|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||
|
|||
December 31, | |||||||||||||||||||||||
2014 | 2013 | 2012 | |||||||||||||||||||||
Carrying Amount | Fair Value | Carrying Amount | Fair Value | Carrying Amount | Fair Value | ||||||||||||||||||
Publicly traded debt | $ | 1,120,924 | $ | 1,160,280 | $ | 1,620,646 | $ | 1,614,739 | $ | 1,630,056 | $ | 1,706,487 | |||||||||||
Non-traded debt | 5,056 | 4,812 | 4,675 | 4,430 | 5,798 | 5,600 | |||||||||||||||||
Fair Value at December 31, 2014 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||
Assets: | |||||||||||||
Deferred compensation plan asset (a) | $ | 23,870 | $ | 1,140 | $ | 22,730 | |||||||
Liabilities: | |||||||||||||
Deferred compensation plan liability (b) | $ | 34,443 | $ | 34,443 | |||||||||
(a) | 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 $22,715. |
(b) | The deferred compensation plan liability represents the value of the Company’s liability under its deferred compensation plan based on quoted market prices in active markets for identical assets. |
Useful Life | |
Finite-lived trademarks | 5 years |
Non-compete covenants | 3 – 5 years |
Certain intangible property rights | 3 – 19 years |
Buildings | 2.5% – 20.0% |
Machinery and equipment | 5.0% – 20.0% |
Furniture and fixtures | 10.0% – 33.3% |
Automobiles and trucks | 10.0% – 33.3% |
2014 | 2013 | 2012 | |||||||||
Balance at January 1 | $ | 26,755 | $ | 22,710 | $ | 22,071 | |||||
Charges to expense | 37,879 | 33,265 | 28,590 | ||||||||
Settlements | (36,911 | ) | (29,220 | ) | (27,951 | ) | |||||
Balance at December 31 | $ | 27,723 | $ | 26,755 | $ | 22,710 | |||||
|
|||
2014 | 2013 | ||||||
Net sales | $ | 11,129,533 | $ | 10,540,181 | |||
Net income | 865,887 | 725,774 | |||||
Net income per common share: | |||||||
Basic | 8.95 | 7.13 | |||||
Diluted | 8.78 | 6.98 | |||||
|
|||
2014 | 2013 | 2012 | |||||||||
Percentage of total inventories on LIFO | 76 | % | 75 | % | 75 | % | |||||
Excess of FIFO over LIFO | $ | 331,867 | $ | 337,214 | $ | 357,303 | |||||
Increase in net income due to LIFO | 3,230 | 12,299 | 13,365 | ||||||||
Increase in net income per common share due to LIFO | .03 | .12 | .13 | ||||||||
|
|||
Goodwill | Paint Stores Group | Consumer Group | Global Finishes Group | Latin America Coatings Group | Consolidated Totals | ||||||||||||||
Balance at January 1, 2012 (a) | $ | 286,998 | $ | 689,279 | $ | 120,350 | $ | 11,381 | $ | 1,108,008 | |||||||||
Acquisitions | 17,357 | 24,707 | 42,064 | ||||||||||||||||
Currency and other adjustments | (214 | ) | (344 | ) | 7,230 | (739 | ) | 5,933 | |||||||||||
Balance at December 31, 2012 (a) | 286,784 | 706,292 | 152,287 | 10,642 | 1,156,005 | ||||||||||||||
Acquisitions | 1,885 | 17,963 | 19,848 | ||||||||||||||||
Currency and other adjustments | (1,369 | ) | (2,941 | ) | 8,048 | (904 | ) | 2,834 | |||||||||||
Balance at December 31, 2013 (a) | 287,300 | 703,351 | 178,298 | 9,738 | 1,178,687 | ||||||||||||||
Currency and other adjustments | (1,866 | ) | (1,145 | ) | (17,287 | ) | (43 | ) | (20,341 | ) | |||||||||
Balance at December 31, 2014 (a) | $ | 285,434 | $ | 702,206 | $ | 161,011 | $ | 9,695 | $ | 1,158,346 | |||||||||
(a) | Net of accumulated impairment losses of $8,904 ($8,113 in the Consumer Group and $791 in the Global Finishes Group). |
Finite-lived intangible assets | Trademarks with indefinite lives | Total intangible assets | |||||||||||||||||
Software | All other | Subtotal | |||||||||||||||||
December 31, 2014 | |||||||||||||||||||
Weighted-average amortization period | 8 years | 12 years | 11 years | ||||||||||||||||
Gross | $ | 126,258 | $ | 317,005 | $ | 443,263 | |||||||||||||
Accumulated amortization | (88,384 | ) | (215,518 | ) | (303,902 | ) | |||||||||||||
Net value | $ | 37,874 | $ | 101,487 | $ | 139,361 | $ | 149,766 | $ | 289,127 | |||||||||
December 31, 2013 | |||||||||||||||||||
Weighted-average amortization period | 8 years | 10 years | 9 years | ||||||||||||||||
Gross | $ | 114,404 | $ | 327,962 | $ | 442,366 | |||||||||||||
Accumulated amortization | (77,018 | ) | (202,084 | ) | (279,102 | ) | |||||||||||||
Net value | $ | 37,386 | $ | 125,878 | $ | 163,264 | $ | 150,035 | $ | 313,299 | |||||||||
December 31, 2012 | |||||||||||||||||||
Weighted-average amortization period | 8 years | 12 years | 11 years | ||||||||||||||||
Gross | $ | 107,779 | $ | 337,089 | $ | 444,868 | |||||||||||||
Accumulated amortization | (66,106 | ) | (193,959 | ) | (260,065 | ) | |||||||||||||
Net value | $ | 41,673 | $ | 143,130 | $ | 184,803 | $ | 162,750 | $ | 347,553 | |||||||||
|
|||
(thousands of dollars) | 2014 | 2013 | 2012 | ||||||||
Beginning balance | $ | 54,460 | $ | 47,667 | $ | 51,747 | |||||
Amount acquired through acquisitions | 896 | 226 | |||||||||
Bad debt expense | 34,810 | 31,192 | 20,922 | ||||||||
Uncollectible accounts written off, net of recoveries | (35,500 | ) | (25,295 | ) | (25,228 | ) | |||||
Ending balance | $ | 53,770 | $ | 54,460 | $ | 47,667 | |||||
|
|||
Exit Plan | Balance at December 31, 2013 | Provisions in Cost of goods sold or SG&A | Actual expenditures charged to accrual | Balance at December 31, 2014 | ||||||||||||
Paint Stores Group stores shutdown in 2014: | ||||||||||||||||
Other qualified exit costs | $ | 280 | $ | 280 | ||||||||||||
Consumer Group facilities shutdown in 2014: | ||||||||||||||||
Severance and related costs | 4,028 | $ | (1,296 | ) | 2,732 | |||||||||||
Other qualified exit costs | 781 | 781 | ||||||||||||||
Global Finishes Group exit of business in 2014: | ||||||||||||||||
Severance and related costs | 2,500 | (2,396 | ) | 104 | ||||||||||||
Other qualified exit costs | 2,267 | (1,187 | ) | 1,080 | ||||||||||||
Paint Stores Group facility shutdown in 2013: | ||||||||||||||||
Severance and related costs | $ | 977 | 2,126 | (2,449 | ) | 654 | ||||||||||
Other qualified exit costs | 1,499 | (294 | ) | 1,205 | ||||||||||||
Consumer Group facilities shutdown in 2013: | ||||||||||||||||
Severance and related costs | 598 | 97 | (695 | ) | ||||||||||||
Global Finishes Group stores shutdown in 2013: | ||||||||||||||||
Severance and related costs | 33 | (5 | ) | 28 | ||||||||||||
Other qualified exit costs | 220 | (82 | ) | 138 | ||||||||||||
Latin America Coatings Group facilities shutdown in 2013: | ||||||||||||||||
Severance and related costs | 123 | (123 | ) | |||||||||||||
Paint Stores Group stores shutdown in 2012: | ||||||||||||||||
Other qualified exit costs | 244 | (51 | ) | 193 | ||||||||||||
Global Finishes Group facilities shutdown in 2012: | ||||||||||||||||
Severance and related costs | 2,177 | (1,863 | ) | 314 | ||||||||||||
Other qualified exit costs | 83 | 83 | ||||||||||||||
Other qualified exit costs for facilities shutdown prior to 2012 | 1,365 | (441 | ) | 924 | ||||||||||||
Totals | $ | 5,820 | $ | 13,578 | $ | (10,882 | ) | $ | 8,516 | |||||||
Exit Plan | Balance at December 31, 2012 | Provisions in Cost of goods sold or SG&A | Actual expenditures charged to accrual | Adjustments to prior provisions in Other general expense - net | Balance at December 31, 2013 | |||||||||||||||
Paint Stores Group stores shutdown in 2013: | ||||||||||||||||||||
Severance and related costs | $ | 1,004 | $ | (27 | ) | $ | 977 | |||||||||||||
Consumer Group facilities shutdown in 2013: | ||||||||||||||||||||
Severance and related costs | 598 | 598 | ||||||||||||||||||
Global Finishes Group branches shutdown in 2013: | ||||||||||||||||||||
Severance and related costs | 278 | (25 | ) | 253 | ||||||||||||||||
Latin America Coatings Group facilities shutdown in 2013: | ||||||||||||||||||||
Severance and related costs | 123 | 123 | ||||||||||||||||||
Paint Stores Group stores shutdown in 2012: | ||||||||||||||||||||
Other qualified exit costs | $ | 313 | (68 | ) | $ | (1 | ) | 244 | ||||||||||||
Global Finishes Group facilities shutdown in 2012: | ||||||||||||||||||||
Severance and related costs | 2,236 | 2,533 | (2,592 | ) | 2,177 | |||||||||||||||
Other qualified exit costs | 3,430 | 83 | (3,530 | ) | 100 | 83 | ||||||||||||||
Global Finishes Group branches shutdown in 2011: | ||||||||||||||||||||
Other qualified exit costs | 290 | (222 | ) | 68 | ||||||||||||||||
Other qualified exit costs for facilities shutdown prior to 2011 | 2,288 | (955 | ) | (36 | ) | 1,297 | ||||||||||||||
Totals | $ | 8,557 | $ | 4,619 | $ | (7,419 | ) | $ | 63 | $ | 5,820 | |||||||||
Exit Plan | Balance at January 1, 2012 | Provisions in Cost of goods sold or SG&A | Actual expenditures charged to accrual | Adjustments to prior provisions in Other general expense - net | Balance at December 31, 2012 | |||||||||||||||
Paint Stores Group stores shutdown in 2012: | ||||||||||||||||||||
Other qualified exit costs | $ | 313 | $ | 313 | ||||||||||||||||
Global Finishes Group facility shutdown in 2012: | ||||||||||||||||||||
Severance and related costs | 3,933 | $ | (1,697 | ) | 2,236 | |||||||||||||||
Other qualified exit costs | 3,430 | 3,430 | ||||||||||||||||||
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 | (134 | ) | 5 | ||||||||||||||||
Other qualified exit costs | 470 | (180 | ) | 290 | ||||||||||||||||
Global Finishes Group branches shutdown in 2010: | ||||||||||||||||||||
Other qualified exit costs | 955 | (133 | ) | 822 | ||||||||||||||||
Other qualified exit costs for facilities shutdown prior to 2010 | 8,493 | (2,156 | ) | (4,871 | ) | 1,466 | ||||||||||||||
Totals | $ | 10,400 | $ | 7,676 | $ | (4,577 | ) | $ | (4,942 | ) | $ | 8,557 | ||||||||
|
|||
Domestic Defined Benefit Pension Plans | Foreign Defined Benefit Pension Plans | ||||||||||||||||||||||
2014 | 2013 | 2012 | 2014 | 2013 | 2012 | ||||||||||||||||||
Net pension costs: | |||||||||||||||||||||||
Service costs | $ | 21,342 | $ | 23,176 | $ | 19,061 | $ | 5,261 | $ | 5,039 | $ | 3,654 | |||||||||||
Interest costs | 26,266 | 18,444 | 17,442 | 10,422 | 7,940 | 6,927 | |||||||||||||||||
Expected returns on plan assets | (51,293 | ) | (42,937 | ) | (44,841 | ) | (10,836 | ) | (7,487 | ) | (6,799 | ) | |||||||||||
Amortization of prior service costs | 1,837 | 1,823 | 1,591 | ||||||||||||||||||||
Amortization of actuarial losses | 13,147 | 22,205 | 1,413 | 1,716 | 1,022 | ||||||||||||||||||
Ongoing pension (credits) costs | (1,848 | ) | 13,653 | 15,458 | 6,260 | 7,208 | 4,804 | ||||||||||||||||
Settlement (credits) costs | (3,422 | ) | (220 | ) | 47 | ||||||||||||||||||
Net pension (credits) costs | (1,848 | ) | 13,653 | 15,458 | 2,838 | 6,988 | 4,851 | ||||||||||||||||
Other changes in plan assets and projected benefit obligation recognized in Cumulative other comprehensive loss (before taxes): | |||||||||||||||||||||||
Net actuarial losses (gains) arising during the year | 47,785 | (90,669 | ) | (26,459 | ) | 21,792 | (5,487 | ) | 14,131 | ||||||||||||||
Prior service costs during the year | 2,242 | 1,756 | 2,495 | ||||||||||||||||||||
Amortization of prior service costs | (1,837 | ) | (1,823 | ) | (1,591 | ) | |||||||||||||||||
Amortization of actuarial losses | (13,147 | ) | (22,205 | ) | (1,413 | ) | (1,716 | ) | (1,022 | ) | |||||||||||||
Exchange rate (loss) gain recognized during year | (7,988 | ) | 819 | 1,464 | |||||||||||||||||||
Total recognized in Cumulative other comprehensive loss | 48,190 | (103,883 | ) | (47,760 | ) | 12,391 | (6,384 | ) | 14,573 | ||||||||||||||
Total recognized in net pension costs (credits) and Cumulative other comprehensive loss | $ | 46,342 | $ | (90,230 | ) | $ | (32,302 | ) | $ | 15,229 | $ | 604 | $ | 19,424 | |||||||||
Fair Value at December 31, 2014 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
Investments at fair value: | |||||||||||||||
Short-term investments (a) | $ | 14,846 | $ | 14,846 | |||||||||||
Equity investments (b) | 739,358 | $ | 404,542 | 334,816 | |||||||||||
Fixed income investments (c) | 285,042 | 141,529 | 143,513 | ||||||||||||
Other assets (d) | 44,469 | 28,435 | $ | 16,034 | |||||||||||
$ | 1,083,715 | $ | 546,071 | $ | 521,610 | $ | 16,034 | ||||||||
Fair Value at December 31, 2013 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
Investments at fair value: | |||||||||||||||
Short-term investments (a) | $ | 15,055 | $ | 1,941 | $ | 13,114 | |||||||||
Equity investments (b) | 736,873 | 419,779 | 317,094 | ||||||||||||
Fixed income investments (c) | 255,927 | 125,377 | 130,550 | ||||||||||||
Other assets (d) | 47,494 | 29,553 | $ | 17,941 | |||||||||||
$ | 1,055,349 | $ | 547,097 | $ | 490,311 | $ | 17,941 | ||||||||
Fair Value at December 31, 2012 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
Investments at fair value: | |||||||||||||||
Short-term investments (a) | $ | 68,795 | $ | 68,795 | |||||||||||
Equity investments (b) | 490,993 | $ | 243,553 | 247,440 | |||||||||||
Fixed income investments (c) | 239,558 | 131,276 | 108,282 | ||||||||||||
Other assets (d) | 37,230 | 18,380 | $ | 18,850 | |||||||||||
$ | 836,576 | $ | 374,829 | $ | 442,897 | $ | 18,850 | ||||||||
(a) | This category includes a full range of high quality, short-term money market securities. |
(b) | This category includes actively managed equity assets that track primarily to the S&P 500. |
(c) | This category includes government and corporate bonds that track primarily to the Barclays Capital Aggregate Bond Index. |
(d) | This category consists of venture capital funds. |
Balance at December 31, 2013 | Dispositions | Realized and Unrealized Gains | Balance at December 31, 2014 | ||||||||||||
Other assets | $ | 17,941 | $ | (4,320 | ) | $ | 2,413 | $ | 16,034 | ||||||
Balance at December 31, 2012 | Dispositions | Realized and Unrealized Gains | Balance at December 31, 2013 | ||||||||||||
Other assets | $ | 18,850 | $ | (4,068 | ) | $ | 3,159 | $ | 17,941 | ||||||
Balance at January 1, 2012 | Dispositions | Realized and Unrealized Gains | Balance at December 31, 2012 | ||||||||||||
Other assets | $ | 20,900 | $ | (3,827 | ) | $ | 1,777 | $ | 18,850 | ||||||
Domestic Defined Benefit Pension Plans | Foreign Defined Benefit Pension Plans | ||||||||||||||||||||||
2014 | 2013 | 2012 | 2014 | 2013 | 2012 | ||||||||||||||||||
Accumulated benefit obligations at end of year | $ | 648,480 | $ | 577,736 | $ | 460,591 | $ | 203,610 | $ | 187,670 | $ | 142,769 | |||||||||||
Projected benefit obligations: | |||||||||||||||||||||||
Balances at beginning of year | $ | 582,036 | $ | 466,827 | $ | 410,029 | $ | 222,996 | $ | 168,758 | $ | 141,465 | |||||||||||
Service costs | 21,342 | 23,176 | 19,061 | 5,261 | 5,039 | 3,654 | |||||||||||||||||
Interest costs | 26,266 | 18,444 | 17,442 | 10,422 | 7,940 | 6,927 | |||||||||||||||||
Actuarial losses (gains) | 68,748 | (5,488 | ) | 48,346 | 32,551 | 5,939 | 17,532 | ||||||||||||||||
Acquisitions of businesses and other | 2,242 | 113,174 | 2,496 | (10,062 | ) | 39,622 | (975 | ) | |||||||||||||||
Effect of foreign exchange | (18,987 | ) | 1,549 | 6,633 | |||||||||||||||||||
Benefits paid | (47,296 | ) | (34,097 | ) | (30,547 | ) | (7,657 | ) | (5,851 | ) | (6,478 | ) | |||||||||||
Balances at end of year | 653,338 | 582,036 | 466,827 | 234,524 | 222,996 | 168,758 | |||||||||||||||||
Plan assets: | |||||||||||||||||||||||
Balances at beginning of year | 870,386 | 703,563 | 614,463 | 184,963 | 133,013 | 118,060 | |||||||||||||||||
Actual returns on plan assets | 72,256 | 128,117 | 119,647 | 20,240 | 20,316 | 10,201 | |||||||||||||||||
Acquisitions of businesses and other | 725 | 72,803 | 3,958 | 36,106 | 6,205 | ||||||||||||||||||
Effect of foreign exchange | (13,859 | ) | 1,379 | 5,025 | |||||||||||||||||||
Benefits paid | (47,296 | ) | (34,097 | ) | (30,547 | ) | (7,657 | ) | (5,851 | ) | (6,478 | ) | |||||||||||
Balances at end of year | 896,071 | 870,386 | 703,563 | 187,645 | 184,963 | 133,013 | |||||||||||||||||
Excess (deficient) plan assets over projected benefit obligations | $ | 242,733 | $ | 288,350 | $ | 236,736 | $ | (46,879 | ) | $ | (38,033 | ) | $ | (35,745 | ) | ||||||||
Assets and liabilities recognized in the Consolidated Balance Sheets: | |||||||||||||||||||||||
Deferred pension assets | $ | 242,733 | $ | 288,350 | $ | 245,588 | $ | 7,411 | $ | 14,096 | $ | 4,323 | |||||||||||
Other accruals | (810 | ) | (1,126 | ) | (869 | ) | |||||||||||||||||
Other long-term liabilities | (8,852 | ) | (53,480 | ) | (51,003 | ) | (39,199 | ) | |||||||||||||||
$ | 242,733 | $ | 288,350 | $ | 236,736 | $ | (46,879 | ) | $ | (38,033 | ) | $ | (35,745 | ) | |||||||||
Amounts recognized in Cumulative other comprehensive loss: | |||||||||||||||||||||||
Net actuarial losses | $ | (107,057 | ) | $ | (59,272 | ) | $ | (163,088 | ) | $ | (47,574 | ) | $ | (35,183 | ) | $ | (41,567 | ) | |||||
Prior service costs | (6,448 | ) | (6,043 | ) | (6,110 | ) | |||||||||||||||||
$ | (113,505 | ) | $ | (65,315 | ) | $ | (169,198 | ) | $ | (47,574 | ) | $ | (35,183 | ) | $ | (41,567 | ) | ||||||
Weighted-average assumptions used to determine projected benefit obligations: | |||||||||||||||||||||||
Discount rate | 3.95 | % | 4.65 | % | 3.73 | % | 3.92 | % | 4.89 | % | 4.58 | % | |||||||||||
Rate of compensation increase | 4.00 | % | 4.00 | % | 4.00 | % | 3.70 | % | 4.31 | % | 4.08 | % | |||||||||||
Weighted-average assumptions used to determine net pension costs: | |||||||||||||||||||||||
Discount rate | 4.65 | % | 3.73 | % | 4.40 | % | 4.89 | % | 4.58 | % | 4.94 | % | |||||||||||
Expected long-term rate of return on assets | 6.00 | % | 6.00 | % | 7.50 | % | 5.58 | % | 5.67 | % | 6.04 | % | |||||||||||
Rate of compensation increase | 4.00 | % | 4.00 | % | 4.00 | % | 4.31 | % | 4.08 | % | 4.04 | % | |||||||||||
Postretirement Benefits Other than Pensions | |||||||||||
2014 | 2013 | 2012 | |||||||||
Benefit obligation: | |||||||||||
Balance at beginning of year - unfunded | $ | 286,651 | $ | 338,134 | $ | 316,795 | |||||
Service cost | 2,434 | 3,061 | 2,943 | ||||||||
Interest cost | 12,782 | 12,183 | 13,520 | ||||||||
Actuarial loss (gain) | 27,757 | (50,593 | ) | 18,961 | |||||||
Plan amendments | (19,043 | ) | (2,503 | ) | |||||||
Benefits paid | (15,432 | ) | (13,631 | ) | (14,085 | ) | |||||
Balance at end of year - unfunded | $ | 295,149 | $ | 286,651 | $ | 338,134 | |||||
Liabilities recognized in the Consolidated Balance Sheets: | |||||||||||
Postretirement benefits other than pensions | $ | (277,892 | ) | $ | (268,874 | ) | $ | (320,223 | ) | ||
Other accruals | (17,257 | ) | (17,777 | ) | (17,911 | ) | |||||
$ | (295,149 | ) | $ | (286,651 | ) | $ | (338,134 | ) | |||
Amounts recognized in Cumulative other comprehensive loss: | |||||||||||
Net actuarial losses | $ | (36,044 | ) | $ | (8,287 | ) | $ | (62,814 | ) | ||
Prior service costs | 21,043 | 2,503 | 328 | ||||||||
$ | (15,001 | ) | $ | (5,784 | ) | $ | (62,486 | ) | |||
Weighted-average assumptions used to determine benefit obligation: | |||||||||||
Discount rate | 3.90 | % | 4.60 | % | 3.70 | % | |||||
Health care cost trend rate - pre-65 | 7.00 | % | 7.50 | % | 8.00 | % | |||||
Health care cost trend rate - post-65 | 6.50 | % | 6.50 | % | 8.00 | % | |||||
Prescription drug cost increases | 6.50 | % | 7.00 | % | 8.00 | % | |||||
Employer Group Waiver Plan (EGWP) trend rate | 8.00 | % | |||||||||
Weighted-average assumptions used to determine net periodic benefit cost: | |||||||||||
Discount rate | 4.60 | % | 3.70 | % | 4.40 | % | |||||
Health care cost trend rate - pre-65 | 7.50 | % | 8.00 | % | 8.00 | % | |||||
Health care cost trend rate - post-65 | 6.50 | % | 8.00 | % | 8.00 | % | |||||
Prescription drug cost increases | 7.00 | % | 8.00 | % | 8.00 | % | |||||
Postretirement Benefits Other than Pensions | |||||||||||
2014 | 2013 | 2012 | |||||||||
Net periodic benefit cost: | |||||||||||
Service cost | $ | 2,434 | $ | 3,061 | $ | 2,943 | |||||
Interest cost | 12,782 | 12,183 | 13,520 | ||||||||
Amortization of actuarial losses | 3,934 | 1,715 | |||||||||
Amortization of prior service credit | (503 | ) | (328 | ) | (656 | ) | |||||
Net periodic benefit cost | 14,713 | 18,850 | 17,522 | ||||||||
Other changes in projected benefit obligation recognized in Cumulative other comprehensive loss (before taxes): | |||||||||||
Net actuarial loss (gain) | 27,757 | (50,593 | ) | 18,961 | |||||||
Prior service credit arising during the year | (19,043 | ) | (2,503 | ) | |||||||
Amortization of actuarial losses | (3,934 | ) | (1,715 | ) | |||||||
Amortization of prior service credit | 503 | 328 | 656 | ||||||||
Total recognized in Cumulative other comprehensive loss | 9,217 | (56,702 | ) | 17,902 | |||||||
Total recognized in net periodic benefit cost and Cumulative other comprehensive loss | $ | 23,930 | $ | (37,852 | ) | $ | 35,424 | ||||
One-Percentage Point | |||||||
Increase | (Decrease) | ||||||
Effect on total of service and interest cost components | $ | 23 | $ | (66 | ) | ||
Effect on the postretirement benefit obligation | $ | 734 | $ | (1,697 | ) | ||
Retiree Health Care Benefits | Government Reimbursement | Expected Cash Payments - Net | |||||||||
2015 | $ | 19,563 | $ | (2,305 | ) | $ | 17,258 | ||||
2016 | 20,759 | (2,474 | ) | 18,285 | |||||||
2017 | 22,000 | (2,667 | ) | 19,333 | |||||||
2018 | 22,884 | (2,888 | ) | 19,996 | |||||||
2019 | 23,486 | (3,107 | ) | 20,379 | |||||||
2020 through 2024 | 115,694 | (16,779 | ) | 98,915 | |||||||
Total expected benefit cash payments | $ | 224,386 | $ | (30,220 | ) | $ | 194,166 | ||||
|
|||
Due Date | 2014 | 2013 | 2012 | ||||||||||
1.35% Senior Notes | 2017 | $ | 699,460 | $ | 699,277 | $ | 699,091 | ||||||
4.00% Senior Notes | 2042 | 298,595 | 298,545 | 298,493 | |||||||||
7.375% Debentures | 2027 | 119,369 | 119,366 | 129,060 | |||||||||
7.45% Debentures | 2097 | 3,500 | 3,500 | 3,500 | |||||||||
2.02% to 8.00% Promissory Notes | Through 2029 | 1,791 | 1,685 | 2,109 | |||||||||
3.125% Senior Notes | 2014 | 499,912 | |||||||||||
$ | 1,122,715 | $ | 1,122,373 | $ | 1,632,165 | ||||||||
|
|||
|
|||
|
|||
Common Shares in Treasury | Common Shares Outstanding | ||||
Balance at January 1, 2012 | 3,601,159 | 103,854,234 | |||
Shares tendered as payment for option rights exercised | 7,766 | (7,766 | ) | ||
Shares issued for exercise of option rights | 4,140,822 | ||||
Shares tendered in connection with grants of restricted stock | 143,979 | (143,979 | ) | ||
Net shares issued for grants of restricted stock | 26,756 | ||||
Treasury stock purchased | 4,600,000 | (4,600,000 | ) | ||
Balance at December 31, 2012 | 8,352,904 | 103,270,067 | |||
Shares tendered as payment for option rights exercised | 2,697 | (2,697 | ) | ||
Shares issued for exercise of option rights | 1,127,942 | ||||
Shares tendered in connection with grants of restricted stock | 116,897 | (116,897 | ) | ||
Net shares issued for grants of restricted stock | 150,965 | ||||
Treasury stock purchased | 4,300,000 | (4,300,000 | ) | ||
Balance at December 31, 2013 | 12,772,498 | 100,129,380 | |||
Shares tendered as payment for option rights exercised | 7,229 | (7,229 | ) | ||
Shares issued for exercise of option rights | 1,423,395 | ||||
Shares tendered in connection with grants of restricted stock | 108,352 | (108,352 | ) | ||
Net shares issued for grants of restricted stock | 191,979 | ||||
Treasury stock purchased | 6,925,000 | (6,925,000 | ) | ||
Balance at December 31, 2014 | 19,813,079 | 94,704,173 | |||
|
|||
|
|||
2014 | 2013 | 2012 | |||
Risk-free interest rate | 1.47% | 1.37% | .78% | ||
Expected life of option rights | 5.10 years | 5.10 years | 5.11 years | ||
Expected dividend yield of stock | 1.19% | 1.32% | 1.43% | ||
Expected volatility of stock | .223 | .281 | .274 | ||
2014 | 2013 | 2012 | ||||||||||||||||||||||||||||||
Optioned Shares | Weighted- Average Exercise Price Per Share | Aggregate Intrinsic Value | Optioned Shares | Weighted- Average Exercise Price Per Share | Aggregate Intrinsic Value | Optioned Shares | Weighted- Average Exercise Price Per Share | Aggregate Intrinsic Value | ||||||||||||||||||||||||
Outstanding beginning of year | 6,484,592 | $ | 96.25 | 6,748,126 | $ | 79.39 | 9,857,695 | $ | 60.31 | |||||||||||||||||||||||
Granted | 672,565 | 224.65 | 898,728 | 179.67 | 1,089,240 | 152.93 | ||||||||||||||||||||||||||
Exercised | (1,421,045 | ) | 70.71 | (1,127,942 | ) | 61.46 | (4,140,822 | ) | 53.40 | |||||||||||||||||||||||
Forfeited | (31,617 | ) | 158.92 | (33,278 | ) | 115.24 | (57,730 | ) | 78.01 | |||||||||||||||||||||||
Expired | (4,603 | ) | 86.66 | (1,042 | ) | 79.73 | (257 | ) | 72.65 | |||||||||||||||||||||||
Outstanding end of year | 5,699,892 | $ | 117.31 | $ | 830,647 | 6,484,592 | $ | 96.25 | $ | 563,554 | 6,748,126 | $ | 79.39 | $ | 494,699 | |||||||||||||||||
Exercisable at end of year | 4,095,246 | $ | 87.79 | $ | 717,691 | 4,424,674 | $ | 71.86 | $ | 492,689 | 4,245,891 | $ | 61.43 | $ | 386,484 | |||||||||||||||||
2014 | 2013 | 2012 | |||||||||
Restricted stock granted | 201,412 | 172,406 | 301,856 | ||||||||
Weighted-average per share fair value of restricted stock granted during the year | $ | 191.60 | $ | 163.63 | $ | 99.47 | |||||
2014 | 2013 | 2012 | ||||||
Outstanding at beginning of year | 749,382 | 919,748 | 1,304,891 | |||||
Granted | 201,412 | 172,406 | 301,856 | |||||
Vested | (294,438 | ) | (334,750 | ) | (412,859 | ) | ||
Forfeited | (1,080 | ) | (8,022 | ) | (274,140 | ) | ||
Outstanding at end of year | 655,276 | 749,382 | 919,748 | |||||
|
|||
2014 | 2013 | 2012 | |||||||||
Provisions for environmental matters - net | $ | 36,046 | $ | (2,751 | ) | $ | 6,736 | ||||
Loss on disposition of assets | 1,436 | 5,207 | 3,454 | ||||||||
Net expense (income) of exit or disposal activities | 63 | (4,942 | ) | ||||||||
Total | $ | 37,482 | $ | 2,519 | $ | 5,248 | |||||
2014 | 2013 | 2012 | |||||||||
Dividend and royalty income | $ | (4,864 | ) | $ | (5,904 | ) | $ | (4,666 | ) | ||
Net expense from financing activities | 11,367 | 9,829 | 9,220 | ||||||||
Foreign currency transaction related losses (gains) | 3,603 | 7,669 | (3,071 | ) | |||||||
Other income | (37,524 | ) | (22,684 | ) | (21,074 | ) | |||||
Other expense | 12,018 | 12,026 | 9,651 | ||||||||
Total | $ | (15,400 | ) | $ | 936 | $ | (9,940 | ) | |||
|
|||
2014 | 2013 | 2012 | |||||||||
Deferred tax assets: | |||||||||||
Exit costs, environ-mental and other similar items | $ | 56,441 | $ | 45,322 | $ | 45,403 | |||||
Deferred employee benefit items | 55,765 | 32,600 | 93,039 | ||||||||
Other items (each less than 5 percent of total assets) | 85,841 | 53,727 | 73,388 | ||||||||
Total deferred tax assets | $ | 198,047 | $ | 131,649 | $ | 211,830 | |||||
Deferred tax liabilities: | |||||||||||
Depreciation and amortization | $ | 227,765 | $ | 214,696 | $ | 202,891 | |||||
2014 | 2013 | 2012 | |||||||||
Current: | |||||||||||
Federal | $ | 308,283 | $ | 229,997 | $ | 207,791 | |||||
Foreign | 53,045 | 42,543 | 51,264 | ||||||||
State and local | 50,049 | 33,082 | 27,642 | ||||||||
Total current | 411,377 | 305,622 | 286,697 | ||||||||
Deferred: | |||||||||||
Federal | (14,974 | ) | 30,384 | 8,692 | |||||||
Foreign | (7,361 | ) | (9,041 | ) | (16,964 | ) | |||||
State and local | 3,297 | 6,432 | (2,150 | ) | |||||||
Total deferred | (19,038 | ) | 27,775 | (10,422 | ) | ||||||
Total provisions for income taxes | $ | 392,339 | $ | 333,397 | $ | 276,275 | |||||
2014 | 2013 | 2012 | |||||||||
Domestic | $ | 1,113,527 | $ | 969,790 | $ | 712,873 | |||||
Foreign | 144,698 | 116,168 | 194,436 | ||||||||
$ | 1,258,225 | $ | 1,085,958 | $ | 907,309 | ||||||
2014 | 2013 | 2012 | ||||||
Statutory federal income tax rate | 35.0 | % | 35.0 | % | 35.0 | % | ||
Effect of: | ||||||||
State and local income taxes | 2.8 | 2.4 | 1.8 | |||||
Investment vehicles | (2.5 | ) | (2.1 | ) | (2.1 | ) | ||
Domestic production activities | (2.5 | ) | (2.2 | ) | (1.9 | ) | ||
Other - net | (1.6 | ) | (2.4 | ) | (2.4 | ) | ||
Effective tax rate | 31.2 | % | 30.7 | % | 30.4 | % | ||
2014 | 2013 | 2012 | |||||||||
Balance at beginning of year | $ | 30,997 | $ | 28,119 | $ | 29,666 | |||||
Additions based on tax positions related to the current year | 3,370 | 3,480 | 3,760 | ||||||||
Additions for tax positions of prior years | 4,428 | 5,059 | 7,392 | ||||||||
Reductions for tax positions of prior years | (2,349 | ) | (3,378 | ) | (6,583 | ) | |||||
Settlements | (4,089 | ) | (103 | ) | (1,139 | ) | |||||
Lapses of Statutes of Limitations | (797 | ) | (2,180 | ) | (4,977 | ) | |||||
Balance at end of year | $ | 31,560 | $ | 30,997 | $ | 28,119 | |||||
|
|||
2014 | 2013 | 2012 | |||||||||
Basic | |||||||||||
Average common shares outstanding | 96,190,101 | 100,897,512 | 101,714,901 | ||||||||
Net income | $ | 865,887 | $ | 752,561 | $ | 631,034 | |||||
Less net income allocated to unvested restricted shares | (4,892 | ) | (4,596 | ) | (5,114 | ) | |||||
Net income allocated to common shares | $ | 860,995 | $ | 747,965 | $ | 625,920 | |||||
Net income per common share | $ | 8.95 | $ | 7.41 | $ | 6.15 | |||||
Diluted | |||||||||||
Average common shares outstanding | 96,190,101 | 100,897,512 | 101,714,901 | ||||||||
Stock options and other contingently issuable shares (a) | 1,885,334 | 2,151,359 | 2,215,528 | ||||||||
Average common shares outstanding assuming dilution | 98,075,435 | 103,048,871 | 103,930,429 | ||||||||
Net income | $ | 865,887 | $ | 752,561 | $ | 631,034 | |||||
Less net income allocated to unvested restricted shares assuming dilution | (4,804 | ) | (4,509 | ) | (5,008 | ) | |||||
Net income allocated to common shares assuming dilution | $ | 861,083 | $ | 748,052 | $ | 626,026 | |||||
Net income per common share | $ | 8.78 | $ | 7.26 | $ | 6.02 | |||||
(a) | Stock options and other contingently issuable shares excludes 608,477, 842,354 and 1,047,734 shares at December 31, 2014, 2013 and 2012, respectively, due to their anti-dilutive effect. |
|
|||
2014 | |||||||||||||||||||
1st Quarter | 2nd Quarter | 3rd Quarter | 4th Quarter | Full Year | |||||||||||||||
Net sales | $ | 2,366,556 | $ | 3,042,995 | $ | 3,150,570 | $ | 2,569,412 | $ | 11,129,533 | |||||||||
Gross profit | 1,065,901 | 1,409,653 | 1,470,955 | 1,217,975 | 5,164,484 | ||||||||||||||
Net income | 115,457 | 291,447 | 326,240 | 132,743 | 865,887 | ||||||||||||||
Net income per common share - basic | 1.16 | 3.00 | 3.42 | 1.40 | 8.95 | ||||||||||||||
Net income per common share - diluted | 1.14 | 2.94 | 3.35 | 1.37 | 8.78 | ||||||||||||||
2013 | |||||||||||||||||||
1st Quarter | 2nd Quarter | 3rd Quarter | 4th Quarter | Full Year | |||||||||||||||
Net sales | $ | 2,167,168 | $ | 2,713,889 | $ | 2,847,417 | $ | 2,457,058 | $ | 10,185,532 | |||||||||
Gross profit | 962,851 | 1,233,579 | 1,295,958 | 1,124,178 | 4,616,566 | ||||||||||||||
Net income | 116,185 | 257,287 | 262,966 | 116,123 | 752,561 | ||||||||||||||
Net income per common share - basic | 1.13 | 2.51 | 2.61 | 1.16 | 7.41 | ||||||||||||||
Net income per common share - diluted | 1.11 | 2.46 | 2.55 | 1.14 | 7.26 | ||||||||||||||
|
|||
2015 | $ | 296,875 | |
2016 | 254,608 | ||
2017 | 204,898 | ||
2018 | 156,495 | ||
2019 | 113,968 | ||
Later years | 287,929 | ||
Total minimum lease payments | $ | 1,314,773 | |
|
|||
(millions of dollars) | 2014 | ||||||||||||||||||||||
Paint Stores Group | Consumer Group | Global Finishes Group | Latin America Coatings Group | Administrative | Consolidated Totals | ||||||||||||||||||
Net external sales | $ | 6,852 | $ | 1,421 | $ | 2,081 | $ | 771 | $ | 5 | $ | 11,130 | |||||||||||
Intersegment transfers | 2,745 | 8 | 40 | (2,793 | ) | ||||||||||||||||||
Total net sales and intersegment transfers | $ | 6,852 | $ | 4,166 | $ | 2,089 | $ | 811 | $ | (2,788 | ) | $ | 11,130 | ||||||||||
Segment profit | $ | 1,201 | $ | 253 | $ | 201 | $ | 40 | $ | 1,695 | |||||||||||||
Interest expense | $ | (64 | ) | (64 | ) | ||||||||||||||||||
Administrative expenses and other | (373 | ) | (373 | ) | |||||||||||||||||||
Income before income taxes | $ | 1,201 | $ | 253 | $ | 201 | $ | 40 | $ | (437 | ) | $ | 1,258 | ||||||||||
Reportable segment margins | 17.5 | % | 6.1 | % | 9.6 | % | 4.9 | % | |||||||||||||||
Identifiable assets | $ | 1,602 | $ | 1,883 | $ | 874 | $ | 427 | $ | 920 | $ | 5,706 | |||||||||||
Capital expenditures | 87 | 45 | 16 | 8 | 45 | 201 | |||||||||||||||||
Depreciation | 58 | 48 | 28 | 9 | 26 | 169 | |||||||||||||||||
2013 | |||||||||||||||||||||||
Paint Stores Group | Consumer Group | Global Finishes Group | Latin America Coatings Group | Administrative | Consolidated Totals | ||||||||||||||||||
Net external sales | $ | 6,002 | $ | 1,342 | $ | 2,005 | $ | 832 | $ | 5 | $ | 10,186 | |||||||||||
Intersegment transfers | 2,409 | 9 | 39 | (2,457 | ) | ||||||||||||||||||
Total net sales and intersegment transfers | $ | 6,002 | $ | 3,751 | $ | 2,014 | $ | 871 | $ | (2,452 | ) | $ | 10,186 | ||||||||||
Segment profit | $ | 991 | $ | 242 | $ | 170 | $ | 39 | $ | 1,442 | |||||||||||||
Interest expense | $ | (63 | ) | (63 | ) | ||||||||||||||||||
Administrative expenses and other | (293 | ) | (293 | ) | |||||||||||||||||||
Income before income taxes | $ | 991 | $ | 242 | $ | 170 | $ | 39 | $ | (356 | ) | $ | 1,086 | ||||||||||
Reportable segment margins | 16.5 | % | 6.5 | % | 8.4 | % | 4.5 | % | |||||||||||||||
Identifiable assets | $ | 1,668 | $ | 1,762 | $ | 964 | $ | 485 | $ | 1,504 | $ | 6,383 | |||||||||||
Capital expenditures | 73 | 40 | 15 | 7 | 32 | 167 | |||||||||||||||||
Depreciation | 55 | 45 | 29 | 10 | 20 | 159 | |||||||||||||||||
2012 | |||||||||||||||||||||||
Paint Stores Group | Consumer Group | Global Finishes Group | Latin America Coatings Group | Administrative | Consolidated Totals | ||||||||||||||||||
Net external sales | $ | 5,410 | $ | 1,322 | $ | 1,961 | $ | 836 | $ | 5 | $ | 9,534 | |||||||||||
Intersegment transfers | 2,320 | 7 | 47 | (2,374 | ) | ||||||||||||||||||
Total net sales and intersegment transfers | $ | 5,410 | $ | 3,642 | $ | 1,968 | $ | 883 | $ | (2,369 | ) | $ | 9,534 | ||||||||||
Segment profit | $ | 862 | $ | 217 | $ | 147 | $ | 81 | $ | 1,307 | |||||||||||||
Interest expense | $ | (43 | ) | (43 | ) | ||||||||||||||||||
Administrative expenses and other | (357 | ) | (1) | (357 | ) | ||||||||||||||||||
Income before income taxes | $ | 862 | $ | 217 | $ | 147 | $ | 81 | $ | (400 | ) | $ | 907 | ||||||||||
Reportable segment margins | 15.9 | % | 6.0 | % | 7.5 | % | 9.2 | % | |||||||||||||||
Identifiable assets | $ | 1,374 | $ | 1,701 | $ | 987 | $ | 485 | $ | 1,688 | $ | 6,235 | |||||||||||
Capital expenditures | 67 | 47 | 14 | 9 | 20 | 157 | |||||||||||||||||
Depreciation | 49 | 43 | 30 | 10 | 20 | 152 | |||||||||||||||||
(1) | Includes $80 pre-tax charge related to DOL Settlement. See Note 9. |
|
|||
Fair Value at December 31, 2014 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||
Assets: | |||||||||||||
Deferred compensation plan asset (a) | $ | 23,870 | $ | 1,140 | $ | 22,730 | |||||||
Liabilities: | |||||||||||||
Deferred compensation plan liability (b) | $ | 34,443 | $ | 34,443 | |||||||||
(a) | 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 $22,715. |
(b) | The deferred compensation plan liability represents the value of the Company’s liability under its deferred compensation plan based on quoted market prices in active markets for identical assets. |
Useful Life | |
Finite-lived trademarks | 5 years |
Non-compete covenants | 3 – 5 years |
Certain intangible property rights | 3 – 19 years |
Buildings | 2.5% – 20.0% |
Machinery and equipment | 5.0% – 20.0% |
Furniture and fixtures | 10.0% – 33.3% |
Automobiles and trucks | 10.0% – 33.3% |
|
|||
December 31, | |||||||||||||||||||||||
2014 | 2013 | 2012 | |||||||||||||||||||||
Carrying Amount | Fair Value | Carrying Amount | Fair Value | Carrying Amount | Fair Value | ||||||||||||||||||
Publicly traded debt | $ | 1,120,924 | $ | 1,160,280 | $ | 1,620,646 | $ | 1,614,739 | $ | 1,630,056 | $ | 1,706,487 | |||||||||||
Non-traded debt | 5,056 | 4,812 | 4,675 | 4,430 | 5,798 | 5,600 | |||||||||||||||||
Fair Value at December 31, 2014 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||
Assets: | |||||||||||||
Deferred compensation plan asset (a) | $ | 23,870 | $ | 1,140 | $ | 22,730 | |||||||
Liabilities: | |||||||||||||
Deferred compensation plan liability (b) | $ | 34,443 | $ | 34,443 | |||||||||
(a) | 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 $22,715. |
(b) | The deferred compensation plan liability represents the value of the Company’s liability under its deferred compensation plan based on quoted market prices in active markets for identical assets. |
Useful Life | |
Finite-lived trademarks | 5 years |
Non-compete covenants | 3 – 5 years |
Certain intangible property rights | 3 – 19 years |
Buildings | 2.5% – 20.0% |
Machinery and equipment | 5.0% – 20.0% |
Furniture and fixtures | 10.0% – 33.3% |
Automobiles and trucks | 10.0% – 33.3% |
2014 | 2013 | 2012 | |||||||||
Balance at January 1 | $ | 26,755 | $ | 22,710 | $ | 22,071 | |||||
Charges to expense | 37,879 | 33,265 | 28,590 | ||||||||
Settlements | (36,911 | ) | (29,220 | ) | (27,951 | ) | |||||
Balance at December 31 | $ | 27,723 | $ | 26,755 | $ | 22,710 | |||||
|
|||
2014 | 2013 | ||||||
Net sales | $ | 11,129,533 | $ | 10,540,181 | |||
Net income | 865,887 | 725,774 | |||||
Net income per common share: | |||||||
Basic | 8.95 | 7.13 | |||||
Diluted | 8.78 | 6.98 | |||||
|
|||
2014 | 2013 | 2012 | |||||||||
Percentage of total inventories on LIFO | 76 | % | 75 | % | 75 | % | |||||
Excess of FIFO over LIFO | $ | 331,867 | $ | 337,214 | $ | 357,303 | |||||
Increase in net income due to LIFO | 3,230 | 12,299 | 13,365 | ||||||||
Increase in net income per common share due to LIFO | .03 | .12 | .13 | ||||||||
|
|||
Goodwill | Paint Stores Group | Consumer Group | Global Finishes Group | Latin America Coatings Group | Consolidated Totals | ||||||||||||||
Balance at January 1, 2012 (a) | $ | 286,998 | $ | 689,279 | $ | 120,350 | $ | 11,381 | $ | 1,108,008 | |||||||||
Acquisitions | 17,357 | 24,707 | 42,064 | ||||||||||||||||
Currency and other adjustments | (214 | ) | (344 | ) | 7,230 | (739 | ) | 5,933 | |||||||||||
Balance at December 31, 2012 (a) | 286,784 | 706,292 | 152,287 | 10,642 | 1,156,005 | ||||||||||||||
Acquisitions | 1,885 | 17,963 | 19,848 | ||||||||||||||||
Currency and other adjustments | (1,369 | ) | (2,941 | ) | 8,048 | (904 | ) | 2,834 | |||||||||||
Balance at December 31, 2013 (a) | 287,300 | 703,351 | 178,298 | 9,738 | 1,178,687 | ||||||||||||||
Currency and other adjustments | (1,866 | ) | (1,145 | ) | (17,287 | ) | (43 | ) | (20,341 | ) | |||||||||
Balance at December 31, 2014 (a) | $ | 285,434 | $ | 702,206 | $ | 161,011 | $ | 9,695 | $ | 1,158,346 | |||||||||
(a) | Net of accumulated impairment losses of $8,904 ($8,113 in the Consumer Group and $791 in the Global Finishes Group). |
Finite-lived intangible assets | Trademarks with indefinite lives | Total intangible assets | |||||||||||||||||
Software | All other | Subtotal | |||||||||||||||||
December 31, 2014 | |||||||||||||||||||
Weighted-average amortization period | 8 years | 12 years | 11 years | ||||||||||||||||
Gross | $ | 126,258 | $ | 317,005 | $ | 443,263 | |||||||||||||
Accumulated amortization | (88,384 | ) | (215,518 | ) | (303,902 | ) | |||||||||||||
Net value | $ | 37,874 | $ | 101,487 | $ | 139,361 | $ | 149,766 | $ | 289,127 | |||||||||
December 31, 2013 | |||||||||||||||||||
Weighted-average amortization period | 8 years | 10 years | 9 years | ||||||||||||||||
Gross | $ | 114,404 | $ | 327,962 | $ | 442,366 | |||||||||||||
Accumulated amortization | (77,018 | ) | (202,084 | ) | (279,102 | ) | |||||||||||||
Net value | $ | 37,386 | $ | 125,878 | $ | 163,264 | $ | 150,035 | $ | 313,299 | |||||||||
December 31, 2012 | |||||||||||||||||||
Weighted-average amortization period | 8 years | 12 years | 11 years | ||||||||||||||||
Gross | $ | 107,779 | $ | 337,089 | $ | 444,868 | |||||||||||||
Accumulated amortization | (66,106 | ) | (193,959 | ) | (260,065 | ) | |||||||||||||
Net value | $ | 41,673 | $ | 143,130 | $ | 184,803 | $ | 162,750 | $ | 347,553 | |||||||||
|
|||
Exit Plan | Balance at December 31, 2013 | Provisions in Cost of goods sold or SG&A | Actual expenditures charged to accrual | Balance at December 31, 2014 | ||||||||||||
Paint Stores Group stores shutdown in 2014: | ||||||||||||||||
Other qualified exit costs | $ | 280 | $ | 280 | ||||||||||||
Consumer Group facilities shutdown in 2014: | ||||||||||||||||
Severance and related costs | 4,028 | $ | (1,296 | ) | 2,732 | |||||||||||
Other qualified exit costs | 781 | 781 | ||||||||||||||
Global Finishes Group exit of business in 2014: | ||||||||||||||||
Severance and related costs | 2,500 | (2,396 | ) | 104 | ||||||||||||
Other qualified exit costs | 2,267 | (1,187 | ) | 1,080 | ||||||||||||
Paint Stores Group facility shutdown in 2013: | ||||||||||||||||
Severance and related costs | $ | 977 | 2,126 | (2,449 | ) | 654 | ||||||||||
Other qualified exit costs | 1,499 | (294 | ) | 1,205 | ||||||||||||
Consumer Group facilities shutdown in 2013: | ||||||||||||||||
Severance and related costs | 598 | 97 | (695 | ) | ||||||||||||
Global Finishes Group stores shutdown in 2013: | ||||||||||||||||
Severance and related costs | 33 | (5 | ) | 28 | ||||||||||||
Other qualified exit costs | 220 | (82 | ) | 138 | ||||||||||||
Latin America Coatings Group facilities shutdown in 2013: | ||||||||||||||||
Severance and related costs | 123 | (123 | ) | |||||||||||||
Paint Stores Group stores shutdown in 2012: | ||||||||||||||||
Other qualified exit costs | 244 | (51 | ) | 193 | ||||||||||||
Global Finishes Group facilities shutdown in 2012: | ||||||||||||||||
Severance and related costs | 2,177 | (1,863 | ) | 314 | ||||||||||||
Other qualified exit costs | 83 | 83 | ||||||||||||||
Other qualified exit costs for facilities shutdown prior to 2012 | 1,365 | (441 | ) | 924 | ||||||||||||
Totals | $ | 5,820 | $ | 13,578 | $ | (10,882 | ) | $ | 8,516 | |||||||
Exit Plan | Balance at December 31, 2012 | Provisions in Cost of goods sold or SG&A | Actual expenditures charged to accrual | Adjustments to prior provisions in Other general expense - net | Balance at December 31, 2013 | |||||||||||||||
Paint Stores Group stores shutdown in 2013: | ||||||||||||||||||||
Severance and related costs | $ | 1,004 | $ | (27 | ) | $ | 977 | |||||||||||||
Consumer Group facilities shutdown in 2013: | ||||||||||||||||||||
Severance and related costs | 598 | 598 | ||||||||||||||||||
Global Finishes Group branches shutdown in 2013: | ||||||||||||||||||||
Severance and related costs | 278 | (25 | ) | 253 | ||||||||||||||||
Latin America Coatings Group facilities shutdown in 2013: | ||||||||||||||||||||
Severance and related costs | 123 | 123 | ||||||||||||||||||
Paint Stores Group stores shutdown in 2012: | ||||||||||||||||||||
Other qualified exit costs | $ | 313 | (68 | ) | $ | (1 | ) | 244 | ||||||||||||
Global Finishes Group facilities shutdown in 2012: | ||||||||||||||||||||
Severance and related costs | 2,236 | 2,533 | (2,592 | ) | 2,177 | |||||||||||||||
Other qualified exit costs | 3,430 | 83 | (3,530 | ) | 100 | 83 | ||||||||||||||
Global Finishes Group branches shutdown in 2011: | ||||||||||||||||||||
Other qualified exit costs | 290 | (222 | ) | 68 | ||||||||||||||||
Other qualified exit costs for facilities shutdown prior to 2011 | 2,288 | (955 | ) | (36 | ) | 1,297 | ||||||||||||||
Totals | $ | 8,557 | $ | 4,619 | $ | (7,419 | ) | $ | 63 | $ | 5,820 | |||||||||
Exit Plan | Balance at January 1, 2012 | Provisions in Cost of goods sold or SG&A | Actual expenditures charged to accrual | Adjustments to prior provisions in Other general expense - net | Balance at December 31, 2012 | |||||||||||||||
Paint Stores Group stores shutdown in 2012: | ||||||||||||||||||||
Other qualified exit costs | $ | 313 | $ | 313 | ||||||||||||||||
Global Finishes Group facility shutdown in 2012: | ||||||||||||||||||||
Severance and related costs | 3,933 | $ | (1,697 | ) | 2,236 | |||||||||||||||
Other qualified exit costs | 3,430 | 3,430 | ||||||||||||||||||
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 | (134 | ) | 5 | ||||||||||||||||
Other qualified exit costs | 470 | (180 | ) | 290 | ||||||||||||||||
Global Finishes Group branches shutdown in 2010: | ||||||||||||||||||||
Other qualified exit costs | 955 | (133 | ) | 822 | ||||||||||||||||
Other qualified exit costs for facilities shutdown prior to 2010 | 8,493 | (2,156 | ) | (4,871 | ) | 1,466 | ||||||||||||||
Totals | $ | 10,400 | $ | 7,676 | $ | (4,577 | ) | $ | (4,942 | ) | $ | 8,557 | ||||||||
|
|||
Domestic Defined Benefit Pension Plans | Foreign Defined Benefit Pension Plans | ||||||||||||||||||||||
2014 | 2013 | 2012 | 2014 | 2013 | 2012 | ||||||||||||||||||
Net pension costs: | |||||||||||||||||||||||
Service costs | $ | 21,342 | $ | 23,176 | $ | 19,061 | $ | 5,261 | $ | 5,039 | $ | 3,654 | |||||||||||
Interest costs | 26,266 | 18,444 | 17,442 | 10,422 | 7,940 | 6,927 | |||||||||||||||||
Expected returns on plan assets | (51,293 | ) | (42,937 | ) | (44,841 | ) | (10,836 | ) | (7,487 | ) | (6,799 | ) | |||||||||||
Amortization of prior service costs | 1,837 | 1,823 | 1,591 | ||||||||||||||||||||
Amortization of actuarial losses | 13,147 | 22,205 | 1,413 | 1,716 | 1,022 | ||||||||||||||||||
Ongoing pension (credits) costs | (1,848 | ) | 13,653 | 15,458 | 6,260 | 7,208 | 4,804 | ||||||||||||||||
Settlement (credits) costs | (3,422 | ) | (220 | ) | 47 | ||||||||||||||||||
Net pension (credits) costs | (1,848 | ) | 13,653 | 15,458 | 2,838 | 6,988 | 4,851 | ||||||||||||||||
Other changes in plan assets and projected benefit obligation recognized in Cumulative other comprehensive loss (before taxes): | |||||||||||||||||||||||
Net actuarial losses (gains) arising during the year | 47,785 | (90,669 | ) | (26,459 | ) | 21,792 | (5,487 | ) | 14,131 | ||||||||||||||
Prior service costs during the year | 2,242 | 1,756 | 2,495 | ||||||||||||||||||||
Amortization of prior service costs | (1,837 | ) | (1,823 | ) | (1,591 | ) | |||||||||||||||||
Amortization of actuarial losses | (13,147 | ) | (22,205 | ) | (1,413 | ) | (1,716 | ) | (1,022 | ) | |||||||||||||
Exchange rate (loss) gain recognized during year | (7,988 | ) | 819 | 1,464 | |||||||||||||||||||
Total recognized in Cumulative other comprehensive loss | 48,190 | (103,883 | ) | (47,760 | ) | 12,391 | (6,384 | ) | 14,573 | ||||||||||||||
Total recognized in net pension costs (credits) and Cumulative other comprehensive loss | $ | 46,342 | $ | (90,230 | ) | $ | (32,302 | ) | $ | 15,229 | $ | 604 | $ | 19,424 | |||||||||
Fair Value at December 31, 2014 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
Investments at fair value: | |||||||||||||||
Short-term investments (a) | $ | 14,846 | $ | 14,846 | |||||||||||
Equity investments (b) | 739,358 | $ | 404,542 | 334,816 | |||||||||||
Fixed income investments (c) | 285,042 | 141,529 | 143,513 | ||||||||||||
Other assets (d) | 44,469 | 28,435 | $ | 16,034 | |||||||||||
$ | 1,083,715 | $ | 546,071 | $ | 521,610 | $ | 16,034 | ||||||||
Fair Value at December 31, 2013 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
Investments at fair value: | |||||||||||||||
Short-term investments (a) | $ | 15,055 | $ | 1,941 | $ | 13,114 | |||||||||
Equity investments (b) | 736,873 | 419,779 | 317,094 | ||||||||||||
Fixed income investments (c) | 255,927 | 125,377 | 130,550 | ||||||||||||
Other assets (d) | 47,494 | 29,553 | $ | 17,941 | |||||||||||
$ | 1,055,349 | $ | 547,097 | $ | 490,311 | $ | 17,941 | ||||||||
Fair Value at December 31, 2012 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
Investments at fair value: | |||||||||||||||
Short-term investments (a) | $ | 68,795 | $ | 68,795 | |||||||||||
Equity investments (b) | 490,993 | $ | 243,553 | 247,440 | |||||||||||
Fixed income investments (c) | 239,558 | 131,276 | 108,282 | ||||||||||||
Other assets (d) | 37,230 | 18,380 | $ | 18,850 | |||||||||||
$ | 836,576 | $ | 374,829 | $ | 442,897 | $ | 18,850 | ||||||||
(a) | This category includes a full range of high quality, short-term money market securities. |
(b) | This category includes actively managed equity assets that track primarily to the S&P 500. |
(c) | This category includes government and corporate bonds that track primarily to the Barclays Capital Aggregate Bond Index. |
(d) | This category consists of venture capital funds. |
Balance at December 31, 2013 | Dispositions | Realized and Unrealized Gains | Balance at December 31, 2014 | ||||||||||||
Other assets | $ | 17,941 | $ | (4,320 | ) | $ | 2,413 | $ | 16,034 | ||||||
Balance at December 31, 2012 | Dispositions | Realized and Unrealized Gains | Balance at December 31, 2013 | ||||||||||||
Other assets | $ | 18,850 | $ | (4,068 | ) | $ | 3,159 | $ | 17,941 | ||||||
Balance at January 1, 2012 | Dispositions | Realized and Unrealized Gains | Balance at December 31, 2012 | ||||||||||||
Other assets | $ | 20,900 | $ | (3,827 | ) | $ | 1,777 | $ | 18,850 | ||||||
Domestic Defined Benefit Pension Plans | Foreign Defined Benefit Pension Plans | ||||||||||||||||||||||
2014 | 2013 | 2012 | 2014 | 2013 | 2012 | ||||||||||||||||||
Accumulated benefit obligations at end of year | $ | 648,480 | $ | 577,736 | $ | 460,591 | $ | 203,610 | $ | 187,670 | $ | 142,769 | |||||||||||
Projected benefit obligations: | |||||||||||||||||||||||
Balances at beginning of year | $ | 582,036 | $ | 466,827 | $ | 410,029 | $ | 222,996 | $ | 168,758 | $ | 141,465 | |||||||||||
Service costs | 21,342 | 23,176 | 19,061 | 5,261 | 5,039 | 3,654 | |||||||||||||||||
Interest costs | 26,266 | 18,444 | 17,442 | 10,422 | 7,940 | 6,927 | |||||||||||||||||
Actuarial losses (gains) | 68,748 | (5,488 | ) | 48,346 | 32,551 | 5,939 | 17,532 | ||||||||||||||||
Acquisitions of businesses and other | 2,242 | 113,174 | 2,496 | (10,062 | ) | 39,622 | (975 | ) | |||||||||||||||
Effect of foreign exchange | (18,987 | ) | 1,549 | 6,633 | |||||||||||||||||||
Benefits paid | (47,296 | ) | (34,097 | ) | (30,547 | ) | (7,657 | ) | (5,851 | ) | (6,478 | ) | |||||||||||
Balances at end of year | 653,338 | 582,036 | 466,827 | 234,524 | 222,996 | 168,758 | |||||||||||||||||
Plan assets: | |||||||||||||||||||||||
Balances at beginning of year | 870,386 | 703,563 | 614,463 | 184,963 | 133,013 | 118,060 | |||||||||||||||||
Actual returns on plan assets | 72,256 | 128,117 | 119,647 | 20,240 | 20,316 | 10,201 | |||||||||||||||||
Acquisitions of businesses and other | 725 | 72,803 | 3,958 | 36,106 | 6,205 | ||||||||||||||||||
Effect of foreign exchange | (13,859 | ) | 1,379 | 5,025 | |||||||||||||||||||
Benefits paid | (47,296 | ) | (34,097 | ) | (30,547 | ) | (7,657 | ) | (5,851 | ) | (6,478 | ) | |||||||||||
Balances at end of year | 896,071 | 870,386 | 703,563 | 187,645 | 184,963 | 133,013 | |||||||||||||||||
Excess (deficient) plan assets over projected benefit obligations | $ | 242,733 | $ | 288,350 | $ | 236,736 | $ | (46,879 | ) | $ | (38,033 | ) | $ | (35,745 | ) | ||||||||
Assets and liabilities recognized in the Consolidated Balance Sheets: | |||||||||||||||||||||||
Deferred pension assets | $ | 242,733 | $ | 288,350 | $ | 245,588 | $ | 7,411 | $ | 14,096 | $ | 4,323 | |||||||||||
Other accruals | (810 | ) | (1,126 | ) | (869 | ) | |||||||||||||||||
Other long-term liabilities | (8,852 | ) | (53,480 | ) | (51,003 | ) | (39,199 | ) | |||||||||||||||
$ | 242,733 | $ | 288,350 | $ | 236,736 | $ | (46,879 | ) | $ | (38,033 | ) | $ | (35,745 | ) | |||||||||
Amounts recognized in Cumulative other comprehensive loss: | |||||||||||||||||||||||
Net actuarial losses | $ | (107,057 | ) | $ | (59,272 | ) | $ | (163,088 | ) | $ | (47,574 | ) | $ | (35,183 | ) | $ | (41,567 | ) | |||||
Prior service costs | (6,448 | ) | (6,043 | ) | (6,110 | ) | |||||||||||||||||
$ | (113,505 | ) | $ | (65,315 | ) | $ | (169,198 | ) | $ | (47,574 | ) | $ | (35,183 | ) | $ | (41,567 | ) | ||||||
Weighted-average assumptions used to determine projected benefit obligations: | |||||||||||||||||||||||
Discount rate | 3.95 | % | 4.65 | % | 3.73 | % | 3.92 | % | 4.89 | % | 4.58 | % | |||||||||||
Rate of compensation increase | 4.00 | % | 4.00 | % | 4.00 | % | 3.70 | % | 4.31 | % | 4.08 | % | |||||||||||
Weighted-average assumptions used to determine net pension costs: | |||||||||||||||||||||||
Discount rate | 4.65 | % | 3.73 | % | 4.40 | % | 4.89 | % | 4.58 | % | 4.94 | % | |||||||||||
Expected long-term rate of return on assets | 6.00 | % | 6.00 | % | 7.50 | % | 5.58 | % | 5.67 | % | 6.04 | % | |||||||||||
Rate of compensation increase | 4.00 | % | 4.00 | % | 4.00 | % | 4.31 | % | 4.08 | % | 4.04 | % | |||||||||||
Postretirement Benefits Other than Pensions | |||||||||||
2014 | 2013 | 2012 | |||||||||
Benefit obligation: | |||||||||||
Balance at beginning of year - unfunded | $ | 286,651 | $ | 338,134 | $ | 316,795 | |||||
Service cost | 2,434 | 3,061 | 2,943 | ||||||||
Interest cost | 12,782 | 12,183 | 13,520 | ||||||||
Actuarial loss (gain) | 27,757 | (50,593 | ) | 18,961 | |||||||
Plan amendments | (19,043 | ) | (2,503 | ) | |||||||
Benefits paid | (15,432 | ) | (13,631 | ) | (14,085 | ) | |||||
Balance at end of year - unfunded | $ | 295,149 | $ | 286,651 | $ | 338,134 | |||||
Liabilities recognized in the Consolidated Balance Sheets: | |||||||||||
Postretirement benefits other than pensions | $ | (277,892 | ) | $ | (268,874 | ) | $ | (320,223 | ) | ||
Other accruals | (17,257 | ) | (17,777 | ) | (17,911 | ) | |||||
$ | (295,149 | ) | $ | (286,651 | ) | $ | (338,134 | ) | |||
Amounts recognized in Cumulative other comprehensive loss: | |||||||||||
Net actuarial losses | $ | (36,044 | ) | $ | (8,287 | ) | $ | (62,814 | ) | ||
Prior service costs | 21,043 | 2,503 | 328 | ||||||||
$ | (15,001 | ) | $ | (5,784 | ) | $ | (62,486 | ) | |||
Weighted-average assumptions used to determine benefit obligation: | |||||||||||
Discount rate | 3.90 | % | 4.60 | % | 3.70 | % | |||||
Health care cost trend rate - pre-65 | 7.00 | % | 7.50 | % | 8.00 | % | |||||
Health care cost trend rate - post-65 | 6.50 | % | 6.50 | % | 8.00 | % | |||||
Prescription drug cost increases | 6.50 | % | 7.00 | % | 8.00 | % | |||||
Employer Group Waiver Plan (EGWP) trend rate | 8.00 | % | |||||||||
Weighted-average assumptions used to determine net periodic benefit cost: | |||||||||||
Discount rate | 4.60 | % | 3.70 | % | 4.40 | % | |||||
Health care cost trend rate - pre-65 | 7.50 | % | 8.00 | % | 8.00 | % | |||||
Health care cost trend rate - post-65 | 6.50 | % | 8.00 | % | 8.00 | % | |||||
Prescription drug cost increases | 7.00 | % | 8.00 | % | 8.00 | % | |||||
Postretirement Benefits Other than Pensions | |||||||||||
2014 | 2013 | 2012 | |||||||||
Net periodic benefit cost: | |||||||||||
Service cost | $ | 2,434 | $ | 3,061 | $ | 2,943 | |||||
Interest cost | 12,782 | 12,183 | 13,520 | ||||||||
Amortization of actuarial losses | 3,934 | 1,715 | |||||||||
Amortization of prior service credit | (503 | ) | (328 | ) | (656 | ) | |||||
Net periodic benefit cost | 14,713 | 18,850 | 17,522 | ||||||||
Other changes in projected benefit obligation recognized in Cumulative other comprehensive loss (before taxes): | |||||||||||
Net actuarial loss (gain) | 27,757 | (50,593 | ) | 18,961 | |||||||
Prior service credit arising during the year | (19,043 | ) | (2,503 | ) | |||||||
Amortization of actuarial losses | (3,934 | ) | (1,715 | ) | |||||||
Amortization of prior service credit | 503 | 328 | 656 | ||||||||
Total recognized in Cumulative other comprehensive loss | 9,217 | (56,702 | ) | 17,902 | |||||||
Total recognized in net periodic benefit cost and Cumulative other comprehensive loss | $ | 23,930 | $ | (37,852 | ) | $ | 35,424 | ||||
One-Percentage Point | |||||||
Increase | (Decrease) | ||||||
Effect on total of service and interest cost components | $ | 23 | $ | (66 | ) | ||
Effect on the postretirement benefit obligation | $ | 734 | $ | (1,697 | ) | ||
Retiree Health Care Benefits | Government Reimbursement | Expected Cash Payments - Net | |||||||||
2015 | $ | 19,563 | $ | (2,305 | ) | $ | 17,258 | ||||
2016 | 20,759 | (2,474 | ) | 18,285 | |||||||
2017 | 22,000 | (2,667 | ) | 19,333 | |||||||
2018 | 22,884 | (2,888 | ) | 19,996 | |||||||
2019 | 23,486 | (3,107 | ) | 20,379 | |||||||
2020 through 2024 | 115,694 | (16,779 | ) | 98,915 | |||||||
Total expected benefit cash payments | $ | 224,386 | $ | (30,220 | ) | $ | 194,166 | ||||
|
|||
Due Date | 2014 | 2013 | 2012 | ||||||||||
1.35% Senior Notes | 2017 | $ | 699,460 | $ | 699,277 | $ | 699,091 | ||||||
4.00% Senior Notes | 2042 | 298,595 | 298,545 | 298,493 | |||||||||
7.375% Debentures | 2027 | 119,369 | 119,366 | 129,060 | |||||||||
7.45% Debentures | 2097 | 3,500 | 3,500 | 3,500 | |||||||||
2.02% to 8.00% Promissory Notes | Through 2029 | 1,791 | 1,685 | 2,109 | |||||||||
3.125% Senior Notes | 2014 | 499,912 | |||||||||||
$ | 1,122,715 | $ | 1,122,373 | $ | 1,632,165 | ||||||||
|
|||
Common Shares in Treasury | Common Shares Outstanding | ||||
Balance at January 1, 2012 | 3,601,159 | 103,854,234 | |||
Shares tendered as payment for option rights exercised | 7,766 | (7,766 | ) | ||
Shares issued for exercise of option rights | 4,140,822 | ||||
Shares tendered in connection with grants of restricted stock | 143,979 | (143,979 | ) | ||
Net shares issued for grants of restricted stock | 26,756 | ||||
Treasury stock purchased | 4,600,000 | (4,600,000 | ) | ||
Balance at December 31, 2012 | 8,352,904 | 103,270,067 | |||
Shares tendered as payment for option rights exercised | 2,697 | (2,697 | ) | ||
Shares issued for exercise of option rights | 1,127,942 | ||||
Shares tendered in connection with grants of restricted stock | 116,897 | (116,897 | ) | ||
Net shares issued for grants of restricted stock | 150,965 | ||||
Treasury stock purchased | 4,300,000 | (4,300,000 | ) | ||
Balance at December 31, 2013 | 12,772,498 | 100,129,380 | |||
Shares tendered as payment for option rights exercised | 7,229 | (7,229 | ) | ||
Shares issued for exercise of option rights | 1,423,395 | ||||
Shares tendered in connection with grants of restricted stock | 108,352 | (108,352 | ) | ||
Net shares issued for grants of restricted stock | 191,979 | ||||
Treasury stock purchased | 6,925,000 | (6,925,000 | ) | ||
Balance at December 31, 2014 | 19,813,079 | 94,704,173 | |||
|
|||
2014 | 2013 | 2012 | |||
Risk-free interest rate | 1.47% | 1.37% | .78% | ||
Expected life of option rights | 5.10 years | 5.10 years | 5.11 years | ||
Expected dividend yield of stock | 1.19% | 1.32% | 1.43% | ||
Expected volatility of stock | .223 | .281 | .274 | ||
2014 | 2013 | 2012 | ||||||||||||||||||||||||||||||
Optioned Shares | Weighted- Average Exercise Price Per Share | Aggregate Intrinsic Value | Optioned Shares | Weighted- Average Exercise Price Per Share | Aggregate Intrinsic Value | Optioned Shares | Weighted- Average Exercise Price Per Share | Aggregate Intrinsic Value | ||||||||||||||||||||||||
Outstanding beginning of year | 6,484,592 | $ | 96.25 | 6,748,126 | $ | 79.39 | 9,857,695 | $ | 60.31 | |||||||||||||||||||||||
Granted | 672,565 | 224.65 | 898,728 | 179.67 | 1,089,240 | 152.93 | ||||||||||||||||||||||||||
Exercised | (1,421,045 | ) | 70.71 | (1,127,942 | ) | 61.46 | (4,140,822 | ) | 53.40 | |||||||||||||||||||||||
Forfeited | (31,617 | ) | 158.92 | (33,278 | ) | 115.24 | (57,730 | ) | 78.01 | |||||||||||||||||||||||
Expired | (4,603 | ) | 86.66 | (1,042 | ) | 79.73 | (257 | ) | 72.65 | |||||||||||||||||||||||
Outstanding end of year | 5,699,892 | $ | 117.31 | $ | 830,647 | 6,484,592 | $ | 96.25 | $ | 563,554 | 6,748,126 | $ | 79.39 | $ | 494,699 | |||||||||||||||||
Exercisable at end of year | 4,095,246 | $ | 87.79 | $ | 717,691 | 4,424,674 | $ | 71.86 | $ | 492,689 | 4,245,891 | $ | 61.43 | $ | 386,484 | |||||||||||||||||
2014 | 2013 | 2012 | |||||||||
Restricted stock granted | 201,412 | 172,406 | 301,856 | ||||||||
Weighted-average per share fair value of restricted stock granted during the year | $ | 191.60 | $ | 163.63 | $ | 99.47 | |||||
2014 | 2013 | 2012 | ||||||
Outstanding at beginning of year | 749,382 | 919,748 | 1,304,891 | |||||
Granted | 201,412 | 172,406 | 301,856 | |||||
Vested | (294,438 | ) | (334,750 | ) | (412,859 | ) | ||
Forfeited | (1,080 | ) | (8,022 | ) | (274,140 | ) | ||
Outstanding at end of year | 655,276 | 749,382 | 919,748 | |||||
|
|||
2014 | 2013 | 2012 | |||||||||
Provisions for environmental matters - net | $ | 36,046 | $ | (2,751 | ) | $ | 6,736 | ||||
Loss on disposition of assets | 1,436 | 5,207 | 3,454 | ||||||||
Net expense (income) of exit or disposal activities | 63 | (4,942 | ) | ||||||||
Total | $ | 37,482 | $ | 2,519 | $ | 5,248 | |||||
2014 | 2013 | 2012 | |||||||||
Dividend and royalty income | $ | (4,864 | ) | $ | (5,904 | ) | $ | (4,666 | ) | ||
Net expense from financing activities | 11,367 | 9,829 | 9,220 | ||||||||
Foreign currency transaction related losses (gains) | 3,603 | 7,669 | (3,071 | ) | |||||||
Other income | (37,524 | ) | (22,684 | ) | (21,074 | ) | |||||
Other expense | 12,018 | 12,026 | 9,651 | ||||||||
Total | $ | (15,400 | ) | $ | 936 | $ | (9,940 | ) | |||
|
|||
2014 | 2013 | 2012 | |||||||||
Deferred tax assets: | |||||||||||
Exit costs, environ-mental and other similar items | $ | 56,441 | $ | 45,322 | $ | 45,403 | |||||
Deferred employee benefit items | 55,765 | 32,600 | 93,039 | ||||||||
Other items (each less than 5 percent of total assets) | 85,841 | 53,727 | 73,388 | ||||||||
Total deferred tax assets | $ | 198,047 | $ | 131,649 | $ | 211,830 | |||||
Deferred tax liabilities: | |||||||||||
Depreciation and amortization | $ | 227,765 | $ | 214,696 | $ | 202,891 | |||||
2014 | 2013 | 2012 | |||||||||
Current: | |||||||||||
Federal | $ | 308,283 | $ | 229,997 | $ | 207,791 | |||||
Foreign | 53,045 | 42,543 | 51,264 | ||||||||
State and local | 50,049 | 33,082 | 27,642 | ||||||||
Total current | 411,377 | 305,622 | 286,697 | ||||||||
Deferred: | |||||||||||
Federal | (14,974 | ) | 30,384 | 8,692 | |||||||
Foreign | (7,361 | ) | (9,041 | ) | (16,964 | ) | |||||
State and local | 3,297 | 6,432 | (2,150 | ) | |||||||
Total deferred | (19,038 | ) | 27,775 | (10,422 | ) | ||||||
Total provisions for income taxes | $ | 392,339 | $ | 333,397 | $ | 276,275 | |||||
2014 | 2013 | 2012 | |||||||||
Domestic | $ | 1,113,527 | $ | 969,790 | $ | 712,873 | |||||
Foreign | 144,698 | 116,168 | 194,436 | ||||||||
$ | 1,258,225 | $ | 1,085,958 | $ | 907,309 | ||||||
2014 | 2013 | 2012 | ||||||
Statutory federal income tax rate | 35.0 | % | 35.0 | % | 35.0 | % | ||
Effect of: | ||||||||
State and local income taxes | 2.8 | 2.4 | 1.8 | |||||
Investment vehicles | (2.5 | ) | (2.1 | ) | (2.1 | ) | ||
Domestic production activities | (2.5 | ) | (2.2 | ) | (1.9 | ) | ||
Other - net | (1.6 | ) | (2.4 | ) | (2.4 | ) | ||
Effective tax rate | 31.2 | % | 30.7 | % | 30.4 | % | ||
2014 | 2013 | 2012 | |||||||||
Balance at beginning of year | $ | 30,997 | $ | 28,119 | $ | 29,666 | |||||
Additions based on tax positions related to the current year | 3,370 | 3,480 | 3,760 | ||||||||
Additions for tax positions of prior years | 4,428 | 5,059 | 7,392 | ||||||||
Reductions for tax positions of prior years | (2,349 | ) | (3,378 | ) | (6,583 | ) | |||||
Settlements | (4,089 | ) | (103 | ) | (1,139 | ) | |||||
Lapses of Statutes of Limitations | (797 | ) | (2,180 | ) | (4,977 | ) | |||||
Balance at end of year | $ | 31,560 | $ | 30,997 | $ | 28,119 | |||||
|
|||
2014 | 2013 | 2012 | |||||||||
Basic | |||||||||||
Average common shares outstanding | 96,190,101 | 100,897,512 | 101,714,901 | ||||||||
Net income | $ | 865,887 | $ | 752,561 | $ | 631,034 | |||||
Less net income allocated to unvested restricted shares | (4,892 | ) | (4,596 | ) | (5,114 | ) | |||||
Net income allocated to common shares | $ | 860,995 | $ | 747,965 | $ | 625,920 | |||||
Net income per common share | $ | 8.95 | $ | 7.41 | $ | 6.15 | |||||
Diluted | |||||||||||
Average common shares outstanding | 96,190,101 | 100,897,512 | 101,714,901 | ||||||||
Stock options and other contingently issuable shares (a) | 1,885,334 | 2,151,359 | 2,215,528 | ||||||||
Average common shares outstanding assuming dilution | 98,075,435 | 103,048,871 | 103,930,429 | ||||||||
Net income | $ | 865,887 | $ | 752,561 | $ | 631,034 | |||||
Less net income allocated to unvested restricted shares assuming dilution | (4,804 | ) | (4,509 | ) | (5,008 | ) | |||||
Net income allocated to common shares assuming dilution | $ | 861,083 | $ | 748,052 | $ | 626,026 | |||||
Net income per common share | $ | 8.78 | $ | 7.26 | $ | 6.02 | |||||
(a) | Stock options and other contingently issuable shares excludes 608,477, 842,354 and 1,047,734 shares at December 31, 2014, 2013 and 2012, respectively, due to their anti-dilutive effect. |
|
|||
2014 | |||||||||||||||||||
1st Quarter | 2nd Quarter | 3rd Quarter | 4th Quarter | Full Year | |||||||||||||||
Net sales | $ | 2,366,556 | $ | 3,042,995 | $ | 3,150,570 | $ | 2,569,412 | $ | 11,129,533 | |||||||||
Gross profit | 1,065,901 | 1,409,653 | 1,470,955 | 1,217,975 | 5,164,484 | ||||||||||||||
Net income | 115,457 | 291,447 | 326,240 | 132,743 | 865,887 | ||||||||||||||
Net income per common share - basic | 1.16 | 3.00 | 3.42 | 1.40 | 8.95 | ||||||||||||||
Net income per common share - diluted | 1.14 | 2.94 | 3.35 | 1.37 | 8.78 | ||||||||||||||
2013 | |||||||||||||||||||
1st Quarter | 2nd Quarter | 3rd Quarter | 4th Quarter | Full Year | |||||||||||||||
Net sales | $ | 2,167,168 | $ | 2,713,889 | $ | 2,847,417 | $ | 2,457,058 | $ | 10,185,532 | |||||||||
Gross profit | 962,851 | 1,233,579 | 1,295,958 | 1,124,178 | 4,616,566 | ||||||||||||||
Net income | 116,185 | 257,287 | 262,966 | 116,123 | 752,561 | ||||||||||||||
Net income per common share - basic | 1.13 | 2.51 | 2.61 | 1.16 | 7.41 | ||||||||||||||
Net income per common share - diluted | 1.11 | 2.46 | 2.55 | 1.14 | 7.26 | ||||||||||||||
|
|||
2015 | $ | 296,875 | |
2016 | 254,608 | ||
2017 | 204,898 | ||
2018 | 156,495 | ||
2019 | 113,968 | ||
Later years | 287,929 | ||
Total minimum lease payments | $ | 1,314,773 | |
|
|||
(millions of dollars) | 2014 | ||||||||||||||||||||||
Paint Stores Group | Consumer Group | Global Finishes Group | Latin America Coatings Group | Administrative | Consolidated Totals | ||||||||||||||||||
Net external sales | $ | 6,852 | $ | 1,421 | $ | 2,081 | $ | 771 | $ | 5 | $ | 11,130 | |||||||||||
Intersegment transfers | 2,745 | 8 | 40 | (2,793 | ) | ||||||||||||||||||
Total net sales and intersegment transfers | $ | 6,852 | $ | 4,166 | $ | 2,089 | $ | 811 | $ | (2,788 | ) | $ | 11,130 | ||||||||||
Segment profit | $ | 1,201 | $ | 253 | $ | 201 | $ | 40 | $ | 1,695 | |||||||||||||
Interest expense | $ | (64 | ) | (64 | ) | ||||||||||||||||||
Administrative expenses and other | (373 | ) | (373 | ) | |||||||||||||||||||
Income before income taxes | $ | 1,201 | $ | 253 | $ | 201 | $ | 40 | $ | (437 | ) | $ | 1,258 | ||||||||||
Reportable segment margins | 17.5 | % | 6.1 | % | 9.6 | % | 4.9 | % | |||||||||||||||
Identifiable assets | $ | 1,602 | $ | 1,883 | $ | 874 | $ | 427 | $ | 920 | $ | 5,706 | |||||||||||
Capital expenditures | 87 | 45 | 16 | 8 | 45 | 201 | |||||||||||||||||
Depreciation | 58 | 48 | 28 | 9 | 26 | 169 | |||||||||||||||||
2013 | |||||||||||||||||||||||
Paint Stores Group | Consumer Group | Global Finishes Group | Latin America Coatings Group | Administrative | Consolidated Totals | ||||||||||||||||||
Net external sales | $ | 6,002 | $ | 1,342 | $ | 2,005 | $ | 832 | $ | 5 | $ | 10,186 | |||||||||||
Intersegment transfers | 2,409 | 9 | 39 | (2,457 | ) | ||||||||||||||||||
Total net sales and intersegment transfers | $ | 6,002 | $ | 3,751 | $ | 2,014 | $ | 871 | $ | (2,452 | ) | $ | 10,186 | ||||||||||
Segment profit | $ | 991 | $ | 242 | $ | 170 | $ | 39 | $ | 1,442 | |||||||||||||
Interest expense | $ | (63 | ) | (63 | ) | ||||||||||||||||||
Administrative expenses and other | (293 | ) | (293 | ) | |||||||||||||||||||
Income before income taxes | $ | 991 | $ | 242 | $ | 170 | $ | 39 | $ | (356 | ) | $ | 1,086 | ||||||||||
Reportable segment margins | 16.5 | % | 6.5 | % | 8.4 | % | 4.5 | % | |||||||||||||||
Identifiable assets | $ | 1,668 | $ | 1,762 | $ | 964 | $ | 485 | $ | 1,504 | $ | 6,383 | |||||||||||
Capital expenditures | 73 | 40 | 15 | 7 | 32 | 167 | |||||||||||||||||
Depreciation | 55 | 45 | 29 | 10 | 20 | 159 | |||||||||||||||||
2012 | |||||||||||||||||||||||
Paint Stores Group | Consumer Group | Global Finishes Group | Latin America Coatings Group | Administrative | Consolidated Totals | ||||||||||||||||||
Net external sales | $ | 5,410 | $ | 1,322 | $ | 1,961 | $ | 836 | $ | 5 | $ | 9,534 | |||||||||||
Intersegment transfers | 2,320 | 7 | 47 | (2,374 | ) | ||||||||||||||||||
Total net sales and intersegment transfers | $ | 5,410 | $ | 3,642 | $ | 1,968 | $ | 883 | $ | (2,369 | ) | $ | 9,534 | ||||||||||
Segment profit | $ | 862 | $ | 217 | $ | 147 | $ | 81 | $ | 1,307 | |||||||||||||
Interest expense | $ | (43 | ) | (43 | ) | ||||||||||||||||||
Administrative expenses and other | (357 | ) | (1) | (357 | ) | ||||||||||||||||||
Income before income taxes | $ | 862 | $ | 217 | $ | 147 | $ | 81 | $ | (400 | ) | $ | 907 | ||||||||||
Reportable segment margins | 15.9 | % | 6.0 | % | 7.5 | % | 9.2 | % | |||||||||||||||
Identifiable assets | $ | 1,374 | $ | 1,701 | $ | 987 | $ | 485 | $ | 1,688 | $ | 6,235 | |||||||||||
Capital expenditures | 67 | 47 | 14 | 9 | 20 | 157 | |||||||||||||||||
Depreciation | 49 | 43 | 30 | 10 | 20 | 152 | |||||||||||||||||
(1) | Includes $80 pre-tax charge related to DOL Settlement. See Note 9. |
|
|||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||