1)Items affecting comparability include acquisition related costs ($2.6 million in 2019 and $2.2 million in 2018), gain from divestitures ($(0.7) million in 2019 and $(1.8) million in 2018) and exit and disposal costs ($0.3 million in 2019), refer to Items Affecting Comparability.
CCM’s revenue growth in 2019 reflected contribution from acquisitions, primarily Petersen, and higher volumes driven by continued strength in U.S. commercial roofing demand and new product introductions.
CCM’s operating margin percentage growth in 2019 primarily reflected raw material savings, positive volume leverage, price realization and savings from COS.
Carlisle Interconnect Technologies (“CIT”)
In January 2019, we announced we would exit our manufacturing operations in El Segundo, California, and Riverside, California, and relocate the majority of those operations to our existing manufacturing facilities in North America. This project is expected to take 12 to 18 months to complete. Total project costs are expected to be approximately $17.9 million, with approximately $1.4 million remaining to be incurred. Refer to Note 8 for further information regarding exit and disposal activities.
On April 1, 2019, we acquired MicroConnex Corporation ("MicroConnex") for consideration of $46.2 million, including $0.8 million of cash acquired and post-closing adjustments. MicroConnex is a manufacturer of highly engineered microminiature flex circuits and sensors for the medical, and test and measurement markets.
On November 20, 2019, we acquired Providien, LLC ("Providien") for consideration of $332.1 million, including $3.4 million of cash acquired, subject to post-closing adjustments. Providien is a leading provider of comprehensive manufacturing solutions for global medical device original equipment manufacturers, including thermoforming, medical device contract manufacturing, precision machining and metals, and medical injection molding.
Refer to Note 3 for further information on acquisitions.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
2019
|
|
2018
|
|
Change
|
|
%
|
|
Acquisition
Effect
|
|
Price / Volume
Effect
|
|
Exchange
Rate Effect
|
|
Revenues
|
|
$
|
972.9
|
|
|
$
|
933.8
|
|
|
$
|
39.1
|
|
|
4.2
|
%
|
|
2.4
|
%
|
|
2.1
|
%
|
|
(0.3)
|
%
|
|
Operating income
|
|
$
|
131.6
|
|
|
$
|
117.3
|
|
|
$
|
14.3
|
|
|
12.2
|
%
|
|
|
|
|
|
|
|
Operating margin percentage
|
|
13.5
|
%
|
|
12.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
$
|
63.0
|
|
|
$
|
58.3
|
|
|
|
|
|
|
|
|
|
|
|
|
Items affecting comparability (1)
|
|
$
|
16.7
|
|
|
$
|
9.2
|
|
|
|
|
|
|
|
|
|
|
|
(1)Items affecting comparability include exit and disposal and facility rationalization costs ($13.6 million in 2019 and $8.2 million in 2018), acquisition related costs ($3.1 million in 2019 and $0.1 million in 2018), litigation settlement costs ($2.5 million in 2018) and gains from divestitures ($(1.6) million in 2018), refer to Items Affecting Comparability.
CIT's revenue growth in 2019 primarily reflected contributions from the acquisition of Providien and MicroConnex, higher volumes and price realization.
CIT’s operating margin percentage increased in 2019, driven by savings from COS and price realization, partially offset by wage inflation.
Carlisle Fluid Technologies (“CFT”)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
2019
|
|
2018
|
|
Change
|
|
%
|
|
Acquisition
Effect
|
|
Price / Volume
Effect
|
|
Exchange
Rate Effect
|
|
Revenues
|
|
$
|
278.4
|
|
|
$
|
291.6
|
|
|
$
|
(13.2)
|
|
|
(4.5)
|
%
|
|
8.2
|
%
|
|
(11.3)
|
%
|
|
(1.4)
|
%
|
|
Operating income
|
|
$
|
24.0
|
|
|
$
|
37.1
|
|
|
$
|
(13.1)
|
|
|
(35.3)
|
%
|
|
|
|
|
|
|
|
Operating margin percentage
|
|
8.6
|
%
|
|
12.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
$
|
24.1
|
|
|
$
|
22.9
|
|
|
|
|
|
|
|
|
|
|
|
|
Items affecting comparability (1)
|
|
$
|
0.8
|
|
|
$
|
(0.1)
|
|
|
|
|
|
|
|
|
|
|
|
(1)Items affecting comparability include exit and disposal and facility rationalization costs ($2.7 million in 2019 and $3.1 million in 2018), acquisition related costs ($3.1 million in 2019), contingent consideration gains ($(5.0) million in 2019) and gains from divestitures ($(3.2) million in 2018), refer to Items Affecting Comparability.
CFT's revenue declined in 2019, reflecting volume declines, particularly in the industrial and automotive end markets, partially offset by a contribution from acquisitions and price realization.
CFT’s operating margin percentage performance in 2019 declined, reflecting lower volumes, and raw material and wage inflation, partially offset by savings from COS and price realization.
Carlisle Brake & Friction (“CBF”)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
2019
|
|
2018
|
|
Change
|
|
%
|
|
Acquisition
Effect
|
|
Price / Volume
Effect
|
|
Exchange
Rate Effect
|
|
Revenues
|
|
$
|
327.0
|
|
|
$
|
373.8
|
|
|
$
|
(46.8)
|
|
|
(12.5)
|
%
|
|
—
|
%
|
|
(10.3)
|
%
|
|
(2.2)
|
%
|
|
Operating income (loss)
|
|
$
|
21.3
|
|
|
$
|
(0.8)
|
|
|
$
|
22.1
|
|
|
2,762.5
|
%
|
|
|
|
|
|
|
|
Operating margin percentage
|
|
6.5
|
%
|
|
(0.2)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
$
|
21.7
|
|
|
$
|
23.5
|
|
|
|
|
|
|
|
|
|
|
|
|
Items affecting comparability (1)
|
|
$
|
2.8
|
|
|
$
|
19.8
|
|
|
|
|
|
|
|
|
|
|
|
(1)Items affecting comparability include exit and disposal and facility rationalization costs ($2.8 million in 2019 and $19.8 million in 2018), refer to Items Affecting Comparability.
CBF's revenue decreased in 2019, reflecting year-over-year volume declines in the transportation and heavy equipment markets, and unfavorable foreign currency exchange rates.
CBF's operating margin percentage increase in 2019 was driven by lower restructuring and facility rationalization costs associated with our Tulsa, Oklahoma to Medina, Ohio facility consolidation and savings from COS, partially offset by lower volumes.
Liquidity and Capital Resources
A summary of our cash and cash equivalents by region follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
December 31, 2019
|
|
December 31, 2018
|
|
Europe
|
|
$
|
62.2
|
|
|
$
|
39.3
|
|
|
North America (excluding U.S.)
|
|
43.4
|
|
|
28.6
|
|
|
China
|
|
17.9
|
|
|
28.6
|
|
|
Asia Pacific (excluding China)
|
|
69.1
|
|
|
19.5
|
|
|
|
|
|
|
|
|
International cash and cash equivalents
|
|
192.6
|
|
|
116.0
|
|
|
U.S. cash and cash equivalents
|
|
158.6
|
|
|
687.6
|
|
|
Total cash and cash equivalents
|
|
$
|
351.2
|
|
|
$
|
803.6
|
|
We maintain liquidity sources primarily consisting of cash and cash equivalents as well as availability under the Revolving Credit Facility (the "Facility"). Cash generated by operations is our primary source of liquidity. Another potential source of liquidity is access to public capital markets subject to market conditions. During 2019, we utilized cash on hand to fund acquisitions, share repurchases, capital expenditures and pay dividends to shareholders.
Cash held in China is subject to local laws and regulations that require government approval for conversion of such cash to U.S. Dollars, as well as for transfer of such cash outside of China.
We believe we have sufficient financial resources to meet our business requirements for at least the next 12 months, including capital expenditures for worldwide manufacturing, working capital requirements, dividends, common stock repurchases, acquisitions and strategic investments.
We also anticipate we will have sufficient cash on hand, as well as available liquidity under the Facility, to pay outstanding principal balances of our existing notes by the respective maturity dates. We intend to obtain additional liquidity by accessing the capital markets to repay the outstanding balance if our sources of liquidity have been used for other strategic purposes by the time of maturity. See Debt Instruments below.
Sources and Uses of Cash and Cash Equivalents
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
2019
|
|
2018
|
|
|
|
Net cash provided by operating activities
|
|
$
|
703.1
|
|
|
$
|
339.2
|
|
|
|
|
Net cash (used in) provided by investing activities
|
|
(694.9)
|
|
|
629.2
|
|
|
|
|
Net cash used in financing activities
|
|
(461.2)
|
|
|
(540.7)
|
|
|
|
|
Effect of foreign currency exchange rate changes on cash
|
|
0.6
|
|
|
(1.1)
|
|
|
|
|
Change in cash and cash equivalents
|
|
$
|
(452.4)
|
|
|
$
|
426.6
|
|
|
|
We generated operating cash flows totaling $703.1 million for 2019 (including working capital uses of $9.5 million), compared with $339.2 million for 2018 (including working capital uses of $224.9 million). Higher operating cash flows in 2019 primarily reflect higher cash earnings, more efficient investment in working capital and non-recurrence of cash tax payments for the sale of CFS (also included in 2018 working capital uses).
Cash used in investing activities of $694.9 million for 2019 primarily reflected the acquisitions of Providien, net of cash acquired, for $328.7 million, Petersen, net of cash acquired, for $202.0 million, MicroConnex, net of cash acquired, for $45.4 million and other acquisitions, net of cash acquired, for $40.3 million, and capital expenditures of $88.9 million. Cash provided by investing activities of $629.2 million for 2018 primarily reflected the sale of CFS for gross proceeds of $758.0 million, partially offset by capital expenditures of $120.7 million.
The cash used in financing activities of $461.2 million for 2019 primarily reflected $382.1 million of share repurchases and $102.9 million of dividend payments, reflecting the increased annual dividend of $1.80 per share. Cash used in financing activities of $540.7 million for 2018 primarily reflected $459.8 million of share repurchases and $93.5 million of dividend payments.
On February 5, 2019, the Board of Directors (the "Board") approved a 5 million share increase in the Company's stock repurchase program. We repurchased approximately 2.8 million shares in 2019 as part of our plan to return capital to shareholders, utilizing $382.1 million of our cash on hand. As of December 31, 2019, we had authority to repurchase 4.9 million shares. Purchases may occur from time to time in the open market and no maximum purchase price has been set. The decision to repurchase shares depends on price, availability and other corporate developments. The Company plans to continue to repurchase shares in 2020 on an opportunistic basis.
We intend to pay dividends to our shareholders and have increased our dividend rate annually for the past 43 years. On February 4, 2020, the Board declared a regular quarterly dividend of $0.50 per share, payable on March 2, 2020, to shareholders of record at the close of business on February 20, 2020.
Pending Acquisition
On October 21, 2019, we announced that we submitted an irrevocable and binding offer, and entered into exclusive discussions to acquire 100% of the shares of Draka Fileca SAS from Prysmian SpA. Draka Fileca is a leader in highly engineered interconnect solutions for harsh environments, providing high-end cable solutions to important European aerospace and space and defense customers. The transaction is subject to customary closing conditions, including regulatory clearances, and is expected to close no later than the first quarter of 2020.
Debt Instruments
Senior Notes
We have senior unsecured notes outstanding of $250.0 million due December 2020 (at a stated interest rate of 5.125%), $350.0 million due November 2022 (at a stated interest rate of 3.75%), $400.0 million due December 2024 (at a stated interest rate of 3.5%) and $600.0 million due December 2027 (at a stated interest rate of 3.75%). The Company's credit ratings are BBB by Standard & Poor’s and Baa2 by Moody’s.
Revolving Credit Facility
During 2019, we had no borrowings or repayments under the Facility. As of December 31, 2019, we had no amounts outstanding under our revolving credit facility, with $1.0 billion available for use. On February 5, 2020, the Company entered into a the Company's Fourth Amended and Restated Credit Agreement (the “Credit Agreement”) administered by JPMorgan Chase Bank, N.A. Among other things, the Amendment extended the maturity date of the Facility from February 21, 2022, to February 5, 2025. Refer to Note 20 for further information on the revised credit agreement.
We are required to meet various restrictive covenants and limitations under our senior notes and revolving credit facility including certain leverage ratios, interest coverage ratios and limits on outstanding debt balances held by certain subsidiaries. We were in compliance with all covenants and limitations as of December 31, 2019 and 2018.
Refer to Note 14 for further information on our debt instruments.
Contractual Obligations
Certain contractual cash obligations and commercial commitments as of December 31, 2019 follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
Total
|
|
2020
|
|
2021
|
|
2022
|
|
2023
|
|
2024
|
|
Thereafter
|
|
Debt maturities of principal balances
|
|
$
|
1,600.0
|
|
|
$
|
250.0
|
|
|
$
|
—
|
|
|
$
|
350.0
|
|
|
$
|
—
|
|
|
$
|
400.0
|
|
|
$
|
600.0
|
|
|
Interest on long-term debt (1)
|
|
304.9
|
|
|
63.7
|
|
|
50.9
|
|
|
49.8
|
|
|
36.5
|
|
|
36.5
|
|
|
67.5
|
|
|
Operating leases, including imputed interest
|
|
96.4
|
|
|
24.8
|
|
|
|
18.6
|
|
|
|
13.7
|
|
|
|
9.6
|
|
|
|
6.8
|
|
|
|
22.9
|
|
|
Estimated workers' compensation claims (2)
|
|
18.9
|
|
|
4.2
|
|
|
2.2
|
|
|
1.5
|
|
|
1.6
|
|
|
1.3
|
|
|
8.1
|
|
|
Estimated defined benefit plan payments (3)
|
|
247.0
|
|
|
14.1
|
|
|
13.7
|
|
|
13.7
|
|
|
13.8
|
|
|
13.7
|
|
|
178.0
|
|
|
Total commitments
|
|
$
|
2,267.2
|
|
|
$
|
356.8
|
|
|
$
|
85.4
|
|
|
$
|
428.7
|
|
|
$
|
61.5
|
|
|
$
|
458.3
|
|
|
$
|
876.5
|
|
(1)Future expected interest payments are calculated based on the stated rate for fixed rate debt as of December 31, 2019.
(2)The amount of $18.9 million in obligations for workers compensation claims reflects undiscounted estimated claims reported to the Company and incurred but not yet reported. Our estimate and the related timing is based upon actuarial assumptions, loss development factors and historical loss experience. We maintain occurrence-based insurance coverage with certain insurance carriers in accordance with our risk management practices that provides for reimbursement of workers’ compensation claims in excess of $0.5 million. We record a recovery receivable from the insurance carriers when such recovery is deemed probable based on the nature of the claim and history of recoveries. As of December 31, 2019, we had a recovery receivable of $5.4 million. Refer to Note 15 for further information.
(3)The amount of $247.0 million in defined benefit plan payments reflects undiscounted and unescalated estimated employee obligations under the Company’s domestic qualified defined benefit plans. The estimated obligation is based upon plan provisions, increases to compensation levels, actuarial assumptions and mortality rate trends. Approximately $214.9 million of the $247.0 million in estimated obligations reflects projected benefit obligations under the Company’s qualified defined benefit plan. We maintain a trust in which Core plan assets of the trust are expected to fund the Company’s projected benefit obligations for its Core qualified defined benefit plan based upon its fair value measurement as of December 31, 2019, and expected return on assets. Refer to Note 15 for further information.
In addition to our debt maturities and other contractual obligations discussed above, we have other commitments, which we expected to fund with available cash, projected operating cash flows, available credit facilities or future financing transactions, if necessary. The above table does not include (i) extended service warranty claims, (ii) unrecognized income tax benefits and deferred income tax liabilities and (iii) deferred compensation. As a result of factors such as the timing and amount of claims, book-tax difference reversals and retirement of employees, it is not reasonably possible to estimate when these will become due.
No minimum contributions to our domestic pension plans are required in 2020. However, during 2020 we expect to pay approximately $1.5 million in participant benefits under the executive supplemental and director plans. We do not expect to make any discretionary contributions to our other pension plans in 2020. We did not make any contributions to the domestic pension plans during 2019.
There were no contracts for the purchase of goods or services that are enforceable and legally binding that require minimum quantities with a term exceeding one year as of December 31, 2019, although we routinely enter into purchase agreements for certain key raw materials.
Off-Balance Sheet Arrangements
None.
Critical Accounting Estimates
Our significant accounting policies are more fully described in Note 1. In preparing the Consolidated Financial Statements in conformity with U.S. Generally Accepted Accounting Principles (“GAAP”), the Company’s management must make informed decisions which impact the reported amounts and related disclosures. Such decisions include the selection of the appropriate accounting principles to be applied and assumptions on which to base estimates and judgments that affect the reported amounts of assets, liabilities, revenues, expenses, and related disclosure of contingent assets and liabilities. We evaluate our estimates, including those related to revenue recognition, extended product warranties, goodwill and indefinite-lived intangible assets, valuation of long-lived assets, and income taxes on an ongoing basis. The Company bases its estimates on historical experience, terms of existing contracts, our observation of trends in the industry, information provided by our customers and information available from other outside sources, that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities. Actual results may differ from these estimates under different assumptions or conditions.
Business Combinations
As noted in Executive Overview we have a history and a strategy of acquiring businesses. We account for these business combinations as required by GAAP under the acquisition method of accounting, which requires us to recognize the assets acquired and the liabilities assumed at their acquisition date fair values. Deferred taxes are recorded for any differences between fair value and tax basis of assets acquired and liabilities assumed and can vary based on the structure of the acquisition as to whether it is a taxable or non-taxable transaction. To the extent the purchase price of the acquired business exceeds the fair values of the assets acquired and liabilities assumed, including deferred income taxes recorded in connection with the transaction, such excess is recognized as goodwill (see further below for our critical accounting estimate regarding post-acquisition accounting for goodwill). The most critical areas of judgment in applying the acquisition method include selecting the appropriate valuation techniques and assumptions that are used to measure the acquired assets and assumed liabilities at fair value, particularly for intangible assets, contingent consideration, acquired tangible assets such as property, plant and equipment, and inventory.
The key techniques and assumptions utilized by type of major acquired asset or liability generally include:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset/Liability
|
|
Typical Valuation Technique
|
|
Key Assumptions
|
|
Technology-based intangible assets
|
|
Relief from royalty method
|
|
•Estimated future revenues from acquired technology
•Royalty rates that would be paid if licensed from a third-party
•Discount rates
|
|
Customer-based intangible assets
|
|
Multiple-period excess earnings method
|
|
•Estimated future revenues from existing customers
•Rates of customer attrition
•Discount rates
•Contributory asset charges
|
|
Trademark/trade name intangible assets
|
|
Relief from royalty method
|
|
•Estimated future revenues from acquired trademark/trade name
•Economic useful lives (definite vs. indefinite)
•Royalty rates that would be paid if licensed from a third-party
•Discount rates
|
|
Property, plant & equipment
|
|
Market comparable transactions (real property) and replacement cost, new less economic deprecation (personal property)
|
|
•Similarity of subject property to market comparable transactions
•Costs of like equipment in new condition
•Economic obsolescence rates
|
|
Inventory
|
|
Net realizable value less (i) estimated costs of completion and disposal, and (ii) a reasonable profit allowance for the seller
|
|
•Estimated percentage complete (WIP inventory)
•Estimated selling prices
•Estimated completion and disposal costs
•Estimated profit allowance for the seller
|
|
Contingent consideration
|
|
Discounted future cash flows
|
|
•Future revenues and/or net earnings
•Discount rates
|
In selecting techniques and assumptions noted above, we generally engage third-party, independent valuation professionals to assist us in developing the assumptions and applying the valuation techniques to a particular business combination transaction. In particular, the discount rates selected are compared to and evaluated with (i) the industry weighted-average cost of capital, (ii) the inherent risks associated with each type of asset and (iii) the level and timing of future cash flows appropriately reflecting market participant assumptions.
As noted above, goodwill represents a residual amount of purchase price. However, the primary items that generate goodwill include the value of the synergies between the acquired company and our existing businesses and the value of the acquired assembled workforce, neither of which qualifies for recognition as an intangible asset. Refer to Note 3 for more information regarding business combinations, specifically the items that generated goodwill in our recent acquisitions.
Subsequent Measurement of Goodwill
Goodwill is not amortized but is tested annually, or more often if impairment indicators are present, for impairment at a reporting unit level, based on a comparison of the fair value of the reporting unit with its carrying value. Goodwill is tested for impairment via a one-step process by comparing the fair value of goodwill with its carrying value. We recognize an impairment for the amount by which the carrying amount exceeds the fair value. We estimate the fair value of our reporting units based on the income approach utilizing the discounted cash flow method ("DCF") and the market approach utilizing the public company market multiple method. The key techniques and assumptions generally include:
|
|
|
|
|
|
|
|
|
|
|
Valuation Technique
|
|
Key Assumptions
|
|
Discounted future cash flows
|
|
•Estimated future revenues
•Earnings before interest, taxes, depreciation and amortization ("EBITDA") margins
•Discount rates
|
|
Market multiple method
|
|
•Peer public company group
•Financial performance of reporting units relative to peer public company group
|
We have determined that we have four reporting units and have allocated goodwill to those reporting units as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
December 31, 2019
|
|
December 31, 2018
|
|
Carlisle Construction Materials
|
|
$
|
597.1
|
|
|
$
|
532.8
|
|
|
Carlisle Interconnect Technologies
|
|
835.2
|
|
|
643.1
|
|
|
Carlisle Fluid Technologies
|
|
187.5
|
|
|
169.5
|
|
|
Carlisle Brake & Friction
|
|
96.5
|
|
|
96.4
|
|
|
Total
|
|
$
|
1,716.3
|
|
|
$
|
1,441.8
|
|
Annual Impairment Test
We test our goodwill for impairment annually as of October 1. For the 2019 impairment test, the CCM and CIT reporting units were tested for impairment using a qualitative approach. Under this approach, an entity may assess qualitative factors as well as relevant events and circumstances to determine whether it is more likely than not that the fair value of a reporting unit is less than its carrying amount. Through the results of our analysis, we determined that it is not more likely than not that the fair values of the CCM and CIT reporting units were less than their respective carrying values and thus, a quantitative analysis was not performed. The CFT and CBF reporting units were tested for impairment using the quantitative approach described above, resulting in fair value that exceeded the carrying value for each of the reporting units.
While we believe our conclusions regarding the estimates of fair value of our reporting units are appropriate, these estimates are subject to uncertainty and by nature include judgments and estimates regarding various factors. These factors include the rate and extent of growth in the markets that our reporting units serve, the realization of future sales price and volume increases, fluctuations in exchange rates, fluctuations in price and availability of key raw materials, future operating efficiencies and, as it pertains to discount rates, the volatility in interest rates and costs of equity.
Refer to Note 12 for more information regarding goodwill.
Subsequent Measurement of Indefinite-Lived Intangible Assets
As discussed above, indefinite-lived intangible assets are recognized and recorded at their acquisition-date fair value. Intangible assets with indefinite useful lives are not amortized but are tested annually at the appropriate unit of account, which generally equals the individual asset, or more often if impairment indicators are present. Indefinite-lived intangible assets are tested for impairment via a one-step process by comparing the fair value of the intangible asset with its carrying value. We recognize an impairment charge for the amount by which the carrying amount exceeds the intangible asset's fair value. We generally estimate the fair value of our indefinite-lived intangible assets consistent with the techniques noted above using our expectations about future cash flows, discount rates and royalty rates for purposes of the annual test. We monitor for significant changes in those assumptions during interim reporting periods. We also periodically re-assess indefinite-lived intangible assets as to whether its useful lives can be determined, and if so, we would begin amortizing any applicable intangible asset.
Annual Impairment Test
We evaluated our indefinite-lived intangible assets for impairment as of October 1, 2019, and determined that their fair values exceeded their carrying values in conjunction with our annual impairment test.
Refer to Note 12 for more information regarding intangible assets.
Valuation of Long-Lived Assets
Long-lived assets or asset groups, including amortizable intangible assets, are tested for recoverability whenever events or circumstances indicate that the undiscounted future cash flows do not exceed the carrying amount of the asset or asset group. For purposes of testing for impairment, we group our long-lived assets classified as held and used at the lowest level for which identifiable cash flows are largely independent of the cash flows from other assets and liabilities, which means that in many cases multiple assets are tested for recovery as a group. Our asset groupings vary based on the related business in which the long-lived assets are employed and the interrelationship between those long-lived assets in producing net cash flows; for example, multiple manufacturing facilities may work in concert with one another or may work on a stand-alone basis to produce net cash flows. We utilize our long-lived assets in multiple industries and economic environments and our asset groupings reflect these various factors.
We monitor the operating and cash flow results of our long-lived assets or asset groups classified as held and used to identify whether events and circumstances indicate the remaining useful lives of those assets should be adjusted, or if the carrying value of those assets or asset groups may not be recoverable. Undiscounted estimated future cash flows are compared to the carrying value of the long-lived asset or asset group in the event indicators of impairment are identified. In developing our estimates of future undiscounted cash flows, we utilize our internal estimates of future revenues, costs and other net cash flows from operating the long-lived asset or asset group over the life of the asset or primary asset, if an asset group. This requires us to make judgments about future levels of sales volume, pricing, raw material costs and other operating expenses.
If the undiscounted estimated future cash flows are less than the carrying amount, we determine the fair value of the asset or asset group and record an impairment charge in current earnings to the extent carrying value exceeds fair value. Fair values may be determined based on estimated discounted cash flows, by prices for like or similar assets in similar markets or a combination of both. There are currently no long-lived assets or asset groups classified as held and used for which there were indicators of impairment that would require a recoverability test.
Long-lived assets or asset groups that are part of a disposal group that meets the criteria to be classified as held for sale are not assessed for impairment, but rather a loss on sale is recorded against the disposal group if fair value, less cost to sell, of the disposal group is less than its carrying value. If the disposal group’s fair value exceeds its carrying value, we record a gain, assuming all other criteria for a sale are met, when the transaction closes.
On March 20, 2018, we completed the sale of our CFS operations. Refer to Note 4 for more information regarding the gain on sale.
Revenue Recognition
Beginning January 1, 2018, we began recognizing revenues under the guidance in Accounting Standards Codification 606, Revenue from Contracts with Customers ("ASC 606"). Revenue is recognized when obligations under the terms of a contract with a customer are satisfied; generally, this occurs with the transfer of control of our products or services. Revenue is measured as the amount of total consideration expected to be received in exchange for transferring goods or providing services. Total expected consideration, in certain cases, is estimated at each reporting period, including interim periods, and is subject to change with variability dependent on future events, such as customer behavior related to future purchase volumes, returns, early payment discounts and other customer allowances. Estimates for rights of return, discounts and rebates to customers, and other adjustments for variable consideration are provided for at the time of sale as a deduction to revenue, based on an analysis of historical experience and actual sales data. Changes in these estimates are reflected as an adjustment to revenue in the period identified. Sales, value added and other taxes collected concurrently with revenue-producing activities are excluded from revenue.
We receive payment at the inception of the contract for separately priced extended service warranties, and revenue is deferred and recognized on a straight-line basis over the life of the contracts. The term of these warranties ranges from five to 40 years. The weighted average life of the contracts as of December 31, 2019, is approximately 19 years.
Additionally, critical judgments and estimates related to revenue recognition relative to certain customer contracts in our CIT segment, in which CIT is a contract manufacturer or where CIT has entered into an agreement to provide both services (engineering and design) and products resulting from those services, include the following:
•Determination of whether revenue is earned at a "point-in-time" or "over time": Where contracts provide for the manufacture of highly customized products with no alternative use and provide CIT the right to payment for work performed to date, including a normal margin for that effort, we have concluded those contracts require the recognition of revenue over time.
•Measurement of revenue using the key inputs of expected gross margin and inventory in our possession. We utilize an estimate of expected gross margin based on historical margin patterns and management’s experience, which vary based on the customers and end markets being evaluated. There are multiple unique customer contracts at CIT. Accordingly, the estimate of expected margin is done for each customer discretely. We review the margins for these categories as contracts, customers and product profiles change over time to ensure that the margin expectations reflect the best available data for each category.
Income Taxes
Our income tax expense, deferred tax assets and liabilities, and liabilities for unrecognized tax benefits reflect management’s best estimate of current and future taxes to be paid. We are subject to income taxes in the U.S. and numerous foreign jurisdictions. Significant judgments and estimates are required in the determination of the consolidated income tax expense.
Deferred income taxes arise from temporary differences between the tax basis of assets and liabilities and its reported amounts in the financial statements, which will result in taxable or deductible amounts in the future. In evaluating our ability to recover our deferred tax assets in the jurisdiction from which they arise, we consider all available positive and negative evidence, including scheduled reversals of deferred tax liabilities, projected future taxable income, tax-planning strategies, and results of recent operations.
We believe that it is more likely than not that the benefit from certain U.S. federal, state and foreign net operating loss ("NOL"), and credit carryforwards will not be realized. In recognition of this risk, we have provided a valuation allowance of $5.3 million on the deferred tax assets related to these carryforwards.
We (1) record unrecognized tax benefits as liabilities in accordance with Accounting Standards Codification 740, Income Taxes ("ASC 740") and (2) adjust these liabilities when our judgment changes as a result of the evaluation of new information not previously available. Because of the complexity of some of these uncertainties, the ultimate resolution may result in a payment that is materially different from our current estimate of the unrecognized tax benefit liabilities. These differences will be reflected as increases or decreases to income tax expense in the period in which new information is available.
Extended Product Warranty Reserves
We offer extended warranty contracts on sales of certain products, the most significant being those offered on our installed roofing systems within the CCM segment. Current costs of services performed under these contracts are expensed as incurred. We also record an additional loss and a corresponding reserve if the total expected costs of providing services under the contract exceed unamortized deferred revenues equal to such excess. We estimate total expected warranty costs using actuarially derived estimates of future costs of servicing the warranties. The key inputs that are utilized to develop these estimates include historical claims experience by type of roofing membrane, location, and labor and material costs. The estimates of the volume and severity of these claims and associated costs are dependent upon the above assumptions and future results could differ from our current expectations. We currently do not have any material loss reserves recorded associated with our extended product warranties.
New Accounting Standards
Refer to Note 1 for information regarding new accounting standards.
Items Affecting Comparability
Items affecting comparability include costs, and losses or gains related to, among other things, growth and profitability improvement initiatives and other events outside of core business operations (such as asset impairments, exit and disposal and facility rationalization charges, costs of and related to acquisitions, litigation settlement costs, gains and losses from and costs related to divestitures, and non-comparable tax items). Because these items affect our, or any particular operating segment's, financial condition or results in a specific period in which they are recognized, we believe it is appropriate to present the total of these items to provide information regarding the comparability of results of operations period to period. The components of items affecting comparability follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions, except per share amounts)
|
|
2019
|
|
|
|
|
|
|
|
Impact to
Operating Income
|
|
Impact to Income from Continuing Operations
|
|
Impact to Diluted EPS
|
|
Exit and disposal costs
|
|
$
|
13.7
|
|
|
$
|
10.3
|
|
|
$
|
0.18
|
|
|
Other facility rationalization costs
|
|
5.7
|
|
|
4.4
|
|
|
0.08
|
|
|
Acquisition related costs:
|
|
|
|
|
|
|
|
Inventory step-up amortization
|
|
3.1
|
|
|
2.4
|
|
|
0.04
|
|
|
Other acquisition costs
|
|
8.3
|
|
|
6.9
|
|
|
0.12
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gains from contingent consideration
|
|
(5.0)
|
|
|
(5.0)
|
|
|
(0.09)
|
|
|
Gains from divestitures
|
|
(2.1)
|
|
|
(1.2)
|
|
|
(0.02)
|
|
|
Gain from step acquisition, net
|
|
—
|
|
|
(0.3)
|
|
|
—
|
|
|
Tax items (1)
|
|
—
|
|
|
(13.2)
|
|
(2)
|
(0.23)
|
|
|
Total items affecting comparability
|
|
$
|
23.7
|
|
|
$
|
4.3
|
|
|
$
|
0.08
|
|
|
|
|
|
|
|
|
|
(1)In order to provide better information to the user, items affecting comparability include all non-comparable tax activity in this year and all comparative years.
(2)Excludes $(1.9) million of tax items related to indemnification asset write-offs which had zero impact to income from continuing operations and diluted EPS from continuing operations.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2018
|
|
|
|
|
|
(in millions, except per share amounts)
|
|
Impact to
Operating Income
|
|
Impact to Income from Continuing Operations
|
|
Impact to Diluted EPS
|
|
Exit and disposal costs
|
|
$
|
17.9
|
|
|
$
|
13.5
|
|
|
$
|
0.22
|
|
|
Other facility rationalization costs
|
|
13.2
|
|
|
9.8
|
|
|
0.16
|
|
|
Acquisition related costs:
|
|
|
|
|
|
|
|
Inventory step-up amortization
|
|
1.0
|
|
|
0.8
|
|
|
0.01
|
|
|
Other acquisition costs
|
|
4.6
|
|
|
3.5
|
|
|
0.06
|
|
|
Litigation settlement losses
|
|
2.5
|
|
|
1.9
|
|
|
0.03
|
|
|
|
|
|
|
|
|
|
|
Gains from divestitures
|
|
(6.6)
|
|
|
(4.9)
|
|
|
(0.08)
|
|
|
Tax items (1)
|
|
—
|
|
|
(12.3)
|
|
(2)
|
(0.20)
|
|
|
Total items affecting comparability
|
|
$
|
32.6
|
|
|
$
|
12.3
|
|
|
$
|
0.20
|
|
(1)In order to provide better information to the user, items affecting comparability include all non-comparable tax activity in this year and all comparative years.
(2)Excludes $(7.7) million of tax items related to indemnification asset write-offs which had zero impact to income from continuing operations and diluted EPS from continuing operations.
The impact to income from continuing operations reflects the tax effect of items affecting comparability, which is based on the statutory rate in the jurisdiction in which the expense or income is deductible or taxable. The per share impact of items affecting comparability to each period is based on diluted shares outstanding using the two-class method (refer to Note 5).
Outlook
Revenues
Our expectations for segment revenues in 2020 follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2020 Revenue
|
|
Primary Drivers
|
|
Carlisle Construction Materials
|
|
Mid-single
digit growth
|
|
•Healthy North American non-residential construction market
•Price discipline
•Solid backlog of work at contractors
|
|
Carlisle Interconnect Technologies
|
|
High-single
digit growth
|
|
•Continued volume impacts in aerospace from 737 Max
•Contributions from the Providien acquisition
•Operational improvements and efficiency gains driven by the consolidation of North American facilities
|
|
Carlisle Fluid Technologies
|
|
Low-to-mid
single digit growth
|
|
•Product introductions
•Price realization
•Volume growth on quality improvements
|
|
Carlisle Brake & Friction
|
|
Decline mid-single digits
|
|
•Certain customers adjusting inventory levels
•Product line rationalization
|
|
Total Carlisle
|
|
Mid-single
digit growth
|
|
|
Cash Flows
Our priorities for the use of cash are to invest in growth and performance improvement opportunities for our existing businesses through capital expenditures, pursue strategic acquisitions that meet shareholder return criteria, pay dividends to shareholders and return value to shareholders through share repurchases.
Capital expenditures in 2020 are expected to be between $100 million and $120 million, which primarily includes continued investments in CCM and CIT facilities. Planned capital expenditures for 2020 include business sustaining projects, cost reduction efforts and new product expansion.
Forward-Looking Statements
This report contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements generally use words such as “expect,” “foresee,” “anticipate,” “believe,” “project,” “should,” “estimate,” “will,” “plans,” “forecast,” and similar expressions, and reflect our expectations concerning the future. Such statements are made based on known events and circumstances at the time of publication and, as such, are subject in the future to unforeseen risks and uncertainties. It is possible that our future performance may differ materially from current expectations expressed in these forward-looking statements, due to a variety of factors such as: increasing price and product/service competition by foreign and domestic competitors, including new entrants; technological developments and changes; the ability to continue to introduce competitive new products and services on a timely, cost-effective basis; our mix of products/services; increases in raw material costs which cannot be recovered in product pricing; domestic and foreign governmental and public policy changes including environmental and industry regulations; threats associated with and efforts to combat terrorism; protection and validity of patent and other intellectual property rights; the successful integration and identification of our strategic acquisitions; the cyclical nature of our businesses; and the outcome of pending and future litigation and governmental proceedings. In addition, such statements could be affected by general industry and market conditions and growth rates, the condition of the financial and credit markets and general domestic and international economic conditions including interest rate and currency exchange rate fluctuations. Further, any conflict in the international arena may adversely affect general market conditions and our future performance. We undertake no duty to update forward-looking statements.
Item 7A. Quantitative and Qualitative Disclosures About Market Risk.
We are exposed to market risk in the form of changes in interest rates, foreign currency exchange rates and commodity prices for raw materials. We may, from time to time, enter into derivative financial instruments to manage these risks; however, we do not utilize such instruments or contracts for speculative or trading purposes. In the event that we enter into a derivative financial instrument, it is possible that such future dated contracts could no longer serve as a hedge if the projected cash flow does not occur as anticipated at the time of contract initiation.
Interest Rate Risk
We are exposed to interest rate risks as a result of our borrowing and investing activities, which principally includes long-term borrowings used to maintain liquidity and to fund our business operations and capital requirements. We may enter into interest rate swaps from time to time to manage our mix of fixed and variable interest rate debt effectively. We may enter into other interest rate derivatives such as treasury locks or zero cost collars to manage forecasted interest rates associated with bond offerings. As of December 31, 2019, and 2018, there were no interest rate swaps or other derivative instruments in place and, at both dates, all of our long-term debt was fixed-rate and U.S. Dollar denominated. We also have a $1.0 billion revolving credit facility that allows for borrowings at a variable interest rate. We had no outstanding borrowings under this facility as of December 31, 2019 and 2018. The nature and amount of our long-term debt may vary from time to time as a result of business requirements, market conditions and other factors. We consider the risk to our results of operations from changes in market rates of interest to be minimal as our interest bearing debt instruments are fixed-rate.
Foreign Currency Exchange Risk
A portion of our operating cash flows are denominated in foreign currencies. As such we are exposed to market risk from changes in foreign currency exchange rates. We are primarily exposed to the exchange rates of currencies including the Chinese Renminbi, Euro, British Pound, Canadian Dollar and Japanese Yen. We continually evaluate our foreign currency exposure based on current market conditions and the locations in which we conduct our business. We manage most of our foreign currency exposure on a consolidated basis, which allows us to net certain exposures and take advantage of natural offsets. In order to mitigate foreign currency risk, we may, from time to time, enter into derivative financial instruments, generally foreign currency forward contracts, to hedge the cash flows related to certain foreign currency denominated sales and purchase transactions expected within one year and the related recognized trade receivable or payable. The gains and losses on these contracts offset changes in the value of the related exposures. It is our policy to enter into foreign currency derivative financial instruments only to the extent considered necessary to meet the objectives set forth above. We generally do not hedge the risk of foreign currency net investments into U.S. Dollars for financial reporting.
We had foreign exchange contracts with maturities less than one year for instruments that are designated and qualify as an accounting cash flow hedge with an aggregate U.S. Dollar equivalent notional value of $108.1 million and $95.0 million as of December 31, 2019 and 2018, respectively. The gross fair value was $2.0 million and $0.2 million as of December 31, 2019 and 2018, respectively. The effective portion of changes in the fair value of the contracts is recorded in accumulated other comprehensive income (loss) and is recognized in operating income when the underlying forecasted transaction impacts earnings. We also had foreign exchange contracts with maturities less than one year for instruments that are not designed as a cash flow hedge, but nonetheless are entered into as an economic hedge of certain foreign currency risk with an aggregate U.S. Dollar equivalent notional value of $124.4 million and $49.9 million as of December 31, 2019 and 2018, respectively. The gross fair value was $0.6 million and $0.1 million as of December 31, 2019 and 2018, respectively. The unrealized gains and losses resulting from these contracts are not significant and are recognized in other non-operating expense, net and partially offset corresponding foreign exchange gains and losses on the underlying items being economically hedged.
The near-term sensitivity of these contracts to changes in foreign currency exchange rates is also minimal as they are scheduled to mature within 12 months. Further, changes in the fair value of these contracts will be offset by changes in the cash flows of the underlying foreign currency denominated sales, purchases, assets and liabilities which the contracts are intended to mitigate (both accounting and economic hedges).
Commodity Price Risk
We continually address the impact of changes in commodity prices on our results of operations and cash flow. Our exposure to changes in commodity prices is principally indirect as we do not directly purchase exchange-traded commodities, but rather purchase raw materials that are a result of further downstream processing (as noted in Item 1 of this Form 10-K), primarily inputs resulting from processing crude oil, natural gas, iron ore, gold, silver and copper. We generally manage the risk of changes in commodity prices that impact our raw material costs by seeking to (i) offset increased costs through increases in prices, (ii) alter the nature and mix of raw materials used to manufacture our finished goods or (iii) enter into commodity-linked sales or purchase contracts, all to the extent possible based on competitive and other economic factors. We may also from time to time enter into derivative financial instruments to mitigate such impact however, as of December 31, 2019 and 2018 we had no derivative financial instruments in place.
Item 8. Financial Statements and Supplementary Data.
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the shareholders and the Board of Directors of Carlisle Companies Incorporated
Opinion on the Financial Statements
We have audited the accompanying consolidated balance sheets of Carlisle Companies Incorporated (the "Company") as of December 31, 2019 and 2018, and the related consolidated statements of income and comprehensive income, shareholders' equity, and cash flows for each of the three years in the period ended December 31, 2019, and the related notes (collectively referred to as the “financial statements”). In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2019 and 2018, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2019, in conformity with accounting principles generally accepted in the United States of America.
We have also audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the Company’s internal control over financial reporting as of December 31, 2019, based on criteria established in Internal Control – Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission and our report dated February 10, 2020, expressed an unqualified opinion on the Company’s internal control over financial reporting.
Basis for Opinion
These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our audits. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
Critical Audit Matters
The critical audit matters communicated below are matters arising from the current-period audit of the financial statements that were communicated or required to be communicated to the audit committee and that (1) relate to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of critical audit matters does not alter in any way our opinion on the financial statements, taken as a whole, and we are not, by communicating the critical audit matters below, providing a separate opinion on the critical audit matters or on the accounts or disclosures to which they relate.
Goodwill – CFT and CBF Reporting Units – Refer to Notes 1 and 12 to the financial statements
Critical Audit Matter Description
The Company’s evaluation of goodwill for impairment involves the comparison of the fair value of each reporting unit to its carrying value. The Company determines the fair value of its reporting units using the income approach utilizing the discounted cash flow method and market approach utilizing the public company market multiple method. The determination of the fair value using the discounted cash flow method requires management to make significant estimates and assumptions related to forecasts of future revenues and earnings before interest, taxes, depreciation, and amortization (EBITDA) margins, and discount rates. The determination of the fair value using the market approach requires management to make significant assumptions related to market revenue multiples and EBITDA multiples from within a comparable industry group. The fair values of the CFT and CBF reporting units exceeded their carrying values as of the measurement date and, therefore, no impairment was recognized.
Given the significant judgments management makes to estimate the fair value of the CFT and CBF reporting units, performing audit procedures to evaluate the reasonableness of management’s estimates and assumptions related to forecasts of future revenues and operating unit EBITDA margins, selection of the discount rates, and the selection of multiples applied to revenue and EBITDA required a high degree of auditor judgment and an increased extent of effort, including the need to involve our fair value specialists.
How the Critical Audit Matter Was Addressed in the Audit
Our audit procedures related to the forecasts of future revenues and operating unit EBITDA margins (“forecasts”), the selection of discount rates, and the selection of comparable market revenue and EBITDA multiples for the CFT and CBF reporting units included the following procedures:
•We tested the effectiveness of controls over management’s goodwill impairment evaluation, including those over the determination of the fair value of CFT and CBF, such as controls related to management’s forecasts and selection of discount rates.
•We evaluated management’s ability to accurately forecast by comparing actual results to management’s historical forecasts.
•We evaluated the reasonableness of management’s forecasts by comparing the forecasts to (1) historical results of the Company and its competitors, (2) internal communications to management, and (3) forecasted information included in industry reports of the Company and companies in its peer group.
•With the assistance of our fair value specialists, we evaluated the discount rates, including testing the underlying source information and the mathematical accuracy of the calculations, and developing a range of independent estimates and comparing those to the discount rates selected by management.
•With the assistance of our fair value specialists, we evaluated the revenue and EBITDA multiples, including testing the underlying source information and mathematical accuracy of the calculations, and evaluating the appropriateness of the Company’s selection of companies in its industry comparable groups.
Acquisitions – Petersen Aluminum Corporation and Providien, LLC – Customer Relationships Intangible Asset – Refer to Notes 1 and 3 to the financial statements
Critical Audit Matter Description
The Company completed the acquisitions of Petersen Aluminum Corporation (“Petersen”) for $207.2 million on January 11, 2019 and Providien, LLC (“Providien”) for $332.1 million on November 20, 2019. The Company accounted for the acquisitions under the acquisition method of accounting for business combinations. Accordingly, the purchase price was allocated to the assets acquired and liabilities assumed based on their respective fair values, including customer relationships of $79.7 million and $111.7 million for Petersen and Providien, respectively. The Company has not yet finalized the allocation of the purchase price to the fair value of the tangible assets, intangible assets and liabilities acquired for the Providien acquisition. Management estimated the fair value of Petersen and Providien customer relationships using the multi-period excess earnings method, which is a specific discounted cash flow method. The fair value determination of the customer relationships required management to make significant estimates and assumptions related to future cash flows and the selection of the discount rate.
Given the fair value determination of customer relationships for Petersen and Providien requires management to make significant estimates and assumptions related to the forecasts of future cash flows and the selection of the discount rate, performing audit procedures to evaluate the reasonableness of these estimates and assumptions required a high degree of auditor judgment and an increased extent of effort, including the need to involve our fair value specialists.
How the Critical Audit Matter Was Addressed in the Audit
Our audit procedures related to the forecasts of future cash flows and the selection of the discount rate for the customer relationships included the following, among others:
•We tested the effectiveness of controls over the valuation of the customer relationships, including management’s controls over forecasts of future cash flows and selection of the discount rate.
•With the assistance of our fair value specialists, we evaluated the reasonableness of the (1) valuation methodology and (2) discount rate by:
–Testing the source information underlying the determination of the discount rate and testing the mathematical accuracy of the calculation.
–Developing a range of independent estimates and comparing those to the discount rate selected by management.
•We evaluated whether the estimated future cash flows were consistent with evidence obtained in other areas of the audit and compared projections to historical results and peer companies.
/s/ DELOITTE & TOUCHE LLP
Phoenix, Arizona
February 10, 2020
We have served as the Company’s auditor since 2017.
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the shareholders and the Board of Directors of Carlisle Companies Incorporated
Opinion on Internal Control over Financial Reporting
We have audited the internal control over financial reporting of Carlisle Companies Incorporated (the “Company”) as of December 31, 2019, based on criteria established in Internal Control — Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). In our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2019, based on criteria established in Internal Control — Integrated Framework (2013) issued by COSO.
We have also audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the consolidated financial statements as of and for the year ended December 31, 2019, of the Company and our report dated February 10, 2020, expressed an unqualified opinion on those financial statements.
As described in Management’s Report on Internal Control over Financial Reporting, management excluded from its assessment the internal control over financial reporting Petersen Aluminum Corporation, MicroConnex Corporation, and Providien LLC (collectively the “Excluded Acquisitions”), which were acquired on January 11, 2019, April 1, 2019, and November 20, 2019, and whose financial statements constitute 12 % total assets and 4% of net sales of the consolidated financial statement amounts as of and for the year ended December 31, 2019. Accordingly, our audit did not include the internal control over financial reporting of the Excluded Acquisitions.
Basis for Opinion
The Company’s management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting, included in the accompanying Management’s Report on Internal Control over Financial Reporting. Our responsibility is to express an opinion on the Company’s internal control over financial reporting based on our audit. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, testing and evaluating the design and operating effectiveness of internal control based on the assessed risk, and performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.
Definition and Limitations of Internal Control over Financial Reporting
A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
/s/ DELOITTE & TOUCHE LLP
Phoenix, Arizona
February 10, 2020
Carlisle Companies Incorporated
Consolidated Statements of Income and Comprehensive Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31,
|
|
|
|
|
|
(in millions, except per share amounts)
|
|
2019
|
|
2018
|
|
2017
|
|
Revenues
|
|
$
|
4,811.6
|
|
|
$
|
4,479.5
|
|
|
$
|
3,750.8
|
|
|
|
|
|
|
|
|
|
|
Cost of goods sold
|
|
3,439.9
|
|
|
3,304.8
|
|
|
2,702.5
|
|
|
Selling and administrative expenses
|
|
667.1
|
|
|
625.4
|
|
|
532.9
|
|
|
Research and development expenses
|
|
60.9
|
|
|
55.1
|
|
|
51.3
|
|
|
|
|
|
|
|
|
|
|
Other operating (income) expense, net
|
|
(10.5)
|
|
|
(14.8)
|
|
|
0.1
|
|
|
Operating income
|
|
654.2
|
|
|
509.0
|
|
|
464.0
|
|
|
Interest expense, net
|
|
66.1
|
|
|
64.7
|
|
|
34.0
|
|
|
Interest income
|
|
(7.9)
|
|
|
(11.2)
|
|
|
(0.5)
|
|
|
Other non-operating expense, net
|
|
0.7
|
|
|
9.6
|
|
|
1.5
|
|
|
Income from continuing operations before income taxes
|
|
595.3
|
|
|
445.9
|
|
|
429.0
|
|
|
Provision for income taxes
|
|
121.6
|
|
|
87.3
|
|
|
88.4
|
|
|
Income from continuing operations
|
|
473.7
|
|
|
358.6
|
|
|
340.6
|
|
|
|
|
|
|
|
|
|
|
Discontinued operations:
|
|
|
|
|
|
|
|
|
|
|
(Loss) income before income taxes
|
|
(1.8)
|
|
|
300.1
|
|
|
39.6
|
|
|
(Benefit from) provision for income taxes
|
|
(0.9)
|
|
|
47.6
|
|
|
14.7
|
|
|
(Loss) income from discontinued operations
|
|
(0.9)
|
|
|
252.5
|
|
|
24.9
|
|
|
Net income
|
|
$
|
472.8
|
|
|
$
|
611.1
|
|
|
$
|
365.5
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share attributable to common shares:
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
$
|
8.30
|
|
|
$
|
5.92
|
|
|
$
|
5.36
|
|
|
(Loss) income from discontinued operations
|
|
(0.02)
|
|
|
4.17
|
|
|
0.39
|
|
|
Basic earnings per share
|
|
$
|
8.28
|
|
|
$
|
10.09
|
|
|
$
|
5.75
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share attributable to common shares:
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
$
|
8.21
|
|
|
$
|
5.88
|
|
|
$
|
5.32
|
|
|
(Loss) income from discontinued operations
|
|
(0.02)
|
|
|
4.14
|
|
|
0.39
|
|
|
Diluted earnings per share
|
|
$
|
8.19
|
|
|
$
|
10.02
|
|
|
$
|
5.71
|
|
|
|
|
|
|
|
|
|
|
Average shares outstanding (in thousands):
|
|
|
|
|
|
|
|
Basic
|
|
56,913
|
|
|
60,393
|
|
|
63,073
|
|
|
Diluted
|
|
57,547
|
|
|
60,786
|
|
|
63,551
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
472.8
|
|
|
$
|
611.1
|
|
|
$
|
365.5
|
|
|
Other comprehensive (loss) income:
|
|
|
|
|
|
|
|
|
|
|
Foreign currency (losses) gains
|
|
(2.1)
|
|
|
(30.3)
|
|
|
46.6
|
|
|
Amortization of unrecognized net periodic benefit costs, net of tax
|
|
(2.0)
|
|
|
(0.4)
|
|
|
(5.2)
|
|
|
Other, net of tax
|
|
2.1
|
|
|
0.8
|
|
|
(4.9)
|
|
|
Other comprehensive (loss) income
|
|
(2.0)
|
|
|
(29.9)
|
|
|
36.5
|
|
|
Comprehensive income
|
|
$
|
470.8
|
|
|
$
|
581.2
|
|
|
$
|
402.0
|
|
See accompanying Notes to Consolidated Financial Statements
Carlisle Companies Incorporated
Consolidated Balance Sheets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions, except share and per share amounts)
|
|
December 31, 2019
|
|
December 31, 2018
|
|
ASSETS
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
351.2
|
|
|
$
|
803.6
|
|
|
Receivables, net
|
|
783.0
|
|
|
698.3
|
|
|
Inventories, net
|
|
510.6
|
|
|
457.5
|
|
|
Prepaid expenses
|
|
30.5
|
|
|
22.0
|
|
|
Other current assets
|
|
76.7
|
|
|
75.3
|
|
|
|
|
|
|
|
|
Total current assets
|
|
1,752.0
|
|
|
2,056.7
|
|
|
|
|
|
|
|
|
Property, plant and equipment, net
|
|
783.5
|
|
|
760.1
|
|
|
Goodwill, net
|
|
1,716.3
|
|
|
1,441.8
|
|
|
Other intangible assets, net
|
|
1,140.6
|
|
|
967.7
|
|
|
Other long-term assets
|
|
103.6
|
|
|
22.9
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
5,496.0
|
|
|
$
|
5,249.2
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
327.3
|
|
|
$
|
312.1
|
|
|
Accrued and other current liabilities
|
|
294.5
|
|
|
258.0
|
|
|
Current portion of debt
|
|
250.2
|
|
|
—
|
|
|
Deferred revenue
|
|
27.0
|
|
|
25.5
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
899.0
|
|
|
595.6
|
|
|
|
|
|
|
|
|
Long-term liabilities:
|
|
|
|
|
|
|
|
Long-term debt, less current portion
|
|
1,341.4
|
|
|
1,587.8
|
|
|
Deferred revenue
|
|
220.4
|
|
|
201.9
|
|
|
Other long-term liabilities
|
|
392.4
|
|
|
266.5
|
|
|
|
|
|
|
|
|
Total long-term liabilities
|
|
1,954.2
|
|
|
2,056.2
|
|
|
|
|
|
|
|
|
Commitments and contingencies (see Note 17)
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders' equity:
|
|
|
|
|
|
|
|
Preferred stock, $1 par value per share (5,000,000 shares authorized and unissued)
|
|
—
|
|
|
—
|
|
|
Common stock, $1 par value per share 200,000,000 shares authorized; 55,692,544 and 57,957,912 shares outstanding, respectively)
|
|
78.7
|
|
|
78.7
|
|
|
Additional paid-in capital
|
|
413.7
|
|
|
383.8
|
|
|
Deferred compensation equity
|
|
2.9
|
|
|
8.0
|
|
|
Treasury shares, at cost (22,795,428 and 20,534,652 shares, respectively)
|
|
(1,449.7)
|
|
|
(1,102.4)
|
|
|
Accumulated other comprehensive loss
|
|
(124.1)
|
|
|
(122.1)
|
|
|
Retained earnings
|
|
3,721.3
|
|
|
3,351.4
|
|
|
Total shareholders' equity
|
|
2,642.8
|
|
|
2,597.4
|
|
|
Total liabilities and equity
|
|
$
|
5,496.0
|
|
|
$
|
5,249.2
|
|
See accompanying Notes to Consolidated Financial Statements
Carlisle Companies Incorporated
Consolidated Statements of Cash Flows
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31,
|
|
|
|
|
|
(in millions)
|
|
2019
|
|
2018
|
|
2017
|
|
Operating activities:
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
472.8
|
|
|
$
|
611.1
|
|
|
$
|
365.5
|
|
|
Reconciliation of net income to cash flows provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
Depreciation
|
|
88.4
|
|
|
86.4
|
|
|
84.9
|
|
|
Amortization
|
|
117.0
|
|
|
104.2
|
|
|
84.2
|
|
|
Lease expense
|
|
27.5
|
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation, net of tax benefit
|
|
26.1
|
|
|
23.9
|
|
|
13.2
|
|
|
Deferred taxes
|
|
(8.9)
|
|
|
(0.8)
|
|
|
(58.5)
|
|
|
|
|
|
|
|
|
|
|
Gain on sale of discontinued operations, net of tax
|
|
—
|
|
|
(250.4)
|
|
|
—
|
|
|
Other operating activities, net
|
|
5.4
|
|
|
(18.8)
|
|
|
13.9
|
|
|
Changes in assets and liabilities, excluding effects of acquisitions:
|
|
|
|
|
|
|
|
|
|
|
Receivables
|
|
(25.7)
|
|
|
(54.5)
|
|
|
(53.9)
|
|
|
Inventories
|
|
(1.9)
|
|
|
(29.0)
|
|
|
(48.5)
|
|
|
Prepaid expenses and other assets
|
|
(3.6)
|
|
|
(2.0)
|
|
|
(20.1)
|
|
|
Accounts payable
|
|
16.5
|
|
|
(39.5)
|
|
|
42.7
|
|
|
Accrued expenses
|
|
5.2
|
|
|
(99.9)
|
|
|
20.6
|
|
|
Deferred revenues
|
|
18.5
|
|
|
11.8
|
|
|
19.3
|
|
|
Other long-term liabilities
|
|
(34.2)
|
|
|
(3.3)
|
|
|
(4.6)
|
|
|
Net cash provided by operating activities
|
|
703.1
|
|
|
339.2
|
|
|
458.7
|
|
|
|
|
|
|
|
|
|
|
Investing activities:
|
|
|
|
|
|
|
|
|
|
|
Acquisitions, net of cash acquired
|
|
(616.4)
|
|
|
(19.5)
|
|
|
(934.3)
|
|
|
Capital expenditures
|
|
(88.9)
|
|
|
(120.7)
|
|
|
(159.9)
|
|
|
Proceed from sale of discontinued operation
|
|
—
|
|
|
758.0
|
|
|
—
|
|
|
Other investing activities, net
|
|
10.4
|
|
|
11.4
|
|
|
(0.1)
|
|
|
Net cash (used in) provided by investing activities
|
|
(694.9)
|
|
|
629.2
|
|
|
(1,094.3)
|
|
|
|
|
|
|
|
|
|
|
Financing activities:
|
|
|
|
|
|
|
|
|
|
|
Proceeds from revolving credit facility
|
|
—
|
|
|
—
|
|
|
1,189.0
|
|
|
Repayments of revolving credit facility
|
|
—
|
|
|
—
|
|
|
(1,189.0)
|
|
|
Proceeds from notes
|
|
—
|
|
|
—
|
|
|
997.2
|
|
|
|
|
|
|
|
|
|
|
Repurchases of common stock
|
|
(382.1)
|
|
|
(459.8)
|
|
|
(268.4)
|
|
|
Dividends paid
|
|
(102.9)
|
|
|
(93.5)
|
|
|
(92.1)
|
|
|
Financing costs
|
|
—
|
|
|
—
|
|
|
(8.3)
|
|
|
Proceeds from exercise of stock options
|
|
37.0
|
|
|
22.7
|
|
|
8.4
|
|
|
Withholding tax paid related to stock-based compensation
|
|
(10.4)
|
|
|
(10.1)
|
|
|
(9.6)
|
|
|
Other financing activities, net
|
|
(2.8)
|
|
|
—
|
|
|
—
|
|
|
Net cash (used in) provided by financing activities
|
|
(461.2)
|
|
|
(540.7)
|
|
|
627.2
|
|
|
|
|
|
|
|
|
|
|
Effect of foreign currency exchange rate changes on cash and cash equivalents
|
|
0.6
|
|
|
(1.1)
|
|
|
2.7
|
|
|
Change in cash and cash equivalents
|
|
(452.4)
|
|
|
426.6
|
|
|
(5.7)
|
|
|
Less: change in cash and cash equivalents of discontinued operations
|
|
—
|
|
|
1.3
|
|
|
1.0
|
|
|
Cash and cash equivalents at beginning of period
|
|
803.6
|
|
|
378.3
|
|
|
385.0
|
|
|
Cash and cash equivalents at end of period
|
|
$
|
351.2
|
|
|
$
|
803.6
|
|
|
$
|
378.3
|
|
See accompanying Notes to Consolidated Financial Statements
Carlisle Companies Incorporated
Consolidated Statements of Shareholders’ Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
Common Stock Outstanding
|
|
|
|
Additional Paid-In Capital
|
|
Deferred Compensation Equity
|
|
Accumulated Other Comprehensive Income (Loss)
|
|
Retained Earnings
|
|
Shares in Treasury
|
|
|
|
Total Shareholders' Equity
|
|
|
Shares
|
|
Amount
|
|
|
|
|
|
|
|
|
|
Shares
|
|
Cost
|
|
|
|
Balance as of January 1, 2017
|
64.2
|
|
|
$
|
78.7
|
|
|
$
|
335.3
|
|
|
$
|
10.3
|
|
|
$
|
(122.2)
|
|
|
$
|
2,547.4
|
|
|
14.2
|
|
|
$
|
(382.6)
|
|
|
$
|
2,466.9
|
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
365.5
|
|
|
—
|
|
|
—
|
|
|
365.5
|
|
|
Other comprehensive income, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
36.5
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
36.5
|
|
|
Cash dividends - $1.44 per share
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(92.1)
|
|
|
—
|
|
|
—
|
|
|
(92.1)
|
|
|
Repurchases of common stock
|
(2.7)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2.7
|
|
|
(268.4)
|
|
|
(268.4)
|
|
|
Issuances and deferrals, net for stock-based compensation (1)
|
0.3
|
|
|
—
|
|
|
18.4
|
|
|
0.1
|
|
|
—
|
|
|
—
|
|
|
(0.3)
|
|
|
1.4
|
|
|
19.9
|
|
|
Balance as of December 31, 2017
|
61.8
|
|
|
$
|
78.7
|
|
|
$
|
353.7
|
|
|
$
|
10.4
|
|
|
$
|
(85.7)
|
|
|
$
|
2,820.8
|
|
|
16.6
|
|
|
$
|
(649.6)
|
|
|
$
|
2,528.3
|
|
|
Adoption of accounting standards (2)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6.5)
|
|
|
13.0
|
|
|
—
|
|
|
—
|
|
|
6.5
|
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
611.1
|
|
|
—
|
|
|
—
|
|
|
611.1
|
|
|
Other comprehensive loss, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(29.9)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(29.9)
|
|
|
Cash dividends - $1.54 per share
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(93.5)
|
|
|
—
|
|
|
—
|
|
|
(93.5)
|
|
|
Repurchases of common stock
|
(4.4)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4.4
|
|
|
(467.0)
|
|
|
(467.0)
|
|
|
Issuances and deferrals, net for stock-based compensation (1)
|
0.5
|
|
|
—
|
|
|
30.1
|
|
|
(2.4)
|
|
|
—
|
|
|
—
|
|
|
(0.5)
|
|
|
14.2
|
|
|
41.9
|
|
|
Balance as of December 31, 2018
|
57.9
|
|
|
$
|
78.7
|
|
|
$
|
383.8
|
|
|
$
|
8.0
|
|
|
$
|
(122.1)
|
|
|
$
|
3,351.4
|
|
|
20.5
|
|
|
$
|
(1,102.4)
|
|
|
$
|
2,597.4
|
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
472.8
|
|
|
—
|
|
|
—
|
|
|
472.8
|
|
|
Other comprehensive loss, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2.0)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2.0)
|
|
|
Cash dividends - $1.80 per share
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(102.9)
|
|
|
—
|
|
|
—
|
|
|
(102.9)
|
|
|
Repurchases of common stock
|
(2.8)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2.8
|
|
|
(374.9)
|
|
|
(374.9)
|
|
|
Issuances and deferrals, net for stock-based compensation (1)
|
0.6
|
|
|
—
|
|
|
29.9
|
|
|
(5.1)
|
|
|
—
|
|
|
—
|
|
|
(0.6)
|
|
|
27.6
|
|
|
52.4
|
|
|
Balance as of December 31, 2019
|
55.7
|
|
|
$
|
78.7
|
|
|
$
|
413.7
|
|
|
$
|
2.9
|
|
|
$
|
(124.1)
|
|
|
$
|
3,721.3
|
|
|
22.7
|
|
|
$
|
(1,449.7)
|
|
|
$
|
2,642.8
|
|
(1)Issuances and deferrals, net for stock-based compensation reflects share activity related to option exercises, net of tax, restricted and performance shares vested and net issuances and deferrals associated with deferred compensation equity.
(2)Refer to Note 1 for further information regarding new accounting standards adopted.
See accompanying Notes to Consolidated Financial Statements
Notes to Consolidated Financial Statements
Note 1—Summary of Accounting Policies
Nature of Business
Carlisle Companies Incorporated, its wholly owned subsidiaries and their subsidiaries, referred to herein as the “Company” or “Carlisle,” is a global diversified company that designs, manufactures and markets a wide range of products that serve a broad range of markets including commercial roofing, energy, agriculture, mining, construction, aerospace and defense electronics, medical technology, transportation, general industrial, protective coatings, wood and auto refinishing. The Company markets its products as a component supplier to original equipment manufacturers, distributors and directly to end-users.
Basis of Presentation
The consolidated financial statements include the accounts of the Company and its subsidiaries. All material intercompany transactions and accounts have been eliminated. The Company has reclassified certain prior periods' amounts to conform with the current period presentation of interest expense, net, and interest income on the Consolidated Statement of Income and proceeds from exercise of stock options, net, and withholding tax paid related to stock-based compensation on the Consolidated Statement of Cash Flows.
Use of Estimates
The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America (“United States” or “U.S.”) requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
Foreign Currency Matters
The functional currency of the Company’s subsidiaries outside the United States is the currency of the primary economic environment in which the subsidiary operates. Assets and liabilities of these operations are translated to the U.S. Dollar at the exchange rate in effect at each balance sheet date. Income statement accounts are translated at the average rate of exchange prevailing during the year. Translation adjustments arising from the use of differing exchange rates from period to period are included as a component of shareholders’ equity in accumulated other comprehensive income (loss). Gains and losses from foreign currency transactions and from the remeasurement of monetary assets and liabilities and associated income statement activity of foreign subsidiaries where the functional currency is the U.S. Dollar and the records are maintained in the local currency are included in other non-operating expense, net.
Discontinued Operations
The results of operations for the Company's Carlisle FoodService Products ("CFS") segment have been classified as discontinued operations for all periods presented in the Condensed Consolidated Statements of Income. Refer to Note 4 for additional information.
Revenue Recognition
Revenue is recognized when obligations under the terms of a contract with a customer are satisfied; generally, this occurs with the transfer of control of the Company’s products or services. Revenue is measured as the amount of total consideration expected to be received in exchange for transferring goods or providing services. Total expected consideration, in certain cases, is estimated at each reporting period, including interim periods, and is subject to change with variability dependent on future events, such as customer behavior related to future purchase volumes, returns, early payment discounts and other customer allowances. Estimates for rights of return, discounts and rebates to customers and other adjustments for variable consideration are provided for at the time of sale as a deduction to revenue, based on an analysis of historical experience and actual sales data. Changes in these estimates are reflected as an adjustment to revenue in the period identified. Sales, value added and other taxes collected concurrently with revenue-producing activities are excluded from revenue.
The Company receives payment at the inception of the contract for separately priced extended service warranties, and revenue is deferred and recognized on a straight-line basis over the life of the contracts. The term of these
warranties ranges from five to 40 years. The weighted average life of the contracts as of December 31, 2019, is approximately 19 years.
The Company recognizes revenue over-time for certain contracts that provide for the manufacture of highly customized products with no alternative use and provide the Company the right to payment for work performed to date, including a normal margin for that effort.
Refer to Note 6 for further information on revenue recognition.
Costs to Obtain a Contract
Costs of obtaining or fulfilling a contract are recognized as expense as incurred, as the amortization period of these costs would be one year or less. These costs generally include sales commissions and are included in selling, general and administrative costs.
Shipping and Handling Costs
Costs incurred to physically transfer product to customer locations are recorded as a component of cost of goods sold. Charges passed on to customers are recorded into revenues.
Other Non-operating Expense, net
Other non-operating expense, net primarily includes foreign currency exchange (gains) losses, indemnification (gains) losses associated with acquired businesses, (income) loss from equity method investments and (gains) losses on sales of a business.
Stock-Based Compensation
The Company accounts for stock-based compensation under the fair-value method. Accordingly, equity-classified stock-based compensation cost is measured at the grant date, based on the fair value of the award, and is recognized as compensation cost over the requisite service period. The requisite service period generally matches the stated vesting period of the award but may be shorter if the employee is retirement-eligible and, under the award’s terms, may fully vest upon retirement from the Company. The Company recognizes compensation cost for awards that have graded vesting features under the graded vesting method, which considers each separately vesting tranche as though they were, in substance, multiple awards.
Additionally, the Company accounts for liability-classified stock-based compensation cost under the fair value method, with the fair value of the award remeasured as of the date of the financial position. The Company recognizes compensation cost over the requisite service period based on the remeasured fair value of the award. The requisite service period generally matches the stated vesting period of the award but may be shorter if the employee is retirement-eligible and, under the award’s terms, may fully vest upon retirement from the Company.
The Company also accounts for forfeitures of stock-based awards as they occur. Refer to Note 7 for additional information regarding stock-based compensation.
Income Taxes
Income taxes are recorded in accordance with the Financial Accounting Standards Board’s (“FASB”) Accounting Standards Codification (“ASC”) 740, Income Taxes, which includes an estimate of taxes payable or refundable for the current year and deferred tax liabilities and assets for the future tax consequences of events that have been recognized in the Company’s financial statements or tax returns. Deferred tax assets and liabilities reflect the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes.
Cash Equivalents
Highly liquid investments with a maturity of three months or less when acquired are considered cash equivalents.
Receivables and Allowance for Doubtful Accounts
Receivables are stated at net realizable value. The Company performs ongoing evaluations of its customers’ current creditworthiness, as determined by the review of its credit information to determine if events have occurred subsequent to the recognition of the revenue and related receivable that provides evidence that such receivable will
be realized at an amount less than that recognized at the time of sale. Estimates of net realizable value are based on historical losses, adjusting for current economic conditions and, in some cases, evaluating specific customer accounts for risk of loss. Changes in economic conditions in specific markets in which the Company operates could have an effect on reserve balances required and on the ability to recognize revenue until cash is collected or collectability is probable.
Changes in the Company's allowance for doubtful accounts follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
2019
|
|
2018
|
|
2017
|
|
Balance as of January 1
|
|
$
|
5.1
|
|
|
$
|
6.5
|
|
|
$
|
3.9
|
|
|
Increase (decrease) to reserve
|
|
1.4
|
|
|
(0.5)
|
|
|
1.2
|
|
|
Amounts acquired
|
|
0.6
|
|
|
—
|
|
|
2.0
|
|
|
Amounts written off
|
|
(0.5)
|
|
|
(0.9)
|
|
|
(0.6)
|
|
|
Balance as of December 31
|
|
$
|
6.6
|
|
|
$
|
5.1
|
|
|
$
|
6.5
|
|
Inventories
Inventories are valued at lower of cost and net realizable value with cost determined primarily on an average cost basis. Cost of inventories includes direct as well as certain indirect costs associated with the acquisition and production process. These costs include raw materials, direct and indirect labor and manufacturing overhead. Manufacturing overhead includes materials, depreciation and amortization related to property, plant and equipment and other intangible assets used directly and indirectly in the acquisition and production of inventory, and costs related to the Company’s distribution network such as inbound freight charges, purchasing and receiving costs, inspection costs, warehousing costs, internal transfer costs and other such costs associated with preparing the Company’s products for sale. Refer to Note 10 for further information regarding inventories.
Property, Plant and Equipment
Property, plant and equipment are stated at cost including interest costs associated with qualifying capital additions. Costs allocated to property, plant and equipment of acquired companies are based on estimated fair value at the date of acquisition. Depreciation is principally computed on a straight-line basis over the estimated useful lives of the assets. Asset lives are generally 20 to 40 years for buildings, five to 15 years for machinery and equipment and two to 20 years for leasehold improvements. Leasehold improvements are amortized based on the shorter of the underlying lease term or the asset’s estimated useful life. Refer to Note 11 for further information regarding property, plant and equipment.
Valuation of Long-Lived Assets
Long-lived assets or asset groups, including amortizable intangible assets, are tested for impairment whenever events or circumstances indicate that the carrying amount of the asset or asset group may not be recoverable. The Company groups its long-lived assets classified as held and used at the lowest level for which identifiable cash flows are largely independent of the cash flows from other assets and liabilities for purposes of testing for impairment. The Company’s asset groupings vary based on the related business in which the long-lived assets are employed and the interrelationship between those long-lived assets in producing net cash flows; for example, multiple manufacturing facilities may work in concert with one another or may work on a stand-alone basis to produce net cash flows. The Company utilizes its long-lived assets in multiple industries and economic environments and its asset groupings reflect these various factors.
The Company monitors the operating and cash flow results of its long-lived assets or asset groups classified as held and used to identify whether events and circumstances indicate the remaining useful lives of those assets should be adjusted or if the carrying value of those assets or asset groups may not be recoverable. Undiscounted estimated future cash flows are compared with the carrying value of the long-lived asset or asset group in the event indicators of impairment are identified. If the undiscounted estimated future cash flows are less than the carrying amount, the Company determines the fair value of the asset or asset group and records an impairment charge in current earnings to the extent carrying value exceeds fair value. Fair values may be determined based on estimated discounted cash flows by prices for like or similar assets in similar markets or a combination of both.
Long-lived assets or asset groups that are part of a disposal group that meets the criteria to be classified as held for sale are not assessed for impairment, but rather a loss is recorded against the disposal group if fair value, less cost to sell, of the disposal group is less than its carrying value.
Goodwill and Other Intangible Assets
Intangible assets are recognized and recorded at its acquisition date fair values. Intangible assets that are subject to amortization are amortized on a straight-line basis over its useful lives. Definite-lived intangible assets consist primarily of acquired customer relationships, patents and technology, certain trade names and non-compete agreements. The Company determines the useful life of its definite-lived intangible assets based on multiple factors including the size and make-up of the acquired customer base, the expected dissipation of those customers over time, the Company’s own experience in the particular industry, the impact of known trends such as technological obsolescence, product demand or other factors and the period over which expected cash flows are used to measure the fair value of the intangible asset at acquisition. The Company periodically re-assesses the useful lives of its definite-lived intangible assets when events or circumstances indicate that useful lives have significantly changed from the previous estimate.
Intangible assets with indefinite useful lives are not amortized but are tested annually, or more often if impairment indicators are present, for impairment via a one-step process by comparing the fair value of the intangible asset with its carrying value. If the intangible asset’s carrying value exceeds its fair value, an impairment charge is recorded in current earnings for the excess. The Company estimates the fair value of its indefinite-lived intangible assets based on the income approach utilizing the discounted cash flow method. The Company’s annual testing date for indefinite-lived intangible assets is October 1. The Company periodically re-assesses indefinite-lived intangible assets as to whether its useful lives can be determined and, if so, begins amortizing any applicable intangible asset.
Goodwill is not amortized but is tested annually, or more often if impairment indicators are present, for impairment at a reporting unit level. The Company’s annual testing date for goodwill is October 1st. The Company has four reporting units, that align with its reportable segments.
Refer to Note 12 for additional information regarding goodwill and other intangible assets.
Extended Product Warranty Reserves
The Company offers extended warranty contracts on sales of certain products; the most significant being those offered on its installed roofing systems within the CCM segment. Current costs of services performed under these contracts are expensed as incurred and included in cost of goods sold. The Company would record a reserve within accrued expenses if the total expected costs of providing services at a product line level exceed unamortized deferred revenues. Total expected costs of providing extended product warranty services are actuarially determined using standard quantitative measures based on historical claims experience and management judgment. Refer to Notes 6 and 13 for additional information regarding deferred revenue and extended product warranties.
Pension
The Company maintains defined benefit pension plans primarily for certain domestic employees. The annual net periodic benefit cost and projected benefit obligations related to these plans are determined on an actuarial basis annually on December 31, unless a remeasurement event occurs in an interim period. This determination requires assumptions to be made concerning general economic conditions (particularly interest rates), expected return on plan assets, increases to compensation levels and mortality rate trends. Changes in the assumptions to reflect actual experience can result in a change in the net periodic benefit cost and projected benefit obligations.
The defined benefit pension plans’ assets are measured at fair value annually on December 31, unless a remeasurement event occurs in an interim period. The Company uses the market related valuation method to determine the value of plan assets for purposes of determining the expected return on plan assets component of net periodic benefit cost. The market related valuation method recognizes the change of the fair value of the plan assets over five years. If actual experience differs from these long-term assumptions, the difference is recorded as an actuarial gain (loss) and amortized into earnings over a period of time based on the average future service period, which may cause the expense related to providing these benefits to increase or decrease. Refer to Note 15 for additional information regarding these plans and the associated plan assets.
Leases
The Company determines if an arrangement is a lease at inception by evaluating if the asset is explicitly or implicitly identified or distinct, if the Company will receive substantially all of the economic benefit or if the lessor has an
economic benefit and the ability to substitute the asset. Operating leases are included in other long-term assets, accrued and other current liabilities, and other long-term liabilities.
Right-of-use assets ("ROU assets") represent the Company's right to use an underlying asset for the lease term and lease liabilities represent its obligation to make lease payments arising from the lease. Operating lease ROU assets and liabilities are recognized at commencement date based on the present value of fixed and known lease payments over the lease term. Variable payments are not included in the ROU asset or lease liability and can vary from period to period based on the use of an asset during the period or the Company's proportionate share of common costs. As most of the Company's leases do not provide an implicit rate, the Company uses its incremental borrowing rate based on the information available at commencement date in determining the present value of lease payments. The operating lease ROU asset also includes any lease payments made and excludes lease incentives. Our lease terms may include options to extend or terminate the lease when it is reasonably certain that we will exercise that option. Lease expense for lease payments is recognized on a straight-line basis over the lease term. Leases with an initial term of 12 months or less are not recorded on the balance sheet, and lease expense for these leases is recognized on a straight-line basis over the lease term.
The Company has lease agreements with lease components and non-lease components. The Company has elected to apply the practical expedient to account for these components as a single lease component, for all classes of underlying assets. Refer to Note 17 for additional information regarding leases.
Contingencies and Insurance Recoveries
The Company is exposed to losses related to various potential claims related to its employee obligations and other matters in the normal course of business, including commercial, employee, environmental or other regulatory litigation. The Company records a liability related to such potential claims, both those reported to the Company and incurred but not yet reported, when probable and reasonably estimable.
The Company maintains occurrence-based insurance contracts related to certain contingent losses primarily workers’ compensation, medical and dental, general liability, property and product liability claims up to applicable retention limits as part of its risk management strategy. The Company records a recovery under these insurance contracts when such recovery is deemed probable. Insurance proceeds in excess of realized losses are gain contingencies and not recorded until realized. Refer to Note 17 for additional information regarding contingencies and insurance recoveries.
Derivative Instruments and Hedge Accounting
From time to time, the Company may enter into derivative financial instruments to hedge various risks to cash flows or the fair value of recognized assets and liabilities, including those arising from fluctuations in foreign currencies, interest rates and commodities. The Company recognizes these instruments at the time they are entered into and measures them at fair value. For instruments that are designated and qualify as cash flow hedges under U.S. GAAP, the changes in fair value period-to-period, less any excluded components, are classified in accumulated other comprehensive income, until the underlying transaction being hedged impacts earnings. The excluded components are recorded in current period income. For those instruments that are designated and qualify as fair value hedges under U.S. GAAP, the changes in fair value period-to-period of both the derivative instrument and underlying hedged item are recognized currently in earnings. For those instruments not designated or do not qualify as hedges under U.S. GAAP, the changes in fair value period-to-period are classified immediately in current period income, within other non-operating expense, net. Refer to Note 18 for a description of the Company's current derivative instrument and hedging activities.
New Accounting Standards Adopted
In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842) ("ASU 2016-02") which requires lessees to recognize a lease liability for the obligation to make lease payments, measured at the present value on a discounted basis, and an ROU asset for the right to use the underlying asset for the duration of the lease term, measured as the lease liability amount adjusted for lease prepayments, lease incentives received, and initial direct costs.
The Company adopted ASU 2016-02 and all related amendments ("ASC 842") on January 1, 2019, using the alternative modified retrospective method, also known as the transition relief method, permitted under ASC 842, which did not require restatement of prior periods. In addition, the Company elected the package of practical expedients permitted under the transition guidance within the new standard, which among other things, allowed the
Company to carry forward the historical lease classification. The standard did not materially impact consolidated net income or cash flows.
Following is a summary of the effects of adopting ASC 842 on the Condensed Consolidated Balance Sheet:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
January 1, 2019
|
|
|
|
|
|
(in millions)
|
|
Balances Without Adoption
|
|
Effect of Adoption Higher/(Lower)
|
|
Balances With Adoption
|
|
Other current assets
|
|
$
|
75.3
|
|
|
$
|
(0.5)
|
|
|
$
|
74.8
|
|
|
Other long-term assets
|
|
22.9
|
|
|
69.6
|
|
|
92.5
|
|
|
Accrued and other current liabilities
|
|
258.0
|
|
|
21.4
|
|
|
279.4
|
|
|
Other long-term liabilities
|
|
266.5
|
|
|
47.7
|
|
|
314.2
|
|
|
|
|
|
|
|
|
|
Note 2—Segment Information
The Company reports its results of operations through the following four segments, each of which represents a reportable segment as follows:
Carlisle Construction Materials (“CCM”)—the principal products of this segment are rubber (EPDM), thermoplastic polyolefin (TPO) and polyvinyl chloride (PVC) roofing membranes used predominantly on non-residential low-sloped roofs, related roofing accessories, including flashings, fasteners, sealing tapes and coatings and waterproofing products. In addition, CCM offers a broad range of specialty polyurethane products and solutions across a broad array of markets and applications, and metal panel roofing primarily for residential and commercial markets. CCM also manufactures and distributes energy-efficient rigid foam insulation panels for substantially all roofing applications. The markets served primarily include new construction, re-roofing and maintenance of low-sloped roofs, water containment, HVAC sealants and coatings and waterproofing.
Carlisle Interconnect Technologies (“CIT”)—the principal products of this segment are high-performance wire, cable, connectors, contacts and cable assemblies for the transfer of power and data primarily for the aerospace, defense electronics, test and measurement equipment and select industrial markets and highly engineered products and services to the medical device market.
Carlisle Fluid Technologies (“CFT”)—the principal products of this segment are industrial liquid and powder finishing equipment and integrated system solutions for spraying, pumping, mixing, metering and curing of a variety of coatings used in the transportation, general industrial, protective coating, wood, specialty and auto refinishing markets.
Carlisle Brake & Friction (“CBF”)—the principal products of this segment include high-performance brakes and friction material and clutch and transmission friction material for the construction, agriculture, mining, on-highway, aerospace and motor sports markets.
Summary financial information by reportable segment follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
Revenues
|
|
Operating Income (Loss)
|
|
Assets
|
|
Depreciation
and
Amortization
|
|
Capital
Expenditures
|
|
2019
|
|
|
|
|
|
|
|
|
|
|
|
Carlisle Construction Materials
|
|
$
|
3,233.3
|
|
|
$
|
576.0
|
|
|
|
$
|
2,097.8
|
|
|
$
|
93.9
|
|
|
$
|
30.1
|
|
|
Carlisle Interconnect Technologies
|
|
972.9
|
|
|
131.6
|
|
|
|
1,880.4
|
|
|
63.0
|
|
|
23.6
|
|
|
Carlisle Fluid Technologies
|
|
278.4
|
|
|
24.0
|
|
|
|
707.5
|
|
|
24.1
|
|
|
3.5
|
|
|
Carlisle Brake & Friction
|
|
327.0
|
|
|
21.3
|
|
|
441.3
|
|
|
21.7
|
|
|
19.1
|
|
|
Segment Total
|
|
4,811.6
|
|
|
752.9
|
|
|
5,127.0
|
|
|
202.7
|
|
|
76.3
|
|
|
Corporate and unallocated (1)
|
|
—
|
|
|
(98.7)
|
|
|
|
369.0
|
|
|
2.7
|
|
|
12.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
4,811.6
|
|
|
$
|
654.2
|
|
|
|
$
|
5,496.0
|
|
|
$
|
205.4
|
|
|
$
|
88.9
|
|
|
2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Carlisle Construction Materials
|
|
$
|
2,880.3
|
|
|
$
|
435.4
|
|
|
|
$
|
1,870.7
|
|
|
$
|
77.9
|
|
|
$
|
50.0
|
|
|
Carlisle Interconnect Technologies
|
|
933.8
|
|
|
117.3
|
|
|
|
1,446.4
|
|
|
58.3
|
|
|
27.2
|
|
|
Carlisle Fluid Technologies
|
|
291.6
|
|
|
37.1
|
|
|
|
678.0
|
|
|
22.9
|
|
|
11.5
|
|
|
Carlisle Brake & Friction
|
|
373.8
|
|
|
(0.8)
|
|
|
446.6
|
|
|
23.5
|
|
|
22.4
|
|
|
Segment Total
|
|
4,479.5
|
|
|
589.0
|
|
|
4,441.7
|
|
|
182.6
|
|
|
111.1
|
|
|
Corporate and unallocated (1)
|
|
—
|
|
|
(80.0)
|
|
|
|
807.5
|
|
|
2.9
|
|
|
1.5
|
|
|
Discontinued operations
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5.1
|
|
|
8.1
|
|
|
Total
|
|
$
|
4,479.5
|
|
|
$
|
509.0
|
|
|
|
$
|
5,249.2
|
|
|
$
|
190.6
|
|
|
$
|
120.7
|
|
|
2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Carlisle Construction Materials
|
|
$
|
2,336.2
|
|
|
$
|
421.9
|
|
|
|
$
|
1,898.6
|
|
|
$
|
41.9
|
|
|
$
|
61.0
|
|
|
Carlisle Interconnect Technologies
|
|
815.3
|
|
|
89.5
|
|
|
|
1,473.0
|
|
|
55.8
|
|
|
53.2
|
|
|
Carlisle Fluid Technologies
|
|
281.4
|
|
|
16.1
|
|
|
|
678.7
|
|
|
23.0
|
|
|
8.8
|
|
|
Carlisle Brake & Friction
|
|
317.9
|
|
|
2.6
|
|
|
433.8
|
|
|
23.0
|
|
|
26.8
|
|
|
Segment Total
|
|
3,750.8
|
|
|
530.1
|
|
|
4,484.1
|
|
|
143.7
|
|
|
149.8
|
|
|
Corporate and unallocated (1)
|
|
—
|
|
|
(66.1)
|
|
|
|
346.4
|
|
|
2.6
|
|
|
1.2
|
|
|
Discontinued operations
|
|
—
|
|
|
—
|
|
|
469.3
|
|
|
22.8
|
|
|
8.9
|
|
|
Total
|
|
$
|
3,750.8
|
|
|
$
|
464.0
|
|
|
|
$
|
5,299.8
|
|
|
$
|
169.1
|
|
|
$
|
159.9
|
|
(1)Corporate operating loss includes other unallocated costs, primarily general corporate expenses. Corporate assets consist primarily of cash and cash equivalents, deferred taxes and other invested assets.
Geographic Area Information
Long-lived assets, excluding deferred tax assets and intangible assets, by region follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
December 31,
2019
|
|
December 31,
2018
|
|
United States
|
|
$
|
571.8
|
|
|
$
|
574.8
|
|
|
International:
|
|
|
|
|
|
|
|
Europe
|
|
117.1
|
|
|
99.3
|
|
|
Asia
|
|
44.7
|
|
|
42.7
|
|
|
Mexico
|
|
31.3
|
|
|
30.8
|
|
|
United Kingdom
|
|
28.1
|
|
|
28.0
|
|
|
Other
|
|
0.2
|
|
|
0.5
|
|
|
Total long-lived assets
|
|
$
|
793.2
|
|
|
$
|
776.1
|
|
A summary of revenues based on the country to which the product was delivered and reconciliation of disaggregated revenue by segment follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2019
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
CCM
|
|
CIT
|
|
CFT
|
|
CBF
|
|
Total
|
|
United States
|
|
$
|
2,895.5
|
|
|
$
|
699.5
|
|
|
$
|
124.1
|
|
|
$
|
128.0
|
|
|
$
|
3,847.1
|
|
|
International:
|
|
|
|
|
|
|
|
|
|
|
|
Europe
|
|
204.2
|
|
|
71.7
|
|
|
54.8
|
|
|
97.6
|
|
|
428.3
|
|
|
Asia
|
|
19.7
|
|
|
107.9
|
|
|
87.9
|
|
|
72.8
|
|
|
288.3
|
|
|
Canada
|
|
89.7
|
|
|
5.5
|
|
|
6.2
|
|
|
3.3
|
|
|
104.7
|
|
|
Mexico
|
|
3.0
|
|
|
53.0
|
|
|
2.7
|
|
|
11.3
|
|
|
70.0
|
|
|
Middle East and Africa
|
|
13.1
|
|
|
23.0
|
|
|
1.9
|
|
|
1.4
|
|
|
39.4
|
|
|
Other
|
|
8.1
|
|
|
12.3
|
|
|
0.8
|
|
|
12.6
|
|
|
33.8
|
|
|
Total international
|
|
337.8
|
|
|
273.4
|
|
|
154.3
|
|
|
199.0
|
|
|
964.5
|
|
|
Total revenues
|
|
$
|
3,233.3
|
|
|
$
|
972.9
|
|
|
$
|
278.4
|
|
|
$
|
327.0
|
|
|
$
|
4,811.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2018
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
CCM
|
|
CIT
|
|
CFT
|
|
CBF
|
|
Total
|
|
United States
|
|
$
|
2,552.6
|
|
|
$
|
634.0
|
|
|
$
|
116.9
|
|
|
$
|
157.8
|
|
|
$
|
3,461.3
|
|
|
International:
|
|
|
|
|
|
|
|
|
|
|
|
Europe
|
|
186.2
|
|
|
89.7
|
|
|
58.6
|
|
|
109.0
|
|
|
443.5
|
|
|
Asia
|
|
16.4
|
|
|
114.0
|
|
|
100.1
|
|
|
76.0
|
|
|
306.5
|
|
|
Canada
|
|
97.9
|
|
|
4.8
|
|
|
6.5
|
|
|
2.9
|
|
|
112.1
|
|
|
Mexico
|
|
4.1
|
|
|
48.2
|
|
|
5.4
|
|
|
14.3
|
|
|
72.0
|
|
|
Middle East and Africa
|
|
15.2
|
|
|
27.7
|
|
|
2.5
|
|
|
1.4
|
|
|
46.8
|
|
|
Other
|
|
7.9
|
|
|
15.4
|
|
|
1.6
|
|
|
12.4
|
|
|
37.3
|
|
|
Total international
|
|
327.7
|
|
|
299.8
|
|
|
174.7
|
|
|
216.0
|
|
|
1,018.2
|
|
|
Total revenues
|
|
$
|
2,880.3
|
|
|
$
|
933.8
|
|
|
$
|
291.6
|
|
|
$
|
373.8
|
|
|
$
|
4,479.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2017
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
CCM
|
|
CIT
|
|
CFT
|
|
CBF
|
|
Total
|
|
United States
|
|
$
|
2,080.5
|
|
|
$
|
537.8
|
|
|
$
|
110.1
|
|
|
$
|
132.0
|
|
|
$
|
2,860.4
|
|
|
International:
|
|
|
|
|
|
|
|
|
|
|
|
Europe
|
|
156.5
|
|
|
96.3
|
|
|
55.5
|
|
|
94.2
|
|
|
402.5
|
|
|
Asia
|
|
13.2
|
|
|
98.1
|
|
|
93.0
|
|
|
62.7
|
|
|
267.0
|
|
|
Canada
|
|
67.7
|
|
|
5.1
|
|
|
6.9
|
|
|
3.6
|
|
|
83.3
|
|
|
Mexico
|
|
2.1
|
|
|
46.6
|
|
|
9.5
|
|
|
12.9
|
|
|
71.1
|
|
|
Middle East and Africa
|
|
12.0
|
|
|
24.4
|
|
|
2.0
|
|
|
2.4
|
|
|
40.8
|
|
|
Other
|
|
4.2
|
|
|
7.0
|
|
|
4.4
|
|
|
10.1
|
|
|
25.7
|
|
|
Total international
|
|
255.7
|
|
|
277.5
|
|
|
171.3
|
|
|
185.9
|
|
|
890.4
|
|
|
Total revenues
|
|
$
|
2,336.2
|
|
|
$
|
815.3
|
|
|
$
|
281.4
|
|
|
$
|
317.9
|
|
|
$
|
3,750.8
|
|
Customer Information
Revenues from Beacon Roofing Supply, Inc. accounted for approximately 11.0% and 11.8% of the Company’s consolidated revenues during the years ended December 31, 2019 and 2018, respectively. Additionally, revenues from ABC Supply Co. accounted for approximately 10.5% and 10.4% of the Company's consolidated revenues during the years ended December 31, 2019 and 2017, respectively. Sales to both of these customers originate in the CCM segment. No other customers accounted for 10.0% or more of the Company’s total revenues for the years ended December 31, 2019, 2018 and 2017.
Note 3—Acquisitions
2019 Acquisitions
Providien, LLC
On November 20, 2019, the Company completed its acquisition of Providien, LLC ("Providien"), for consideration of $332.1 million, including $3.4 million of cash acquired, subject to post-closing adjustments. Providien is a leading provider of comprehensive manufacturing solutions for global medical device original equipment manufacturers, including: thermoforming, medical device contract manufacturing, precision machining and metals, and medical injection molding.
For the period from November 20, 2019 to December 31, 2019, Providien contributed revenues of $11.3 million and operating income of $0.1 million to the Company's consolidated results. The results of operations of the acquired business are reported as part of the CIT segment.
The following table summarizes the consideration transferred to acquire Providien and the preliminary allocation of the purchase price among the assets acquired and liabilities assumed. The acquisition has been accounted for using the acquisition method of accounting in accordance with ASC 805, Business Combinations, which requires that consideration be allocated to the acquired assets and assumed liabilities based upon their acquisition date fair values with the remainder allocated to goodwill. The fair values are preliminary and subject to change pending receipt of the final valuation studies.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preliminary
Allocation
|
|
|
|
|
|
(in millions)
|
|
As of 11/20/2019
|
|
|
|
|
|
Total cash consideration transferred
|
|
$
|
332.1
|
|
|
|
|
|
|
Recognized amounts of identifiable assets acquired and liabilities assumed:
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
3.4
|
|
|
|
|
|
|
Receivables, net
|
|
38.9
|
|
|
|
|
|
|
Inventories, net
|
|
2.7
|
|
|
|
|
|
|
Prepaid expenses and other current assets
|
|
2.3
|
|
|
|
|
|
|
Property, plant and equipment
|
|
12.9
|
|
|
|
|
|
|
Definite-lived intangible assets
|
|
135.4
|
|
|
|
|
|
|
Other long-term assets
|
|
7.1
|
|
|
|
|
|
|
Accounts payable
|
|
(6.0)
|
|
|
|
|
|
|
Income tax payable
|
|
(0.7)
|
|
|
|
|
|
|
Accrued and other current liabilities
|
|
(7.0)
|
|
|
|
|
|
|
Other long-term liabilities
|
|
(8.1)
|
|
|
|
|
|
|
Deferred income taxes
|
|
(27.1)
|
|
|
|
|
|
|
Total identifiable net assets
|
|
153.8
|
|
|
|
|
|
|
Goodwill
|
|
$
|
178.3
|
|
|
|
|
|
The preliminary goodwill recognized in the acquisition of Providien reflects market participant synergies attributable to significant raw material purchase synergies with CIT, other administrative synergies and the assembled workforce to Carlisle, in addition to opportunities for product line expansions. The Company acquired $38.9 million of gross contractual accounts receivable, of which less than $0.1 million was not expected to be collected at the date of acquisition. All of the goodwill has been preliminarily assigned to the CIT reporting unit, which aligns with the CIT reportable segment. Of the goodwill, $42.9 million is preliminarily deductible for tax purposes. The $135.4 million preliminary value allocated to definite-lived intangible assets consists of $111.7 million of customer relationships with a useful life of 14 years, various acquired technologies of $19.5 million with a useful life of six or 11 years and trade names of $4.1 million with a useful life of two years. The Company has also recorded, as part of the purchase price allocation, deferred tax liabilities related to intangible assets of approximately $27.1 million.
Petersen Aluminum Corporation
On January 11, 2019, the Company acquired 100% of the equity of Petersen Aluminum Corporation ("Petersen"), for consideration of $207.2 million, including $5.2 million of cash acquired and post-closing adjustments, which were finalized in the first quarter of 2019. Petersen is a manufacturer and distributor of architectural metal roof panels, steel and aluminum flat sheets and coils, wall panels, perimeter roof edge systems and related accessories for commercial, residential, institutional, industrial and agricultural markets.
For the period from January 11, 2019 to December 31, 2019, Petersen contributed revenues of $176.2 million and operating income of $9.8 million to the Company's consolidated results. The results of operations of the acquired business are reported as part of the CCM segment.
The following table summarizes the consideration transferred to acquire Petersen and the allocation of the purchase price among the assets acquired and liabilities assumed. The acquisition has been accounted for using the acquisition method of accounting in accordance with ASC 805, Business Combinations, which requires that consideration be allocated to the acquired assets and assumed liabilities based upon their acquisition date fair values with the remainder allocated to goodwill.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preliminary
Allocation
|
|
Measurement
Period
Adjustments
|
|
Final
Allocation
|
|
(in millions)
|
|
As of 1/11/2019
|
|
|
|
12/31/2019
|
|
Total cash consideration transferred
|
|
$
|
207.2
|
|
|
$
|
—
|
|
|
$
|
207.2
|
|
|
Recognized amounts of identifiable assets acquired and liabilities assumed:
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
5.2
|
|
|
—
|
|
|
5.2
|
|
|
Receivables, net
|
|
11.5
|
|
|
—
|
|
|
11.5
|
|
|
Inventories, net
|
|
39.5
|
|
|
(0.3)
|
|
|
39.2
|
|
|
Prepaid expenses and other current assets
|
|
2.1
|
|
|
—
|
|
|
2.1
|
|
|
Property, plant and equipment
|
|
17.8
|
|
|
—
|
|
|
17.8
|
|
|
Definite-lived intangible assets
|
|
109.3
|
|
|
0.8
|
|
|
110.1
|
|
|
Other long-term assets
|
|
9.5
|
|
|
—
|
|
|
9.5
|
|
|
Accounts payable
|
|
(5.9)
|
|
|
—
|
|
|
(5.9)
|
|
|
Income tax payable
|
|
1.7
|
|
|
—
|
|
|
1.7
|
|
|
Accrued and other current liabilities
|
|
(8.7)
|
|
|
—
|
|
|
(8.7)
|
|
|
Other long-term liabilities
|
|
(12.4)
|
|
|
(0.1)
|
|
|
(12.5)
|
|
|
Deferred income taxes
|
|
(25.4)
|
|
|
(0.2)
|
|
|
(25.6)
|
|
|
Total identifiable net assets
|
|
144.2
|
|
|
0.2
|
|
|
144.4
|
|
|
Goodwill
|
|
$
|
63.0
|
|
|
$
|
(0.2)
|
|
|
$
|
62.8
|
|
The goodwill recognized in the acquisition of Petersen reflects market participant synergies attributable to significant raw material purchase synergies with CCM, other administrative synergies and the assembled workforce to Carlisle, in addition to opportunities for product line expansions. The Company acquired $11.6 million of gross contractual accounts receivable, of which $0.1 million was not expected to be collected at the date of acquisition. All of the goodwill has been assigned to the CCM reporting unit, which aligns with the CCM reportable segment, and none of the goodwill is deductible for tax purposes. The $110.1 million value allocated to definite-lived intangible assets consists of $79.7 million of customer relationships with a useful life of 11 years, $27.9 million of trade names with a useful life of 17 years and various acquired technologies of $2.5 million with a useful life of 10 years. In accordance with the purchase agreement, Carlisle is indemnified for up to $5.2 million, and recorded an indemnification asset of $5.2 million in other long-term assets relating to the indemnification for pre-acquisition income tax liabilities. The Company has also recorded, as part of the purchase price allocation, deferred tax liabilities related to intangible assets of approximately $25.6 million.
MicroConnex Corporation
On April 1, 2019, the Company acquired 100% of the equity of MicroConnex Corporation ("MicroConnex") for cash consideration of approximately $46.2 million, including $0.8 million of cash acquired and post-closing adjustments, which were finalized in the third quarter of 2019. MicroConnex is a manufacturer of highly engineered microminiature flex circuits and sensors for the medical and test and measurement markets.
MicroConnex contributed revenues of $10.2 million and an operating loss of $0.8 million for the period from April 1, 2019 to December 31, 2019. The results of operations of the acquired business are reported within the CIT segment.
Consideration of $15.2 million has been allocated to goodwill, $27.4 million to definite-lived intangible assets, $0.9 million to inventory, $3.4 million to accounts receivable, $0.6 million to accounts payable and $7.0 million to deferred income taxes. Definite-lived intangible assets consist of customer relationships with an estimated useful life of 12 years, trade names with a useful life of 17 years and acquired technologies with a useful life of five years. None of the $15.2 million allocated to goodwill is deductible for tax purposes. All of the goodwill has been assigned to the CIT reporting unit, which aligns with the reportable segment.
2017 Acquisitions
Accella Holdings LLC
On November 1, 2017, the Company acquired 100% of the equity of Accella Holdings LLC, the parent company to Accella Performance Materials Inc. (collectively “Accella”), a specialty polyurethane platform, from Accella Performance Materials LLC, a subsidiary of Arsenal Capital Partners, for total consideration of $671.4 million, including a cash, working capital and indebtedness settlement, which was finalized in the first quarter of 2018. Accella offers a wide range of polyurethane products and solutions across a broad array of markets and applications. The Company funded the acquisition with borrowings from the Revolving Credit Facility.
Accella contributed revenues of $64.0 million and an operating loss of $9.0 million for the period from November 1, 2017 to December 31, 2017. The operating loss for the period from November 1, 2017 to December 31, 2017, includes $5.5 million of incremental cost of goods sold related to measuring inventory at fair value and $1.1 million of acquisition-related costs related primarily to professional fees. The results of operations of the acquired business are reported as part of the CCM segment.
The Accella amounts included in the pro forma financial information below are based on Accella’s historical results and therefore may not be indicative of the actual results if owned by Carlisle. The pro forma adjustments represent management’s best estimates based on information available at the time the pro forma information was prepared and may differ from the adjustments that may actually have been required. Accordingly, pro forma information should not be relied upon as being indicative of the historical results that would have been realized had the acquisition occurred as of the date indicated or that may be achieved in the future.
The unaudited combined pro forma financial information presented below includes revenues and income from continuing operations, net of tax, of the Company as if the business combination had occurred on January 1, 2016, based on the purchase price allocation presented below:
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
Unaudited Pro Forma Twelve Months Ended
December 31, 2017
|
|
Revenues
|
|
$
|
4,439.4
|
|
|
Income from continuing operations
|
|
351.8
|
|
The pro forma financial information reflects adjustments to Accella's historical financial information to apply the Company's accounting policies and to reflect the additional depreciation and amortization related to the fair value adjustments of the acquired net assets of $10.8 million in 2017, together with the associated tax effects. Also, the pro forma financial information reflects costs of goods sold related to the fair valuation of inventory and acquisition-related costs described above as if they occurred in 2016.
The following table summarizes the consideration transferred to acquire Accella and the allocation of the purchase price among the assets acquired and liabilities assumed. The acquisition has been accounted for using the acquisition method of accounting in accordance with ASC 805, Business Combinations, which requires that
consideration be allocated to the acquired assets and assumed liabilities based upon their acquisition date fair values with the remainder allocated to goodwill.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preliminary
Allocation
|
|
Measurement
Period
Adjustments
|
|
Final
Allocation
|
|
|
|
|
|
(in millions)
|
|
As of 11/1/2017
|
|
|
|
As of 11/1/2018
|
|
|
|
|
|
Total cash consideration transferred
|
|
$
|
670.7
|
|
|
$
|
0.7
|
|
|
$
|
671.4
|
|
|
|
|
|
|
Recognized amounts of identifiable assets acquired and liabilities assumed:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
16.5
|
|
|
$
|
—
|
|
|
$
|
16.5
|
|
|
|
|
|
|
Receivables, net
|
|
66.8
|
|
|
—
|
|
|
66.8
|
|
|
|
|
|
|
Inventories
|
|
48.5
|
|
|
(1.0)
|
|
|
47.5
|
|
|
|
|
|
|
Prepaid expenses and other current assets
|
|
0.9
|
|
|
—
|
|
|
0.9
|
|
|
|
|
|
|
Property, plant and equipment
|
|
59.6
|
|
|
3.2
|
|
|
62.8
|
|
|
|
|
|
|
Definite-lived intangible assets
|
|
240.0
|
|
|
(1.0)
|
|
|
239.0
|
|
|
|
|
|
|
Other long-term assets
|
|
15.6
|
|
|
—
|
|
|
15.6
|
|
|
|
|
|
|
Accounts payable
|
|
(45.5)
|
|
|
—
|
|
|
(45.5)
|
|
|
|
|
|
|
Income tax payable
|
|
2.0
|
|
|
—
|
|
|
2.0
|
|
|
|
|
|
|
Accrued expenses
|
|
(23.2)
|
|
|
9.5
|
|
|
(13.7)
|
|
|
|
|
|
|
Other long-term liabilities
|
|
(15.6)
|
|
|
—
|
|
|
(15.6)
|
|
|
|
|
|
|
Deferred income taxes
|
|
(83.5)
|
|
|
2.0
|
|
|
(81.5)
|
|
|
|
|
|
|
Total identifiable net assets
|
|
282.1
|
|
|
12.7
|
|
|
294.8
|
|
|
|
|
|
|
Goodwill
|
|
$
|
388.6
|
|
|
$
|
(12.0)
|
|
|
$
|
376.6
|
|
|
|
|
|
The goodwill recognized in the acquisition of Accella is attributable to expected synergies related to supply chain efficiencies and other administrative opportunities, in addition to opportunities for product line expansions. The Company acquired $68.5 million of gross contractual accounts receivable, of which $1.7 million was not expected to be collected at the date of acquisition. Goodwill of $19.7 million is tax deductible, primarily in the United States. All of the goodwill has been assigned to the CCM reporting unit which aligns with the CCM reportable segment. The $239.0 million value allocated to definite-lived intangible assets consists of $145.0 million of customer relationships with useful lives ranging from nine to 11 years, various acquired technologies of $66.0 million with useful lives ranging from three to 14 years and trade names of $28.0 million with useful lives ranging from four to 14 years. In accordance with the purchase agreement, Carlisle is indemnified for up to $25.0 million, and recorded an indemnification asset of $15.6 million in other long-term assets relating to the indemnification for a pre-acquisition income tax liability. The Company has also recorded, as part of the purchase price allocation, deferred tax liabilities related to intangible assets of approximately $81.5 million.
During 2019 and 2018, $1.9 million and $4.6 million, respectively, of certain pre-acquisition income tax uncertainties were resolved, resulting in the reversal of the related indemnification asset and corresponding liability.
Excluding Accella, proforma results of operations for the 2017 acquisitions have not been presented because the effect of these acquisitions was not material to the Company's financial condition or results of operations for any of the periods presented.
Drexel Metals
On July 3, 2017, the Company acquired 100% of the equity of Drexel Metals, Inc., (“Drexel Metals”) for total consideration of $55.8 million. Drexel Metals is a provider of architectural standing seam metal roofing systems for commercial, institutional and residential applications.
Drexel contributed revenues of $26.8 million and an operating loss of $0.2 million for the period from July 3, 2017 to December 31, 2017. The results of operations of the acquired business are reported within the CCM segment.
Consideration of $26.9 million has been allocated to goodwill, $19.0 million to definite-lived intangible assets, $10.4 million to indefinite-lived intangible assets, $8.8 million to inventory, $5.3 million to accounts receivable, $5.8 million to accounts payable and $10.8 million to deferred income and other taxes payable. Definite-lived intangible assets consist of customer relationships with an estimated useful life of nine years. None of the $26.9 million allocated to goodwill is deductible for tax purposes. All of the goodwill was assigned to the CCM reporting unit, which aligns with the reportable segment.
Arbo
On January 31, 2017, the Company acquired 100% of the equity of Arbo Holdings Limited (“Arbo”) for total consideration of GBP 9.1 million or $11.5 million, including the estimated fair value of contingent consideration of GBP 2.0 million or $2.5 million and a working capital settlement, which was finalized in the second quarter of 2017. Arbo is a provider of sealants, coatings and membrane systems used for waterproofing and sealing buildings and other structures.
Arbo contributed revenues of $14.0 million and operating income of $0.3 million for the period from January 31, 2017 to December 31, 2017. The results of operations of the acquired business are reported within the CCM segment.
Consideration of $4.7 million has been allocated to goodwill, $2.2 million to definite-lived intangible assets, $2.1 million to inventory, $1.6 million to indefinite-lived intangibles, $1.5 million to accounts receivable, $1.4 million to accounts payable and $1.4 million to deferred income and other taxes payable. Definite-lived intangible assets consist of customer relationships with an estimated useful life of 15 years. Of the $4.7 million of goodwill, $1.3 million is deductible for tax purposes. All of the goodwill was assigned to the CCM reporting unit, which aligns with the reportable segment.
Note 4—Discontinued Operations
On March 20, 2018, the Company completed the sale of CFS to The Jordan Company of New York, NY for gross proceeds of $758.0 million, including a working capital adjustment, which was finalized in the third quarter of 2018. The sale of CFS is consistent with the Company's vision of operating businesses with highly engineered manufacturing products in strong growth markets.
A summary of the results from discontinued operations included in the Consolidated Statements of Income follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
2019
|
|
2018
|
|
2017
|
|
Revenue
|
|
$
|
—
|
|
|
$
|
69.5
|
|
|
$
|
337.9
|
|
|
|
|
|
|
|
|
|
|
Cost of goods sold
|
|
—
|
|
|
49.5
|
|
|
238.5
|
|
|
Other operating expense, net
|
|
—
|
|
|
16.7
|
|
|
59.7
|
|
|
Operating income
|
|
—
|
|
|
3.3
|
|
|
39.7
|
|
|
Other non-operating expense, net
|
|
1.8
|
|
|
—
|
|
|
0.1
|
|
|
Income from discontinued operations before income taxes
|
|
(1.8)
|
|
|
3.3
|
|
|
39.6
|
|
|
Gain on sale of discontinued operations
|
|
—
|
|
|
296.8
|
|
|
—
|
|
|
Provision for income taxes
|
|
(0.9)
|
|
|
47.6
|
|
|
14.7
|
|
|
Income from discontinued operations
|
|
$
|
(0.9)
|
|
|
$
|
252.5
|
|
|
$
|
24.9
|
|
A summary of cash flows from discontinued operations included in the Consolidated Statements of Cash Flows follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
|
|
2018
|
|
2017
|
|
Net cash (used in) provided by operating activities
|
|
|
|
$
|
(2.0)
|
|
|
$
|
62.2
|
|
|
Net cash used in investing activities
|
|
|
|
(8.1)
|
|
|
(222.6)
|
|
|
Net cash provided by financing activities (1)
|
|
|
|
11.4
|
|
|
161.4
|
|
|
Change in cash and cash equivalents from discontinued operations
|
|
|
|
$
|
1.3
|
|
|
$
|
1.0
|
|
(1)Represents borrowings from the Carlisle cash pool to fund capital expenditures and acquisitions.
Note 5—Earnings Per Share
The Company’s restricted shares contain non-forfeitable rights to dividends and are considered participating securities for purposes of computing earnings per share pursuant to the two-class method. The computation below of earnings per share excludes income attributable to the unvested restricted shares from the numerator and excludes the dilutive impact of those underlying shares from the denominator.
The computation below of earnings per share includes the income attributable to the vested and deferred restricted shares and restricted stock units in the numerator and includes the dilutive impact of those underlying shares in the denominator.
Stock options are included in the calculation of diluted earnings per share utilizing the treasury stock method and performance share awards are included in the calculation of diluted earnings per share considering those are contingently issuable. Neither is considered to be a participating security as they do not contain non-forfeitable dividend rights.
Income from continuing operations and share data used in the basic and diluted earnings per share computations using the two-class method follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions except share and per share amounts)
|
|
2019
|
|
2018
|
|
2017
|
|
Income from continuing operations
|
|
$
|
473.7
|
|
|
$
|
358.6
|
|
|
$
|
340.6
|
|
|
Less: dividends declared
|
|
(102.9)
|
|
|
(93.5)
|
|
|
(92.1)
|
|
|
Undistributed earnings
|
|
370.8
|
|
|
265.1
|
|
|
248.5
|
|
|
Percent allocated to common shareholders (1)
|
|
99.7
|
%
|
|
99.7
|
%
|
|
99.3
|
%
|
|
|
|
369.7
|
|
|
264.3
|
|
|
246.8
|
|
|
Add: dividends declared to common shares, restricted share units and vested and deferred restricted and performance shares
|
|
102.7
|
|
|
93.1
|
|
|
90.9
|
|
|
Income from continuing operations attributable to common shareholders
|
|
$
|
472.4
|
|
|
$
|
357.4
|
|
|
$
|
337.7
|
|
|
|
|
|
|
|
|
|
|
Shares (in thousands):
|
|
|
|
|
|
|
|
Basic weighted-average shares outstanding
|
|
56,913
|
|
|
60,393
|
|
|
63,073
|
|
|
Effect of dilutive securities:
|
|
|
|
|
|
|
|
Performance awards
|
|
203
|
|
|
83
|
|
|
137
|
|
|
Stock options
|
|
431
|
|
|
310
|
|
|
341
|
|
|
Diluted weighted-average shares outstanding
|
|
57,547
|
|
|
60,786
|
|
|
63,551
|
|
|
|
|
|
|
|
|
|
|
Per share income from continuing operations attributable to common shares:
|
|
|
|
|
|
|
|
Basic
|
|
$
|
8.30
|
|
|
$
|
5.92
|
|
|
$
|
5.36
|
|
|
Diluted
|
|
$
|
8.21
|
|
|
$
|
5.88
|
|
|
$
|
5.32
|
|
|
|
|
|
|
|
|
|
|
(1) Basic weighted-average shares outstanding (in thousands)
|
|
56,913
|
|
|
60,393
|
|
|
63,073
|
|
|
Basic weighted-average shares outstanding and unvested restricted shares expected to vest (in thousands)
|
|
57,086
|
|
|
60,561
|
|
|
63,513
|
|
|
Percent allocated to common shareholders
|
|
99.7
|
%
|
|
99.7
|
%
|
|
99.3
|
%
|
To calculate earnings per share for income from discontinued operations and for net income, the denominator for both basic and diluted earnings per share is the same as used in the above table.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions except share amounts presented in thousands)
|
|
2019
|
|
2018
|
|
2017
|
|
Income from discontinued operations attributable to common shareholders for basic and dilutive earnings per share
|
|
$
|
(0.9)
|
|
|
$
|
251.8
|
|
|
$
|
24.8
|
|
|
Net income attributable to common shareholders for basic and diluted earnings per share
|
|
471.5
|
|
|
609.2
|
|
|
362.4
|
|
|
Anti-dilutive stock options excluded from EPS calculation (1)
|
|
1
|
|
|
813
|
|
|
321
|
|
(1)Represents stock options excluded from the calculation of diluted earnings per share as such options’ assumed proceeds upon exercise would result in the repurchase of more shares than the underlying award.
Note 6—Revenue Recognition
Performance Obligations
A performance obligation is a promise in a contract to transfer a distinct good or service to the customer in exchange for payment and is the unit of account. A contract's transaction price is allocated to each distinct performance obligation and recognized as revenue when or as the performance obligation is satisfied. The majority of the Company’s contracts have a single performance obligation to transfer individual goods or services. For contracts with multiple performance obligations, the contract's transaction price is allocated to each performance obligation using the Company’s best estimate of the standalone selling price of each distinct good or service in the contract. The primary method used to estimate standalone selling price is observable prices.
The Company’s performance obligations are satisfied, and control is transferred, either at a point in time or over time as work progresses. For the majority of the Company’s products, control is transferred, and revenue is recognized when the product is shipped from the manufacturing facility or delivered to the customer, depending on
shipping terms. Revenue is recognized over time primarily for separately priced extended service warranties in the CCM segment and certain highly customized product contracts in the CIT segment. Revenues for separately priced extended service warranties are recognized over the life of the contract. Revenues for highly customized product contracts are recognized based on the proportion of costs incurred to date, relative to total estimated costs to complete the contract and are generally incurred over twelve months or less. Highly customized product contract costs generally include labor, material and overhead. A summary of the timing of revenue recognition and reconciliation of disaggregated revenue by reportable segment follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2019
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
CCM
|
|
CIT
|
|
CFT
|
|
CBF
|
|
Total
|
|
Products transferred at a point in time
|
|
$
|
3,211.1
|
|
|
$
|
531.7
|
|
|
$
|
278.4
|
|
|
$
|
327.0
|
|
|
$
|
4,348.2
|
|
|
Products and services transferred over time
|
|
22.2
|
|
|
441.2
|
|
|
—
|
|
|
—
|
|
|
463.4
|
|
|
Total revenues
|
|
$
|
3,233.3
|
|
|
$
|
972.9
|
|
|
$
|
278.4
|
|
|
$
|
327.0
|
|
|
$
|
4,811.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2018
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
CCM
|
|
CIT
|
|
CFT
|
|
CBF
|
|
Total
|
|
Products transferred at a point in time
|
|
$
|
2,859.0
|
|
|
$
|
540.7
|
|
(1)
|
$
|
291.6
|
|
|
$
|
373.8
|
|
|
$
|
4,065.1
|
|
|
Products and services transferred over time
|
|
21.3
|
|
|
393.1
|
|
(1)
|
—
|
|
|
—
|
|
|
414.4
|
|
|
Total revenues
|
|
$
|
2,880.3
|
|
|
$
|
933.8
|
|
|
$
|
291.6
|
|
|
$
|
373.8
|
|
|
$
|
4,479.5
|
|
(1)As corrected from $900.5 million for products transferred at a point in time and $33.3 million for products and services transferred over time, as previously reported.
Remaining performance obligations for extended service warranties represent the transaction price for the remaining stand-ready obligation to perform warranty services. A summary of estimated revenue expected to be recognized in the future related to performance obligations that are unsatisfied or partially unsatisfied as of December 31, 2019 follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
2020
|
|
2021
|
|
2022
|
|
2023
|
|
2024
|
|
Thereafter
|
|
Extended service warranties
|
|
$
|
21.9
|
|
|
$
|
20.8
|
|
|
$
|
19.7
|
|
|
$
|
18.5
|
|
|
$
|
17.4
|
|
|
$
|
143.8
|
|
The Company has applied the practical expedient to not disclose information about remaining performance obligations that have original expected durations of one year or less. Additionally, the Company has applied the transition practical expedient to not disclose the amount of transaction price allocated to the remaining performance obligations and an expectation of when the Company expects to recognize associated revenues, for the year ended December 31, 2019.
Contract Balances
Contract liabilities relate to payments received in advance of performance under a contract, primarily related to extended service warranties in the CCM segment, systems contracts in the CFT segment and highly customized product contracts in the CIT segment. Contract liabilities are recognized as revenue as (or when) the Company performs under the contract. A summary of the change in contract liabilities follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
2019
|
|
2018
|
|
Balance as of January 1
|
|
$
|
227.4
|
|
|
$
|
215.8
|
|
|
Revenue recognized
|
|
(69.1)
|
|
|
(79.5)
|
|
|
Revenue deferred
|
|
87.6
|
|
|
90.5
|
|
|
Acquired liabilities
|
|
1.5
|
|
|
0.6
|
|
|
Balance as of December 31
|
|
$
|
247.4
|
|
|
$
|
227.4
|
|
Contract assets relate to the Company's right to payment for performance completed to date under a contract, primarily related to highly customized product contracts within the CIT segment. Accounts receivable are recorded when the right to payment becomes unconditional, which generally occurs over twelve months or less. A summary of the change in contract assets follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
2019
|
|
2018
|
|
Balance as of January 1
|
|
$
|
44.7
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of December 31
|
|
100.5
|
|
|
44.7
|
|
|
Change in contract assets
|
|
$
|
55.8
|
|
|
|
$
|
44.7
|
|
The change in contract assets for the year ended December 31, 2019, primarily reflects acquired contract assets of $29.1 million and the recognition of revenue as performance obligations were satisfied exceeding billings of $26.7 million. The change in contract assets for the year ended December 31, 2018, primarily reflects the adoption of ASC 606 of $22.8 million and the recognition of revenue as performance obligations were satisfied exceeding billings of$21.9 million.
Revenues by End-Market
A summary of revenues disaggregated by major end-market industries and reconciliation of disaggregated revenue by segment follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2019
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
CCM
|
|
CIT
|
|
CFT
|
|
CBF
|
|
Total
|
|
General construction
|
|
$
|
3,035.6
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3,035.6
|
|
|
Aerospace
|
|
—
|
|
|
641.4
|
|
|
—
|
|
|
23.3
|
|
|
664.7
|
|
|
Heavy equipment
|
|
100.2
|
|
|
—
|
|
|
—
|
|
|
259.5
|
|
|
359.7
|
|
|
Transportation
|
|
—
|
|
|
—
|
|
|
152.2
|
|
|
33.5
|
|
|
185.7
|
|
|
Medical
|
|
—
|
|
|
162.3
|
|
|
—
|
|
|
—
|
|
|
162.3
|
|
|
General industrial and other
|
|
97.5
|
|
|
169.2
|
|
|
126.2
|
|
|
10.7
|
|
|
403.6
|
|
|
Total revenues
|
|
$
|
3,233.3
|
|
|
$
|
972.9
|
|
|
$
|
278.4
|
|
|
$
|
327.0
|
|
|
$
|
4,811.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2018
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
CCM
|
|
CIT
|
|
CFT
|
|
CBF
|
|
Total
|
|
General construction
|
|
$
|
2,661.4
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,661.4
|
|
|
Aerospace
|
|
—
|
|
|
620.3
|
|
|
—
|
|
|
21.5
|
|
|
641.8
|
|
|
Heavy equipment
|
|
112.1
|
|
|
—
|
|
|
—
|
|
|
300.7
|
|
|
412.8
|
|
|
Transportation
|
|
—
|
|
|
—
|
|
|
154.9
|
|
|
41.1
|
|
|
196.0
|
|
|
Medical
|
|
—
|
|
|
146.4
|
|
|
—
|
|
|
—
|
|
|
146.4
|
|
|
General industrial and other
|
|
106.8
|
|
|
167.1
|
|
|
136.7
|
|
|
10.5
|
|
|
421.1
|
|
|
Total revenues
|
|
$
|
2,880.3
|
|
|
$
|
933.8
|
|
|
$
|
291.6
|
|
|
$
|
373.8
|
|
|
$
|
4,479.5
|
|
Note 7—Stock-Based Compensation
Incentive Compensation Program
The Company maintains an Incentive Compensation Program (the “Program”) for executives, certain other employees of the Company and its operating segments and subsidiaries and the Company’s non-employee directors. Members of the Board of Directors (the "Board") that receive stock-based compensation are treated as employees for accounting purposes. The Program was approved by shareholders on May 6, 2015. The Program allows for up to 4.2 million awards to eligible employees of stock options, restricted stock, stock appreciation rights, performance shares and units or other awards based on Company common stock. As of December 31, 2019, 1.5 million shares were available for grant under this plan.
During the year ended December 31, 2019, the Company awarded 460 thousand stock options as part of the Program, 58 thousand restricted stock awards, 52 thousand performance share awards, and 12 thousand restricted stock units with an aggregate grant-date fair value of approximately $25.4 million to be recognized over the requisite service period for each award.
Stock-based compensation cost by award type follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
2019
|
|
2018
|
|
2017
|
|
Stock option awards
|
|
$
|
10.8
|
|
|
$
|
11.0
|
|
|
$
|
7.7
|
|
|
Restricted stock awards
|
|
7.4
|
|
|
7.7
|
|
|
6.0
|
|
|
Performance share awards
|
|
6.0
|
|
|
7.4
|
|
|
5.6
|
|
|
Restricted stock units
|
|
1.3
|
|
|
1.4
|
|
|
1.4
|
|
|
Stock appreciation rights
|
|
8.6
|
|
|
—
|
|
|
—
|
|
|
Total stock-based compensation cost
|
|
$
|
34.1
|
|
|
$
|
27.5
|
|
|
$
|
20.7
|
|
|
Income tax benefit
|
|
$
|
12.9
|
|
|
$
|
10.6
|
|
|
$
|
12.5
|
|
In 2018, the Board authorized a grant of stock options to U.S. employees and stock appreciation rights to employees outside of the U.S. This grant contributed $11.5 million and $2.7 million to stock-based compensation costs for the years ended December 31, 2019 and December 31, 2018, respectively. Compensation cost of $3.2 million and $0.5 million is capitalized as inventory as of December 31, 2019 and December 31, 2018, respectively. Inventory is recognized in costs of goods sold when that related inventory is sold.
Stock Option Awards
Stock options awarded under the Program generally vest on a straight-line basis over a three-year period on the anniversary date of the grant. All stock options have a maximum contractual term of 10 years. Shares issued to cover stock options issued under the Program may be issued from shares held in treasury, from new issuances of shares or a combination of the two. Unrecognized compensation cost related to stock options of $9.8 million as of December 31, 2019, is to be recognized over a weighted-average period of 1.4 years.
The Company utilizes the Black-Scholes-Merton (“BSM”) option pricing model to determine the fair value of its stock options. The BSM relies on certain assumptions to estimate an option’s fair value. The weighted average assumptions used in the determination of fair value for stock options follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions, except per share amounts)
|
|
2019
|
|
2018
One-time Grant
|
|
2018
|
|
2017
|
|
Expected dividend yield
|
|
1.6
|
%
|
|
1.4
|
%
|
|
1.4
|
%
|
|
1.3
|
%
|
|
Expected term (in years)
|
|
4.9
|
|
3.9
|
|
5.5
|
|
5.6
|
|
Expected volatility
|
|
21.3
|
%
|
|
20.7
|
%
|
|
23.1
|
%
|
|
25.6
|
%
|
|
Risk-free interest rate
|
|
2.5
|
%
|
|
2.6
|
%
|
|
2.6
|
%
|
|
1.9
|
%
|
|
Weighted-average grant date fair value (per share)
|
|
$
|
21.07
|
|
|
$
|
21.91
|
|
|
$
|
23.71
|
|
|
$
|
24.57
|
|
|
Fair value of options granted
|
|
$
|
9.7
|
|
|
$
|
13.6
|
|
|
$
|
9.1
|
|
|
$
|
8.8
|
|
The expected term of a stock option is based on the assumption that all outstanding stock options will be exercised at the midpoint of the valuation date (if vested) or the vesting dates (if unvested) and the stock options’ expiration date. The expected volatility is based on historical volatility, as well as implied volatility of the Company’s call options. The risk-free interest rate is based on rates of U.S. Treasury issues with a remaining life equal to the expected term of the stock option. The expected dividend yield is based on the latest quarterly dividend payment per share, annualized, divided by the average three-month stock price as of the date of grant.
A summary of stock options outstanding and activity follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of Shares
(in thousands)
|
|
Weighted-Average Exercise Price
(per share)
|
|
Weighted-Average Contractual Term
(in years)
|
|
Aggregate Intrinsic Value
(in millions)
|
|
Outstanding as of December 31, 2018
|
|
1,964
|
|
|
$
|
95.76
|
|
|
|
|
|
|
Options granted
|
|
460
|
|
|
110.82
|
|
|
|
|
|
|
Options exercised
|
|
(448)
|
|
|
82.26
|
|
|
|
|
|
|
Options forfeited / expired
|
|
(151)
|
|
|
107.81
|
|
|
|
|
|
|
Outstanding as of December 31, 2019
|
|
1,825
|
|
|
101.95
|
|
|
7.6
|
|
$
|
109.3
|
|
|
Vested and exercisable as of December 31, 2019
|
|
646
|
|
|
89.69
|
|
|
5.9
|
|
$
|
46.6
|
|
Additional information related to stock option activity during the years ended December 31 follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
2019
|
|
2018
|
|
2017
|
|
Intrinsic value of options exercised
|
|
$
|
25.4
|
|
|
$
|
18.4
|
|
|
$
|
8.5
|
|
|
Fair value of options vested
|
|
$
|
6.3
|
|
|
$
|
10.2
|
|
|
$
|
5.4
|
|
Restricted Stock Awards
Restricted stock awarded under the Program is generally released to the recipient after a period of approximately three years. Unrecognized compensation cost related to restricted stock of $6.7 million as of December 31, 2019, is to be recognized over a weighted-average period of 1.6 years.
Information related to restricted stock during the years ended December 31 follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2019
|
|
2018
|
|
2017
|
|
Weighted-average grant date fair value (per share)
|
|
$
|
112.70
|
|
|
$
|
114.27
|
|
|
$
|
106.78
|
|
A summary of restricted stock outstanding and activity follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of Shares
(in thousands)
|
|
Weighted-Average Grant Date Fair Value
(per share)
|
|
Weighted-Average Contractual Term
(in years)
|
|
Aggregate Intrinsic Value
(in millions)
|
|
Outstanding as of December 31, 2018
|
|
169
|
|
|
$
|
103.47
|
|
|
|
|
|
|
Shares granted
|
|
58
|
|
|
112.70
|
|
|
|
|
|
|
Shares vested
|
|
(50)
|
|
|
92.53
|
|
|
|
|
|
|
Shares forfeited
|
|
(4)
|
|
|
109.22
|
|
|
|
|
|
|
Outstanding as of December 31, 2019
|
|
173
|
|
|
109.62
|
|
|
1.0
|
|
|
$
|
28.0
|
|
Additional information related to restricted stock award activity during the years ended December 31 follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
2019
|
|
2018
|
|
2017
|
|
Intrinsic value of restricted stock exercised
|
|
$
|
5.6
|
|
|
$
|
11.7
|
|
|
$
|
11.4
|
|
|
Fair value of restricted stock vested
|
|
$
|
4.6
|
|
|
$
|
9.8
|
|
|
$
|
8.1
|
|
Performance Share Awards
Performance shares vest based on the employee rendering three years of service to the Company and the attainment of a market condition over the performance period, which is based on the Company’s relative total shareholder return versus the S&P Midcap 400 Index® over a pre-determined time period as determined by the Compensation Committee of the Board. Unrecognized compensation cost related to performance share awards of $6.9 million as of December 31, 2019, is to be recognized over a weighted-average period of 1.7 years.
For purposes of determining diluted earnings per share, the performance share awards are considered contingently issuable shares and are included in diluted earnings per share based upon the number of shares that would have been awarded had the conditions at the end of the reporting period continued until the end of the performance period. See Note 5 for further information regarding earnings per share computations.
The Company utilizes the Monte-Carlo simulation approach based on a three-year measurement period to determine the fair value of performance shares. Such approach entails the use of assumptions regarding the future performance of the Company’s stock and those of the S&P Midcap 400 Index®. Those assumptions include expected volatility, risk-free interest rates, correlation coefficients and dividend reinvestment. Dividends accrue on the performance shares during the performance period and are to be paid in cash based upon the number of awards ultimately earned.
Information related to performance shares during the years ended December 31 follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2019
|
|
2018
|
|
2017
|
|
Weighted-average grant date fair value (per share)
|
|
$
|
149.27
|
|
|
$
|
140.20
|
|
|
$
|
141.83
|
|
A summary of performance shares outstanding and activity follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of Shares
(in thousands)
|
|
Weighted-Average Grant Date Fair Value
(per share)
|
|
Weighted-Average Contractual Term
(in years)
|
|
Aggregate Intrinsic Value
(in millions)
|
|
Outstanding as of December 31, 2018
|
|
153
|
|
|
$
|
132.68
|
|
|
|
|
|
|
Awards granted
|
|
52
|
|
|
149.27
|
|
|
|
|
|
|
Awards vested
|
|
(49)
|
|
|
119.37
|
|
|
|
|
|
|
Awards withheld
|
|
(9)
|
|
|
118.80
|
|
|
|
|
|
|
Awards forfeited
|
|
(4)
|
|
|
143.31
|
|
|
|
|
|
|
Outstanding as of December 31, 2019
|
|
143
|
|
|
143.94
|
|
|
1.0
|
|
$
|
23.2
|
|
Additional information related to performance share activity during the years ended December 31 follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
2019
|
|
2018
|
|
2017
|
|
Intrinsic value of performance share awards exercised
|
|
$
|
5.0
|
|
|
|
$
|
5.3
|
|
|
|
$
|
11.6
|
|
|
Fair value of performance share awards vested
|
|
$
|
5.9
|
|
|
|
$
|
5.2
|
|
|
|
$
|
10.0
|
|
Restricted Stock Units
Restricted stock units are awarded to eligible directors and fully vested and are expensed upon grant date. The restricted stock units are paid in shares of Company common stock after the director ceases to serve as a member of the Board, or if earlier, upon a change in control of the Company. The Company granted 12 thousand, 13 thousand and 13 thousand units in 2019, 2018 and 2017, respectively. Units had a weighted-average grant date fair value per share of $110.79, $108.72 and $107.87 in 2019, 2018 and 2017, respectively. Restricted stock units' fair value is based on the closing market price of the stock on the respective dates of the grants.
Stock Appreciation Rights
Stock appreciation rights issued under the 2018 one-time grant discussed above, cliff vest on May 2, 2021, at which date they will immediately vest and be settled in cash. Unrecognized compensation cost related to stock appreciation rights of $11.6 million as of December 31, 2019, is to be recognized over a weighted-average period of 1.3 years.
The stock appreciation rights are classified as liability awards and are measured at fair value at each balance sheet date. The Company utilizes the BSM option pricing model to determine the fair value of its stock appreciation rights. The BSM relies on certain assumptions to estimate a stock appreciation right's fair value. The weighted average assumptions used in the December 31, 2019 determination of fair value for stock appreciation rights follows:
|
|
|
|
|
|
|
|
|
|
|
(in millions, except per share amounts)
|
|
2018 One-time Grant
|
|
Expected dividend yield
|
|
1.3
|
%
|
|
Expected term (in years)
|
|
1.3
|
|
Expected volatility
|
|
24.3
|
%
|
|
Risk-free interest rate
|
|
1.6
|
%
|
|
Weighted-average grant date fair value (per share)
|
|
$
|
55.76
|
|
|
Fair value of stock appreciation rights granted
|
|
$
|
27.5
|
|
The expected life of stock appreciation rights is based on the time from the valuation date to the vest date. The expected volatility is based on historical volatility as well as implied volatility of the Company’s call options. The risk-free interest rate is based on rates of U.S. Treasury issues with a remaining life equal to the expected life of the stock appreciation right. The expected dividend yield is based on the latest quarterly dividend payment per share, annualized, divided by the average three-month stock price as of the date of grant.
A summary of stock appreciation awards outstanding and activity follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of Shares
(in thousands)
|
|
Weighted-Average Exercise Price
(per share)
|
|
Weighted-Average Contractual Term
(in years)
|
|
Aggregate Intrinsic Value
(in millions)
|
|
Outstanding as of December 31, 2018
|
|
—
|
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
Awards granted
|
|
493
|
|
|
|
106.85
|
|
|
|
|
|
|
|
|
|
|
Awards forfeited
|
|
(131)
|
|
|
|
106.85
|
|
|
|
|
|
|
|
|
|
|
Outstanding as of December 31, 2019
|
|
362
|
|
|
|
106.85
|
|
|
|
1.3
|
|
|
$
|
19.9
|
|
Deferred Compensation - Equity
Certain employees are eligible to participate in the Company’s Non-qualified Deferred Compensation Plan (the “Deferred Compensation Plan”). Participants may elect to defer all or part of their restricted and performance shares. Participants have elected to defer 86 thousand and 202 thousand shares of Company common stock as of December 31, 2019 and 2018, respectively. Company stock held for future issuance of vested awards is classified as deferred compensation equity in the Consolidated Balance Sheets and is recorded at grant date fair value. Such deferred shares are included in basic earnings per share.
Note 8—Exit and Disposal Activities
The Company has undertaken operational restructuring and other cost reduction actions to streamline processes and manage costs throughout various departments. These actions resulted in exit, disposal and employee termination benefit costs, primarily resulting from planned reductions in workforce, facility consolidation and relocation and lease termination costs. The primary actions are discussed below by operating segment.
CIT
The Company is substantially complete with its project to relocate its manufacturing operations in El Segundo, California, and Riverside, California, to existing manufacturing operations in North America. During the year ended December 31, 2019, exit and disposal costs totaled $8.0 million, primarily for employee termination benefit costs and travel costs. Total associated exit and disposal costs are expected to approximate $9.1 million, with approximately $0.5 million costs remaining to be incurred in the first half of 2020.
CFT
During 2019, the Company initiated plans to reduce costs and streamline processes by eliminating certain positions within selling, general and administrative, and manufacturing functions. The costs to complete this project totaled $2.7 million and were recognized primarily in the first quarter of 2019.
CBF
During 2017, the Company initiated plans to exit its manufacturing operations in Tulsa, Oklahoma, and relocate the majority of those operations to its existing manufacturing facility in Medina, Ohio. During the year ended December 31, 2019, exit and disposal costs totaled $2.2 million, primarily reflecting facility closure costs and employee termination benefits. This project is complete as of December 31, 2019, with cumulative exit and disposal costs of $20.8 million.
Consolidated Summary
Exit and disposal costs by activity follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
2019
|
|
2018
|
|
2017
|
|
Employee severance and benefit arrangements
|
|
$
|
7.5
|
|
|
|
$
|
3.2
|
|
|
|
$
|
17.8
|
|
|
Lease termination costs
|
|
1.8
|
|
|
|
1.1
|
|
|
|
—
|
|
|
Relocation costs
|
|
0.9
|
|
|
|
6.3
|
|
|
|
1.9
|
|
|
Accelerated depreciation
|
|
0.2
|
|
|
|
2.3
|
|
|
|
3.7
|
|
|
Other restructuring costs
|
|
3.3
|
|
|
5.0
|
|
|
3.4
|
|
|
Total exit and disposal costs
|
|
$
|
13.7
|
|
|
$
|
17.9
|
|
|
$
|
26.8
|
|
Exit and disposal costs by segment follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
2019
|
|
2018
|
|
2017
|
|
Carlisle Interconnect Technologies
|
|
$
|
8.5
|
|
|
$
|
3.2
|
|
|
$
|
9.5
|
|
|
Carlisle Fluid Technologies
|
|
2.7
|
|
|
1.1
|
|
|
11.4
|
|
|
Carlisle Brake & Friction
|
|
2.2
|
|
|
13.6
|
|
|
5.1
|
|
|
Carlisle Construction Materials
|
|
0.3
|
|
|
—
|
|
|
—
|
|
|
Corporate
|
|
—
|
|
|
—
|
|
|
0.8
|
|
|
Total exit and disposal costs
|
|
$
|
13.7
|
|
|
$
|
17.9
|
|
|
$
|
26.8
|
|
Exit and disposal costs by financial statement line item follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
2019
|
|
2018
|
|
2017
|
|
Cost of goods sold
|
|
$
|
7.1
|
|
|
$
|
15.5
|
|
|
$
|
10.9
|
|
|
Selling and administrative expenses
|
|
5.6
|
|
|
1.9
|
|
|
15.8
|
|
|
Research and development expenses
|
|
0.1
|
|
|
0.1
|
|
|
0.1
|
|
|
Other operating (income) expense, net
|
|
0.9
|
|
|
0.4
|
|
|
—
|
|
|
Total exit and disposal costs
|
|
$
|
13.7
|
|
|
$
|
17.9
|
|
|
$
|
26.8
|
|
Changes in exit and disposal liabilities follows:
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
Total
|
|
Balance as of December 31, 2018
|
|
$
|
1.2
|
|
|
Charges
|
|
13.7
|
|
|
Cash payments
|
|
(9.7)
|
|
|
|
|
|
|
Balance as of December 31, 2019
|
|
$
|
5.2
|
|
The liability of $5.2 million as of December 31, 2019, primarily relates to employee severance and benefit arrangements and is included in accrued expenses.
Note 9—Income Taxes
Sources of Pre-Tax Income and Related Tax Provision by Region
Geographic sources of income before income taxes consists of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
2019
|
|
2018
|
|
2017
|
|
Continuing operations:
|
|
|
|
|
|
|
|
U.S. domestic
|
|
$
|
484.7
|
|
|
$
|
352.2
|
|
|
$
|
356.5
|
|
|
Foreign
|
|
110.6
|
|
|
93.7
|
|
|
72.5
|
|
|
Income from continuing operations before income taxes
|
|
595.3
|
|
|
445.9
|
|
|
429.0
|
|
|
|
|
|
|
|
|
|
|
Discontinued operations:
|
|
|
|
|
|
|
|
|
|
|
U.S. domestic
|
|
(1.8)
|
|
|
299.8
|
|
|
39.1
|
|
|
Foreign
|
|
—
|
|
|
0.3
|
|
|
0.5
|
|
|
Income from discontinued operations before income taxes
|
|
(1.8)
|
|
|
300.1
|
|
|
39.6
|
|
|
|
|
|
|
|
|
|
|
Total income before income taxes
|
|
$
|
593.5
|
|
|
$
|
746.0
|
|
|
$
|
468.6
|
|
The provision for income taxes from continuing operations consists of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
2019
|
|
2018
|
|
2017
|
|
Current provision:
|
|
|
|
|
|
|
|
Federal and State
|
|
$
|
105.9
|
|
|
$
|
62.0
|
|
|
$
|
116.5
|
|
|
Foreign
|
|
23.4
|
|
|
25.9
|
|
|
28.4
|
|
|
Total current provision
|
|
129.3
|
|
|
87.9
|
|
|
144.9
|
|
|
|
|
|
|
|
|
|
|
Deferred provision (benefit):
|
|
|
|
|
|
|
|
|
|
|
Federal and State
|
|
(6.9)
|
|
|
7.9
|
|
|
(62.7)
|
|
|
Foreign
|
|
(0.8)
|
|
|
(8.5)
|
|
|
6.2
|
|
|
Total deferred (benefit) provision
|
|
(7.7)
|
|
|
(0.6)
|
|
|
(56.5)
|
|
|
|
|
|
|
|
|
|
|
Total provision for income taxes
|
|
$
|
121.6
|
|
|
$
|
87.3
|
|
|
$
|
88.4
|
|
Rate Reconciliation
A reconciliation of the tax provision from continuing operations computed at the U.S. federal statutory rate to the actual tax provision follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
2019
|
|
2018
|
|
2017
|
|
Taxes at U.S. statutory rate
|
|
$
|
125.0
|
|
|
$
|
93.6
|
|
|
$
|
150.1
|
|
|
State and local taxes, net of federal income tax benefit
|
|
15.2
|
|
|
10.8
|
|
|
9.5
|
|
|
Foreign earnings taxed at different rates
|
|
0.8
|
|
|
1.1
|
|
|
(6.7)
|
|
|
Change in unrecognized tax benefit
|
|
(2.8)
|
|
|
(7.8)
|
|
|
0.9
|
|
|
Return to provision adjustments
|
|
(7.6)
|
|
|
(2.3)
|
|
|
(0.7)
|
|
|
Benefit for domestic manufacturing deduction
|
|
—
|
|
|
—
|
|
|
(9.7)
|
|
|
Tax credits
|
|
(5.2)
|
|
|
(3.0)
|
|
|
(2.3)
|
|
|
Impact of U.S. tax reform
|
|
—
|
|
|
(3.3)
|
|
|
(57.7)
|
|
|
Change in investment assertion on foreign earnings
|
|
—
|
|
|
—
|
|
|
5.1
|
|
|
Other, net
|
|
(3.8)
|
|
|
(1.8)
|
|
|
(0.1)
|
|
|
Provision for income taxes
|
|
$
|
121.6
|
|
|
$
|
87.3
|
|
|
$
|
88.4
|
|
|
Effective income tax rate on continuing operations
|
|
20.4
|
%
|
|
19.6
|
%
|
|
20.6
|
%
|
Cash payments for income taxes, net of refunds, were $120.6 million, $203.0 million and $142.8 million, in 2019, 2018 and 2017, respectively.
Deferred Tax Assets (Liabilities), net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
December 31, 2019
|
|
December 31, 2018
|
|
Deferred revenue
|
|
$
|
22.9
|
|
|
$
|
21.1
|
|
|
Warranty reserves
|
|
4.6
|
|
|
4.6
|
|
|
Inventory reserves
|
|
7.6
|
|
|
7.6
|
|
|
Allowance for doubtful accounts
|
|
3.3
|
|
|
2.5
|
|
|
Employee benefits
|
|
29.8
|
|
|
27.6
|
|
|
Foreign loss carryforwards
|
|
4.4
|
|
|
5.1
|
|
|
Federal tax credit carryovers
|
|
2.4
|
|
|
—
|
|
|
Deferred state tax attributes
|
|
8.3
|
|
|
11.9
|
|
|
Lease liabilities
|
|
16.3
|
|
|
—
|
|
|
Other, net
|
|
5.0
|
|
|
—
|
|
|
Gross deferred assets
|
|
104.6
|
|
|
80.4
|
|
|
Valuation allowances
|
|
(5.3)
|
|
|
(1.3)
|
|
|
Deferred tax assets after valuation allowances
|
|
99.3
|
|
|
79.1
|
|
|
|
|
|
|
|
|
Undistributed foreign earnings
|
|
(13.6)
|
|
|
(11.0)
|
|
|
Property, plant and equipment
|
|
(55.8)
|
|
|
(47.2)
|
|
|
Intangibles
|
|
(219.0)
|
|
|
(172.5)
|
|
|
Right of use assets
|
|
(15.0)
|
|
|
—
|
|
|
Other, net
|
|
—
|
|
|
(0.4)
|
|
|
Gross deferred liabilities
|
|
(303.4)
|
|
|
(231.1)
|
|
|
|
|
|
|
|
|
Net deferred tax liabilities
|
|
$
|
(204.1)
|
|
|
$
|
(152.0)
|
|
Deferred tax assets and liabilities are classified as long-term. Foreign deferred tax assets and liabilities are grouped separately from U.S. domestic assets and liabilities and are analyzed on a jurisdictional basis.
Deferred tax assets and liabilities included in the Consolidated Balance Sheet follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
December 31, 2019
|
|
December 31, 2018
|
|
Other long-term assets
|
|
$
|
3.6
|
|
|
$
|
2.6
|
|
|
Other long-term liabilities
|
|
(207.7)
|
|
|
(154.6)
|
|
|
Net deferred tax liabilities
|
|
$
|
(204.1)
|
|
|
$
|
(152.0)
|
|
Valuation Allowances
As of December 31, 2019, the Company had no deferred tax assets related to net operating loss (“NOL”) carryforwards for U.S. federal tax purposes but had a deferred tax asset for state NOL carryforwards and credits of approximately $5.2 million (expiring 2020 through 2039). The Company believes that it is likely that certain of the state attributes will expire unused and therefore has established a valuation allowance of approximately $0.9 million against the deferred tax assets associated with these attributes. The Company also has deferred tax assets related to NOL carryforwards in foreign jurisdictions of approximately $4.4 million, which begin to expire in 2022. The Company believes that it is likely that certain foreign NOL carryforwards will expire unused and therefore has established a valuation allowance of approximately $2.0 million. As of December 31, 2019, the Company had foreign tax credit carryforwards of $2.4 million, which begin to expire in 2028. The Company believes it is likely the credits will expire unused and therefore has established a full valuation allowance.
Undistributed Foreign Earnings
As a result of the deemed mandatory repatriation provisions in the Tax Cuts and Jobs Act (the "Tax Act"), the Company included undistributed earnings in income subject to U.S. tax at reduced tax rates in 2017. In addition, the Company recognized in income global intangible low-taxed income (“GILTI”) reduced by foreign tax credits for 2018 as part of the changes from the Tax Act. As a result, the Company does not have material basis differences related to cumulative unremitted earnings for US tax purposes. The Company has determined that an amount approximately equal to foreign cash balances and other certain assets is not permanently reinvested for local country purposes, which results in an accrual of $13.6 million related to foreign withholding taxes. It is not practicable to calculate deferred tax balances on other basis differences.
Unrecognized Tax Benefits
Unrecognized tax benefits reflect the difference between the tax benefits of positions taken or expected to be taken on income tax returns and the tax benefits that meet the criteria for current recognition in the financial statements. The Company periodically assesses its unrecognized tax benefits.
A summary of the movement in gross unrecognized tax benefits (before estimated interest and penalties) follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
2019
|
|
2018
|
|
2017
|
|
Balance as of January 1
|
|
$
|
27.3
|
|
|
$
|
37.4
|
|
|
$
|
24.6
|
|
|
Additions based on tax positions related to current year
|
|
0.3
|
|
|
3.3
|
|
|
3.0
|
|
|
Additions related to acquired uncertain tax positions
|
|
11.6
|
|
|
—
|
|
|
12.6
|
|
|
Adjustments for tax positions of prior years
|
|
2.0
|
|
|
—
|
|
|
1.5
|
|
|
Reductions due to statute of limitations
|
|
(5.0)
|
|
|
(12.0)
|
|
|
(3.3)
|
|
|
Reductions due to settlements
|
|
(0.1)
|
|
|
(1.2)
|
|
|
(1.7)
|
|
|
Adjustments due to foreign exchange rates
|
|
(0.2)
|
|
|
(0.2)
|
|
|
0.7
|
|
|
Balance as of December 31
|
|
$
|
35.9
|
|
|
$
|
27.3
|
|
|
$
|
37.4
|
|
If the unrecognized tax benefits as of December 31, 2019, were to be recognized, approximately $40.9 million would impact the Company’s effective tax rate. The amount impacting the Company’s effective rate is calculated by adding accrued interest and penalties to the gross unrecognized tax benefit excluding positions related to discontinued operations and subtracting the tax benefit associated with state taxes and interest.
The Company classifies and reports interest and penalties associated with unrecognized tax benefits as a component of the income tax provision on the Consolidated Statements of Income and as a long-term liability on the Consolidated Balance Sheets. The total amount of such interest and penalties accrued, but excluded from the table above, at the years ending 2019, 2018 and 2017 were $9.2 million, $5.1 million and $5.9 million, respectively.
The Company is subject to U.S. federal income tax as well as income tax in multiple state and foreign jurisdictions. The Company is working with the IRS to complete its compliance assurance process for the 2018 and 2019 tax years.
Generally, state income tax returns are subject to examination for a period of three years to five years after filing. Substantially all material state tax matters have been concluded for tax years through 2013. Various state income tax returns for subsequent years are in the process of examination. At this stage the outcome is uncertain; however, the Company believes that contingencies have been adequately provided for. Statutes of limitation vary among the foreign jurisdictions in which the Company operates. Substantially all foreign tax matters have been concluded for tax years through 2009. The Company believes that foreign tax contingencies associated with income tax examinations underway or open tax years have been provided for adequately.
Based on the outcome of certain examinations or as a result of the expiration of statutes of limitations for certain jurisdictions, the Company believes that within the next 12 months it is reasonably possible that previously unrecognized tax benefits could decrease by approximately $9.0 million to $10.0 million. These previously unrecognized tax benefits relate to a variety of tax issues including tax matters relating to prior acquisitions and various state matters.
U.S. Tax Reform
On December 22, 2017, the U.S. enacted comprehensive tax legislation commonly referred to as the Tax Cuts and Jobs Act (the “Tax Act”). The Tax Act included significant changes to existing tax law including, among other things, a reduction to the U.S. federal corporate income tax rate from 35% to 21% and a one-time tax on deferred foreign income ("Transition Tax") in 2017.
The deemed repatriation transition tax (the “Transition Tax”) is a tax on certain previously untaxed accumulated and current earnings and profits (“E&P”) of the Company's foreign subsidiaries. The Company previously recognized $27.9 million related to the Transition Tax.
The Tax Act reduced the corporate tax rate to 21%, effective January 1, 2018. The Company previously recognized $88.9 million related to the change in the federal rate.
Note 10—Inventories, net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
December 31, 2019
|
|
December 31, 2018
|
|
Raw materials
|
|
$
|
241.0
|
|
|
$
|
195.1
|
|
|
Work-in-process
|
|
45.2
|
|
|
59.5
|
|
|
Finished goods
|
|
260.9
|
|
|
236.5
|
|
|
Reserves
|
|
(36.5)
|
|
|
(33.6)
|
|
|
Inventories, net
|
|
$
|
510.6
|
|
|
$
|
457.5
|
|
Note 11—Property, Plant and Equipment, net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
December 31, 2019
|
|
December 31, 2018
|
|
Land
|
|
$
|
75.8
|
|
|
$
|
69.1
|
|
|
Buildings and leasehold improvements
|
|
479.8
|
|
|
441.9
|
|
|
Machinery and equipment
|
|
926.0
|
|
|
875.3
|
|
|
Projects in progress
|
|
54.7
|
|
|
78.9
|
|
|
Property, plant and equipment, gross
|
|
1,536.3
|
|
|
1,465.2
|
|
|
Accumulated depreciation
|
|
(752.8)
|
|
|
(705.1)
|
|
|
Property, plant and equipment, net
|
|
$
|
783.5
|
|
|
$
|
760.1
|
|
Capitalized interest totaled $1.2 million, $2.2 million and $2.4 million for 2019, 2018 and 2017, respectively.
Note 12—Goodwill and Other Intangible Assets, net
Goodwill
The changes in the carrying amount of goodwill, net by segment follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
CCM
|
|
CIT
|
|
CFT
|
|
CBF (1)
|
|
Total
|
|
Net balance as of December 31, 2017
|
|
$
|
544.3
|
|
|
$
|
640.3
|
|
|
$
|
171.0
|
|
|
$
|
96.5
|
|
|
$
|
1,452.1
|
|
|
Goodwill acquired during year (2), (3)
|
|
2.8
|
|
|
2.7
|
|
|
—
|
|
|
—
|
|
|
5.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Measurement period adjustments
|
|
(12.0)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(12.0)
|
|
|
Currency translation and other
|
|
(2.3)
|
|
|
0.1
|
|
|
(1.5)
|
|
|
(0.1)
|
|
|
(3.8)
|
|
|
Net balance as of December 31, 2018
|
|
$
|
532.8
|
|
|
$
|
643.1
|
|
|
$
|
169.5
|
|
|
$
|
96.4
|
|
|
$
|
1,441.8
|
|
|
Goodwill acquired during year (2), (3)
|
|
64.3
|
|
|
194.1
|
|
|
16.1
|
|
|
—
|
|
|
274.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Measurement period adjustments
|
|
0.5
|
|
|
(1.9)
|
|
|
1.6
|
|
|
—
|
|
|
0.2
|
|
|
Currency translation and other
|
|
(0.5)
|
|
|
(0.1)
|
|
|
0.3
|
|
|
0.1
|
|
|
(0.2)
|
|
|
Net balance as of December 31, 2019
|
|
$
|
597.1
|
|
|
$
|
835.2
|
|
|
$
|
187.5
|
|
|
$
|
96.5
|
|
|
$
|
1,716.3
|
|
(1)CBF goodwill is presented net of accumulated impairment losses of $130.0 million recorded in prior periods. No other segments have incurred impairment losses.
(2)See Note 3 for further information on goodwill resulting from recent acquisitions.
(3)In addition to the acquisitions disclosed in Note 3, the Company acquired five businesses for an aggregate purchase price of $42.4 million during 2019. During 2018, the Company acquired three businesses for an aggregate purchase price of $20.1 million.
Other Intangible Assets, net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2019
|
|
|
|
|
|
December 31, 2018
|
|
|
|
|
|
(in millions)
|
|
Acquired Cost
|
|
Accumulated Amortization
|
|
Net Book Value
|
|
Acquired Cost
|
|
Accumulated Amortization
|
|
Net Book Value
|
|
Assets subject to amortization:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Customer relationships
|
|
$
|
1,054.4
|
|
|
$
|
(354.9)
|
|
|
$
|
699.5
|
|
|
$
|
843.8
|
|
|
$
|
(287.7)
|
|
|
$
|
556.1
|
|
|
Technology and intellectual property
|
|
304.1
|
|
|
(167.0)
|
|
|
137.1
|
|
|
268.8
|
|
|
(129.3)
|
|
|
139.5
|
|
|
Trade names and other
|
|
100.0
|
|
|
(38.7)
|
|
|
61.3
|
|
|
45.4
|
|
|
(16.4)
|
|
|
29.0
|
|
|
Assets not subject to amortization:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade names
|
|
242.7
|
|
|
—
|
|
|
242.7
|
|
|
243.1
|
|
|
—
|
|
|
243.1
|
|
|
Other intangible assets, net
|
|
$
|
1,701.2
|
|
|
$
|
(560.6)
|
|
|
$
|
1,140.6
|
|
|
$
|
1,401.1
|
|
|
$
|
(433.4)
|
|
|
$
|
967.7
|
|
The remaining weighted-average amortization period of intangible assets subject to amortization as of December 31, 2019, follows (in years):
|
|
|
|
|
|
|
|
|
|
|
Customer relationships
|
|
10.0
|
|
Technology and intellectual property
|
|
6.1
|
|
Trade names and other
|
|
11.3
|
|
Total assets subject to amortization
|
|
9.5
|
Intangible assets subject to amortization as of December 31, 2019, will be amortized as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
2020
|
|
2021
|
|
2022
|
|
2023
|
|
2024
|
|
Thereafter
|
|
Estimated future amortization expense
|
|
$
|
122.5
|
|
|
$
|
115.0
|
|
|
$
|
98.8
|
|
|
$
|
93.2
|
|
|
$
|
84.1
|
|
|
$
|
384.3
|
|
The net carrying values of the Company’s other intangible assets, net by reportable segment follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
December 31, 2019
|
|
December 31, 2018
|
|
Carlisle Construction Materials
|
|
$
|
345.3
|
|
|
$
|
285.3
|
|
|
Carlisle Interconnect Technologies
|
|
441.0
|
|
|
313.4
|
|
|
Carlisle Fluid Technologies
|
|
272.8
|
|
|
280.9
|
|
|
Carlisle Brake & Friction
|
|
80.2
|
|
|
86.6
|
|
|
Corporate
|
|
1.3
|
|
|
1.5
|
|
|
Total
|
|
$
|
1,140.6
|
|
|
$
|
967.7
|
|
Note 13—Accrued and Other Current Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
December 31, 2019
|
|
December 31, 2018
|
|
Compensation and benefits
|
|
$
|
109.5
|
|
|
$
|
99.9
|
|
|
Customer incentives
|
|
69.9
|
|
|
66.1
|
|
|
Standard product warranties
|
|
29.2
|
|
|
31.9
|
|
|
Income and other accrued taxes
|
|
22.7
|
|
|
16.7
|
|
|
Other accrued liabilities
|
|
63.2
|
|
|
43.4
|
|
|
Accrued and other current liabilities
|
|
$
|
294.5
|
|
|
$
|
258.0
|
|
Standard Product Warranties
The Company offers various standard warranty programs on its products, primarily for certain installed roofing systems, high-performance cables and assemblies, fluid technologies and braking products. The Company’s liability for such warranty programs is included in accrued expenses. The change in the Company’s standard product warranty liabilities follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
December 31, 2019
|
|
December 31, 2018
|
|
Balance as of January 1
|
|
$
|
31.9
|
|
|
$
|
30.4
|
|
|
Provision
|
|
17.1
|
|
|
18.1
|
|
|
|
|
|
|
|
|
Claims
|
|
(19.6)
|
|
|
(16.3)
|
|
|
Foreign exchange
|
|
(0.2)
|
|
|
(0.3)
|
|
|
Balance as of December 31
|
|
$
|
29.2
|
|
|
$
|
31.9
|
|
Note 14—Long-term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value (1)
|
|
|
|
(in millions)
|
|
December 31,
2019
|
|
December 31,
2018
|
|
December 31,
2019
|
|
December 31,
2018
|
|
3.75% Notes due 2027
|
|
$
|
600.0
|
|
|
$
|
600.0
|
|
|
$
|
623.4
|
|
|
$
|
579.4
|
|
|
3.5% Notes due 2024
|
|
400.0
|
|
|
400.0
|
|
|
414.2
|
|
|
386.4
|
|
|
3.75% Notes due 2022
|
|
350.0
|
|
|
350.0
|
|
|
361.4
|
|
|
345.5
|
|
|
5.125% Notes due 2020
|
|
250.0
|
|
|
250.0
|
|
|
255.0
|
|
|
255.0
|
|
|
|
|
|
|
|
|
|
|
|
|
Unamortized discount, debt issuance costs and other
|
|
(8.4)
|
|
|
(12.2)
|
|
|
|
|
|
|
Total long term-debt
|
|
$
|
1,591.6
|
|
|
$
|
1,587.8
|
|
|
|
|
|
|
Less current portion of long-term debt
|
|
250.2
|
|
|
—
|
|
|
|
|
|
|
Total long term-debt, net of current portion
|
|
$
|
1,341.4
|
|
|
$
|
1,587.8
|
|
|
|
|
|
(1)The fair value is estimated based on current yield rates plus the Company’s estimated credit spread available for financings with similar terms and maturities. Based on these inputs, debt instruments are classified as Level 2 in the fair value hierarchy.
3.75% Notes Due 2027
On November 16, 2017, the Company completed a public offering of $600.0 million of notes with a stated interest rate of 3.75% due December 1, 2027 (the “2027 Notes”). The 2027 Notes were issued at a discount of $2.4 million, resulting in proceeds to the Company of $597.6 million. The Company incurred costs to issue the 2027 Notes of approximately $7.7 million, inclusive of underwriters’, credit rating agencies’ and attorneys’ fees and other costs. The discount and issuance costs are amortized to interest expense over the life of the 2027 Notes. Interest is paid each June 1 and December 1.
3.5% Notes Due 2024
On November 16, 2017, the Company completed a public offering of $400.0 million of notes with a stated interest rate of 3.5% due December 1, 2024 (the “2024 Notes”). The 2024 Notes were issued at a discount of $0.4 million, resulting in proceeds to the Company of $399.6 million. The Company incurred costs to issue the 2024 Notes of approximately $4.5 million, inclusive of underwriters’, credit rating agencies’ and attorneys’ fees and other costs. The discount and issuance costs are amortized to interest expense over the life of the 2024 Notes. Interest is paid each June 1 and December 1.
3.75% Notes Due 2022
On November 20, 2012, the Company completed a public offering of $350.0 million of notes with a stated interest rate of 3.75% due November 15, 2022 (the “2022 Notes”). The 2022 Notes were issued at a discount of $1.1 million, resulting in proceeds to the Company of $348.9 million. The Company incurred costs to issue the 2022 Notes of approximately $2.9 million, inclusive of underwriters’, credit rating agencies’ and attorneys’ fees and other costs. Both the discount and issuance costs are being amortized to interest expense over the life of the 2022 Notes. Interest is paid each May 15 and November 15.
5.125% Notes Due 2020
On December 9, 2010, the Company completed a public offering of $250.0 million of notes with a stated interest rate of 5.125% due December 15, 2020 (the “2020 Notes”). The 2020 Notes were issued at a discount of approximately $1.1 million, resulting in proceeds to the Company of approximately $248.9 million. The Company incurred costs to issue the 2020 Notes of approximately $1.9 million, inclusive of underwriters’, credit rating agencies’ and attorneys’ fees and other costs. Interest on the 2020 Notes is paid each June 15 and December 15.
Notes Terms and Redemption Features
The 2027, 2024, 2022 and 2020 Notes (jointly the “Notes”) are presented net of the related discount and debt issuance costs in long-term debt. The Notes may be redeemed at the Company's option, in whole or in part, plus accrued and unpaid interest, at any time prior to the dates stated below, at a price equal to the greater of (i) 100.0% of the principal amounts; or (ii) the sum of the present values of the remaining scheduled payments of principal and interest discounted to the redemption date on a semi-annual basis at the Treasury Rate plus a spread (noted below). The Notes may also be redeemed at any time after the dates noted below, in whole or in part, at the Company's option at 100.0% of the principal amount, plus accrued and unpaid interest.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument
|
|
Date
|
|
Spread
|
|
3.75% Notes due 2027
|
|
September 1, 2027
|
|
25 basis points
|
|
|
3.5% Notes due 2024
|
|
October 1, 2024
|
|
20 basis points
|
|
|
3.75% Notes due 2022
|
|
August 15, 2022
|
|
35 basis points
|
|
|
5.125% Notes due 2020
|
|
September 15, 2020
|
|
35 basis points
|
|
Upon a change-in-control triggering event, the Company will be required to offer to repurchase the Notes at 101.0% of the principal amount, plus accrued and unpaid interest.
The Notes are subject to the Company's existing indenture dated January 15, 1997, and accordingly, are subject to the same restrictive covenants and limitations as the Company's existing indebtedness. The Notes are general unsecured obligations of the Company and rank equally with the Company's existing and future unsecured and unsubordinated indebtedness. The Notes are subordinate to any existing or future debt or other liabilities of the Company's subsidiaries.
Revolving Credit Facility (the “Facility”)
On October 20, 2011, the Company entered into a Third Amended and Restated Credit Agreement (“the Credit Agreement”) administered by J.P. Morgan Chase Bank, N.A. (“JPMorgan Chase”). On December 12, 2013, the Company executed an amendment to the facility to amend certain terms and extend the term of the Facility to December 12, 2018.
On February 21, 2017, the Company entered into a second amendment (the "Amendment") to the Company's Third Amended and Restated Credit Agreement (the “Credit Agreement”) administered by JPMorgan Chase Bank, N.A. Among other things, the Amendment increased the lenders' aggregate revolving commitment from $600.0 million to $1.0 billion and extended the maturity date of the Facility from December 12, 2018 to February 21, 2022. During the first quarter of 2017, the Company incurred $1.4 million of debt issuance costs to finalize the amendment, which are being recognized ratably over the extended maturity date of the Facility. The Facility has a feature that allows the Company to increase availability, at the Company's option, by an aggregate amount of up to $500.0 million through increased commitments from existing lenders or the addition of new lenders. Under the Facility, the Company may also enter into commitments in the form of standby, commercial, or direct pay letters of credit for an amount not to exceed $50.0 million.
The Facility provides for variable interest pricing based on the credit rating of the senior unsecured bank debt or other unsecured senior debt. The Facility is also subject to fees based on applicable rates as defined in the agreement and the aggregate commitment, regardless of usage. The Facility requires the Company to meet various restrictive covenants and limitations including certain leverage ratios, interest coverage ratios and limits on outstanding debt balances held by certain subsidiaries.
As of December 31, 2019, the Company had $1.0 billion available under the Facility. During 2019 and 2018, the Company had no borrowings or repayments under the Facility. During 2017, the Company borrowed and repaid $1.2 billion, in the aggregate, under the Facility.
Covenants and Limitations
Under the Company’s debt and credit facilities, the Company is required to meet various restrictive covenants and limitations, including limitations on certain leverage ratios, interest coverage and limits on outstanding debt balances held by certain subsidiaries. The Company was in compliance with all covenants and limitations as of December 31, 2019 and 2018.
Letters of Credit and Guarantees
During the normal course of business, the Company enters into commitments in the form of letters of credit and bank guarantees to provide financial and performance assurance to third parties. As of December 31, 2019, and 2018, the Company had $25.5 million and $26.0 million letters of credit and bank guarantees outstanding, respectively. The Company has multiple arrangements to obtain letters of credit, which include an agreement with an unspecified availability and separate agreements for up to $80.0 million in letters of credit, of which $54.5 million was available as of December 31, 2019.
Interest Payments
Cash payments for interest were $63.7 million, $65.4 million and $29.6 million in 2019, 2018 and 2017, respectively.
Note 15—Employee Benefit Plans
Defined Benefit Plans
The Company maintains defined benefit retirement plans, primarily for certain domestic employees, as presented below. All plans are frozen to new entrants, with the exception of the executive supplemental plan. Benefits are based primarily on years of service and earnings of the employee.
The significant assumptions used in the measurement of the projected benefit obligation and net periodic benefit cost primarily include the discount rate, rate of compensation increase and expected long-term return on plan assets. Weighted-average assumptions for the projected benefit obligation follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2019
|
|
2018
|
|
Discount rate
|
|
3.0
|
%
|
|
4.1
|
%
|
|
Rate of compensation increase
|
|
3.8
|
%
|
|
3.8
|
%
|
Weighted-average assumptions for net periodic benefit cost follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2019
|
|
2018
|
|
2017
|
|
Discount rate
|
|
4.1
|
%
|
|
3.5
|
%
|
|
3.9
|
%
|
|
Rate of compensation increase
|
|
3.8
|
%
|
|
3.8
|
%
|
|
3.8
|
%
|
|
Expected long-term return on plan assets
|
|
6.3
|
%
|
|
6.3
|
%
|
|
6.3
|
%
|
|
|
|
|
|
|
|
|
The weighted-average cash balance interest crediting rate for the Company's cash balance defined benefit plans was 4.0% for the years ended December 31, 2019, 2018 and 2017.
The Company considers several factors in determining the long-term rate of return for plan assets. Asset-class return expectations are set using a combination of empirical and forward-looking analyses. Capital market assumptions for the composition of the Company’s asset portfolio are intended to capture the behavior of asset classes observed over several market cycles. The Company also looks to historical returns for reasonableness and appropriateness.
A reconciliation of the change in the projected benefit obligation, plan assets and the funded status follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
December 31, 2019
|
|
December 31, 2018
|
|
Funded status
|
|
|
|
|
|
Projected benefit obligation
|
|
|
|
|
|
Beginning of year
|
|
$
|
167.5
|
|
|
$
|
182.8
|
|
|
Change in benefit obligation:
|
|
|
|
|
|
Service cost
|
|
2.8
|
|
|
3.1
|
|
|
Interest cost
|
|
6.1
|
|
|
5.5
|
|
|
Plan amendments
|
|
(0.1)
|
|
|
—
|
|
|
Actuarial (gain)/loss
|
|
17.2
|
|
|
(10.0)
|
|
|
Benefits paid
|
|
(14.6)
|
|
|
(13.9)
|
|
|
End of year
|
|
$
|
178.9
|
|
|
$
|
167.5
|
|
|
Fair value of plan assets
|
|
|
|
|
|
Beginning of year
|
|
$
|
148.6
|
|
|
$
|
165.7
|
|
|
Change in plan assets:
|
|
|
|
|
|
Actual return on plan assets
|
|
20.9
|
|
|
(4.6)
|
|
|
Company contributions
|
|
1.6
|
|
|
1.4
|
|
|
Benefits paid
|
|
(14.6)
|
|
|
(13.9)
|
|
|
End of year
|
|
$
|
156.5
|
|
|
$
|
148.6
|
|
|
|
|
|
|
|
|
Unfunded status end of year
|
|
$
|
(22.4)
|
|
|
$
|
(18.9)
|
|
|
|
|
|
|
|
|
Accumulated benefit obligation at end of year
|
|
$
|
178.0
|
|
|
$
|
167.0
|
|
The Company’s projected benefit obligation includes approximately $21.8 million and $19.6 million related to the Company’s executive supplemental and director defined benefit pension plans as of December 31, 2019 and 2018, respectively. The Company’s accumulated benefit obligation includes approximately $20.9 million and $19.1 million related to the Company’s executive supplemental and director defined benefit pension plans as of December 31,
2019 and 2018, respectively. The executive supplemental and director defined benefit plans have no plan assets and the Company is not required to pre-fund the obligations.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
December 31, 2019
|
|
December 31, 2018
|
|
Long-term assets
|
|
$
|
—
|
|
|
$
|
0.7
|
|
|
Current liabilities
|
|
(1.5)
|
|
|
(1.5)
|
|
|
Long-term liabilities
|
|
(20.9)
|
|
|
(18.1)
|
|
|
Net pension liability
|
|
$
|
(22.4)
|
|
|
$
|
(18.9)
|
|
The amounts included in accumulated other comprehensive income (loss) that have not been recognized in net periodic pension cost follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
December 31, 2019
|
|
December 31, 2018
|
|
Unrecognized actuarial losses (gross)
|
|
$
|
52.1
|
|
|
$
|
49.3
|
|
|
Unrecognized actuarial losses (net of tax)
|
|
41.5
|
|
|
39.6
|
|
|
Unrecognized prior service costs (gross)
|
|
0.8
|
|
|
1.0
|
|
|
Unrecognized prior service costs (net of tax)
|
|
0.6
|
|
|
0.8
|
|
The components of net periodic benefit cost follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
2019
|
|
2018
|
|
2017
|
|
Service cost
|
|
$
|
2.8
|
|
|
$
|
3.1
|
|
|
$
|
2.6
|
|
|
Interest cost
|
|
6.1
|
|
|
5.5
|
|
|
5.3
|
|
|
Expected return on plan assets
|
|
(9.7)
|
|
|
(10.3)
|
|
|
(10.2)
|
|
|
Amortization of unrecognized net loss
|
|
3.1
|
|
|
4.3
|
|
|
2.3
|
|
|
Amortization of unrecognized prior service credit
|
|
0.2
|
|
|
0.3
|
|
|
0.2
|
|
|
Net periodic benefit cost
|
|
$
|
2.5
|
|
|
$
|
2.9
|
|
|
$
|
0.2
|
|
The Company employs a liability driven investment approach whereby plan assets are invested primarily in fixed income investments to match the changes in the projected benefit obligation of funded plans related to changes in interest rates. Risk tolerance is established through careful consideration of projected benefit obligations, plan funded status and the Company’s other obligations and strategic investments.
The established target allocation is 88.0% fixed income securities and 12.0% equity securities. Fixed income investments are diversified across U.S. treasury, long and intermediate duration and high yield bonds. Equity investments are diversified across large capitalization U.S. and international stocks. Investment risk is measured and monitored on an ongoing basis through investment portfolio reviews, annual projected benefit liability measurements and asset/liability studies.
The fair value measurement of the plans’ assets by asset category follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quoted Prices in Active Markets for Identical Assets (Level 1)
|
|
|
|
(in millions)
|
|
December 31,
2019
|
|
December 31,
2018
|
|
Cash
|
|
$
|
0.6
|
|
|
$
|
0.6
|
|
|
U.S. treasury bonds
|
|
20.9
|
|
|
27.0
|
|
|
Mutual funds:
|
|
|
|
|
|
Equity mutual funds (1)
|
|
17.8
|
|
|
17.8
|
|
|
Fixed income mutual funds (2)
|
|
117.2
|
|
|
103.2
|
|
|
Total
|
|
$
|
156.5
|
|
|
$
|
148.6
|
|
(1)This category is comprised of investments in mutual funds that invest in equity securities such as large publicly traded companies listed in the S&P 500 Index; small to medium sized companies with market capitalization in the range of the Russell 2500 Index; and foreign issuers in emerging markets.
(2)This category is comprised of investments in mutual funds that invest in U.S. corporate fixed income securities, including asset-backed securities; high yield fixed income securities primarily rated BB, B, CCC, CC, C and D; and US dollar denominated debt securities of government, government related and corporate issuers in emerging market countries.
The Company made contributions of $1.6 million and $1.4 million during 2019 and 2018, respectively, which pertain to the Company’s executive supplemental and director defined benefit pension plans. This contribution covers current participant benefits as these plans have no plan assets. No minimum contributions to the pension plans were required in 2019 and 2018. During 2020, the Company expects to pay approximately $1.5 million in participant
benefits under the executive supplemental and director plans. In light of the plans’ funded status, the Company does not expect to make discretionary contributions to its pension plans in 2020.
A summary of estimated future benefits to be paid for the Company’s defined benefit pension plans as of December 31, 2019, follows:
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
Estimated
Benefit
Payments
|
|
2020
|
|
$
|
14.2
|
|
|
2021
|
|
14.1
|
|
|
2022
|
|
14.3
|
|
|
2023
|
|
14.6
|
|
|
2024
|
|
14.7
|
|
|
2025-2029
|
|
65.7
|
|
Defined Contribution Plans
401K Plan
The Company maintains defined contribution savings plans covering a significant portion of its eligible employees. Participant contributions are matched by the Company up to a 4.0% maximum of eligible compensation, subject to compensation and contribution limits as defined by the Internal Revenue Service. Employer contributions for the savings plan were $16.6 million, $15.2 million and $14.8 million in 2019, 2018 and 2017, respectively.
Matching contributions are invested in funds as directed by participants. Eligible participants may also elect to invest up to 50.0% of the Company’s matching contribution in Company common stock. Common shares held by the contribution savings plan follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
December 31,
2019
|
|
December 31,
2018
|
|
December 31,
2017
|
|
Common shares held
|
|
0.9
|
|
|
1.0
|
|
|
1.1
|
|
Deferred Compensation - Cash
The Company’s Deferred Compensation Plan allows certain eligible participants to defer a portion of their cash compensation and provides a matching contribution to the deferred compensation plan of up to 4.0% of eligible compensation. Eligible participants may elect to receive in-service distributions of deferred compensation or may defer receipt of distributions until retirement via lump sum or annual payment installments over a maximum period of 10 years. Participants allocate their deferred compensation amongst various investment options with earnings accruing to the participant.
The Company has established a Rabbi Trust to provide for a degree of financial security to cover its obligations with its deferred compensation plan. Contributions to the Rabbi Trust by the Company are made at the discretion of management and generally are made in cash and invested in money-market funds. The Company consolidates the Rabbi Trust and therefore includes the investments in its Consolidated Balance Sheets. As of December 31, 2019, and 2018, the Company had $6.1 million and $10.7 million of cash, respectively, and $5.5 million and $4.3 million of short-term investments, respectively. The short-term investments are measured at fair value using quoted market prices in active markets (i.e. Level 1 measurements) with changes in fair value recorded in net income and the associated cash flows presented as operating cash flows.
Workers’ Compensation Claims and Related Losses
The Company maintains occurrence-based insurance coverage with certain insurance carriers in accordance with its risk management practices that provides for reimbursement of workers’ compensation claims in excess of $0.5 million. The Company records a recovery receivable from the insurance carriers when such recovery is deemed probable based on the nature of the claim and history of recoveries. The liability related to workers’ compensation claims, both those reported to the Company and those incurred but not yet reported, is estimated based on actuarial
estimates, loss development factors and the Company’s historical loss experience. A summary of the receivable and liability related to workers' compensation claims follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
December 31,
2019
|
|
December 31,
2018
|
|
Other current assets
|
|
$
|
0.6
|
|
|
|
$
|
4.5
|
|
|
Other long-term assets
|
|
4.8
|
|
|
|
2.1
|
|
|
Total recovery receivable
|
|
$
|
5.4
|
|
|
|
$
|
6.6
|
|
|
|
|
|
|
|
|
Accrued and other current liabilities
|
|
$
|
4.2
|
|
|
|
$
|
4.5
|
|
|
Other long-term liabilities
|
|
12.9
|
|
|
|
15.0
|
|
|
Total workers' compensation liability
|
|
$
|
17.1
|
|
|
|
$
|
19.5
|
|
Note 16—Other Long-Term Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
December 31,
2019
|
|
December 31,
2018
|
|
Deferred taxes and other tax liabilities (1)
|
|
$
|
252.7
|
|
|
$
|
186.7
|
|
|
Operating lease liabilities (2)
|
|
61.8
|
|
|
—
|
|
|
Deferred compensation (3)
|
|
28.5
|
|
|
21.5
|
|
|
Pension and other post-retirement obligations (3)
|
|
25.5
|
|
|
22.8
|
|
|
Long-term workers' compensation (3)
|
|
12.9
|
|
|
15.0
|
|
|
Other
|
|
11.0
|
|
|
20.5
|
|
|
Other long-term liabilities
|
|
$
|
392.4
|
|
|
$
|
266.5
|
|
(1)Refer to Note 9 for additional deferred tax discussion.
(2)Refer to Note 17 for additional operating lease liabilities discussion
(3)Refer to Note 15 for additional pension, deferred compensation and workers' compensation discussion.
Note 17—Commitments and Contingencies
Leases
Lease Costs, Assets and Liabilities
The Company has operating leases primarily for manufacturing facilities, warehouses, offices and certain equipment. These leases have remaining lease terms of one to 13 years, some of which include one or more options to renew, with renewal terms that can extend the leases to one or 20 years or more. The components of lease cost follow:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
|
|
|
|
2019
|
|
|
|
Operating lease cost
|
|
|
|
|
|
$
|
27.5
|
|
|
|
|
Variable lease cost
|
|
|
|
|
|
5.0
|
|
|
|
|
Short-term lease cost
|
|
|
|
|
|
3.1
|
|
|
|
|
Total lease cost
|
|
|
|
|
|
$
|
35.6
|
|
|
|
A summary of lease assets and liabilities follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
December 31,
2019
|
|
|
|
Assets:
|
|
|
|
|
|
Operating lease right-of-use assets(1)
|
|
$
|
78.0
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
Operating lease liabilities - current(2)
|
|
22.2
|
|
|
|
|
Operating lease liabilities - long-term(3)
|
|
61.8
|
|
|
|
|
Total lease liabilities
|
|
$
|
84.0
|
|
|
|
(1)Included in other long-term assets.
(2)Included in accrued and other current liabilities.
(3)Included in other long-term liabilities.
Maturity of lease liabilities as of December 31, 2019, follow:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
|
|
2020
|
|
2021
|
|
2022
|
|
2023
|
|
2024
|
|
Thereafter
|
|
Total
|
|
Lease payments
|
|
|
|
$
|
24.8
|
|
|
$
|
18.6
|
|
|
$
|
13.7
|
|
|
$
|
9.6
|
|
|
$
|
6.8
|
|
|
$
|
22.9
|
|
|
$
|
96.4
|
|
|
Less: imputed interest
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(12.4)
|
|
|
Total lease liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
84.0
|
|
As previously disclosed in our 2018 Annual Report on Form 10-K and under the previous lease accounting standard, future minimum lease payments for non-cancelable operating leases in future years would have been as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
2023
|
|
Thereafter
|
|
Future minimum lease payments
|
|
$
|
16.7
|
|
|
$
|
10.8
|
|
|
$
|
6.8
|
|
|
$
|
4.9
|
|
|
$
|
4.2
|
|
|
$
|
5.1
|
|
Lease Term and Discount Rate
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
2019
|
|
Operating leases:
|
|
|
|
Weighted-average remaining lease term (in years)
|
|
6.3
|
|
Weighted-average discount rate
|
|
3.8
|
%
|
Supplemental Cash Flow Information
Cash paid for amounts included in the measurement of operating lease liabilities totaled $25.0 million for the year ended December 31, 2019. Operating lease right-of-use assets obtained in exchange for new operating lease liabilities totaled $100.5 million for the year ended December 31, 2019, of which $69.6 million related to the adoption of ASC 842.
Litigation
Over the years, the Company has been named as a defendant, along with numerous other defendants, in lawsuits in various courts in which plaintiffs have alleged injury due to exposure to asbestos-containing brakes, which Carlisle manufactured in limited amounts between the late-1940s and the mid-1980s. In addition to compensatory awards, these lawsuits may also seek punitive damages. Generally, the Company has obtained dismissals or settlements of its asbestos-related lawsuits with no material effect on its financial condition, results of operations, or cash flows. The Company maintains insurance coverage that applies to the Company’s defense costs and payments of settlements or judgments in connection with asbestos-related lawsuits. At this time, the amount of reasonably possible asbestos claims, if any, is not material to the Company's financial position, results of operations, or operating cash flows, although these matters could result in the Company being subject to monetary damages, costs or expenses, and charges against earnings in particular periods.
The Company may occasionally be involved in various other legal actions, including environmental matters, arising in the normal course of business. In the opinion of management, the ultimate outcomes of such actions, either individually or in the aggregate, are not expected to have a material adverse effect on the consolidated financial position or annual operating cash flows of the Company.
Note 18—Financial Instruments
Foreign Currency Forward Contracts
The Company uses foreign currency forward contracts to hedge a portion of its foreign currency exchange rate exposure to forecasted foreign currency denominated cash flows. These instruments are not held for speculative or trading purposes.
A summary of the Company's designated and non-designated cash flow hedges follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2019
|
|
|
|
December 31, 2018
|
|
|
|
(in millions)
|
|
Fair Value (1)
|
|
Notional Value
|
|
Fair Value (1)
|
|
Notional Value
|
|
Designated hedges
|
|
$
|
2.0
|
|
|
$
|
108.1
|
|
|
$
|
0.2
|
|
|
$
|
95.0
|
|
|
Non-designated hedges
|
|
0.6
|
|
|
124.4
|
|
|
0.1
|
|
|
49.9
|
|
(1)The fair value of foreign currency forward contracts is included in other current assets. The fair value was estimated using observable market inputs such as forward and spot prices of the underlying exchange rate pair. Based on these inputs, derivative assets and liabilities are classified as Level 2 in the fair value hierarchy.
For instruments that are designated and qualify as a cash flow hedge, the Company had foreign currency forward contracts with maturities less than one year. The changes in the fair value of the contracts are recorded in accumulated other comprehensive income (loss) and recognized in the same line item as the impact of the hedged item, revenues or cost of sales, when the underlying forecasted transaction impacts earnings. Gains and losses on the contracts representing hedge components excluded from the assessment of hedge effectiveness are recognized in the same line item as the hedged item, revenues or cost of sales, currently.
For instruments that are not designed as a cash flow hedge, the Company had foreign exchange contracts with maturities less than one year. The unrealized gains and losses resulting from these contracts were immaterial and are recognized in other non-operating expense, net and partially offset corresponding foreign exchange gains and losses on these balances.
Accumulated Other Comprehensive Income (Loss)
The changes in accumulated other comprehensive income (loss) by component follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
Accrued
post-retirement benefit liability
|
|
Foreign currency translation
|
|
Foreign currency forward contracts
|
|
Total
|
|
Balance as of January 1, 2018
|
|
$
|
(31.6)
|
|
|
$
|
(50.1)
|
|
|
$
|
(4.0)
|
|
|
$
|
(85.7)
|
|
|
Adoption of accounting standard
|
|
(6.5)
|
|
|
—
|
|
|
—
|
|
|
(6.5)
|
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|
Other comprehensive income (loss) before reclassifications
|
|
(5.1)
|
|
|
(30.3)
|
|
|
0.4
|
|
|
(35.0)
|
|
|
Amounts reclassified from accumulated other comprehensive income (loss) (1)
|
|
4.6
|
|
|
—
|
|
|
0.4
|
|
|
5.0
|
|
|
Income tax benefit
|
|
0.1
|
|
|
—
|
|
|
—
|
|
|
0.1
|
|
|
Other comprehensive income (loss)
|
|
(0.4)
|
|
|
(30.3)
|
|
|
0.8
|
|
|
(29.9)
|
|
|
Balance as of December 31, 2018
|
|
(38.5)
|
|
|
(80.4)
|
|
|
(3.2)
|
|
|
(122.1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income (loss) before reclassifications
|
|
(6.0)
|
|
|
(2.1)
|
|
|
1.3
|
|
|
(6.8)
|
|
|
Amounts reclassified from accumulated other comprehensive income (loss) (1)
|
|
3.4
|
|
|
—
|
|
|
0.8
|
|
|
4.2
|
|
|
Income tax benefit
|
|
0.6
|
|
|
—
|
|
|
—
|
|
|
0.6
|
|
|
Other comprehensive income (loss)
|
|
(2.0)
|
|
|
(2.1)
|
|
|
2.1
|
|
|
(2.0)
|
|
|
Balance as of December 31, 2019
|
|
$
|
(40.5)
|
|
|
$
|
(82.5)
|
|
|
$
|
(1.1)
|
|
|
$
|
(124.1)
|
|
(1)The accrued post-retirement benefit liability reclassification pertains to the amortization of unrecognized actuarial gains and losses and prior service credits which is included in net periodic benefit cost. See Note 15 for additional pension discussion.
Other Financial Instruments
Other financial instruments include cash and cash equivalents, accounts receivable, net, accounts payable, accrued expenses and long-term debt. The carrying value for cash and cash equivalents, accounts receivable, net, accounts
payable and accrued expenses approximates fair value because of its short-term nature and generally negligible credit losses (refer to Note 14 for the fair value of long-term debt).
Note 19—Quarterly Financial Data (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2019
|
|
|
|
|
|
|
|
|
|
(in millions, except per share data)
|
|
First
|
|
Second
|
|
Third
|
|
Fourth
|
|
Year
|
|
Revenues
|
|
$
|
1,071.9
|
|
|
$
|
1,314.8
|
|
|
$
|
1,280.6
|
|
|
$
|
1,144.3
|
|
|
$
|
4,811.6
|
|
|
Gross margin
|
|
288.6
|
|
|
394.2
|
|
|
380.2
|
|
|
308.7
|
|
|
1,371.7
|
|
|
Operating income
|
|
114.7
|
|
|
207.2
|
|
|
191.0
|
|
|
141.3
|
|
|
654.2
|
|
|
Income from continuing operations
|
|
77.4
|
|
|
153.0
|
|
|
139.3
|
|
|
104.0
|
|
|
473.7
|
|
|
Income (loss) from discontinued operations
|
|
2.0
|
|
|
(0.1)
|
|
|
(1.4)
|
|
|
(1.4)
|
|
|
(0.9)
|
|
|
Net income
|
|
79.4
|
|
|
152.9
|
|
|
137.9
|
|
|
102.6
|
|
|
472.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations (1)
|
|
$
|
1.34
|
|
|
$
|
2.68
|
|
|
$
|
2.45
|
|
|
$
|
1.84
|
|
|
$
|
8.30
|
|
|
Income (loss) from discontinued operations (1)
|
|
0.03
|
|
|
—
|
|
|
(0.02)
|
|
|
(0.03)
|
|
|
(0.02)
|
|
|
Basic earnings per share (1)
|
|
$
|
1.37
|
|
|
$
|
2.68
|
|
|
$
|
2.43
|
|
|
$
|
1.81
|
|
|
$
|
8.28
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations (1)
|
|
$
|
1.33
|
|
|
$
|
2.65
|
|
|
$
|
2.42
|
|
|
$
|
1.81
|
|
|
$
|
8.21
|
|
|
Income (loss) from discontinued operations (1)
|
|
0.03
|
|
|
—
|
|
|
(0.02)
|
|
|
(0.03)
|
|
|
(0.02)
|
|
|
Diluted earnings per share (1)
|
|
$
|
1.36
|
|
|
$
|
2.65
|
|
|
$
|
2.40
|
|
|
$
|
1.78
|
|
|
$
|
8.19
|
|
(1)The sum of quarterly earnings per share amounts may not equal the year due to differences in weighted-average share calculation.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2018
|
|
|
|
|
|
|
|
|
|
(in millions, except per share data)
|
|
First
|
|
Second
|
|
Third
|
|
Fourth
|
|
Year
|
|
Revenues
|
|
$
|
984.7
|
|
|
$
|
1,236.1
|
|
|
$
|
1,181.4
|
|
|
$
|
1,077.3
|
|
|
$
|
4,479.5
|
|
|
Gross margin
|
|
249.4
|
|
|
332.2
|
|
|
314.3
|
|
|
278.8
|
|
|
1,174.7
|
|
|
Operating income
|
|
94.7
|
|
|
159.7
|
|
|
140.0
|
|
|
114.6
|
|
|
509.0
|
|
|
Income from continuing operations
|
|
57.9
|
|
|
114.7
|
|
|
96.9
|
|
|
89.1
|
|
|
358.6
|
|
|
Income (loss) from discontinued operations
|
|
251.7
|
|
|
(1.0)
|
|
|
2.8
|
|
|
(1.0)
|
|
|
252.5
|
|
|
Net income
|
|
309.6
|
|
|
113.7
|
|
|
99.7
|
|
|
88.1
|
|
|
611.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations (1)
|
|
$
|
0.93
|
|
|
$
|
1.88
|
|
|
$
|
1.61
|
|
|
$
|
1.50
|
|
|
$
|
5.92
|
|
|
Income (loss) from discontinued operations (1)
|
|
4.05
|
|
|
(0.02)
|
|
|
0.05
|
|
|
(0.02)
|
|
|
4.17
|
|
|
Basic earnings per share (1)
|
|
$
|
4.98
|
|
|
$
|
1.86
|
|
|
$
|
1.66
|
|
|
$
|
1.48
|
|
|
$
|
10.09
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations (1)
|
|
$
|
0.92
|
|
|
$
|
1.87
|
|
|
$
|
1.59
|
|
|
$
|
1.49
|
|
|
$
|
5.88
|
|
|
Income (loss) from discontinued operations (1)
|
|
4.02
|
|
|
(0.02)
|
|
|
0.05
|
|
|
(0.02)
|
|
|
4.14
|
|
|
Diluted earnings per share (1)
|
|
$
|
4.94
|
|
|
$
|
1.85
|
|
|
$
|
1.64
|
|
|
$
|
1.47
|
|
|
$
|
10.02
|
|
(1)The sum of quarterly earnings per share amounts may not equal the year due to differences in weighted-average share calculation.
Note 20—Subsequent Events
On February 5, 2020, the Company entered into the Company's Fourth Amended and Restated Credit Agreement (the “Credit Agreement”) administered by JPMorgan Chase Bank, N.A. Among other things, the Amendment extended the maturity date of the Facility from February 21, 2022, to February 5, 2025. During the first quarter of 2020, the Company incurred $1.3 million of debt issuance costs to finalize the amendment, which will be recognized ratably over the extended maturity date of the Facility. The Facility has a feature that allows the Company to increase availability, at our option, by an aggregate amount of up to $500.0 million through increased commitments from existing lenders or the addition of new lenders. Under the Facility the Company may also enter into commitments in the form of standby, commercial, or direct pay letters of credit for an amount not to exceed $50.0 million. The Facility provides for grid-based interest pricing based on the credit rating of the senior unsecured bank debt or other unsecured senior debt. The Facility is also subject to fees based on applicable rates as defined in the agreement and the aggregate commitment, regardless of usage.
Item 9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure.
None.
Item 9A. Controls and Procedures.
(a) Evaluation of disclosure controls and procedures. Under the supervision and with the participation of the Company’s management, including the Company’s chief executive officer and chief financial officer, the Company carried out an evaluation of the effectiveness of the design and operation of the Company’s disclosure controls and procedures pursuant to Exchange Act Rule 13a-15. Based upon that evaluation and as of December 31, 2019, the chief executive officer and chief financial officer have concluded that the Company’s disclosure controls and procedures are effective.
Management has prepared a report on the Company’s internal control over financial reporting in which management has determined that the Company’s controls are effective. A copy of management’s report is set forth below.
(b) Changes in internal controls. During the fourth quarter of 2019, there were no changes in the Company's internal control over financial reporting that have materially affected, or are reasonably likely to materially affect, the Company's internal control over financial reporting.
Management’s Report on Internal Control over Financial Reporting
The Company’s management is responsible for establishing and maintaining adequate internal control over financial reporting. Under the supervision and with the participation of the Company’s management, including the chief executive officer and chief financial officer, the Company evaluated the effectiveness of the design and operation of its internal control over financial reporting based on the framework in Internal Control—Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission. Based on that evaluation, the Company’s chief executive officer and chief financial officer concluded that the Company’s internal control over financial reporting was effective as of December 31, 2019.
As discussed in Note 3 to the Consolidated Financial Statements in Item 8, the Company completed the acquisitions of Petersen Aluminum Corporation on January 11, 2019, MicroConnex Corporation on April 1, 2019, and Providien LLC on November 20, 2019, (collectively the “Acquired Businesses”). Management's assessment of and conclusion on the effectiveness of internal control over financial reporting did not include the internal controls of the Acquired Businesses, which represented 12% of total assets as of December 31, 2019, and 4% of revenues for the year then ended.
The internal controls over financial reporting have been assessed by Deloitte & Touche LLP, whose report with respect to the effectiveness of internal controls over financial reporting is included herein at Item 8.
Item 9B. Other Information.
None.