| Debt
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
January 27, 2017 | October 28, 2016 | January 29, 2016 | |||||||||
Manufactured products | $ | 312,504 | $ | 279,461 | $ | 317,021 | |||||
Raw materials, supplies and work-in-progress | 194,058 | 193,833 | 198,205 | ||||||||
Total Inventories | $ | 506,562 | $ | 473,294 | $ | 515,226 |
|
|
Three Months Ended | |||||||
January 27, 2017 | January 29, 2016 | ||||||
Beginning balance | $ | 90,038 | $ | 82,871 | |||
Additional net deferred revenue/accrual made during the period | 2,749 | 11,003 | |||||
Payments made during the period | (1,750 | ) | (2,367 | ) | |||
Ending balance | $ | 91,037 | $ | 91,507 |
|
• | Level 1: Observable inputs based on quoted prices (unadjusted) in active markets for identical assets or liabilities. |
• | Level 2: Observable inputs based on quoted prices for similar assets and liabilities in active markets, or quoted prices for identical assets and liabilities in inactive markets. |
• | Level 3: Unobservable inputs that reflect an entity’s own assumptions about what inputs a market participant would use in pricing the asset or liability based on the best information available in the circumstances. |
Fair Value at January 27, 2017 | Fair Value Measurements Using Inputs Considered as | ||||||||||||||
Level 1 | Level 2 | Level 3 | |||||||||||||
Assets | |||||||||||||||
Cash equivalents | $ | 28,610 | $ | 28,610 | $ | — | $ | — | |||||||
Restricted cash1 | 882 | 882 | — | — | |||||||||||
Foreign currency contracts2 | 191 | — | 191 | — | |||||||||||
Deferred compensation plan assets3 | 19,515 | 19,515 | — | — | |||||||||||
Total Assets | $ | 49,198 | $ | 49,007 | $ | 191 | $ | — |
Fair Value at October 28, 2016 | Fair Value Measurements Using Inputs Considered as | ||||||||||||||
Level 1 | Level 2 | Level 3 | |||||||||||||
Assets | |||||||||||||||
Cash equivalents | $ | 39,842 | $ | 39,842 | $ | — | $ | — | |||||||
Restricted cash1 | 857 | 857 | — | — | |||||||||||
Foreign currency contracts2 | 267 | — | 267 | — | |||||||||||
Deferred compensation plan assets3 | 12,864 | 12,864 | — | — | |||||||||||
Total Assets | $ | 53,830 | $ | 53,563 | $ | 267 | $ | — |
Fair Value at January 29, 2016 | Fair Value Measurements Using Inputs Considered as | ||||||||||||||
Level 1 | Level 2 | Level 3 | |||||||||||||
Assets | |||||||||||||||
Cash equivalents | $ | 39,103 | $ | 39,103 | $ | — | $ | — | |||||||
Restricted cash1 | 1,383 | 1,383 | — | — | |||||||||||
Foreign currency contracts2 | 403 | — | 403 | — | |||||||||||
Deferred compensation plan assets3 | 10,796 | 10,796 | — | — | |||||||||||
Total Assets | $ | 51,685 | $ | 51,282 | $ | 403 | $ | — |
Fair Value at January 27, 2017 | Fair Value Measurements Using Inputs Considered as | ||||||||||||||
Level 1 | Level 2 | Level 3 | |||||||||||||
Debt1 | |||||||||||||||
Publicly traded debt | $ | 1,723,409 | $ | 1,723,409 | $ | — | $ | — | |||||||
Non-publicly traded debt | 143,568 | — | 143,568 | — | |||||||||||
Total Debt | $ | 1,866,977 | $ | 1,723,409 | $ | 143,568 | $ | — |
Fair Value at October 28, 2016 | Fair Value Measurements Using Inputs Considered as | ||||||||||||||
Level 1 | Level 2 | Level 3 | |||||||||||||
Debt1 | |||||||||||||||
Publicly traded debt | $ | 1,777,957 | $ | 1,777,957 | $ | — | $ | — | |||||||
Non-publicly traded debt | 78,398 | — | 78,398 | — | |||||||||||
Total Debt | $ | 1,856,355 | $ | 1,777,957 | $ | 78,398 | $ | — |
Fair Value at January 29, 2016 | Fair Value Measurements Using Inputs Considered as | ||||||||||||||
Level 1 | Level 2 | Level 3 | |||||||||||||
Debt1 | |||||||||||||||
Publicly traded debt | $ | 1,749,610 | $ | 1,749,610 | $ | — | $ | — | |||||||
Non-publicly traded debt | 346,732 | — | 346,732 | — | |||||||||||
Total Debt | $ | 2,096,342 | $ | 1,749,610 | $ | 346,732 | $ | — |
|
January 27, 2017 | October 28, 2016 | January 29, 2016 | |||||||||
Short-term debt | $ | 136,562 | $ | 71,339 | $ | 338,185 | |||||
Current portion of long-term debt | 150,107 | 150,107 | 116 | ||||||||
Long-term debt: | |||||||||||
Publicly traded bonds | 1,550,000 | 1,550,000 | $ | 1,700,000 | |||||||
Other long-term debt | 6,899 | 6,952 | 8,431 | ||||||||
Less: Debt issuance costs | (13,597 | ) | (14,026 | ) | (15,312 | ) | |||||
Long-term debt, net of current portion and debt issuance costs | 1,543,302 | 1,542,926 | 1,693,119 | ||||||||
Total debt, net of debt issuance costs | $ | 1,829,971 | $ | 1,764,372 | $ | 2,031,420 |
|
|
Three Months Ended | |||||||
January 27, 2017 | January 29, 2016 | ||||||
Service cost | $ | 740 | $ | 683 | |||
Interest cost | 2,905 | 3,309 | |||||
Expected return on plan assets | (4,916 | ) | (4,878 | ) | |||
Amortization of prior service cost | 110 | 112 | |||||
Recognized actuarial loss | 1,788 | 1,642 | |||||
Net periodic benefit cost | 627 | 868 |
Three Months Ended | |||||||
January 27, 2017 | January 29, 2016 | ||||||
Service cost | $ | 34 | $ | 72 | |||
Interest cost | 76 | 90 | |||||
Expected return on plan assets | N/A | N/A | |||||
Amortization of prior service credit | (14 | ) | (32 | ) | |||
Recognized actuarial loss | 81 | 96 | |||||
Net periodic benefit cost | $ | 177 | $ | 226 |
|
Three Months Ended | |||||
January 27, 2017 | January 29, 2016 | ||||
Effective tax rate | 22.7 | % | 25.8 | % |
|
Three Months Ended January 27, 2017 | Foreign Currency Translation1 | Benefit Obligations2 | Financial Instruments3 | Accumulated Other Comprehensive Income (Loss) | |||||||||||
Balance, October 28, 2016 | $ | (119,656 | ) | $ | (90,829 | ) | $ | (6,698 | ) | $ | (217,183 | ) | |||
Other comprehensive income (loss) before reclassifications | (69,234 | ) | — | (49 | ) | (69,283 | ) | ||||||||
Amounts reclassified from accumulated other comprehensive income (loss) to earnings | — | 1,965 | 156 | 2,121 | |||||||||||
Balance, January 27, 2017 | $ | (188,890 | ) | $ | (88,864 | ) | $ | (6,591 | ) | $ | (284,345 | ) |
Three Months Ended January 29, 2016 | Foreign Currency Translation1 | Benefit Obligations2 | Financial Instruments3 | Accumulated Other Comprehensive Income (Loss) | |||||||||||
Balance, October 30, 2015 | $ | (107,489 | ) | $ | (80,541 | ) | $ | (7,468 | ) | $ | (195,498 | ) | |||
Other comprehensive income (loss) before reclassifications | (24,927 | ) | — | 595 | (24,332 | ) | |||||||||
Amounts reclassified from accumulated other comprehensive income (loss) to earnings | — | 1,808 | (216 | ) | 1,592 | ||||||||||
Balance, January 29, 2016 | $ | (132,416 | ) | $ | (78,733 | ) | $ | (7,089 | ) | $ | (218,238 | ) |
Three Months Ended | |||||||
January 27, 2017 | January 29, 2016 | ||||||
Cost of sales | $ | 778 | $ | 702 | |||
Research and development | 243 | 230 | |||||
Selling, general and administrative | 944 | 876 | |||||
Total before income taxes | $ | 1,965 | $ | 1,808 |
|
Three Months Ended | |||||||
January 27, 2017 | January 29, 2016 | ||||||
Net sales | |||||||
Coatings | $ | 565,212 | $ | 543,563 | |||
Paints | 291,275 | 291,097 | |||||
Other and Administrative | 93,065 | 90,525 | |||||
Less Inter-segment Sales | (41,900 | ) | (39,429 | ) | |||
Total Net sales | $ | 907,652 | $ | 885,756 | |||
EBIT | |||||||
Coatings | $ | 86,728 | $ | 96,547 | |||
Paints | 3,887 | 3,819 | |||||
Other and Administrative | (15,348 | ) | (7,273 | ) | |||
Total EBIT | 75,267 | 93,093 | |||||
Interest expense | 22,544 | 22,415 | |||||
Income before income taxes | $ | 52,723 | $ | 70,678 |
|
|
Three Months Ended January 27, 2017 | Liability Balance October 28, 2016 | Expense | Payments and Other Activity | Liability Balance January 27, 2017 | |||||||||||
Coatings | |||||||||||||||
Severance and employee benefits | $ | 1,456 | $ | (136 | ) | $ | (47 | ) | $ | 1,273 | |||||
Exit costs (consulting/site clean-up) | 425 | 149 | (162 | ) | 412 | ||||||||||
Total Coatings | 1,881 | 13 | (209 | ) | 1,685 | ||||||||||
Paints | |||||||||||||||
Severance and employee benefits | 3,721 | 340 | (1,167 | ) | 2,894 | ||||||||||
Asset-related charges | — | 969 | (969 | ) | — | ||||||||||
Exit costs (consulting/site clean-up) | 856 | 576 | (193 | ) | 1,239 | ||||||||||
Total Paints | 4,577 | 1,885 | (2,329 | ) | 4,133 | ||||||||||
Other and Administrative | |||||||||||||||
Severance and employee benefits | 1,269 | (4 | ) | (182 | ) | 1,083 | |||||||||
Total Other and Administrative | 1,269 | (4 | ) | (182 | ) | 1,083 | |||||||||
Total | $ | 7,727 | $ | 1,894 | $ | (2,720 | ) | $ | 6,901 |
Three Months Ended January 29, 2016 | Liability Balance October 30, 2015 | Expense | Payments and Other Activity | Liability Balance January 29, 2016 | |||||||||||
Coatings | |||||||||||||||
Severance and employee benefits | $ | 6,679 | $ | 107 | $ | (3,098 | ) | $ | 3,688 | ||||||
Exit costs (consulting/site clean-up) | — | 84 | (84 | ) | — | ||||||||||
Total Coatings | 6,679 | 191 | (3,182 | ) | 3,688 | ||||||||||
Paints | |||||||||||||||
Severance and employee benefits | 6,004 | 54 | (329 | ) | 5,729 | ||||||||||
Asset-related charges | — | 571 | (571 | ) | — | ||||||||||
Exit costs (consulting/site clean-up) | 1,069 | 53 | (154 | ) | 968 | ||||||||||
Total Paints | 7,073 | 678 | (1,054 | ) | 6,697 | ||||||||||
Other and Administrative | |||||||||||||||
Severance and employee benefits | 38 | — | (1 | ) | 37 | ||||||||||
Total Other and Administrative | 38 | — | (1 | ) | 37 | ||||||||||
Total | $ | 13,790 | $ | 869 | $ | (4,237 | ) | $ | 10,422 |
Three Months Ended | |||||||
January 27, 2017 | January 29, 2016 | ||||||
Cost of sales | $ | 1,192 | $ | 435 | |||
Selling, general and administrative | 702 | 434 | |||||
Total restructuring charges | $ | 1,894 | $ | 869 |
|
|
• | Level 1: Observable inputs based on quoted prices (unadjusted) in active markets for identical assets or liabilities. |
• | Level 2: Observable inputs based on quoted prices for similar assets and liabilities in active markets, or quoted prices for identical assets and liabilities in inactive markets. |
• | Level 3: Unobservable inputs that reflect an entity’s own assumptions about what inputs a market participant would use in pricing the asset or liability based on the best information available in the circumstances. |
|
January 27, 2017 | October 28, 2016 | January 29, 2016 | |||||||||
Manufactured products | $ | 312,504 | $ | 279,461 | $ | 317,021 | |||||
Raw materials, supplies and work-in-progress | 194,058 | 193,833 | 198,205 | ||||||||
Total Inventories | $ | 506,562 | $ | 473,294 | $ | 515,226 |
|
Three Months Ended | |||||||
January 27, 2017 | January 29, 2016 | ||||||
Beginning balance | $ | 90,038 | $ | 82,871 | |||
Additional net deferred revenue/accrual made during the period | 2,749 | 11,003 | |||||
Payments made during the period | (1,750 | ) | (2,367 | ) | |||
Ending balance | $ | 91,037 | $ | 91,507 |
|
Fair Value at January 27, 2017 | Fair Value Measurements Using Inputs Considered as | ||||||||||||||
Level 1 | Level 2 | Level 3 | |||||||||||||
Assets | |||||||||||||||
Cash equivalents | $ | 28,610 | $ | 28,610 | $ | — | $ | — | |||||||
Restricted cash1 | 882 | 882 | — | — | |||||||||||
Foreign currency contracts2 | 191 | — | 191 | — | |||||||||||
Deferred compensation plan assets3 | 19,515 | 19,515 | — | — | |||||||||||
Total Assets | $ | 49,198 | $ | 49,007 | $ | 191 | $ | — |
Fair Value at October 28, 2016 | Fair Value Measurements Using Inputs Considered as | ||||||||||||||
Level 1 | Level 2 | Level 3 | |||||||||||||
Assets | |||||||||||||||
Cash equivalents | $ | 39,842 | $ | 39,842 | $ | — | $ | — | |||||||
Restricted cash1 | 857 | 857 | — | — | |||||||||||
Foreign currency contracts2 | 267 | — | 267 | — | |||||||||||
Deferred compensation plan assets3 | 12,864 | 12,864 | — | — | |||||||||||
Total Assets | $ | 53,830 | $ | 53,563 | $ | 267 | $ | — |
Fair Value at January 29, 2016 | Fair Value Measurements Using Inputs Considered as | ||||||||||||||
Level 1 | Level 2 | Level 3 | |||||||||||||
Assets | |||||||||||||||
Cash equivalents | $ | 39,103 | $ | 39,103 | $ | — | $ | — | |||||||
Restricted cash1 | 1,383 | 1,383 | — | — | |||||||||||
Foreign currency contracts2 | 403 | — | 403 | — | |||||||||||
Deferred compensation plan assets3 | 10,796 | 10,796 | — | — | |||||||||||
Total Assets | $ | 51,685 | $ | 51,282 | $ | 403 | $ | — |
Fair Value at January 27, 2017 | Fair Value Measurements Using Inputs Considered as | ||||||||||||||
Level 1 | Level 2 | Level 3 | |||||||||||||
Debt1 | |||||||||||||||
Publicly traded debt | $ | 1,723,409 | $ | 1,723,409 | $ | — | $ | — | |||||||
Non-publicly traded debt | 143,568 | — | 143,568 | — | |||||||||||
Total Debt | $ | 1,866,977 | $ | 1,723,409 | $ | 143,568 | $ | — |
Fair Value at October 28, 2016 | Fair Value Measurements Using Inputs Considered as | ||||||||||||||
Level 1 | Level 2 | Level 3 | |||||||||||||
Debt1 | |||||||||||||||
Publicly traded debt | $ | 1,777,957 | $ | 1,777,957 | $ | — | $ | — | |||||||
Non-publicly traded debt | 78,398 | — | 78,398 | — | |||||||||||
Total Debt | $ | 1,856,355 | $ | 1,777,957 | $ | 78,398 | $ | — |
Fair Value at January 29, 2016 | Fair Value Measurements Using Inputs Considered as | ||||||||||||||
Level 1 | Level 2 | Level 3 | |||||||||||||
Debt1 | |||||||||||||||
Publicly traded debt | $ | 1,749,610 | $ | 1,749,610 | $ | — | $ | — | |||||||
Non-publicly traded debt | 346,732 | — | 346,732 | — | |||||||||||
Total Debt | $ | 2,096,342 | $ | 1,749,610 | $ | 346,732 | $ | — |
|
January 27, 2017 | October 28, 2016 | January 29, 2016 | |||||||||
Short-term debt | $ | 136,562 | $ | 71,339 | $ | 338,185 | |||||
Current portion of long-term debt | 150,107 | 150,107 | 116 | ||||||||
Long-term debt: | |||||||||||
Publicly traded bonds | 1,550,000 | 1,550,000 | $ | 1,700,000 | |||||||
Other long-term debt | 6,899 | 6,952 | 8,431 | ||||||||
Less: Debt issuance costs | (13,597 | ) | (14,026 | ) | (15,312 | ) | |||||
Long-term debt, net of current portion and debt issuance costs | 1,543,302 | 1,542,926 | 1,693,119 | ||||||||
Total debt, net of debt issuance costs | $ | 1,829,971 | $ | 1,764,372 | $ | 2,031,420 |
|
Three Months Ended | |||||||
January 27, 2017 | January 29, 2016 | ||||||
Service cost | $ | 740 | $ | 683 | |||
Interest cost | 2,905 | 3,309 | |||||
Expected return on plan assets | (4,916 | ) | (4,878 | ) | |||
Amortization of prior service cost | 110 | 112 | |||||
Recognized actuarial loss | 1,788 | 1,642 | |||||
Net periodic benefit cost | 627 | 868 |
Three Months Ended | |||||||
January 27, 2017 | January 29, 2016 | ||||||
Service cost | $ | 34 | $ | 72 | |||
Interest cost | 76 | 90 | |||||
Expected return on plan assets | N/A | N/A | |||||
Amortization of prior service credit | (14 | ) | (32 | ) | |||
Recognized actuarial loss | 81 | 96 | |||||
Net periodic benefit cost | $ | 177 | $ | 226 |
|
Three Months Ended | |||||
January 27, 2017 | January 29, 2016 | ||||
Effective tax rate | 22.7 | % | 25.8 | % |
|
Three Months Ended January 27, 2017 | Foreign Currency Translation1 | Benefit Obligations2 | Financial Instruments3 | Accumulated Other Comprehensive Income (Loss) | |||||||||||
Balance, October 28, 2016 | $ | (119,656 | ) | $ | (90,829 | ) | $ | (6,698 | ) | $ | (217,183 | ) | |||
Other comprehensive income (loss) before reclassifications | (69,234 | ) | — | (49 | ) | (69,283 | ) | ||||||||
Amounts reclassified from accumulated other comprehensive income (loss) to earnings | — | 1,965 | 156 | 2,121 | |||||||||||
Balance, January 27, 2017 | $ | (188,890 | ) | $ | (88,864 | ) | $ | (6,591 | ) | $ | (284,345 | ) |
Three Months Ended January 29, 2016 | Foreign Currency Translation1 | Benefit Obligations2 | Financial Instruments3 | Accumulated Other Comprehensive Income (Loss) | |||||||||||
Balance, October 30, 2015 | $ | (107,489 | ) | $ | (80,541 | ) | $ | (7,468 | ) | $ | (195,498 | ) | |||
Other comprehensive income (loss) before reclassifications | (24,927 | ) | — | 595 | (24,332 | ) | |||||||||
Amounts reclassified from accumulated other comprehensive income (loss) to earnings | — | 1,808 | (216 | ) | 1,592 | ||||||||||
Balance, January 29, 2016 | $ | (132,416 | ) | $ | (78,733 | ) | $ | (7,089 | ) | $ | (218,238 | ) |
Three Months Ended | |||||||
January 27, 2017 | January 29, 2016 | ||||||
Cost of sales | $ | 778 | $ | 702 | |||
Research and development | 243 | 230 | |||||
Selling, general and administrative | 944 | 876 | |||||
Total before income taxes | $ | 1,965 | $ | 1,808 |
|
Three Months Ended | |||||||
January 27, 2017 | January 29, 2016 | ||||||
Net sales | |||||||
Coatings | $ | 565,212 | $ | 543,563 | |||
Paints | 291,275 | 291,097 | |||||
Other and Administrative | 93,065 | 90,525 | |||||
Less Inter-segment Sales | (41,900 | ) | (39,429 | ) | |||
Total Net sales | $ | 907,652 | $ | 885,756 | |||
EBIT | |||||||
Coatings | $ | 86,728 | $ | 96,547 | |||
Paints | 3,887 | 3,819 | |||||
Other and Administrative | (15,348 | ) | (7,273 | ) | |||
Total EBIT | 75,267 | 93,093 | |||||
Interest expense | 22,544 | 22,415 | |||||
Income before income taxes | $ | 52,723 | $ | 70,678 |
|
Three Months Ended January 27, 2017 | Liability Balance October 28, 2016 | Expense | Payments and Other Activity | Liability Balance January 27, 2017 | |||||||||||
Coatings | |||||||||||||||
Severance and employee benefits | $ | 1,456 | $ | (136 | ) | $ | (47 | ) | $ | 1,273 | |||||
Exit costs (consulting/site clean-up) | 425 | 149 | (162 | ) | 412 | ||||||||||
Total Coatings | 1,881 | 13 | (209 | ) | 1,685 | ||||||||||
Paints | |||||||||||||||
Severance and employee benefits | 3,721 | 340 | (1,167 | ) | 2,894 | ||||||||||
Asset-related charges | — | 969 | (969 | ) | — | ||||||||||
Exit costs (consulting/site clean-up) | 856 | 576 | (193 | ) | 1,239 | ||||||||||
Total Paints | 4,577 | 1,885 | (2,329 | ) | 4,133 | ||||||||||
Other and Administrative | |||||||||||||||
Severance and employee benefits | 1,269 | (4 | ) | (182 | ) | 1,083 | |||||||||
Total Other and Administrative | 1,269 | (4 | ) | (182 | ) | 1,083 | |||||||||
Total | $ | 7,727 | $ | 1,894 | $ | (2,720 | ) | $ | 6,901 |
Three Months Ended January 29, 2016 | Liability Balance October 30, 2015 | Expense | Payments and Other Activity | Liability Balance January 29, 2016 | |||||||||||
Coatings | |||||||||||||||
Severance and employee benefits | $ | 6,679 | $ | 107 | $ | (3,098 | ) | $ | 3,688 | ||||||
Exit costs (consulting/site clean-up) | — | 84 | (84 | ) | — | ||||||||||
Total Coatings | 6,679 | 191 | (3,182 | ) | 3,688 | ||||||||||
Paints | |||||||||||||||
Severance and employee benefits | 6,004 | 54 | (329 | ) | 5,729 | ||||||||||
Asset-related charges | — | 571 | (571 | ) | — | ||||||||||
Exit costs (consulting/site clean-up) | 1,069 | 53 | (154 | ) | 968 | ||||||||||
Total Paints | 7,073 | 678 | (1,054 | ) | 6,697 | ||||||||||
Other and Administrative | |||||||||||||||
Severance and employee benefits | 38 | — | (1 | ) | 37 | ||||||||||
Total Other and Administrative | 38 | — | (1 | ) | 37 | ||||||||||
Total | $ | 13,790 | $ | 869 | $ | (4,237 | ) | $ | 10,422 |
Three Months Ended | |||||||
January 27, 2017 | January 29, 2016 | ||||||
Cost of sales | $ | 1,192 | $ | 435 | |||
Selling, general and administrative | 702 | 434 | |||||
Total restructuring charges | $ | 1,894 | $ | 869 |
|
|
|
|||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|