|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
|
|||
|
|||
|
|||
(Thousands of dollars) | Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||
Net income | $ | 234,953 | $ | 179,877 | $ | 562,982 | $ | 427,308 | |||||||
Foreign currency translation adjustments | (11,699 | ) | (74,886 | ) | 222 | (47,998 | ) | ||||||||
Amortization of net prior service costs and net actuarial losses, net of taxes(1) | 3,402 | 2,408 | 10,186 | 9,093 | |||||||||||
Adjustments of marketable equity securities, net of taxes(2) | 235 | (225 | ) | 120 | (633 | ) | |||||||||
Comprehensive income | $ | 226,891 | $ | 107,174 | $ | 573,510 | $ | 387,770 | |||||||
(1) | The tax effect of amortization of net prior service costs and net actuarial losses was $(3,024) and $(9,060) for the three and nine months ended September 30, 2012 and $(3,055) and $(9,016) for the three and nine months ended September 30, 2011. |
(2) | The tax effect of adjustments of marketable equity securities was $(150) and $(77) for the three and nine months ended September 30, 2012 and $144 and $404 for the three and nine months ended September 30, 2011. |
|
|||
(Thousands of dollars) | |||||||
2012 | 2011 | ||||||
Balance at January 1 | $ | 22,071 | $ | 23,103 | |||
Charges to expense | 18,646 | 23,177 | |||||
Settlements | (19,101 | ) | (19,507 | ) | |||
Balance at September 30 | $ | 21,616 | $ | 26,773 | |||
|
|||
Actual | Adjustments to | ||||||||||||||||||
(Thousands of dollars) | Balance at | Provisions in | expenditures | prior provisions | Balance at | ||||||||||||||
December 31, | Cost of goods | charged to | in Other general | September 30, | |||||||||||||||
Exit Plan | 2011 | sold or SG&A | accrual | expense—net | 2012 | ||||||||||||||
Global Finishes Group facility shutdown in 2012: | |||||||||||||||||||
Severance and related costs | $ | 3,399 | $ | 3,399 | |||||||||||||||
Other qualified exit costs | 3,343 | 3,343 | |||||||||||||||||
Consumer Group manufacturing facilities shutdown in 2011: | |||||||||||||||||||
Severance and related costs | $ | 197 | $ | (133 | ) | $ | (64 | ) | |||||||||||
Paint Stores Group stores shutdown in 2011: | |||||||||||||||||||
Other qualified exit costs | 156 | (144 | ) | (12 | ) | ||||||||||||||
Global Finishes Group branches shutdown in 2011: | |||||||||||||||||||
Severance and related costs | 129 | (129 | ) | ||||||||||||||||
Other qualified exit costs | 470 | (140 | ) | 330 | |||||||||||||||
Global Finishes Group branches shutdown in 2010: | |||||||||||||||||||
Other qualified exit costs | 955 | (91 | ) | 864 | |||||||||||||||
Other qualified exit costs for facilities shutdown prior to 2010 | 8,493 | (1,737 | ) | (18 | ) | 6,738 | |||||||||||||
Totals | $ | 10,400 | $ | 6,742 | $ | (2,374 | ) | $ | (94 | ) | $ | 14,674 | |||||||
|
|||
(Thousands of dollars) | Domestic Defined Benefit Pension Plans | Foreign Defined Benefit Pension Plans | Postretirement Benefits Other than Pensions | ||||||||||||||||||||
2012 | 2011 | 2012 | 2011 | 2012 | 2011 | ||||||||||||||||||
Three Months Ended September 30: | |||||||||||||||||||||||
Net periodic benefit cost: | |||||||||||||||||||||||
Service cost | $ | 4,732 | $ | 4,007 | $ | 892 | $ | 918 | $ | 736 | $ | 873 | |||||||||||
Interest cost | 4,330 | 4,707 | 1,725 | 1,061 | 3,380 | 3,895 | |||||||||||||||||
Expected return on assets | (11,210 | ) | (11,610 | ) | (1,677 | ) | (662 | ) | |||||||||||||||
Amortization of: | |||||||||||||||||||||||
Prior service cost (credit) | 398 | 408 | (164 | ) | (164 | ) | |||||||||||||||||
Actuarial loss | 5,486 | 4,876 | 251 | 215 | 429 | 626 | |||||||||||||||||
Net periodic benefit cost | $ | 3,736 | $ | 2,388 | $ | 1,191 | $ | 1,532 | $ | 4,381 | $ | 5,230 | |||||||||||
Nine Months Ended September 30: | |||||||||||||||||||||||
Net periodic benefit cost: | |||||||||||||||||||||||
Service cost | $ | 14,196 | $ | 12,021 | $ | 2,677 | $ | 2,814 | $ | 2,208 | $ | 2,621 | |||||||||||
Interest cost | 12,992 | 14,121 | 5,174 | 3,225 | 10,140 | 11,685 | |||||||||||||||||
Expected return on assets | (33,631 | ) | (34,831 | ) | (5,031 | ) | (2,008 | ) | |||||||||||||||
Amortization of: | |||||||||||||||||||||||
Prior service cost (credit) | 1,194 | 1,226 | (492 | ) | (492 | ) | |||||||||||||||||
Actuarial loss | 16,457 | 14,630 | 754 | 650 | 1,286 | 1,878 | |||||||||||||||||
Net periodic benefit cost | $ | 11,208 | $ | 7,167 | $ | 3,574 | $ | 4,681 | $ | 13,142 | $ | 15,692 | |||||||||||
|
|||
|
|||
|
|||
(Thousands of dollars) | Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||
Provisions for environmental matters—net | $ | 528 | $ | 2,694 | $ | 9,621 | $ | 7,344 | |||||||
Loss (gain) on disposition of assets | 654 | (1,094 | ) | (281 | ) | (5,493 | ) | ||||||||
Adjustments to prior provisions for qualified exit costs | (59 | ) | (94 | ) | 223 | ||||||||||
Total | $ | 1,123 | $ | 1,600 | $ | 9,246 | $ | 2,074 | |||||||
(Thousands of dollars) | Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||
Dividend and royalty income | $ | (1,433 | ) | $ | (1,067 | ) | $ | (3,534 | ) | $ | (4,052 | ) | |||
Net expense from financing activities | 2,347 | 1,932 | 6,368 | 5,881 | |||||||||||
Foreign currency related (gains) losses | (2,604 | ) | 8,971 | (6,308 | ) | 11,890 | |||||||||
Other income | (3,629 | ) | (5,877 | ) | (12,109 | ) | (14,213 | ) | |||||||
Other expense | 2,129 | 2,673 | 7,302 | 7,117 | |||||||||||
Total | $ | (3,190 | ) | $ | 6,632 | $ | (8,281 | ) | $ | 6,623 | |||||
|
|||
|
|||
(Thousands of dollars except per share data) | Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||
Basic | |||||||||||||||
Average common shares outstanding | 101,525,658 | 102,151,164 | 101,680,883 | 103,939,552 | |||||||||||
Net income | $ | 234,953 | $ | 179,877 | $ | 562,982 | $ | 427,308 | |||||||
Less net income allocated to unvested restricted shares | (1,965 | ) | (2,102 | ) | (4,654 | ) | (4,810 | ) | |||||||
Net income allocated to common shares | $ | 232,988 | $ | 177,775 | $ | 558,328 | $ | 422,498 | |||||||
Basic net income per common share | $ | 2.29 | $ | 1.74 | $ | 5.49 | $ | 4.06 | |||||||
Diluted | |||||||||||||||
Average common shares outstanding | 101,525,658 | 102,151,164 | 101,680,883 | 103,939,552 | |||||||||||
Stock options and other contingently issuable shares (1) | 2,493,662 | 1,972,108 | 2,287,241 | 2,221,992 | |||||||||||
Average common shares outstanding assuming dilution | 104,019,320 | 104,123,272 | 103,968,124 | 106,161,544 | |||||||||||
Net income | $ | 234,953 | $ | 179,877 | $ | 562,982 | $ | 427,308 | |||||||
Less net income allocated to unvested restricted shares | |||||||||||||||
assuming dilution | (1,922 | ) | (2,070 | ) | (4,555 | ) | (4,736 | ) | |||||||
Net income allocated to common shares assuming | |||||||||||||||
dilution | $ | 233,031 | $ | 177,807 | $ | 558,427 | $ | 422,572 | |||||||
Diluted net income per common share | $ | 2.24 | $ | 1.71 | $ | 5.37 | $ | 3.98 | |||||||
(1) | Stock options and other contingently issuable shares excluded 10,924 shares for the nine months ended September 30, 2012 due to their anti-dilutive effect. There were no options excluded due to their anti-dilutive effect for the three months ended September 30, 2012. Stock options and other contingently issuable shares excluded 101,480 shares for the three and nine months ended September 30, 2011 due to their anti-dilutive effect. |
|
|||
(Thousands of dollars) | Three Months Ended September 30, 2012 | ||||||||||||||||||||||
Paint Stores Group | Consumer Group | Global Finishes Group | Latin America Coatings Group | Administrative | Consolidated Totals | ||||||||||||||||||
Net external sales | $ | 1,553,461 | $ | 348,001 | $ | 491,816 | $ | 208,726 | $ | 1,222 | $ | 2,603,226 | |||||||||||
Intersegment transfers | 644,400 | 853 | 13,686 | (658,939 | ) | ||||||||||||||||||
Total net sales and intersegment transfers | $ | 1,553,461 | $ | 992,401 | $ | 492,669 | $ | 222,412 | $ | (657,717 | ) | $ | 2,603,226 | ||||||||||
Segment profit | $ | 300,563 | $ | 57,054 | (1) | $ | 36,415 | $ | 21,931 | $ | 415,963 | ||||||||||||
Interest expense | $ | (10,358 | ) | (10,358 | ) | ||||||||||||||||||
Administrative expenses and other | (62,607 | ) | (62,607 | ) | |||||||||||||||||||
Income before income taxes | $ | 300,563 | $ | 57,054 | $ | 36,415 | $ | 21,931 | $ | (72,965 | ) | $ | 342,998 | ||||||||||
Three Months Ended September 30, 2011 | |||||||||||||||||||||||
Paint Stores Group | Consumer Group | Global Finishes Group | Latin America Coatings Group | Administrative | Consolidated Totals | ||||||||||||||||||
Net external sales | $ | 1,417,765 | $ | 351,579 | $ | 497,023 | $ | 217,328 | $ | 1,225 | $ | 2,484,920 | |||||||||||
Intersegment transfers | 615,307 | 2,326 | 11,083 | (628,716 | ) | ||||||||||||||||||
Total net sales and intersegment transfers | $ | 1,417,765 | $ | 966,886 | $ | 499,349 | $ | 228,411 | $ | (627,491 | ) | $ | 2,484,920 | ||||||||||
Segment profit | $ | 236,886 | $ | 41,022 | (1) | $ | 27,569 | $ | 15,939 | $ | 321,416 | ||||||||||||
Interest expense | $ | (10,452 | ) | (10,452 | ) | ||||||||||||||||||
Administrative expenses and other | (50,688 | ) | (50,688 | ) | |||||||||||||||||||
Income before income taxes | $ | 236,886 | $ | 41,022 | $ | 27,569 | $ | 15,939 | $ | (61,140 | ) | $ | 260,276 | ||||||||||
Nine Months Ended September 30, 2012 | |||||||||||||||||||||||
Paint Stores Group | Consumer Group | Global Finishes Group | Latin America Coatings Group | Administrative | Consolidated Totals | ||||||||||||||||||
Net external sales | $ | 4,164,648 | $ | 1,066,123 | $ | 1,473,584 | $ | 604,600 | $ | 3,637 | $ | 7,312,592 | |||||||||||
Intersegment transfers | 1,803,175 | 5,118 | 36,310 | (1,844,603 | ) | ||||||||||||||||||
Total net sales and intersegment transfers | $ | 4,164,648 | $ | 2,869,298 | $ | 1,478,702 | $ | 640,910 | $ | (1,840,966 | ) | $ | 7,312,592 | ||||||||||
Segment profit | $ | 680,257 | $ | 193,117 | (2) | $ | 113,084 | $ | 51,099 | $ | 1,037,557 | ||||||||||||
Interest expense | $ | (30,925 | ) | (30,925 | ) | ||||||||||||||||||
Administrative expenses and other | (193,516 | ) | (193,516 | ) | |||||||||||||||||||
Income before income taxes | $ | 680,257 | $ | 193,117 | $ | 113,084 | $ | 51,099 | $ | (224,441 | ) | $ | 813,116 | ||||||||||
Nine Months Ended September 30, 2011 | |||||||||||||||||||||||
Paint Stores Group | Consumer Group | Global Finishes Group | Latin America Coatings Group | Administrative | Consolidated Totals | ||||||||||||||||||
Net external sales | $ | 3,646,079 | $ | 1,022,143 | $ | 1,415,035 | $ | 608,353 | $ | 3,647 | $ | 6,695,257 | |||||||||||
Intersegment transfers | 1,609,877 | 5,696 | 29,060 | (1,644,633 | ) | ||||||||||||||||||
Total net sales and intersegment transfers | $ | 3,646,079 | $ | 2,632,020 | $ | 1,420,731 | $ | 637,413 | $ | (1,640,986 | ) | $ | 6,695,257 | ||||||||||
Segment profit | $ | 512,374 | $ | 143,484 | (2) | $ | 77,256 | $ | 49,132 | $ | 782,246 | ||||||||||||
Interest expense | $ | (32,874 | ) | (32,874 | ) | ||||||||||||||||||
Administrative expenses and other | (137,367 | ) | (137,367 | ) | |||||||||||||||||||
Income before income taxes | $ | 512,374 | $ | 143,484 | $ | 77,256 | $ | 49,132 | $ | (170,241 | ) | $ | 612,005 | ||||||||||
|
|||
(Thousands of dollars except per share data) | Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||
Net sales | $ | 2,620,207 | $ | 2,520,423 | $ | 7,347,190 | $ | 6,775,294 | |||||||
Net income | 235,763 | 182,012 | 565,529 | 429,575 | |||||||||||
Net income per common share: | |||||||||||||||
Basic | $ | 2.30 | $ | 1.76 | $ | 5.52 | $ | 4.09 | |||||||
Diluted | $ | 2.25 | $ | 1.73 | $ | 5.40 | $ | 4.00 | |||||||
|
|||
(Thousands of dollars) | |||||||||||||
Quoted Prices | |||||||||||||
in Active | Significant | ||||||||||||
Fair Value at | Markets for | Significant Other | Unobservable | ||||||||||
September 30, | Identical Assets | Observable Inputs | Inputs | ||||||||||
2012 | (Level 1) | (Level 2) | (Level 3) | ||||||||||
Assets: | |||||||||||||
Deferred compensation plan asset (1) | $ | 19,728 | $ | 14,870 | $ | 4,858 | |||||||
Liabilities: | |||||||||||||
Deferred compensation plan liability (2) | $ | 28,024 | $ | 28,024 | |||||||||
(1) | The deferred compensation plan asset consists of the investment funds maintained for the future payments under the Company’s executive deferred compensation plan, which is structured as a rabbi trust. The investments are marketable securities accounted for under the Debt and Equity Securities Topic of the ASC. The level 1 investments are valued using quoted market prices multiplied by the number of shares. The level 2 investments are valued based on vendor or broker models. The cost basis of the investment funds is $19,469. |
(2) | The deferred compensation plan liability is the Company’s liability under its executive deferred compensation plan. The liability represents the fair value of the participant shadow accounts, and the value is based on quoted market prices. |
|
|||
(Thousands of dollars) | September 30, 2012 | September 30, 2011 | |||||||||||||
Carrying Amount | Fair Value | Carrying Amount | Fair Value | ||||||||||||
Publicly traded debt | $ | 632,460 | $ | 693,681 | $ | 632,412 | $ | 689,775 | |||||||
Non-traded debt | 6,824 | 6,607 | 18,929 | 18,222 | |||||||||||
|
|||
|
|||
|
|||
|
|||
(Thousands of dollars) | Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||
Net income | $ | 234,953 | $ | 179,877 | $ | 562,982 | $ | 427,308 | |||||||
Foreign currency translation adjustments | (11,699 | ) | (74,886 | ) | 222 | (47,998 | ) | ||||||||
Amortization of net prior service costs and net actuarial losses, net of taxes(1) | 3,402 | 2,408 | 10,186 | 9,093 | |||||||||||
Adjustments of marketable equity securities, net of taxes(2) | 235 | (225 | ) | 120 | (633 | ) | |||||||||
Comprehensive income | $ | 226,891 | $ | 107,174 | $ | 573,510 | $ | 387,770 | |||||||
(1) | The tax effect of amortization of net prior service costs and net actuarial losses was $(3,024) and $(9,060) for the three and nine months ended September 30, 2012 and $(3,055) and $(9,016) for the three and nine months ended September 30, 2011. |
(2) | The tax effect of adjustments of marketable equity securities was $(150) and $(77) for the three and nine months ended September 30, 2012 and $144 and $404 for the three and nine months ended September 30, 2011. |
|
|||
(Thousands of dollars) | |||||||
2012 | 2011 | ||||||
Balance at January 1 | $ | 22,071 | $ | 23,103 | |||
Charges to expense | 18,646 | 23,177 | |||||
Settlements | (19,101 | ) | (19,507 | ) | |||
Balance at September 30 | $ | 21,616 | $ | 26,773 | |||
|
|||
Actual | Adjustments to | ||||||||||||||||||
(Thousands of dollars) | Balance at | Provisions in | expenditures | prior provisions | Balance at | ||||||||||||||
December 31, | Cost of goods | charged to | in Other general | September 30, | |||||||||||||||
Exit Plan | 2011 | sold or SG&A | accrual | expense—net | 2012 | ||||||||||||||
Global Finishes Group facility shutdown in 2012: | |||||||||||||||||||
Severance and related costs | $ | 3,399 | $ | 3,399 | |||||||||||||||
Other qualified exit costs | 3,343 | 3,343 | |||||||||||||||||
Consumer Group manufacturing facilities shutdown in 2011: | |||||||||||||||||||
Severance and related costs | $ | 197 | $ | (133 | ) | $ | (64 | ) | |||||||||||
Paint Stores Group stores shutdown in 2011: | |||||||||||||||||||
Other qualified exit costs | 156 | (144 | ) | (12 | ) | ||||||||||||||
Global Finishes Group branches shutdown in 2011: | |||||||||||||||||||
Severance and related costs | 129 | (129 | ) | ||||||||||||||||
Other qualified exit costs | 470 | (140 | ) | 330 | |||||||||||||||
Global Finishes Group branches shutdown in 2010: | |||||||||||||||||||
Other qualified exit costs | 955 | (91 | ) | 864 | |||||||||||||||
Other qualified exit costs for facilities shutdown prior to 2010 | 8,493 | (1,737 | ) | (18 | ) | 6,738 | |||||||||||||
Totals | $ | 10,400 | $ | 6,742 | $ | (2,374 | ) | $ | (94 | ) | $ | 14,674 | |||||||
|
|||
(Thousands of dollars) | Domestic Defined Benefit Pension Plans | Foreign Defined Benefit Pension Plans | Postretirement Benefits Other than Pensions | ||||||||||||||||||||
2012 | 2011 | 2012 | 2011 | 2012 | 2011 | ||||||||||||||||||
Three Months Ended September 30: | |||||||||||||||||||||||
Net periodic benefit cost: | |||||||||||||||||||||||
Service cost | $ | 4,732 | $ | 4,007 | $ | 892 | $ | 918 | $ | 736 | $ | 873 | |||||||||||
Interest cost | 4,330 | 4,707 | 1,725 | 1,061 | 3,380 | 3,895 | |||||||||||||||||
Expected return on assets | (11,210 | ) | (11,610 | ) | (1,677 | ) | (662 | ) | |||||||||||||||
Amortization of: | |||||||||||||||||||||||
Prior service cost (credit) | 398 | 408 | (164 | ) | (164 | ) | |||||||||||||||||
Actuarial loss | 5,486 | 4,876 | 251 | 215 | 429 | 626 | |||||||||||||||||
Net periodic benefit cost | $ | 3,736 | $ | 2,388 | $ | 1,191 | $ | 1,532 | $ | 4,381 | $ | 5,230 | |||||||||||
Nine Months Ended September 30: | |||||||||||||||||||||||
Net periodic benefit cost: | |||||||||||||||||||||||
Service cost | $ | 14,196 | $ | 12,021 | $ | 2,677 | $ | 2,814 | $ | 2,208 | $ | 2,621 | |||||||||||
Interest cost | 12,992 | 14,121 | 5,174 | 3,225 | 10,140 | 11,685 | |||||||||||||||||
Expected return on assets | (33,631 | ) | (34,831 | ) | (5,031 | ) | (2,008 | ) | |||||||||||||||
Amortization of: | |||||||||||||||||||||||
Prior service cost (credit) | 1,194 | 1,226 | (492 | ) | (492 | ) | |||||||||||||||||
Actuarial loss | 16,457 | 14,630 | 754 | 650 | 1,286 | 1,878 | |||||||||||||||||
Net periodic benefit cost | $ | 11,208 | $ | 7,167 | $ | 3,574 | $ | 4,681 | $ | 13,142 | $ | 15,692 | |||||||||||
|
|||
(Thousands of dollars) | Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||
Provisions for environmental matters—net | $ | 528 | $ | 2,694 | $ | 9,621 | $ | 7,344 | |||||||
Loss (gain) on disposition of assets | 654 | (1,094 | ) | (281 | ) | (5,493 | ) | ||||||||
Adjustments to prior provisions for qualified exit costs | (59 | ) | (94 | ) | 223 | ||||||||||
Total | $ | 1,123 | $ | 1,600 | $ | 9,246 | $ | 2,074 | |||||||
(Thousands of dollars) | Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||
Dividend and royalty income | $ | (1,433 | ) | $ | (1,067 | ) | $ | (3,534 | ) | $ | (4,052 | ) | |||
Net expense from financing activities | 2,347 | 1,932 | 6,368 | 5,881 | |||||||||||
Foreign currency related (gains) losses | (2,604 | ) | 8,971 | (6,308 | ) | 11,890 | |||||||||
Other income | (3,629 | ) | (5,877 | ) | (12,109 | ) | (14,213 | ) | |||||||
Other expense | 2,129 | 2,673 | 7,302 | 7,117 | |||||||||||
Total | $ | (3,190 | ) | $ | 6,632 | $ | (8,281 | ) | $ | 6,623 | |||||
|
|||
(Thousands of dollars except per share data) | Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||
Basic | |||||||||||||||
Average common shares outstanding | 101,525,658 | 102,151,164 | 101,680,883 | 103,939,552 | |||||||||||
Net income | $ | 234,953 | $ | 179,877 | $ | 562,982 | $ | 427,308 | |||||||
Less net income allocated to unvested restricted shares | (1,965 | ) | (2,102 | ) | (4,654 | ) | (4,810 | ) | |||||||
Net income allocated to common shares | $ | 232,988 | $ | 177,775 | $ | 558,328 | $ | 422,498 | |||||||
Basic net income per common share | $ | 2.29 | $ | 1.74 | $ | 5.49 | $ | 4.06 | |||||||
Diluted | |||||||||||||||
Average common shares outstanding | 101,525,658 | 102,151,164 | 101,680,883 | 103,939,552 | |||||||||||
Stock options and other contingently issuable shares (1) | 2,493,662 | 1,972,108 | 2,287,241 | 2,221,992 | |||||||||||
Average common shares outstanding assuming dilution | 104,019,320 | 104,123,272 | 103,968,124 | 106,161,544 | |||||||||||
Net income | $ | 234,953 | $ | 179,877 | $ | 562,982 | $ | 427,308 | |||||||
Less net income allocated to unvested restricted shares | |||||||||||||||
assuming dilution | (1,922 | ) | (2,070 | ) | (4,555 | ) | (4,736 | ) | |||||||
Net income allocated to common shares assuming | |||||||||||||||
dilution | $ | 233,031 | $ | 177,807 | $ | 558,427 | $ | 422,572 | |||||||
Diluted net income per common share | $ | 2.24 | $ | 1.71 | $ | 5.37 | $ | 3.98 | |||||||
(1) | Stock options and other contingently issuable shares excluded 10,924 shares for the nine months ended September 30, 2012 due to their anti-dilutive effect. There were no options excluded due to their anti-dilutive effect for the three months ended September 30, 2012. Stock options and other contingently issuable shares excluded 101,480 shares for the three and nine months ended September 30, 2011 due to their anti-dilutive effect. |
|
|||
(Thousands of dollars) | Three Months Ended September 30, 2012 | ||||||||||||||||||||||
Paint Stores Group | Consumer Group | Global Finishes Group | Latin America Coatings Group | Administrative | Consolidated Totals | ||||||||||||||||||
Net external sales | $ | 1,553,461 | $ | 348,001 | $ | 491,816 | $ | 208,726 | $ | 1,222 | $ | 2,603,226 | |||||||||||
Intersegment transfers | 644,400 | 853 | 13,686 | (658,939 | ) | ||||||||||||||||||
Total net sales and intersegment transfers | $ | 1,553,461 | $ | 992,401 | $ | 492,669 | $ | 222,412 | $ | (657,717 | ) | $ | 2,603,226 | ||||||||||
Segment profit | $ | 300,563 | $ | 57,054 | (1) | $ | 36,415 | $ | 21,931 | $ | 415,963 | ||||||||||||
Interest expense | $ | (10,358 | ) | (10,358 | ) | ||||||||||||||||||
Administrative expenses and other | (62,607 | ) | (62,607 | ) | |||||||||||||||||||
Income before income taxes | $ | 300,563 | $ | 57,054 | $ | 36,415 | $ | 21,931 | $ | (72,965 | ) | $ | 342,998 | ||||||||||
Three Months Ended September 30, 2011 | |||||||||||||||||||||||
Paint Stores Group | Consumer Group | Global Finishes Group | Latin America Coatings Group | Administrative | Consolidated Totals | ||||||||||||||||||
Net external sales | $ | 1,417,765 | $ | 351,579 | $ | 497,023 | $ | 217,328 | $ | 1,225 | $ | 2,484,920 | |||||||||||
Intersegment transfers | 615,307 | 2,326 | 11,083 | (628,716 | ) | ||||||||||||||||||
Total net sales and intersegment transfers | $ | 1,417,765 | $ | 966,886 | $ | 499,349 | $ | 228,411 | $ | (627,491 | ) | $ | 2,484,920 | ||||||||||
Segment profit | $ | 236,886 | $ | 41,022 | (1) | $ | 27,569 | $ | 15,939 | $ | 321,416 | ||||||||||||
Interest expense | $ | (10,452 | ) | (10,452 | ) | ||||||||||||||||||
Administrative expenses and other | (50,688 | ) | (50,688 | ) | |||||||||||||||||||
Income before income taxes | $ | 236,886 | $ | 41,022 | $ | 27,569 | $ | 15,939 | $ | (61,140 | ) | $ | 260,276 | ||||||||||
Nine Months Ended September 30, 2012 | |||||||||||||||||||||||
Paint Stores Group | Consumer Group | Global Finishes Group | Latin America Coatings Group | Administrative | Consolidated Totals | ||||||||||||||||||
Net external sales | $ | 4,164,648 | $ | 1,066,123 | $ | 1,473,584 | $ | 604,600 | $ | 3,637 | $ | 7,312,592 | |||||||||||
Intersegment transfers | 1,803,175 | 5,118 | 36,310 | (1,844,603 | ) | ||||||||||||||||||
Total net sales and intersegment transfers | $ | 4,164,648 | $ | 2,869,298 | $ | 1,478,702 | $ | 640,910 | $ | (1,840,966 | ) | $ | 7,312,592 | ||||||||||
Segment profit | $ | 680,257 | $ | 193,117 | (2) | $ | 113,084 | $ | 51,099 | $ | 1,037,557 | ||||||||||||
Interest expense | $ | (30,925 | ) | (30,925 | ) | ||||||||||||||||||
Administrative expenses and other | (193,516 | ) | (193,516 | ) | |||||||||||||||||||
Income before income taxes | $ | 680,257 | $ | 193,117 | $ | 113,084 | $ | 51,099 | $ | (224,441 | ) | $ | 813,116 | ||||||||||
Nine Months Ended September 30, 2011 | |||||||||||||||||||||||
Paint Stores Group | Consumer Group | Global Finishes Group | Latin America Coatings Group | Administrative | Consolidated Totals | ||||||||||||||||||
Net external sales | $ | 3,646,079 | $ | 1,022,143 | $ | 1,415,035 | $ | 608,353 | $ | 3,647 | $ | 6,695,257 | |||||||||||
Intersegment transfers | 1,609,877 | 5,696 | 29,060 | (1,644,633 | ) | ||||||||||||||||||
Total net sales and intersegment transfers | $ | 3,646,079 | $ | 2,632,020 | $ | 1,420,731 | $ | 637,413 | $ | (1,640,986 | ) | $ | 6,695,257 | ||||||||||
Segment profit | $ | 512,374 | $ | 143,484 | (2) | $ | 77,256 | $ | 49,132 | $ | 782,246 | ||||||||||||
Interest expense | $ | (32,874 | ) | (32,874 | ) | ||||||||||||||||||
Administrative expenses and other | (137,367 | ) | (137,367 | ) | |||||||||||||||||||
Income before income taxes | $ | 512,374 | $ | 143,484 | $ | 77,256 | $ | 49,132 | $ | (170,241 | ) | $ | 612,005 | ||||||||||
|
|||
(Thousands of dollars except per share data) | Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||
Net sales | $ | 2,620,207 | $ | 2,520,423 | $ | 7,347,190 | $ | 6,775,294 | |||||||
Net income | 235,763 | 182,012 | 565,529 | 429,575 | |||||||||||
Net income per common share: | |||||||||||||||
Basic | $ | 2.30 | $ | 1.76 | $ | 5.52 | $ | 4.09 | |||||||
Diluted | $ | 2.25 | $ | 1.73 | $ | 5.40 | $ | 4.00 | |||||||
|
|||
(Thousands of dollars) | |||||||||||||
Quoted Prices | |||||||||||||
in Active | Significant | ||||||||||||
Fair Value at | Markets for | Significant Other | Unobservable | ||||||||||
September 30, | Identical Assets | Observable Inputs | Inputs | ||||||||||
2012 | (Level 1) | (Level 2) | (Level 3) | ||||||||||
Assets: | |||||||||||||
Deferred compensation plan asset (1) | $ | 19,728 | $ | 14,870 | $ | 4,858 | |||||||
Liabilities: | |||||||||||||
Deferred compensation plan liability (2) | $ | 28,024 | $ | 28,024 | |||||||||
(1) | The deferred compensation plan asset consists of the investment funds maintained for the future payments under the Company’s executive deferred compensation plan, which is structured as a rabbi trust. The investments are marketable securities accounted for under the Debt and Equity Securities Topic of the ASC. The level 1 investments are valued using quoted market prices multiplied by the number of shares. The level 2 investments are valued based on vendor or broker models. The cost basis of the investment funds is $19,469. |
(2) | The deferred compensation plan liability is the Company’s liability under its executive deferred compensation plan. The liability represents the fair value of the participant shadow accounts, and the value is based on quoted market prices. |
|
|||
(Thousands of dollars) | September 30, 2012 | September 30, 2011 | |||||||||||||
Carrying Amount | Fair Value | Carrying Amount | Fair Value | ||||||||||||
Publicly traded debt | $ | 632,460 | $ | 693,681 | $ | 632,412 | $ | 689,775 | |||||||
Non-traded debt | 6,824 | 6,607 | 18,929 | 18,222 | |||||||||||
|
||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||
|