|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
2013 | 2012 | 2011 | |||||||||
Balance at the beginning of period | $ | 26.9 | $ | 30.1 | $ | 7.8 | |||||
Reduction in sales and charges to costs and expenses (1) | 126.4 | 107.9 | 78.2 | ||||||||
Deductions | (126.5 | ) | (111.1 | ) | (55.9 | ) | |||||
Balance at the end of period | $ | 26.8 | $ | 26.9 | $ | 30.1 |
Buildings and building improvements | 15-40 years | |
Machinery and equipment | 3-44 years | |
Transportation equipment | 3-8 years |
|
Deferred Loss on Cash Flow Hedges | Defined Benefit Pension and Postretirement Plans | Foreign Currency Items | Total (1) | ||||||||||||
Balance at September 30, 2012 | $ | (0.2 | ) | $ | (547.8 | ) | $ | 47.5 | $ | (500.5 | ) | ||||
Other comprehensive income (loss) before reclassifications | — | 190.4 | (15.0 | ) | 175.4 | ||||||||||
Amounts reclassified from accumulated other comprehensive income | — | 24.5 | — | 24.5 | |||||||||||
Net current period other comprehensive income (loss) | — | 214.9 | (15.0 | ) | 199.9 | ||||||||||
Balance at September 30, 2013 | $ | (0.2 | ) | $ | (332.9 | ) | $ | 32.5 | $ | (300.6 | ) |
Year Ended September 30, | |||||||||||
2013 | |||||||||||
Pretax | Tax | Net of Tax | |||||||||
Amortization of defined benefit pension and postretirement items (1) | |||||||||||
Actuarial losses(2) | (38.6 | ) | 15.0 | (23.6 | ) | ||||||
Prior service costs (2) | (1.5 | ) | 0.6 | (0.9 | ) | ||||||
Total reclassifications for the period | $ | (40.1 | ) | $ | 15.6 | $ | (24.5 | ) |
(1) | Amounts in parentheses indicate charges to earnings. Amounts pertaining to noncontrolling interests are excluded. |
(2) | These accumulated other comprehensive income components are included in the computation of net periodic pension cost. See “Note 12. Retirement Plans” for additional details. |
Fiscal 2013 | Pre-Tax Amount | Tax | Net of Tax Amount | ||||||||
Foreign currency translation loss | $ | (15.1 | ) | $ | — | $ | (15.1 | ) | |||
Net actuarial gain arising during period | 303.9 | (119.8 | ) | 184.1 | |||||||
Amortization of net actuarial loss | 39.3 | (15.1 | ) | 24.2 | |||||||
Prior service credit arising during the period | 5.2 | (2.0 | ) | 3.2 | |||||||
Amortization of prior service cost | 1.5 | (0.6 | ) | 0.9 | |||||||
Other adjustments | — | 4.2 | 4.2 | ||||||||
Consolidated other comprehensive income | 334.8 | (133.3 | ) | 201.5 | |||||||
Less: Other comprehensive income attributable to noncontrolling interests | (1.6 | ) | — | (1.6 | ) | ||||||
Other comprehensive income attributable to Rock-Tenn Company shareholders | $ | 333.2 | $ | (133.3 | ) | $ | 199.9 | ||||
Fiscal 2012 | Pre-Tax Amount | Tax | Net of Tax Amount | ||||||||
Foreign currency translation gain | $ | 18.3 | $ | — | $ | 18.3 | |||||
Net deferred loss on cash flow hedges | (0.1 | ) | 0.1 | — | |||||||
Reclassification adjustment of net loss on cash flow hedges included in earnings | 2.3 | (0.9 | ) | 1.4 | |||||||
Net actuarial loss arising during period | (375.0 | ) | 140.8 | (234.2 | ) | ||||||
Amortization of net actuarial loss | 21.4 | (8.1 | ) | 13.3 | |||||||
Prior service cost arising during period | (2.2 | ) | 0.8 | (1.4 | ) | ||||||
Amortization of prior service cost | 0.7 | (0.3 | ) | 0.4 | |||||||
Consolidated other comprehensive loss | (334.6 | ) | 132.4 | (202.2 | ) | ||||||
Less: Other comprehensive loss attributable to noncontrolling interests | 0.9 | — | 0.9 | ||||||||
Other comprehensive loss attributable to Rock-Tenn Company shareholders | $ | (333.7 | ) | $ | 132.4 | $ | (201.3 | ) | |||
Fiscal 2011 | Pre-Tax Amount | Tax | Net of Tax Amount | ||||||||
Foreign currency translation loss | $ | (13.0 | ) | $ | 0.1 | $ | (12.9 | ) | |||
Net deferred loss on cash flow hedges | (0.4 | ) | 0.1 | (0.3 | ) | ||||||
Reclassification adjustment of net loss on cash flow hedges included in earnings | 6.9 | (2.9 | ) | 4.0 | |||||||
Net actuarial loss arising during period | (336.0 | ) | 124.8 | (211.2 | ) | ||||||
Amortization of net actuarial loss | 18.9 | (6.7 | ) | 12.2 | |||||||
Prior service credit arising during period | 0.3 | — | 0.3 | ||||||||
Amortization of prior service cost | 0.7 | (0.3 | ) | 0.4 | |||||||
Consolidated other comprehensive loss | (322.6 | ) | 115.1 | (207.5 | ) | ||||||
Less: Other comprehensive loss attributable to noncontrolling interests | 0.5 | — | 0.5 | ||||||||
Other comprehensive loss attributable to Rock-Tenn Company shareholders | $ | (322.1 | ) | $ | 115.1 | $ | (207.0 | ) |
|
September 30, | |||||||
2013 | 2012 | ||||||
Finished goods and work in process | $ | 370.9 | $ | 325.4 | |||
Raw materials | 453.6 | 372.7 | |||||
Supplies and spare parts | 194.0 | 197.1 | |||||
Inventories at FIFO cost | 1,018.5 | 895.2 | |||||
LIFO reserve | (80.6 | ) | (33.3 | ) | |||
Net inventories | $ | 937.9 | $ | 861.9 |
|
Amounts Recognized as of Acquisition Date(1) | Measurement Period Adjustments(2) | Amounts Recognized as of Acquisition Date (as adjusted)(3) | |||||||||
Current assets, net of cash acquired | $ | 1,459.5 | $ | (6.8 | ) | $ | 1,452.7 | ||||
Property, plant and equipment | 4,391.4 | (12.1 | ) | 4,379.3 | |||||||
Goodwill | 1,091.6 | (10.9 | ) | 1,080.7 | |||||||
Intangible assets | 691.4 | 21.7 | 713.1 | ||||||||
Other long-term assets | 95.5 | 19.0 | 114.5 | ||||||||
Total assets acquired | 7,729.4 | 10.9 | 7,740.3 | ||||||||
Current portion of debt | 9.4 | — | 9.4 | ||||||||
Current liabilities | 816.7 | 6.6 | 823.3 | ||||||||
Long-term debt due after one year | 1,171.1 | — | 1,171.1 | ||||||||
Accrued pension and other long-term benefits | 1,205.8 | (4.1 | ) | 1,201.7 | |||||||
Noncontrolling interest and other long-term liabilities | 787.8 | 8.4 | 796.2 | ||||||||
Total liabilities and noncontrolling interest assumed | 3,990.8 | 10.9 | 4,001.7 | ||||||||
Net assets acquired | $ | 3,738.6 | $ | — | $ | 3,738.6 |
(1) | As previously reported in the Notes to Consolidated Financial Statements included in our Fiscal 2011 Form 10-K. |
(2) | The measurement period adjustments recorded in fiscal 2012 did not have a significant impact on our condensed consolidated statements of income for any period of fiscal 2012 or 2011. In addition, these adjustments did not have a significant impact on our condensed consolidated balance sheet as of September 30, 2011. Therefore, we recorded the cumulative impact in fiscal 2012 and did not retrospectively adjust the comparative 2011 financial information presented herein. |
(3) | The measurement period adjustments were due primarily to refinements of third party appraisals related to certain property, plant and equipment and intangible assets and related estimated useful lives as well as adjustments to certain tax accounts based on among other things, adjustments to deferred tax liabilities including the recent appraisal adjustments, analysis of the tax basis of acquired assets and liabilities and other tax adjustments. The net impact of the measurement period adjustments resulted in a net decrease to goodwill. |
Weighted Avg. Life | Gross Carrying Amount | ||||
Customer relationships | 10.5 | $ | 663.0 | ||
Favorable contracts | 6.9 | 23.5 | |||
Technology and patents | 8.0 | 13.3 | |||
Trademarks and tradenames | 3.5 | 10.3 | |||
Non-compete agreements | 2.0 | 3.0 | |||
Total | 10.2 | $ | 713.1 |
Year Ended September 30, | |||
2011 | |||
(Unaudited) | |||
Net sales | $ | 9,574.5 | |
Net income attributable to Rock-Tenn Company shareholders | $ | 341.1 |
|
Segment | Period | Net Property, Plant and Equipment (a) | Severance and Other Employee Related Costs | Equipment and Inventory Relocation Costs | Facility Carrying Costs | Other Costs | Total | |||||||||||||||||||
Corrugated Packaging(b) | Fiscal 2013 | $ | 10.4 | $ | 23.5 | $ | 5.0 | $ | 4.7 | $ | (0.1 | ) | $ | 43.5 | ||||||||||||
Fiscal 2012 | 16.6 | 10.5 | 3.5 | 5.6 | 4.7 | 40.9 | ||||||||||||||||||||
Fiscal 2011 | 16.7 | 7.8 | 1.2 | 1.1 | 0.7 | 27.5 | ||||||||||||||||||||
Cumulative | 44.1 | 42.3 | 9.7 | 11.4 | 5.4 | 112.9 | ||||||||||||||||||||
Expected Total | 44.1 | 42.3 | 10.9 | 14.6 | 5.4 | 117.3 | ||||||||||||||||||||
Consumer Packaging(c) | Fiscal 2013 | 2.7 | 0.8 | 0.2 | 0.2 | — | 3.9 | |||||||||||||||||||
Fiscal 2012 | (3.4 | ) | 0.2 | 0.6 | 0.2 | — | (2.4 | ) | ||||||||||||||||||
Fiscal 2011 | 1.0 | 2.3 | 0.9 | 0.7 | 0.2 | 5.1 | ||||||||||||||||||||
Cumulative | 3.5 | 4.1 | 1.8 | 1.1 | 0.9 | 11.4 | ||||||||||||||||||||
Expected Total | 3.5 | 4.1 | 1.8 | 1.1 | 0.9 | 11.4 | ||||||||||||||||||||
Recycling(d) | Fiscal 2013 | 5.5 | 1.2 | 0.2 | 0.8 | 2.6 | 10.3 | |||||||||||||||||||
Fiscal 2012 | 1.6 | 0.3 | — | 0.1 | 0.3 | 2.3 | ||||||||||||||||||||
Fiscal 2011 | — | — | — | 0.1 | — | 0.1 | ||||||||||||||||||||
Cumulative | 7.2 | 1.5 | 0.2 | 1.2 | 2.9 | 13.0 | ||||||||||||||||||||
Expected Total | 7.2 | 1.5 | 0.5 | 2.0 | 3.0 | 14.2 | ||||||||||||||||||||
Other(e) | Fiscal 2013 | — | — | — | — | 20.3 | 20.3 | |||||||||||||||||||
Fiscal 2012 | — | — | — | — | 34.4 | 34.4 | ||||||||||||||||||||
Fiscal 2011 | — | — | — | — | 60.6 | 60.6 | ||||||||||||||||||||
Cumulative | — | — | — | — | 115.3 | 115.3 | ||||||||||||||||||||
Expected Total | — | — | — | — | 115.3 | 115.3 | ||||||||||||||||||||
Total | Fiscal 2013 | $ | 18.6 | $ | 25.5 | $ | 5.4 | $ | 5.7 | $ | 22.8 | $ | 78.0 | |||||||||||||
Fiscal 2012 | $ | 14.8 | $ | 11.0 | $ | 4.1 | $ | 5.9 | $ | 39.4 | $ | 75.2 | ||||||||||||||
Fiscal 2011 | $ | 17.7 | $ | 10.1 | $ | 2.1 | $ | 1.9 | $ | 61.5 | $ | 93.3 | ||||||||||||||
Cumulative | $ | 54.8 | $ | 47.9 | $ | 11.7 | $ | 13.7 | $ | 124.5 | $ | 252.6 | ||||||||||||||
Expected Total | $ | 54.8 | $ | 47.9 | $ | 13.2 | $ | 17.7 | $ | 124.6 | $ | 258.2 |
(a) | “Net property, plant and equipment” as used in this Note 6 is the sum of property, plant and equipment impairment losses, subsequent adjustments to fair value for assets classified as held for sale, subsequent (gains) or losses on sales of property, plant and equipment, related parts and supplies, and accelerated depreciation on such assets. |
(b) | The Corrugated Packaging segment current year charges are primarily associated with the closure of seven corrugated container plants acquired in the Smurfit-Stone Acquisition, on-going closure costs at previously closed facilities including the Matane, Quebec containerboard mill also acquired in the Smurfit-Stone Acquisition which were partially offset by gains on sale of previously closed facilities. The Corrugated Packaging segment charges in fiscal 2012 primarily reflect the closure of our Matane, Quebec containerboard mill, a machine taken out of operation at our Hodge, LA containerboard mill and seven corrugated container plants, all acquired in the Smurfit-Stone Acquisition and charges associated primarily with on-going closure costs at previously closed corrugated container plants acquired in the Smurfit-Stone Acquisition and our legacy Hauppauge, NY sheet plant, net of a gain on sale in fiscal 2012 primarily for our Santa Fe Springs, CA corrugated converting facility. The Corrugated Packaging Segment charges in fiscal 2011 primarily reflect the closure of six corrugated container plants also acquired in the Smurfit-Stone Acquisition. The fiscal 2012 expenses in the “Other Costs” column primarily represent repayment of energy credits and site environmental closure activities at the Matane mill. The cumulative charges primarily reflect charges associated with the closure of twenty corrugated container plants acquired in the Smurfit-Stone Acquisition, the closure of the Matane, Quebec containerboard mill, charges related to kraft paper assets at our Hodge containerboard mill we acquired in the Smurfit-Stone Acquisition, and gains and losses associated with the sale of closed facilities. We have transferred a substantial portion of each closed facility's production to our other facilities. |
(c) | The Consumer Packaging segment current year charges are primarily associated with the closure of a converting facility and on-going closure costs for previously closed facilities. The Consumer Packaging segment charges in fiscal 2012 primarily reflect the gain on sale of our Columbus, IN laminated paperboard converting operation and Milwaukee, WI folding carton facility and on-going closure costs associated with previously closed facilities. The Consumer Packaging segment charges in fiscal 2011 primarily reflect the closure of two facilities and on-going closure costs for previously closed facilities. The cumulative charges primarily reflect the actions mentioned above as well as closure costs at certain of five interior packaging plants. We have transferred a substantial portion of each closed facility's production to our other facilities. |
(d) | The Recycling segment current year charges are primarily associated with the closure of nine collection facilities acquired in the Smurfit-Stone Acquisition partially offset by the gain on sale of our Dallas, TX collection facility. The Recycling segment charges in fiscal 2012 primarily reflect the closure of six collection facilities also acquired in the Smurfit-Stone Acquisition and the cumulative charges reflect the preceding actions as well as carrying costs for two collections facilities shutdown in a prior year. |
(e) | The expenses in the “Other Costs” column primarily reflect costs incurred as a result of our Smurfit-Stone Acquisition, including merger integration expenses. The pre-tax charges are summarized below (in millions): |
Acquisition Expense / (Income) | Integration Expenses | Other Income | Total | ||||||||||||
Fiscal 2013 | $ | (3.6 | ) | $ | 23.9 | $ | — | $ | 20.3 | ||||||
Fiscal 2012 | 2.9 | 32.1 | (0.6 | ) | 34.4 | ||||||||||
Fiscal 2011 | 20.2 | 40.4 | — | 60.6 |
2013 | 2012 | 2011 | |||||||||
Accrual at beginning of fiscal year | $ | 22.7 | $ | 26.7 | $ | 1.4 | |||||
Accruals acquired in Smurfit-Stone Acquisition | — | — | 9.2 | ||||||||
Additional accruals | 18.7 | 26.9 | 30.8 | ||||||||
Payments | (20.6 | ) | (28.0 | ) | (14.4 | ) | |||||
Adjustment to accruals | 1.0 | (2.9 | ) | (0.3 | ) | ||||||
Accrual at September 30, | $ | 21.8 | $ | 22.7 | $ | 26.7 |
Reconciliation of accruals and charges to restructuring and other costs, net: | |||||||||||
2013 | 2012 | 2011 | |||||||||
Additional accruals and adjustments to accruals (see table above) | $ | 19.7 | $ | 24.0 | $ | 30.5 | |||||
Acquisition (income) expense | (3.6 | ) | 2.9 | 20.2 | |||||||
Integration expenses | 22.8 | 23.0 | 20.2 | ||||||||
Net property, plant and equipment | 18.6 | 14.8 | 17.7 | ||||||||
Severance and other employee costs | 10.1 | 0.6 | 0.3 | ||||||||
Equipment relocation | 5.4 | 4.1 | 2.1 | ||||||||
Facility carrying costs | 5.7 | 5.9 | 1.9 | ||||||||
Other | (0.7 | ) | (0.1 | ) | 0.4 | ||||||
Total restructuring and other costs, net | $ | 78.0 | $ | 75.2 | $ | 93.3 |
|
September 30, | |||||||||||||||||
2013 | 2012 | ||||||||||||||||
Weighted Avg. Life | Gross Carrying Amount | Accumulated Amortization | Gross Carrying Amount | Accumulated Amortization | |||||||||||||
Customer relationships | 11.8 | $ | 876.5 | $ | (230.4 | ) | $ | 873.9 | $ | (153.6 | ) | ||||||
Favorable contracts | 11.8 | 23.9 | (14.3 | ) | 42.2 | (18.8 | ) | ||||||||||
Technology and patents | 8.0 | 14.3 | (4.8 | ) | 14.3 | (3.2 | ) | ||||||||||
Trademarks and tradenames | 33.9 | 30.2 | (9.8 | ) | 30.3 | (6.4 | ) | ||||||||||
Non-compete agreements | N/A | — | — | 5.1 | (4.1 | ) | |||||||||||
License costs | 10.0 | 15.9 | (2.1 | ) | 15.9 | (0.5 | ) | ||||||||||
Total | 12.4 | $ | 960.8 | $ | (261.4 | ) | $ | 981.7 | $ | (186.6 | ) |
Fiscal 2014 | $ | 85.4 | |
Fiscal 2015 | 81.5 | ||
Fiscal 2016 | 80.9 | ||
Fiscal 2017 | 80.7 | ||
Fiscal 2018 | 80.6 |
|
September 30, | |||||||
2013 | 2012 | ||||||
5.625% notes due March 2013(a) | $ | — | $ | 80.6 | |||
4.45% notes due March 2019(b) | 349.7 | 349.7 | |||||
3.50% notes due March 2020(c) | 347.5 | 347.1 | |||||
4.90% notes due March 2022(b) | 399.4 | 399.3 | |||||
4.00% notes due March 2023(c) | 346.6 | 346.3 | |||||
Term loan facility (d) | 947.5 | 1,222.6 | |||||
Revolving credit and swing facilities(d) | 184.3 | 242.3 | |||||
Receivables-backed financing facility(e) | 260.0 | 410.0 | |||||
Other debt | 9.8 | 14.6 | |||||
Total debt | 2,844.8 | 3,412.5 | |||||
Less current portion of debt | 2.9 | 261.3 | |||||
Long-term debt due after one year | $ | 2,841.9 | $ | 3,151.2 |
(a) | In March 2003, we sold $100.0 million in aggregate principal amount of our 5.625% notes due March 2013 (“March 2013 Notes”). We incurred debt issuance costs of approximately $0.8 million which were amortized over the term of the notes. In the first quarter of fiscal 2010, we repurchased $19.5 million of our March 2013 Notes at an average price of approximately 98% of par and recorded an aggregate gain on extinguishment of debt of approximately $0.5 million. On March 15, 2013, we repaid our remaining March 2013 Notes upon maturity. |
(b) | On February 22, 2012, we issued $350.0 million aggregate principal amount of 4.45% senior notes due March 2019 (“March 2019 Notes”) and issued $400.0 million aggregate principal amount of 4.90% senior notes due March 2022 (“March 2022 Notes”) in an unregistered offering pursuant to Rule 144A and Regulation S under the Securities Act. We issued the March 2019 Notes and March 2022 Notes at a discount of approximately $0.3 million and $0.8 million, respectively, and recorded debt issuance costs, including the exchange offer, of approximately $3.0 million and $3.5 million respectively, which are being amortized over the respective term of the notes. Giving effect to the amortization of the original issue discount and the debt issuance costs, the effective interest rates of the March 2019 Notes and March 2022 Notes are approximately 4.59% and 5.01%, respectively. |
(c) | On September 11, 2012, we issued $350.0 million aggregate principal amount of 3.50% senior notes due March 2020 (“March 2020 Notes”) and issued $350.0 million aggregate principal amount of 4.00% senior notes due March 2023 (“March 2023 Notes”) in an unregistered offering pursuant to Rule 144A and Regulation S under the Securities Act. We issued the March 2020 and March 2023 notes at a discount of approximately $3.0 million and $3.7 million, respectively, and recorded debt issuance costs, including the exchange offer, of approximately $2.9 million and $3.0 million, respectively, which are being amortized over the respective term of the notes. Giving effect to the amortization of the original issue discount and the debt issuance costs, the effective interest rates of the March 2020 and March 2023 Notes are approximately 3.72% and 4.18%, respectively. |
(d) | On September 27, 2012, we entered into an unsecured Amended and Restated Credit Agreement with an original maximum principal amount of approximately $2.7 billion before scheduled payments. The Credit Facility includes a $1.475 billion, 5-year revolving credit facility and a $1.223 billion, 5-year term loan facility. All obligations under the Credit Facility are fully and unconditionally guaranteed by our existing and future wholly-owned U.S. subsidiaries, except for certain present and future unrestricted subsidiaries and certain other limited exceptions. In addition, the obligations of Rock-Tenn Company of Canada, Inc. are guaranteed by Rock-Tenn Company and all such wholly-owned U.S. subsidiaries, as well as by wholly-owned Canadian subsidiaries of RockTenn, other than certain present and future unrestricted subsidiaries and certain other limited exceptions. |
Range | September 30, 2013 | |||
Applicable margin/percentage for determining: | ||||
LIBOR-based loans and banker's acceptance advances interest rate (1) | 1.125%-1.750% | 1.25 | % | |
Base rate-based borrowings (1) | 0.125%-0.750% | 0.25 | % | |
Facility commitment (2) | 0.175%-0.300% | 0.20 | % |
(1) | The rates vary based on our Leverage Ratio, as defined in the Amended and Restated Credit Agreement. |
(2) | Applied to the aggregate borrowing availability based on the Leverage Ratio, as defined below. |
(e) | On December 21, 2012, we amended and increased the Receivables Facility from $625.0 million to $700.0 million, extended the maturity date from the third anniversary of the May 27, 2011 Smurfit-Stone Acquisition to December 18, 2015, and amended, among other things, certain restrictions on what constitutes eligible receivables under the facility and lowered borrowing costs. Except for $51.0 million classified as short-term at September 30, 2012 that was expected to require the use of current assets for repayment, the borrowings are classified as long-term at September 30, 2013 and September 30, 2012. On August 30, 2013, we amended our Receivables Facility to allow for the exclusion of eligible receivables of specific obligors each calendar year subject to the following restrictions: (i) the aggregate of excluded receivables may not exceed 7.5% of eligible receivables under the Receivables Facility, and (ii) the excluded receivables of each obligor may not exceed 2.5% of the aggregate outstanding balance. The borrowing rate, which consists of a blend of the market rate for asset-backed commercial paper and the one month LIBOR rate plus a utilization fee, was 0.95% and 1.34% as of September 30, 2013 and September 30, 2012, respectively. The commitment fee for this facility was 0.25% and 0.30% as of September 30, 2013 and September 30, 2012, respectively. Borrowing availability under this facility is based on the eligible underlying accounts receivable and certain covenants. The agreement governing the Receivables Facility contains restrictions, including, among others, on the creation of certain liens on the underlying collateral. We test and report our compliance with these covenants monthly. We are in compliance with all of our covenants. At September 30, 2013 and September 30, 2012, maximum available borrowings, excluding amounts outstanding, under this facility were approximately $700.0 million and $464.0 million, respectively. The carrying amount of accounts receivable collateralizing the maximum available borrowings at September 30, 2013 was approximately $942.5 million. We have continuing involvement with the underlying receivables as we provide credit and collections services pursuant to the securitization agreement. |
Fiscal 2014 | $ | 2.9 | |
Fiscal 2015 | 91.8 | ||
Fiscal 2016 | 382.3 | ||
Fiscal 2017 | 917.9 | ||
Fiscal 2018 | — | ||
Thereafter | 1,456.7 | ||
Unamortized bond discount | (6.8 | ) | |
Total debt | $ | 2,844.8 |
|
September 30, 2013 | September 30, 2012 | ||||||||||||||
Carrying Amount | Fair Value | Carrying Amount | Fair Value | ||||||||||||
March 2013 Notes(1) | $ | — | $ | — | $ | 80.6 | $ | 81.7 | |||||||
March 2019 Notes(1) | 349.7 | 371.9 | 349.7 | 376.6 | |||||||||||
March 2020 Notes(1) | 347.5 | 343.0 | 347.1 | 356.3 | |||||||||||
March 2022 Notes(1) | 399.4 | 413.7 | 399.3 | 434.0 | |||||||||||
March 2023 Notes(1) | 346.6 | 338.6 | 346.3 | 357.7 | |||||||||||
Term loan facilities(2) | 947.5 | 947.5 | 1,222.6 | 1,222.6 | |||||||||||
Revolving credit and swing facilities(2) | 184.3 | 184.3 | 242.3 | 242.3 | |||||||||||
Receivables-backed financing facility(2) | 260.0 | 260.0 | 410.0 | 410.0 | |||||||||||
Other long-term debt(2)(3) | 9.8 | 10.1 | 14.6 | 15.4 | |||||||||||
Total debt | $ | 2,844.8 | $ | 2,869.1 | $ | 3,412.5 | $ | 3,496.6 |
(1) | Fair value is categorized as level 2 within the fair value hierarchy since the notes trade infrequently. Fair value is based on quoted market prices. |
(2) | Fair value approximates the carrying amount as the variable interest rates reprice frequently at observable current market rates. As such, fair value is categorized as level 2 within the fair value hierarchy. |
(3) | Fair value for certain debt is estimated based on the discounted value of future cash flows using observable current market interest rates offered for debt of similar credit risk and maturity. As such, fair value is categorized as level 2 within the fair value hierarchy. |
|
Fiscal 2014 | $ | 51.0 | |
Fiscal 2015 | 44.3 | ||
Fiscal 2016 | 35.5 | ||
Fiscal 2017 | 28.3 | ||
Fiscal 2018 | 23.6 | ||
Thereafter | 72.9 | ||
Total future minimum lease payments | $ | 255.6 |
|
Year Ended September 30, | |||||||||||
2013 | 2012 | 2011 | |||||||||
United States | $ | 636.5 | $ | 374.7 | $ | 163.7 | |||||
Foreign | 74.2 | 14.4 | 51.8 | ||||||||
Income before income taxes | $ | 710.7 | $ | 389.1 | $ | 215.5 |
Year Ended September 30, | |||||||||||
2013 | 2012 | 2011 | |||||||||
Current income taxes: | |||||||||||
Federal | $ | (8.3 | ) | $ | (4.5 | ) | $ | (0.4 | ) | ||
State | 23.7 | 7.5 | 0.5 | ||||||||
Foreign | 7.1 | 10.5 | 9.4 | ||||||||
Total current | 22.5 | 13.5 | 9.5 | ||||||||
Deferred income taxes: | |||||||||||
Federal | (44.6 | ) | 129.1 | 55.5 | |||||||
State | 2.6 | (0.6 | ) | 1.5 | |||||||
Foreign | (2.3 | ) | (5.1 | ) | 3.0 | ||||||
Total deferred | (44.3 | ) | 123.4 | 60.0 | |||||||
(Benefit) provision for income taxes | $ | (21.8 | ) | $ | 136.9 | $ | 69.5 |
Year Ended September 30, | ||||||||
2013 | 2012 | 2011 | ||||||
Statutory federal tax rate | 35.0 | % | 35.0 | % | 35.0 | % | ||
Foreign rate differential | (1.9 | ) | 0.2 | (2.5 | ) | |||
Adjustment and resolution of federal, state and foreign tax uncertainties | (35.9 | ) | (0.1 | ) | 0.3 | |||
State taxes, net of federal benefit | 3.3 | 3.4 | 2.3 | |||||
Research and development and other tax credits, net of valuation allowances | (1.4 | ) | (0.5 | ) | (1.1 | ) | ||
Income attributable to noncontrolling interest | (0.2 | ) | (0.1 | ) | (0.3 | ) | ||
Nondeductible deal fees | — | — | 1.3 | |||||
Change in valuation allowance | (0.7 | ) | (1.3 | ) | — | |||
Other, net | (1.3 | ) | (1.4 | ) | (2.7 | ) | ||
Effective (benefit) tax rate | (3.1 | )% | 35.2 | % | 32.3 | % |
September 30, | |||||||
2013 | 2012 | ||||||
Deferred income tax assets: | |||||||
Accruals and allowances | $ | 23.5 | $ | 25.2 | |||
Employee related accruals and allowances | 104.8 | 107.5 | |||||
Pension obligations | 333.3 | 489.0 | |||||
State net operating loss carryforwards | 68.3 | 44.2 | |||||
State credit carryforwards, net of federal benefit | 49.1 | 47.0 | |||||
Cellulosic Biofuel Producers Credits and other federal tax credit carryforwards | 233.6 | 225.6 | |||||
Federal net operating loss carryforwards | 207.0 | 146.4 | |||||
Restricted stock and options | 30.5 | 22.4 | |||||
Other | 28.8 | 21.9 | |||||
Valuation allowances | (36.2 | ) | (42.3 | ) | |||
Total | 1,042.7 | 1,086.9 | |||||
Deferred income tax liabilities: | |||||||
Property, plant and equipment | 1,477.2 | 1,439.0 | |||||
Deductible intangibles and goodwill | 287.0 | 283.8 | |||||
Inventory reserves | 80.5 | 80.2 | |||||
Deferred gain | 31.0 | 31.0 | |||||
Other | 0.5 | 0.7 | |||||
Total | 1,876.2 | 1,834.7 | |||||
Net deferred income tax liability | $ | 833.5 | $ | 747.8 |
September 30, | |||||||
2013 | 2012 | ||||||
Current deferred tax asset | $ | 209.1 | $ | 104.0 | |||
Current deferred tax liability | — | 0.1 | |||||
Long-term deferred tax asset | 20.5 | 37.1 | |||||
Long-term deferred tax liability | 1,063.1 | 888.8 | |||||
Net deferred income tax liability | $ | 833.5 | $ | 747.8 |
2013 | 2012 | 2011 | |||||||||
Balance at the beginning of period | $ | 42.3 | $ | 48.0 | $ | 40.2 | |||||
Charges to costs and expenses | 3.6 | 4.3 | 5.8 | ||||||||
Allowances related to acquisitions(1) | — | — | 7.8 | ||||||||
Deductions | (9.7 | ) | (10.0 | ) | (5.8 | ) | |||||
Balance at the end of period | $ | 36.2 | $ | 42.3 | $ | 48.0 |
(1) | Allowances related to acquisitions in fiscal 2011 are related to the Smurfit-Stone Acquisition. |
2013 | 2012 | 2011 | |||||||||
Balance at the beginning of period | $ | 289.7 | $ | 287.9 | $ | 12.2 | |||||
(Reductions) additions related to acquisitions(1) | — | (1.4 | ) | 275.5 | |||||||
Additions for tax positions taken in current year | 2.6 | 7.0 | — | ||||||||
(Reductions) additions for tax positions taken in prior years | (268.5 | ) | — | 1.5 | |||||||
Reductions due to settlements | (0.2 | ) | — | — | |||||||
Reductions as a result of a lapse of the applicable statute of limitations | (2.3 | ) | (3.8 | ) | (1.3 | ) | |||||
Balance at the end of period | $ | 21.3 | $ | 289.7 | $ | 287.9 |
(1) | Adjustments related to acquisitions in fiscal 2012 and 2011 are related to the Smurfit-Stone Acquisition. |
|
U.S. Plans | Canadian Plans | ||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||
Equity investments | 40 | % | 40 | % | 29 | % | 29 | % | |||
Fixed income investments | 45 | % | 45 | % | 58 | % | 58 | % | |||
Short-term investments | 1 | % | 2 | % | 1 | % | 1 | % | |||
Other investments | 14 | % | 13 | % | 12 | % | 12 | % |
U.S. Plans | Canadian Plans | ||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||
Equity investments | 42 | % | 42 | % | 31 | % | 31 | % | |||
Fixed income investments | 44 | % | 45 | % | 57 | % | 58 | % | |||
Short-term investments | 4 | % | 3 | % | 2 | % | 2 | % | |||
Other investments | 10 | % | 10 | % | 10 | % | 9 | % | |||
Total | 100 | % | 100 | % | 100 | % | 100 | % |
Pension Plans | Postretirement plans | ||||||
2013 | 2012 | 2013 | 2012 | ||||
Discount rate – U.S. Plans | 5.19% | 4.22% | 5.19% | 4.22% | |||
Rate of compensation increase – U.S. Plans | 2.00 - 2.50% | 2.00 - 2.50% | N/A | N/A | |||
Discount rate – Canadian Plans | 4.56% | 4.14% | 4.56% | 4.14% | |||
Rate of compensation increase – Canadian Plans | 3.00 - 3.25% | 3.00 - 3.25% | 3.00% | 3.00% | |||
Discount rate – SERP and Other Executive Plans | 3.39 - 5.19% | 2.57 - 4.22% | N/A | N/A | |||
Rate of compensation increase – SERP and Other Executive Plans | 3.00% | 6.00% | N/A | N/A |
Pension Plans | Postretirement Plans | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Benefit obligation at beginning of year | $ | 4,973.5 | $ | 4,363.5 | $ | 166.2 | $ | 167.5 | |||||||
Service cost | 35.1 | 30.1 | 1.6 | 1.5 | |||||||||||
Interest cost | 199.7 | 221.4 | 6.5 | 7.8 | |||||||||||
Amendments | 4.1 | 2.6 | (9.3 | ) | (0.2 | ) | |||||||||
Actuarial (gain) loss | (380.3 | ) | 555.3 | (17.9 | ) | (2.5 | ) | ||||||||
Plan participant contributions | 2.8 | 3.0 | 5.4 | 5.9 | |||||||||||
Benefits paid | (260.4 | ) | (263.5 | ) | (17.3 | ) | (17.4 | ) | |||||||
Business combinations | — | (4.2 | ) | — | — | ||||||||||
Curtailments | (0.8 | ) | — | (2.7 | ) | — | |||||||||
Settlements | (1.1 | ) | — | — | — | ||||||||||
Foreign currency rate changes | (48.4 | ) | 65.3 | (2.3 | ) | 3.6 | |||||||||
Benefit obligation at end of year | $ | 4,524.2 | $ | 4,973.5 | $ | 130.2 | $ | 166.2 |
Pension Plans | Postretirement Plans | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Fair value of plan assets at beginning of year | $ | 3,480.2 | $ | 2,919.4 | $ | — | $ | — | |||||||
Actual gain on plan assets | 152.6 | 400.6 | — | — | |||||||||||
Employer contributions | 188.9 | 367.5 | 11.9 | 11.5 | |||||||||||
Plan participant contributions | 2.8 | 3.0 | 5.4 | 5.9 | |||||||||||
Benefits paid | (260.4 | ) | (263.5 | ) | (17.3 | ) | (17.4 | ) | |||||||
Settlements | (1.1 | ) | — | — | — | ||||||||||
Foreign currency rate changes | (40.3 | ) | 53.2 | — | — | ||||||||||
Fair value of assets at end of year | $ | 3,522.7 | $ | 3,480.2 | $ | — | $ | — |
Pension Plans | Postretirement Plans | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Other current liability | $ | (26.3 | ) | $ | (0.2 | ) | $ | (11.9 | ) | $ | (12.0 | ) | |||
Accrued pension and other long-term benefits | (975.2 | ) | (1,493.1 | ) | (118.3 | ) | (154.2 | ) | |||||||
Net amount recognized | $ | (1,001.5 | ) | $ | (1,493.3 | ) | $ | (130.2 | ) | $ | (166.2 | ) |
Pension Plans | Postretirement Plans | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Net actuarial loss (gain) | $ | 551.2 | $ | 877.0 | $ | (17.9 | ) | $ | (0.1 | ) | |||||
Prior service cost (credit) | 7.8 | 5.0 | (10.9 | ) | (1.8 | ) | |||||||||
Total accumulated other comprehensive loss (income) | $ | 559.0 | $ | 882.0 | $ | (28.8 | ) | $ | (1.9 | ) |
Pension Plans | Postretirement Plans | ||||||||||||||||||||||
2013 | 2012 | 2011 | 2013 | 2012 | 2011 | ||||||||||||||||||
Net actuarial (gain) loss arising during period | $ | (286.6 | ) | $ | 377.6 | $ | 334.0 | $ | (17.3 | ) | $ | (2.5 | ) | $ | 2.0 | ||||||||
Amortization of net actuarial loss | (39.3 | ) | (21.4 | ) | (18.9 | ) | — | — | — | ||||||||||||||
Prior service cost (credit) arising during period | 4.1 | 2.6 | 0.7 | (9.3 | ) | (0.5 | ) | (1.0 | ) | ||||||||||||||
Amortization of prior service (cost) credit | (1.2 | ) | (0.8 | ) | (0.7 | ) | (0.3 | ) | 0.1 | — | |||||||||||||
Net other comprehensive (income) loss recognized | $ | (323.0 | ) | $ | 358.0 | $ | 315.1 | $ | (26.9 | ) | $ | (2.9 | ) | $ | 1.0 |
Pension Plans | Postretirement Plans | ||||||||||||||||||||||
2013 | 2012 | 2011 | 2013 | 2012 | 2011 | ||||||||||||||||||
Service cost | $ | 35.1 | $ | 30.1 | $ | 17.2 | $ | 1.6 | $ | 1.5 | $ | 0.6 | |||||||||||
Interest cost | 199.7 | 221.4 | 95.1 | 6.5 | 7.8 | 3.2 | |||||||||||||||||
Expected return on plan assets | (247.3 | ) | (222.1 | ) | (91.9 | ) | — | — | — | ||||||||||||||
Amortization of net actuarial loss | 38.9 | 21.4 | 18.9 | — | — | — | |||||||||||||||||
Amortization of prior service cost (credit) | 1.2 | 0.8 | 0.7 | 0.3 | (0.1 | ) | — | ||||||||||||||||
Curtailment gain | — | — | — | (2.7 | ) | — | — | ||||||||||||||||
Settlement loss | 0.4 | — | — | — | — | — | |||||||||||||||||
Company defined benefit plan expense | 28.0 | 51.6 | 40.0 | 5.7 | 9.2 | 3.8 | |||||||||||||||||
Multiemployer and other plans | 20.3 | 9.8 | 4.6 | — | — | — | |||||||||||||||||
Net pension cost | $ | 48.3 | $ | 61.4 | $ | 44.6 | $ | 5.7 | $ | 9.2 | $ | 3.8 |
2013 | |||
U.S. Plans | |||
Health care cost trend rate assumed for next year | 9.13 | % | |
Rate to which the cost trend rate is assumed to decline (the ultimate trend rate) | 5.00 | % | |
Year the rate reaches the ultimate trend rate | 2030 | ||
Canadian Plans | |||
Health care cost trend rate assumed for next year | 7.30 | % | |
Rate to which the cost trend rate is assumed to decline (the ultimate trend rate) | 4.80 | % | |
Year the rate reaches the ultimate trend rate | 2029 |
Pension Plans | Postretirement Plans | |||||||||||
2013 | 2012 | 2011 | 2013 | 2012 | 2011 | |||||||
Discount rate – U.S. Plans | 4.22% | 5.27% | 5.50% | 4.22% | 5.27% | 5.56 | % | |||||
Rate of compensation increase – U.S Plans | 2.00 - 2.50% | 2.75 - 3.32% | 3.11% | N/A | N/A | N/A | ||||||
Expected long-term rate of return on plan assets – U.S. Plans | 7.50% | 8.00% | 7.86% | N/A | N/A | N/A | ||||||
Discount rate – Canadian Plans | 4.14% | 3.51 - 4.90% | 5.13% | 4.14% | 4.90% | 5.13 | % | |||||
Rate of compensation increase – Canadian Plans | 3.00 - 3.25% | 3.00 - 3.25% | 3.75% | 3.00% | 3.00% | 3.75 | % | |||||
Expected long-term rate of return on plan assets – Canadian Plans | 6.88% | 3.51 - 6.00% | 6.00% | N/A | N/A | N/A | ||||||
Discount rate – SERP and Other Executive Plans | 2.57 - 4.22% | 0.87 - 4.61% | 0.24 - 5.09% | N/A | N/A | N/A | ||||||
Rate of compensation increase SERP and Other Executive Plans | 6.00% | 6.00% | 6.00% | N/A | N/A | N/A |
Pension Plans | Postretirement Plans | ||||||
Actuarial loss (gain) | $ | 17.1 | $ | (0.7 | ) | ||
Prior service cost (credit) | 1.3 | (1.4 | ) | ||||
$ | 18.4 | $ | (2.1 | ) |
Pension Plans | Postretirement Plans | ||||||
Fiscal 2014 | $ | 296.7 | $ | 11.9 | |||
Fiscal 2015 | 275.1 | 11.6 | |||||
Fiscal 2016 | 281.7 | 11.0 | |||||
Fiscal 2017 | 286.1 | 10.4 | |||||
Fiscal 2018 | 290.8 | 10.2 | |||||
Fiscal Years 2019 – 2023 | 1,507.8 | 46.7 |
September 30, 2013 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
Equity securities: | |||||||||||||||
U.S. equities(a) | $ | 318.0 | $ | 133.7 | $ | 184.3 | $ | — | |||||||
Non-U.S. equities(a) | 810.4 | 58.1 | 752.3 | — | |||||||||||
Hedged equities(a) | 267.2 | — | 267.2 | — | |||||||||||
Fixed income securities: | |||||||||||||||
U.S. government securities(b) | 127.8 | — | 127.8 | — | |||||||||||
Non-U.S. government securities(c) | 94.2 | — | 94.2 | — | |||||||||||
US corporate bonds(c) | 675.8 | 106.3 | 569.5 | — | |||||||||||
Non-US corporate bonds(c) | 478.3 | 170.8 | 307.5 | — | |||||||||||
Mortgage-backed securities(c) | 49.2 | — | 49.2 | — | |||||||||||
Other fixed income(d) | 225.3 | — | 225.3 | — | |||||||||||
Short-term investments(e) | 113.8 | 113.8 | — | — | |||||||||||
Other investments: | |||||||||||||||
Alternative investments(f) | 362.7 | — | 302.3 | 60.4 | |||||||||||
$ | 3,522.7 | $ | 582.7 | $ | 2,879.6 | $ | 60.4 |
September 30, 2012 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
Equity securities: | |||||||||||||||
U.S. equities(a) | $ | 275.5 | $ | 107.1 | $ | 168.4 | $ | — | |||||||
Non-U.S. equities(a) | 808.3 | 99.8 | 708.5 | — | |||||||||||
Hedged equities(a) | 277.4 | — | 277.4 | — | |||||||||||
Fixed income securities: | |||||||||||||||
U.S. government securities(b) | 152.6 | — | 152.6 | — | |||||||||||
Non-U.S. government securities(c) | 83.6 | — | 83.6 | — | |||||||||||
US corporate bonds(c) | 667.7 | 98.3 | 569.4 | — | |||||||||||
Non-US corporate bonds(c) | 489.8 | 188.8 | 301.0 | — | |||||||||||
Mortgage-backed securities(c) | 46.5 | — | 46.5 | — | |||||||||||
Other fixed income(d) | 233.0 | — | 233.0 | — | |||||||||||
Short-term investments(e) | 114.4 | 114.4 | — | — | |||||||||||
Other investments: | |||||||||||||||
Alternative investments(f) | 331.4 | — | 268.1 | 63.3 | |||||||||||
$ | 3,480.2 | $ | 608.4 | $ | 2,808.5 | $ | 63.3 |
(a) | Equity securities are comprised of the following investment types: (i) common stock; (ii) preferred stock; (iii) equity exchange traded funds; (iv) hedged equity investments and (v) commingled equity funds. Investments in common and preferred stocks and exchange traded funds are valued using quoted market prices multiplied by the number of shares owned. The hedged equity investment is a commingled fund that consists primarily of equity indexed investments which are hedged by options and also holds collateral in the form of short term treasury securities. The commingled fund investments are valued at the net asset value per share multiplied by the number of shares held. The determination of net asset value for the commingled funds includes market pricing of the underlying assets as well as broker quotes and other valuation techniques. |
(b) | U.S. government securities include treasury and agency debt. These investments are valued using broker quotes in an active market. |
(c) | These investments are valued utilizing a market approach that includes various valuation techniques and sources such as value generation models, broker quotes in active and non-active markets, benchmark yields and securities, reported trades, issuer spreads, and/or other applicable reference data. The U.S. corporate bonds category is primarily comprised of U.S. dollar denominated investment grade securities. Commingled debt funds are valued at their net asset value per share multiplied by the number of shares held. The determination of net asset value for the commingled funds includes market pricing of the underlying assets as well as broker quotes and other valuation techniques. |
(d) | Other fixed income is comprised of municipal and asset-backed securities. Investments are valued utilizing a market approach that includes various valuation techniques and sources such as, broker quotes in active and non-active markets, benchmark yields and securities, reported trades, issuer spreads and/or other applicable reference data. |
(e) | Short-term investments are valued at $1.00/unit, which approximates fair value. Amounts are generally invested in interest-bearing accounts. |
(f) | The alternative investments are diversified across multiple asset managers and several types of asset classes including hedge funds, private equity partnerships and real estate funds. The hedge funds are valued at net asset value. Fair value of the private equity partnerships is determined based on discounted cash flow analysis that utilizes unobservable inputs such as weighted average cost of capital ranging from 8.8% to 16.1% for 2013 and 7.3% to 20.0% for 2012; residual growth rate assumptions ranging from 1.0% to 4.0% for 2013 and 1.5% to 4.0% for 2012; revenue growth rates ranging from 2.2% to 6.6% for 2013 and 1.6% to 9.1% for 2012; and EBITDA of market comparable companies with multiples ranging from 7.0 to 13.2 for 2013 and 4.8 to 14.5 for 2012. The fair value of our real estate funds is based on the utilization of various unobservable inputs including but not limited to rental rate factors ranging from 0% to 25% for 2013 and 2012; capitalization rates ranging from 5% to 8% for 2013 and 2012; discount rates ranging from 7% to 9% for 2013 and 2012; and inflation rates ranging from 0% to 5% for 2013 and 2012. |
Non-US Corporate Bonds | Alternative Investments | Total | |||||||||
Balance as of September 30, 2011 | $ | 1.4 | $ | 181.9 | $ | 183.3 | |||||
Purchases, sales, issuances, and settlements, net | (1.3 | ) | (1.6 | ) | (2.9 | ) | |||||
Actual return on plan assets: | |||||||||||
Relating to instruments still held at end of year | — | 9.7 | 9.7 | ||||||||
Relating to instruments sold during the year | (0.1 | ) | 2.8 | 2.7 | |||||||
Transfers out of level 3 | — | (129.5 | ) | (129.5 | ) | ||||||
Balance as of September 30, 2012 | $ | — | $ | 63.3 | $ | 63.3 | |||||
Purchases, sales, issuances, and settlements, net | — | (9.0 | ) | (9.0 | ) | ||||||
Actual return on plan assets: | |||||||||||
Relating to instruments still held at end of year | — | 2.5 | 2.5 | ||||||||
Relating to instruments sold during the year | — | 3.6 | 3.6 | ||||||||
Balance as of September 30, 2013 | $ | — | $ | 60.4 | $ | 60.4 |
Pension Fund | EIN / Pension Plan Number | Pension Protection Act Zone Status | FIP / RP Status Pending / Implemented | Contributions (a) | Surcharge imposed? | Expiration CBA | |||||||||||||||||
2013 | 2012 | 2013 | 2012 | 2011 | |||||||||||||||||||
U.S. Multiemployer plans: | |||||||||||||||||||||||
Pace Industry Union-Management Pension Fund | 11-6166763 / 001 | Red | Red | Implemented | $ | 3.9 | $ | 3.6 | $ | 1.8 | Yes | 9/30/11 to 8/2/2017 | |||||||||||
Other Funds | 3.2 | 6.2 | 2.8 | ||||||||||||||||||||
Total Contributions: | $ | 7.1 | $ | 9.8 | $ | 4.6 |
(a) | Contributions represent the amounts contributed to the plan during the fiscal year. Our contributions for fiscal 2012 and 2011 exceeded 5% of total plan contributions. Although the plan data for fiscal 2013 is not yet available, we would expect to continue to exceed 5% of total plan contributions. Contributions for fiscal 2013 exclude $13.2 million accrued related to a partial plan withdrawal. |
|
|
• | we have a 49% ownership interest in Seven Hills Paperboard, LLC. The joint venture partners guarantee funding of net losses in proportion to their share of ownership; |
• | we have a wood chip processing contract with minimum purchase commitments which expire in 2017. As part of the agreement, we guarantee the third party contractors' debt outstanding and have a security interest in the chipping equipment. At September 30, 2013, the maximum potential amount of future payments related to these guarantees was approximately $7 million, which decreases ratably over the life of the contracts. In the event the guarantees on these contracts were called, proceeds from the liquidation of the chipping equipment would be based on current market conditions and we may not recover in full the guarantee payments made; |
• | as part of acquisitions we have acquired unconsolidated entities for which we guarantee approximately $5 million in debt, primarily for bank loans; and |
• | we lease certain manufacturing and warehousing facilities and equipment under various operating leases. A substantial number of these leases require us to indemnify the lessor in the event that additional taxes are assessed due to a change in the tax law. We are unable to estimate our maximum exposure under these leases because it is dependent on changes in the tax law. |
|
Years Ended September 30, | |||||||||||
2013 | 2012 | 2011 | |||||||||
Foreign net sales to unaffiliated customers | $ | 1,272.5 | $ | 1,238.6 | $ | 639.0 | |||||
Foreign segment income | $ | 95.9 | $ | 48.7 | $ | 62.1 | |||||
Foreign long-lived assets | $ | 444.6 | $ | 496.7 | $ | 513.1 | |||||
Foreign operations as a percent of consolidated operations: | |||||||||||
Foreign net sales to unaffiliated customers | 13.3 | % | 13.5 | % | 11.8 | % | |||||
Foreign segment income | 9.7 | % | 6.8 | % | 11.7 | % | |||||
Foreign long-lived assets | 8.0 | % | 8.9 | % | 9.3 | % |
Years Ended September 30, | |||||||||||
2013 | 2012 | 2011 | |||||||||
Net sales (aggregate): | |||||||||||
Corrugated Packaging | $ | 6,662.1 | $ | 6,171.2 | $ | 2,768.7 | |||||
Consumer Packaging | 2,554.1 | 2,557.5 | 2,359.8 | ||||||||
Recycling | 1,073.4 | 1,228.8 | 585.9 | ||||||||
Total | $ | 10,289.6 | $ | 9,957.5 | $ | 5,714.4 | |||||
Less net sales (intersegment): | |||||||||||
Corrugated Packaging | $ | 113.4 | $ | 121.6 | $ | 81.7 | |||||
Consumer Packaging | 25.6 | 25.2 | 23.5 | ||||||||
Recycling | 605.2 | 603.1 | 209.6 | ||||||||
Total | $ | 744.2 | $ | 749.9 | $ | 314.8 | |||||
Net sales (unaffiliated customers): | |||||||||||
Corrugated Packaging | $ | 6,548.7 | $ | 6,049.6 | $ | 2,687.0 | |||||
Consumer Packaging | 2,528.5 | 2,532.3 | 2,336.3 | ||||||||
Recycling | 468.2 | 625.7 | 376.3 | ||||||||
Total | $ | 9,545.4 | $ | 9,207.6 | $ | 5,399.6 | |||||
Segment income: | |||||||||||
Corrugated Packaging | $ | 679.9 | $ | 364.0 | $ | 241.7 | |||||
Consumer Packaging | 294.6 | 347.2 | 275.2 | ||||||||
Recycling | 14.4 | 7.1 | 14.8 | ||||||||
Segment income | 988.9 | 718.3 | 531.7 | ||||||||
Restructuring and other costs, net | (78.0 | ) | (75.2 | ) | (93.3 | ) | |||||
Non-allocated expenses | (92.1 | ) | (109.7 | ) | (79.5 | ) | |||||
Interest expense | (106.9 | ) | (119.7 | ) | (88.9 | ) | |||||
Loss on extinguishment of debt | (0.3 | ) | (25.9 | ) | (39.5 | ) | |||||
Interest income and other (expense) income, net | (0.9 | ) | 1.3 | (15.0 | ) | ||||||
Income before income taxes | $ | 710.7 | $ | 389.1 | $ | 215.5 |
Years Ended September 30, | |||||||||||
2013 | 2012 | 2011 | |||||||||
Identifiable assets: | |||||||||||
Corrugated Packaging | $ | 8,236.9 | $ | 8,300.4 | $ | 8,159.0 | |||||
Consumer Packaging | 1,811.2 | 1,755.4 | 1,731.9 | ||||||||
Recycling | 231.7 | 248.9 | 308.3 | ||||||||
Assets held for sale | 14.3 | 9.6 | 31.9 | ||||||||
Corporate | 439.3 | 372.8 | 334.9 | ||||||||
Total | $ | 10,733.4 | $ | 10,687.1 | $ | 10,566.0 | |||||
Goodwill: | |||||||||||
Corrugated Packaging | $ | 1,447.9 | $ | 1,449.1 | $ | 1,428.3 | |||||
Consumer Packaging | 361.3 | 363.3 | 359.8 | ||||||||
Recycling | 52.9 | 52.9 | 51.3 | ||||||||
Total | $ | 1,862.1 | $ | 1,865.3 | $ | 1,839.4 | |||||
Depreciation, depletion and amortization: | |||||||||||
Corrugated Packaging | $ | 427.1 | $ | 411.0 | $ | 164.1 | |||||
Consumer Packaging | 99.2 | 96.4 | 91.8 | ||||||||
Recycling | 12.7 | 13.4 | 5.0 | ||||||||
Corporate | 13.2 | 13.5 | 17.4 | ||||||||
Total | $ | 552.2 | $ | 534.3 | $ | 278.3 | |||||
Capital expenditures: | |||||||||||
Corrugated Packaging | $ | 306.1 | $ | 327.8 | $ | 74.3 | |||||
Consumer Packaging | 100.6 | 83.7 | 106.3 | ||||||||
Recycling | 11.3 | 10.3 | 14.0 | ||||||||
Corporate | 22.4 | 30.6 | 4.8 | ||||||||
Total | $ | 440.4 | $ | 452.4 | $ | 199.4 |
Corrugated Packaging | Consumer Packaging | Recycling | Total | ||||||||||||
Balance as of October 1, 2010 | |||||||||||||||
Goodwill | $ | 393.0 | $ | 398.4 | $ | 0.2 | $ | 791.6 | |||||||
Accumulated impairment losses | — | (42.8 | ) | — | (42.8 | ) | |||||||||
393.0 | 355.6 | 0.2 | 748.8 | ||||||||||||
Goodwill acquired | 1,035.4 | 5.1 | 51.1 | 1,091.6 | |||||||||||
Translation adjustment | (0.1 | ) | (0.9 | ) | — | (1.0 | ) | ||||||||
Balance as of September 30, 2011 | |||||||||||||||
Goodwill | 1,428.3 | 402.6 | 51.3 | 1,882.2 | |||||||||||
Accumulated impairment losses | — | (42.8 | ) | — | (42.8 | ) | |||||||||
1,428.3 | 359.8 | 51.3 | 1,839.4 | ||||||||||||
Goodwill acquired | 33.5 | — | — | 33.5 | |||||||||||
Purchase price allocation adjustments | (13.2 | ) | 0.7 | 1.6 | (10.9 | ) | |||||||||
Translation adjustment | 0.5 | 2.8 | — | 3.3 | |||||||||||
Balance as of September 30, 2012 | |||||||||||||||
Goodwill | 1,449.1 | 406.1 | 52.9 | 1,908.1 | |||||||||||
Accumulated impairment losses | — | (42.8 | ) | — | (42.8 | ) | |||||||||
1,449.1 | 363.3 | 52.9 | 1,865.3 | ||||||||||||
Goodwill acquired | 1.2 | — | — | 1.2 | |||||||||||
Translation adjustment | (2.4 | ) | (2.0 | ) | — | (4.4 | ) | ||||||||
Balance as of September 30, 2013 | |||||||||||||||
Goodwill | 1,447.9 | 404.1 | 52.9 | 1,904.9 | |||||||||||
Accumulated impairment losses | — | (42.8 | ) | — | (42.8 | ) | |||||||||
$ | 1,447.9 | $ | 361.3 | $ | 52.9 | $ | 1,862.1 |
|
Fiscal 2013 | First Quarter | Second Quarter | Third Quarter | Fourth Quarter | |||||||||||
(In millions, except per share data) | |||||||||||||||
Net sales | $ | 2,287.1 | $ | 2,324.9 | $ | 2,448.3 | $ | 2,485.1 | |||||||
Gross profit | 409.5 | 385.2 | 496.7 | 555.1 | |||||||||||
Restructuring and other costs, net | 16.1 | 12.4 | 23.5 | 26.0 | |||||||||||
Loss on extinguishment of debt | (0.2 | ) | (0.1 | ) | — | — | |||||||||
Income before income taxes | 141.7 | 109.1 | 203.1 | 256.8 | |||||||||||
Consolidated net income | 86.9 | 325.6 | 141.7 | 178.3 | |||||||||||
Net income attributable to Rock-Tenn Company shareholders | 86.0 | 324.7 | 140.1 | 176.5 | |||||||||||
Basic earnings per share attributable to Rock-Tenn Company shareholders | 1.20 | 4.51 | 1.94 | 2.45 | |||||||||||
Diluted earnings per share attributable to Rock-Tenn Company shareholders | 1.18 | 4.45 | 1.91 | 2.40 |
Fiscal 2012 | First Quarter | Second Quarter | Third Quarter | Fourth Quarter | |||||||||||
(In millions, except per share data) | |||||||||||||||
Net sales | $ | 2,267.7 | $ | 2,282.9 | $ | 2,303.2 | $ | 2,353.8 | |||||||
Gross profit | 392.2 | 360.8 | 359.8 | 419.9 | |||||||||||
Restructuring and other costs, net | 10.3 | 28.1 | 13.7 | 23.1 | |||||||||||
Loss on extinguishment of debt | — | (19.5 | ) | (0.1 | ) | (6.3 | ) | ||||||||
Income before income taxes | 124.4 | 53.3 | 90.6 | 120.8 | |||||||||||
Consolidated net income | 76.8 | 32.7 | 59.3 | 83.4 | |||||||||||
Net income attributable to Rock-Tenn Company shareholders | 76.7 | 31.9 | 58.2 | 82.3 | |||||||||||
Basic earnings per share attributable to Rock-Tenn Company shareholders | 1.08 | 0.45 | 0.82 | 1.15 | |||||||||||
Diluted earnings per share attributable to Rock-Tenn Company shareholders | 1.06 | 0.44 | 0.81 | 1.14 |
|
Year Ended September 30, 2013 | |||||||||||||||||||
Non- | |||||||||||||||||||
Guarantor | Guarantor | Consolidated | |||||||||||||||||
Parent | Subsidiaries | Subsidiaries | Eliminations | Total | |||||||||||||||
(In millions) | |||||||||||||||||||
Net sales | $ | (0.1 | ) | $ | 8,553.1 | $ | 1,674.9 | $ | (682.5 | ) | $ | 9,545.4 | |||||||
Cost of goods sold | — | 6,855.7 | 1,383.0 | (539.8 | ) | 7,698.9 | |||||||||||||
Gross profit | (0.1 | ) | 1,697.4 | 291.9 | (142.7 | ) | 1,846.5 | ||||||||||||
Selling, general and administrative expenses | — | 839.7 | 114.6 | — | 954.3 | ||||||||||||||
Restructuring and other costs, net | (3.6 | ) | 67.3 | 14.3 | — | 78.0 | |||||||||||||
Operating profit | 3.5 | 790.4 | 163.0 | (142.7 | ) | 814.2 | |||||||||||||
Interest expense | (103.1 | ) | (48.1 | ) | (26.0 | ) | 70.3 | (106.9 | ) | ||||||||||
Loss on extinguishment of debt | (0.1 | ) | — | (0.2 | ) | — | (0.3 | ) | |||||||||||
Interest income and other income (expense), net | 52.1 | (126.7 | ) | 1.3 | 72.4 | (0.9 | ) | ||||||||||||
Equity in income of unconsolidated entities | — | 4.6 | — | — | 4.6 | ||||||||||||||
Equity in income of consolidated entities | 753.8 | 77.4 | — | (831.2 | ) | — | |||||||||||||
Income before income taxes | 706.2 | 697.6 | 138.1 | (831.2 | ) | 710.7 | |||||||||||||
Income tax benefit (expense) | 21.1 | 26.0 | (25.3 | ) | — | 21.8 | |||||||||||||
Consolidated net income | 727.3 | 723.6 | 112.8 | (831.2 | ) | 732.5 | |||||||||||||
Less: Net income attributable to noncontrolling interests | — | (4.0 | ) | (1.2 | ) | — | (5.2 | ) | |||||||||||
Net income attributable to Rock-Tenn Company shareholders | $ | 727.3 | $ | 719.6 | $ | 111.6 | $ | (831.2 | ) | $ | 727.3 | ||||||||
Comprehensive income attributable to Rock-Tenn Company shareholders | $ | 927.3 | $ | 920.3 | $ | 84.2 | $ | (1,004.5 | ) | $ | 927.3 |
Year Ended September 30, 2012 | |||||||||||||||||||
Non- | |||||||||||||||||||
Guarantor | Guarantor | Consolidated | |||||||||||||||||
Parent | Subsidiaries | Subsidiaries | Eliminations | Total | |||||||||||||||
(In millions) | |||||||||||||||||||
Net sales | $ | 0.1 | $ | 8,225.3 | $ | 1,648.3 | $ | (666.1 | ) | $ | 9,207.6 | ||||||||
Cost of goods sold | — | 6,816.5 | 1,366.1 | (507.7 | ) | 7,674.9 | |||||||||||||
Gross profit | 0.1 | 1,408.8 | 282.2 | (158.4 | ) | 1,532.7 | |||||||||||||
Selling, general and administrative expenses | 2.3 | 797.7 | 127.5 | — | 927.5 | ||||||||||||||
Restructuring and other costs, net | 2.6 | 47.6 | 25.0 | — | 75.2 | ||||||||||||||
Operating profit | (4.8 | ) | 563.5 | 129.7 | (158.4 | ) | 530.0 | ||||||||||||
Interest expense | (106.4 | ) | (46.3 | ) | (29.4 | ) | 62.4 | (119.7 | ) | ||||||||||
Loss on extinguishment of debt | (25.9 | ) | — | — | — | (25.9 | ) | ||||||||||||
Interest income and other income (expense), net | 51.7 | (147.0 | ) | 0.6 | 96.0 | 1.3 | |||||||||||||
Equity in income of unconsolidated entities | — | 3.4 | — | — | 3.4 | ||||||||||||||
Equity in income of consolidated entities | 302.4 | 15.7 | — | (318.1 | ) | — | |||||||||||||
Income before income taxes | 217.0 | 389.3 | 100.9 | (318.1 | ) | 389.1 | |||||||||||||
Income tax benefit (expense) | 32.1 | (134.9 | ) | (34.1 | ) | — | (136.9 | ) | |||||||||||
Consolidated net income | 249.1 | 254.4 | 66.8 | (318.1 | ) | 252.2 | |||||||||||||
Less: Net income attributable to noncontrolling interests | — | (2.7 | ) | (0.4 | ) | — | (3.1 | ) | |||||||||||
Net income attributable to Rock-Tenn Company shareholders | $ | 249.1 | $ | 251.7 | $ | 66.4 | $ | (318.1 | ) | $ | 249.1 | ||||||||
Comprehensive income attributable to Rock-Tenn Company shareholders | $ | 47.8 | $ | 46.7 | $ | 63.6 | $ | (110.3 | ) | $ | 47.8 |
Year Ended September 30, 2011 | |||||||||||||||||||
Non- | |||||||||||||||||||
Guarantor | Guarantor | Consolidated | |||||||||||||||||
Parent | Subsidiaries | Subsidiaries | Eliminations | Total | |||||||||||||||
(In millions) | |||||||||||||||||||
Net sales | $ | 0.5 | $ | 4,815.6 | $ | 956.1 | $ | (372.6 | ) | $ | 5,399.6 | ||||||||
Cost of goods sold | 0.6 | 3,932.6 | 738.8 | (264.3 | ) | 4,407.7 | |||||||||||||
Gross profit | (0.1 | ) | 883.0 | 217.3 | (108.3 | ) | 991.9 | ||||||||||||
Selling, general and administrative expenses | 1.7 | 447.6 | 91.9 | — | 541.2 | ||||||||||||||
Restructuring and other costs, net | 19.4 | 72.7 | 1.2 | — | 93.3 | ||||||||||||||
Operating profit | (21.2 | ) | 362.7 | 124.2 | (108.3 | ) | 357.4 | ||||||||||||
Interest expense | (84.2 | ) | (125.1 | ) | (21.7 | ) | 142.1 | (88.9 | ) | ||||||||||
Loss on extinguishment of debt | (38.6 | ) | (0.9 | ) | — | — | (39.5 | ) | |||||||||||
Interest income and other income (expense), net | 61.5 | (40.4 | ) | (2.3 | ) | (33.8 | ) | (15.0 | ) | ||||||||||
Equity in income (loss) of unconsolidated entities | — | 1.9 | (0.4 | ) | — | 1.5 | |||||||||||||
Equity in income of consolidated entities | 191.2 | 44.6 | 0.1 | (235.9 | ) | — | |||||||||||||
Income before income taxes | 108.7 | 242.8 | 99.9 | (235.9 | ) | 215.5 | |||||||||||||
Income tax benefit (expense) | 32.4 | (73.0 | ) | (28.9 | ) | — | (69.5 | ) | |||||||||||
Consolidated net income | 141.1 | 169.8 | 71.0 | (235.9 | ) | 146.0 | |||||||||||||
Less: Net income attributable to noncontrolling interests | — | (4.9 | ) | — | — | (4.9 | ) | ||||||||||||
Net income attributable to Rock-Tenn Company shareholders | $ | 141.1 | $ | 164.9 | $ | 71.0 | $ | (235.9 | ) | $ | 141.1 | ||||||||
Comprehensive (loss) income attributable to Rock-Tenn Company shareholders | $ | (65.9 | ) | $ | (45.6 | ) | $ | 21.7 | $ | 23.9 | $ | (65.9 | ) |
September 30, 2013 | |||||||||||||||||||
Non- | |||||||||||||||||||
Guarantor | Guarantor | Consolidated | |||||||||||||||||
Parent | Subsidiaries | Subsidiaries | Eliminations | Total | |||||||||||||||
(In millions) | |||||||||||||||||||
ASSETS | |||||||||||||||||||
Current assets: | |||||||||||||||||||
Cash and cash equivalents | $ | 14.8 | $ | 1.2 | $ | 20.4 | $ | — | $ | 36.4 | |||||||||
Restricted cash | 9.3 | — | — | — | 9.3 | ||||||||||||||
Accounts receivable, net | — | 84.7 | 1,098.0 | (47.8 | ) | 1,134.9 | |||||||||||||
Inventories | — | 779.6 | 158.3 | — | 937.9 | ||||||||||||||
Other current assets | 20.3 | 265.7 | 32.1 | (20.2 | ) | 297.9 | |||||||||||||
Intercompany receivables | 56.3 | 26.8 | 44.5 | (127.6 | ) | — | |||||||||||||
Total current assets | 100.7 | 1,158.0 | 1,353.3 | (195.6 | ) | 2,416.4 | |||||||||||||
Net property, plant and equipment | — | 5,098.5 | 456.2 | — | 5,554.7 | ||||||||||||||
Goodwill | — | 1,762.6 | 99.5 | — | 1,862.1 | ||||||||||||||
Intangibles, net | — | 688.2 | 11.2 | — | 699.4 | ||||||||||||||
Intercompany notes receivable | 503.5 | 645.9 | 1.3 | (1,150.7 | ) | — | |||||||||||||
Investments in consolidated subsidiaries | 6,230.4 | 364.0 | — | (6,594.4 | ) | — | |||||||||||||
Other assets | 42.2 | 124.9 | 41.7 | (8.0 | ) | 200.8 | |||||||||||||
$ | 6,876.8 | $ | 9,842.1 | $ | 1,963.2 | $ | (7,948.7 | ) | $ | 10,733.4 | |||||||||
LIABILITIES AND EQUITY | |||||||||||||||||||
Current liabilities: | |||||||||||||||||||
Current portion of debt | $ | — | $ | — | $ | 2.9 | $ | — | $ | 2.9 | |||||||||
Accounts payable | — | 733.2 | 116.7 | (47.8 | ) | 802.1 | |||||||||||||
Accrued compensation and benefits | — | 220.9 | 28.1 | — | 249.0 | ||||||||||||||
Other current liabilities | 15.3 | 148.8 | 45.5 | (20.2 | ) | 189.4 | |||||||||||||
Intercompany payables | 0.5 | 76.6 | 50.5 | (127.6 | ) | — | |||||||||||||
Total current liabilities | 15.8 | 1,179.5 | 243.7 | (195.6 | ) | 1,243.4 | |||||||||||||
Long-term debt due after one year | 2,391.1 | — | 450.8 | — | 2,841.9 | ||||||||||||||
Intercompany notes payable | 152.9 | 469.1 | 528.7 | (1,150.7 | ) | — | |||||||||||||
Pension liabilities, net of current portion | — | 811.8 | 163.4 | — | 975.2 | ||||||||||||||
Postretirement benefit liabilities, net of current portion | — | 74.3 | 44.0 | — | 118.3 | ||||||||||||||
Deferred income taxes | — | 1,061.0 | 10.1 | (8.0 | ) | 1,063.1 | |||||||||||||
Other long-term liabilities | 4.7 | 157.4 | 3.3 | — | 165.4 | ||||||||||||||
Redeemable noncontrolling interests | — | 8.1 | 5.2 | — | 13.3 | ||||||||||||||
Total Rock-Tenn Company shareholders' equity | 4,312.3 | 6,080.4 | 514.0 | (6,594.4 | ) | 4,312.3 | |||||||||||||
Noncontrolling interests | — | 0.5 | — | — | 0.5 | ||||||||||||||
Total equity | 4,312.3 | 6,080.9 | 514.0 | (6,594.4 | ) | 4,312.8 | |||||||||||||
$ | 6,876.8 | $ | 9,842.1 | $ | 1,963.2 | $ | (7,948.7 | ) | $ | 10,733.4 |
September 30, 2012 | |||||||||||||||||||
Non- | |||||||||||||||||||
Guarantor | Guarantor | Consolidated | |||||||||||||||||
Parent | Subsidiaries | Subsidiaries | Eliminations | Total | |||||||||||||||
(In millions) | |||||||||||||||||||
ASSETS | |||||||||||||||||||
Current assets: | |||||||||||||||||||
Cash and cash equivalents | $ | — | $ | — | $ | 37.2 | $ | — | $ | 37.2 | |||||||||
Restricted cash | 40.6 | — | — | — | 40.6 | ||||||||||||||
Accounts receivable, net | — | 110.5 | 1,026.6 | (61.5 | ) | 1,075.6 | |||||||||||||
Inventories | — | 700.1 | 161.8 | — | 861.9 | ||||||||||||||
Other current assets | 33.2 | 142.8 | 25.7 | (27.2 | ) | 174.5 | |||||||||||||
Intercompany receivables | 396.8 | 793.1 | 148.2 | (1,338.1 | ) | — | |||||||||||||
Total current assets | 470.6 | 1,746.5 | 1,399.5 | (1,426.8 | ) | 2,189.8 | |||||||||||||
Net property, plant and equipment | — | 5,102.9 | 508.5 | — | 5,611.4 | ||||||||||||||
Goodwill | — | 1,761.4 | 103.9 | — | 1,865.3 | ||||||||||||||
Intangibles, net | — | 782.9 | 12.2 | — | 795.1 | ||||||||||||||
Intercompany notes receivable | 768.0 | 403.3 | 0.7 | (1,172.0 | ) | — | |||||||||||||
Investments in consolidated subsidiaries | 5,642.3 | 365.8 | — | (6,008.1 | ) | — | |||||||||||||
Other assets | 42.9 | 123.6 | 59.0 | — | 225.5 | ||||||||||||||
$ | 6,923.8 | $ | 10,286.4 | $ | 2,083.8 | $ | (8,606.9 | ) | $ | 10,687.1 | |||||||||
LIABILITIES AND EQUITY | |||||||||||||||||||
Current liabilities: | |||||||||||||||||||
Current portion of debt | $ | 202.9 | $ | — | $ | 58.4 | $ | — | $ | 261.3 | |||||||||
Accounts payable | — | 642.4 | 128.0 | (61.5 | ) | 708.9 | |||||||||||||
Accrued compensation and benefits | — | 178.2 | 33.2 | — | 211.4 | ||||||||||||||
Other current liabilities | 43.7 | 160.7 | 49.5 | (27.2 | ) | 226.7 | |||||||||||||
Intercompany payables | 602.4 | 658.0 | 77.7 | (1,338.1 | ) | — | |||||||||||||
Total current liabilities | 849.0 | 1,639.3 | 346.8 | (1,426.8 | ) | 1,408.3 | |||||||||||||
Long-term debt due after one year | 2,555.7 | — | 595.5 | — | 3,151.2 | ||||||||||||||
Intercompany notes payable | 109.3 | 733.9 | 328.8 | (1,172.0 | ) | — | |||||||||||||
Pension liabilities, net of current portion | — | 1,283.0 | 210.1 | — | 1,493.1 | ||||||||||||||
Postretirement benefit liabilities, net of current portion | — | 102.1 | 52.1 | — | 154.2 | ||||||||||||||
Deferred income taxes | — | 861.3 | 27.5 | — | 888.8 | ||||||||||||||
Other long-term liabilities | 4.1 | 166.5 | 3.3 | — | 173.9 | ||||||||||||||
Redeemable noncontrolling interests | — | 7.5 | 3.9 | — | 11.4 | ||||||||||||||
Total Rock-Tenn Company shareholders' equity | 3,405.7 | 5,492.3 | 515.8 | (6,008.1 | ) | 3,405.7 | |||||||||||||
Noncontrolling interests | — | 0.5 | — | — | 0.5 | ||||||||||||||
Total equity | 3,405.7 | 5,492.8 | 515.8 | (6,008.1 | ) | 3,406.2 | |||||||||||||
$ | 6,923.8 | $ | 10,286.4 | $ | 2,083.8 | $ | (8,606.9 | ) | $ | 10,687.1 |
Year Ended September 30, 2013 | |||||||||||||||||||
Non- | |||||||||||||||||||
Guarantor | Guarantor | Consolidated | |||||||||||||||||
Parent | Subsidiaries | Subsidiaries | Eliminations | Total | |||||||||||||||
(In millions) | |||||||||||||||||||
Operating activities: | |||||||||||||||||||
Net cash provided by (used for) operating activities | $ | 409.0 | $ | 1,053.2 | $ | (43.4 | ) | $ | (386.3 | ) | $ | 1,032.5 | |||||||
Investing activities: | |||||||||||||||||||
Capital expenditures | — | (419.4 | ) | (21.0 | ) | — | (440.4 | ) | |||||||||||
Cash paid for purchase of business, net of cash acquired | — | (6.3 | ) | — | — | (6.3 | ) | ||||||||||||
Investment in unconsolidated entities | — | (0.1 | ) | — | — | (0.1 | ) | ||||||||||||
Return of capital from unconsolidated entities | — | 1.0 | — | — | 1.0 | ||||||||||||||
Proceeds from sale of property, plant and equipment | — | 16.0 | 10.8 | — | 26.8 | ||||||||||||||
Proceeds from property, plant and equipment insurance settlement | — | 15.4 | — | — | 15.4 | ||||||||||||||
Intercompany notes issued | (468.8 | ) | (562.6 | ) | — | 1,031.4 | — | ||||||||||||
Intercompany notes proceeds | 732.8 | 319.9 | — | (1,052.7 | ) | — | |||||||||||||
Intercompany return of capital | 0.8 | 0.4 | — | (1.2 | ) | — | |||||||||||||
Net cash provided by (used for) investing activities | 264.8 | (635.7 | ) | (10.2 | ) | (22.5 | ) | (403.6 | ) | ||||||||||
Financing activities: | |||||||||||||||||||
Additions to revolving credit facilities | 74.3 | — | 24.7 | — | 99.0 | ||||||||||||||
Repayments of revolving credit facilities | (86.9 | ) | — | (59.3 | ) | — | (146.2 | ) | |||||||||||
Additions to debt | — | — | 277.0 | — | 277.0 | ||||||||||||||
Repayments of debt | (355.6 | ) | — | (431.8 | ) | — | (787.4 | ) | |||||||||||
Debt issuance costs | (1.0 | ) | — | (1.0 | ) | — | (2.0 | ) | |||||||||||
Cash paid for debt extinguishment costs | (0.1 | ) | — | — | — | (0.1 | ) | ||||||||||||
Issuances of common stock, net of related minimum tax withholdings | 3.5 | — | — | — | 3.5 | ||||||||||||||
Excess tax benefits from share-based compensation | — | 6.0 | — | — | 6.0 | ||||||||||||||
(Repayments to) advances from consolidated entities | (261.5 | ) | 185.4 | 76.1 | — | — | |||||||||||||
Advances from unconsolidated entity | — | 1.2 | — | — | 1.2 | ||||||||||||||
Cash dividends paid to shareholders | (75.3 | ) | — | — | — | (75.3 | ) | ||||||||||||
Cash distributions paid to noncontrolling interests | — | — | (4.9 | ) | — | (4.9 | ) | ||||||||||||
Intercompany notes borrowing | 43.6 | 467.8 | 520.0 | (1,031.4 | ) | — | |||||||||||||
Intercompany notes payments | — | (732.6 | ) | (320.1 | ) | 1,052.7 | — | ||||||||||||
Intercompany capital return | — | (0.8 | ) | (0.4 | ) | 1.2 | — | ||||||||||||
Intercompany dividends | — | (343.3 | ) | (43.0 | ) | 386.3 | — | ||||||||||||
Net cash (used for) provided by financing activities | (659.0 | ) | (416.3 | ) | 37.3 | 408.8 | (629.2 | ) | |||||||||||
Effect of exchange rate changes on cash and cash equivalents | — | — | (0.5 | ) | — | (0.5 | ) | ||||||||||||
Increase (decrease) in cash and cash equivalents | 14.8 | 1.2 | (16.8 | ) | — | (0.8 | ) | ||||||||||||
Cash and cash equivalents at beginning of period | — | — | 37.2 | — | 37.2 | ||||||||||||||
Cash and cash equivalents at end of period | $ | 14.8 | $ | 1.2 | $ | 20.4 | $ | — | $ | 36.4 |
Year Ended September 30, 2012 | |||||||||||||||||||
Non- | |||||||||||||||||||
Guarantor | Guarantor | Consolidated | |||||||||||||||||
Parent | Subsidiaries | Subsidiaries | Eliminations | Total | |||||||||||||||
(In millions) | |||||||||||||||||||
Operating activities: | |||||||||||||||||||
Net cash provided by (used for) operating activities | $ | 132.9 | $ | 540.0 | $ | 151.4 | $ | (167.6 | ) | $ | 656.7 | ||||||||
Investing activities: | |||||||||||||||||||
Capital expenditures | — | (426.5 | ) | (25.9 | ) | — | (452.4 | ) | |||||||||||
Cash paid for the purchase of a leased facility | — | (17.0 | ) | — | — | (17.0 | ) | ||||||||||||
Cash paid for purchase of business, net of cash acquired | (93.5 | ) | (32.1 | ) | — | — | (125.6 | ) | |||||||||||
Investment in unconsolidated entities | — | (1.7 | ) | — | — | (1.7 | ) | ||||||||||||
Return of capital from unconsolidated entities | — | 1.8 | — | — | 1.8 | ||||||||||||||
Proceeds from sale of property, plant and equipment | — | 17.9 | 22.6 | — | 40.5 | ||||||||||||||
Proceeds from property, plant and equipment insurance settlement | — | 10.2 | — | — | 10.2 | ||||||||||||||
Intercompany notes issued | (36.1 | ) | (156.2 | ) | — | 192.3 | — | ||||||||||||
Intercompany notes proceeds | 27.6 | 1.8 | — | (29.4 | ) | — | |||||||||||||
Intercompany capital investment | (89.3 | ) | — | — | 89.3 | — | |||||||||||||
Intercompany return of capital | 378.9 | — | — | (378.9 | ) | — | |||||||||||||
Net cash provided by (used for) investing activities | 187.6 | (601.8 | ) | (3.3 | ) | (126.7 | ) | (544.2 | ) | ||||||||||
Financing activities: | |||||||||||||||||||
Proceeds from issuance of notes | 1,442.2 | — | — | — | 1,442.2 | ||||||||||||||
Additions to revolving credit facilities | 687.4 | — | 60.7 | — | 748.1 | ||||||||||||||
Repayments of revolving credit facilities | (674.4 | ) | — | (85.4 | ) | — | (759.8 | ) | |||||||||||
Additions to debt | 227.1 | — | 99.5 | — | 326.6 | ||||||||||||||
Repayments of debt | (1,527.6 | ) | (28.8 | ) | (247.2 | ) | — | (1,803.6 | ) | ||||||||||
Debt issuance costs | (16.2 | ) | — | — | — | (16.2 | ) | ||||||||||||
Cash paid for debt extinguishment costs | (14.0 | ) | — | — | — | (14.0 | ) | ||||||||||||
Issuances of common stock, net of related minimum tax withholdings | 5.2 | — | — | — | 5.2 | ||||||||||||||
Excess tax benefits from share-based compensation | — | 10.0 | — | — | 10.0 | ||||||||||||||
(Repayments to) advances from consolidated entities | (470.6 | ) | 505.9 | (35.3 | ) | — | — | ||||||||||||
Advances from unconsolidated entity | — | 0.2 | — | — | 0.2 | ||||||||||||||
Cash dividends paid to shareholders | (56.5 | ) | — | — | — | (56.5 | ) | ||||||||||||
Cash distributions paid to noncontrolling interests | — | — | (0.8 | ) | — | (0.8 | ) | ||||||||||||
Intercompany notes borrowing | 76.9 | 35.6 | 79.8 | (192.3 | ) | — | |||||||||||||
Intercompany notes payments | — | (10.0 | ) | (19.4 | ) | 29.4 | — | ||||||||||||
Intercompany capital receipt | — | 39.3 | 50.0 | (89.3 | ) | — | |||||||||||||
Intercompany capital return | — | (378.9 | ) | — | 378.9 | — | |||||||||||||
Intercompany dividends | — | (115.1 | ) | (52.5 | ) | 167.6 | — | ||||||||||||
Net cash (used for) provided by financing activities | (320.5 | ) | 58.2 | (150.6 | ) | 294.3 | (118.6 | ) | |||||||||||
Effect of exchange rate changes on cash and cash equivalents | — | — | 1.6 | — | 1.6 | ||||||||||||||
(Decrease) in cash and cash equivalents | — | (3.6 | ) | (0.9 | ) | — | (4.5 | ) | |||||||||||
Cash and cash equivalents at beginning of period | — | 3.6 | 38.1 | — | 41.7 | ||||||||||||||
Cash and cash equivalents at end of period | $ | — | $ | — | $ | 37.2 | $ | — | $ | 37.2 |
Year Ended September 30, 2011 | |||||||||||||||||||
Non- | |||||||||||||||||||
Guarantor | Guarantor | Consolidated | |||||||||||||||||
Parent | Subsidiaries | Subsidiaries | Eliminations | Total | |||||||||||||||
(In millions) | |||||||||||||||||||
Operating activities: | |||||||||||||||||||
Net cash provided by (used for) operating activities | $ | 50.3 | $ | 1,051.6 | $ | (601.1 | ) | $ | (39.1 | ) | $ | 461.7 | |||||||
Investing activities: | |||||||||||||||||||
Capital expenditures | — | (172.2 | ) | (27.2 | ) | — | (199.4 | ) | |||||||||||
Cash paid for purchase of business, net of cash acquired | (1,300.1 | ) | — | — | — | (1,300.1 | ) | ||||||||||||
Investment in unconsolidated entities | — | (2.0 | ) | — | — | (2.0 | ) | ||||||||||||
Return of capital from unconsolidated entities | — | 0.8 | 0.2 | — | 1.0 | ||||||||||||||
Proceeds from sale of property, plant and equipment | — | 7.4 | 1.2 | — | 8.6 | ||||||||||||||
Proceeds from property, plant and equipment insurance settlement | — | 0.5 | — | — | 0.5 | ||||||||||||||
Intercompany notes issued | (16.7 | ) | (39.5 | ) | — | 56.2 | — | ||||||||||||
Intercompany notes proceeds | 174.4 | 270.0 | 8.9 | (453.3 | ) | — | |||||||||||||
Intercompany capital investment | (1,171.7 | ) | (207.1 | ) | — | 1,378.8 | — | ||||||||||||
Intercompany return of capital | 102.3 | 2.1 | — | (104.4 | ) | — | |||||||||||||
Net cash (used for) provided by investing activities | (2,211.8 | ) | (140.0 | ) | (16.9 | ) | 877.3 | (1,491.4 | ) | ||||||||||
Financing activities: | |||||||||||||||||||
Additions to revolving credit facilities | 553.2 | — | 249.4 | — | 802.6 | ||||||||||||||
Repayments of revolving credit facilities | (562.5 | ) | — | (2.0 | ) | — | (564.5 | ) | |||||||||||
Additions to debt | 2,225.0 | — | 652.4 | — | 2,877.4 | ||||||||||||||
Repayments of debt | (626.6 | ) | (1,169.1 | ) | (170.6 | ) | — | (1,966.3 | ) | ||||||||||
Debt issuance costs | (43.8 | ) | — | — | — | (43.8 | ) | ||||||||||||
Cash paid for debt extinguishment costs | (37.9 | ) | — | — | — | (37.9 | ) | ||||||||||||
Issuances of common stock, net of related minimum tax withholdings | 25.2 | — | — | — | 25.2 | ||||||||||||||
Advances from (repayments to) consolidated entities | 657.9 | (598.5 | ) | (59.4 | ) | — | — | ||||||||||||
Advances from unconsolidated entity | — | 1.7 | — | — | 1.7 | ||||||||||||||
Cash dividends paid to shareholders | (37.6 | ) | — | — | — | (37.6 | ) | ||||||||||||
Cash distributions paid to noncontrolling interests | — | — | (5.2 | ) | — | (5.2 | ) | ||||||||||||
Intercompany notes borrowing | 17.5 | — | 38.7 | (56.2 | ) | — | |||||||||||||
Intercompany notes payments | (8.9 | ) | (174.4 | ) | (270.0 | ) | 453.3 | — | |||||||||||
Intercompany capital receipt | — | 1,136.7 | 242.1 | (1,378.8 | ) | — | |||||||||||||
Intercompany capital return | — | (102.3 | ) | (2.1 | ) | 104.4 | — | ||||||||||||
Intercompany dividends | — | (2.7 | ) | (36.4 | ) | 39.1 | — | ||||||||||||
Net cash provided by (used for) financing activities | 2,161.5 | (908.6 | ) | 636.9 | (838.2 | ) | 1,051.6 | ||||||||||||
Effect of exchange rate changes on cash and cash equivalents | — | — | 3.9 | — | 3.9 | ||||||||||||||
Increase in cash and cash equivalents | — | 3.0 | 22.8 | — | 25.8 | ||||||||||||||
Cash and cash equivalents at beginning of period | — | 0.6 | 15.3 | — | 15.9 | ||||||||||||||
Cash and cash equivalents at end of period | $ | — | $ | 3.6 | $ | 38.1 | $ | — | $ | 41.7 |
|
2013 | 2012 | 2011 | |||||||||
Balance at the beginning of period | $ | 26.9 | $ | 30.1 | $ | 7.8 | |||||
Reduction in sales and charges to costs and expenses (1) | 126.4 | 107.9 | 78.2 | ||||||||
Deductions | (126.5 | ) | (111.1 | ) | (55.9 | ) | |||||
Balance at the end of period | $ | 26.8 | $ | 26.9 | $ | 30.1 |
Buildings and building improvements | 15-40 years | |
Machinery and equipment | 3-44 years | |
Transportation equipment | 3-8 years |
|
2013 | 2012 | 2011 | |||||||||
Balance at the beginning of period | $ | 26.9 | $ | 30.1 | $ | 7.8 | |||||
Reduction in sales and charges to costs and expenses (1) | 126.4 | 107.9 | 78.2 | ||||||||
Deductions | (126.5 | ) | (111.1 | ) | (55.9 | ) | |||||
Balance at the end of period | $ | 26.8 | $ | 26.9 | $ | 30.1 |
Buildings and building improvements | 15-40 years | |
Machinery and equipment | 3-44 years | |
Transportation equipment | 3-8 years |
|
Deferred Loss on Cash Flow Hedges | Defined Benefit Pension and Postretirement Plans | Foreign Currency Items | Total (1) | ||||||||||||
Balance at September 30, 2012 | $ | (0.2 | ) | $ | (547.8 | ) | $ | 47.5 | $ | (500.5 | ) | ||||
Other comprehensive income (loss) before reclassifications | — | 190.4 | (15.0 | ) | 175.4 | ||||||||||
Amounts reclassified from accumulated other comprehensive income | — | 24.5 | — | 24.5 | |||||||||||
Net current period other comprehensive income (loss) | — | 214.9 | (15.0 | ) | 199.9 | ||||||||||
Balance at September 30, 2013 | $ | (0.2 | ) | $ | (332.9 | ) | $ | 32.5 | $ | (300.6 | ) |
Fiscal 2013 | Pre-Tax Amount | Tax | Net of Tax Amount | ||||||||
Foreign currency translation loss | $ | (15.1 | ) | $ | — | $ | (15.1 | ) | |||
Net actuarial gain arising during period | 303.9 | (119.8 | ) | 184.1 | |||||||
Amortization of net actuarial loss | 39.3 | (15.1 | ) | 24.2 | |||||||
Prior service credit arising during the period | 5.2 | (2.0 | ) | 3.2 | |||||||
Amortization of prior service cost | 1.5 | (0.6 | ) | 0.9 | |||||||
Other adjustments | — | 4.2 | 4.2 | ||||||||
Consolidated other comprehensive income | 334.8 | (133.3 | ) | 201.5 | |||||||
Less: Other comprehensive income attributable to noncontrolling interests | (1.6 | ) | — | (1.6 | ) | ||||||
Other comprehensive income attributable to Rock-Tenn Company shareholders | $ | 333.2 | $ | (133.3 | ) | $ | 199.9 | ||||
Fiscal 2012 | Pre-Tax Amount | Tax | Net of Tax Amount | ||||||||
Foreign currency translation gain | $ | 18.3 | $ | — | $ | 18.3 | |||||
Net deferred loss on cash flow hedges | (0.1 | ) | 0.1 | — | |||||||
Reclassification adjustment of net loss on cash flow hedges included in earnings | 2.3 | (0.9 | ) | 1.4 | |||||||
Net actuarial loss arising during period | (375.0 | ) | 140.8 | (234.2 | ) | ||||||
Amortization of net actuarial loss | 21.4 | (8.1 | ) | 13.3 | |||||||
Prior service cost arising during period | (2.2 | ) | 0.8 | (1.4 | ) | ||||||
Amortization of prior service cost | 0.7 | (0.3 | ) | 0.4 | |||||||
Consolidated other comprehensive loss | (334.6 | ) | 132.4 | (202.2 | ) | ||||||
Less: Other comprehensive loss attributable to noncontrolling interests | 0.9 | — | 0.9 | ||||||||
Other comprehensive loss attributable to Rock-Tenn Company shareholders | $ | (333.7 | ) | $ | 132.4 | $ | (201.3 | ) | |||
Fiscal 2011 | Pre-Tax Amount | Tax | Net of Tax Amount | ||||||||
Foreign currency translation loss | $ | (13.0 | ) | $ | 0.1 | $ | (12.9 | ) | |||
Net deferred loss on cash flow hedges | (0.4 | ) | 0.1 | (0.3 | ) | ||||||
Reclassification adjustment of net loss on cash flow hedges included in earnings | 6.9 | (2.9 | ) | 4.0 | |||||||
Net actuarial loss arising during period | (336.0 | ) | 124.8 | (211.2 | ) | ||||||
Amortization of net actuarial loss | 18.9 | (6.7 | ) | 12.2 | |||||||
Prior service credit arising during period | 0.3 | — | 0.3 | ||||||||
Amortization of prior service cost | 0.7 | (0.3 | ) | 0.4 | |||||||
Consolidated other comprehensive loss | (322.6 | ) | 115.1 | (207.5 | ) | ||||||
Less: Other comprehensive loss attributable to noncontrolling interests | 0.5 | — | 0.5 | ||||||||
Other comprehensive loss attributable to Rock-Tenn Company shareholders | $ | (322.1 | ) | $ | 115.1 | $ | (207.0 | ) |
Year Ended September 30, | |||||||||||
2013 | |||||||||||
Pretax | Tax | Net of Tax | |||||||||
Amortization of defined benefit pension and postretirement items (1) | |||||||||||
Actuarial losses(2) | (38.6 | ) | 15.0 | (23.6 | ) | ||||||
Prior service costs (2) | (1.5 | ) | 0.6 | (0.9 | ) | ||||||
Total reclassifications for the period | $ | (40.1 | ) | $ | 15.6 | $ | (24.5 | ) |
(1) | Amounts in parentheses indicate charges to earnings. Amounts pertaining to noncontrolling interests are excluded. |
(2) | These accumulated other comprehensive income components are included in the computation of net periodic pension cost. See “Note 12. Retirement Plans” for additional details. |
|
September 30, | |||||||
2013 | 2012 | ||||||
Finished goods and work in process | $ | 370.9 | $ | 325.4 | |||
Raw materials | 453.6 | 372.7 | |||||
Supplies and spare parts | 194.0 | 197.1 | |||||
Inventories at FIFO cost | 1,018.5 | 895.2 | |||||
LIFO reserve | (80.6 | ) | (33.3 | ) | |||
Net inventories | $ | 937.9 | $ | 861.9 |
|
Amounts Recognized as of Acquisition Date(1) | Measurement Period Adjustments(2) | Amounts Recognized as of Acquisition Date (as adjusted)(3) | |||||||||
Current assets, net of cash acquired | $ | 1,459.5 | $ | (6.8 | ) | $ | 1,452.7 | ||||
Property, plant and equipment | 4,391.4 | (12.1 | ) | 4,379.3 | |||||||
Goodwill | 1,091.6 | (10.9 | ) | 1,080.7 | |||||||
Intangible assets | 691.4 | 21.7 | 713.1 | ||||||||
Other long-term assets | 95.5 | 19.0 | 114.5 | ||||||||
Total assets acquired | 7,729.4 | 10.9 | 7,740.3 | ||||||||
Current portion of debt | 9.4 | — | 9.4 | ||||||||
Current liabilities | 816.7 | 6.6 | 823.3 | ||||||||
Long-term debt due after one year | 1,171.1 | — | 1,171.1 | ||||||||
Accrued pension and other long-term benefits | 1,205.8 | (4.1 | ) | 1,201.7 | |||||||
Noncontrolling interest and other long-term liabilities | 787.8 | 8.4 | 796.2 | ||||||||
Total liabilities and noncontrolling interest assumed | 3,990.8 | 10.9 | 4,001.7 | ||||||||
Net assets acquired | $ | 3,738.6 | $ | — | $ | 3,738.6 |
(1) | As previously reported in the Notes to Consolidated Financial Statements included in our Fiscal 2011 Form 10-K. |
(2) | The measurement period adjustments recorded in fiscal 2012 did not have a significant impact on our condensed consolidated statements of income for any period of fiscal 2012 or 2011. In addition, these adjustments did not have a significant impact on our condensed consolidated balance sheet as of September 30, 2011. Therefore, we recorded the cumulative impact in fiscal 2012 and did not retrospectively adjust the comparative 2011 financial information presented herein. |
(3) | The measurement period adjustments were due primarily to refinements of third party appraisals related to certain property, plant and equipment and intangible assets and related estimated useful lives as well as adjustments to certain tax accounts based on among other things, adjustments to deferred tax liabilities including the recent appraisal adjustments, analysis of the tax basis of acquired assets and liabilities and other tax adjustments. The net impact of the measurement period adjustments resulted in a net decrease to goodwill. |
Weighted Avg. Life | Gross Carrying Amount | ||||
Customer relationships | 10.5 | $ | 663.0 | ||
Favorable contracts | 6.9 | 23.5 | |||
Technology and patents | 8.0 | 13.3 | |||
Trademarks and tradenames | 3.5 | 10.3 | |||
Non-compete agreements | 2.0 | 3.0 | |||
Total | 10.2 | $ | 713.1 |
Year Ended September 30, | |||
2011 | |||
(Unaudited) | |||
Net sales | $ | 9,574.5 | |
Net income attributable to Rock-Tenn Company shareholders | $ | 341.1 |
|
Segment | Period | Net Property, Plant and Equipment (a) | Severance and Other Employee Related Costs | Equipment and Inventory Relocation Costs | Facility Carrying Costs | Other Costs | Total | |||||||||||||||||||
Corrugated Packaging(b) | Fiscal 2013 | $ | 10.4 | $ | 23.5 | $ | 5.0 | $ | 4.7 | $ | (0.1 | ) | $ | 43.5 | ||||||||||||
Fiscal 2012 | 16.6 | 10.5 | 3.5 | 5.6 | 4.7 | 40.9 | ||||||||||||||||||||
Fiscal 2011 | 16.7 | 7.8 | 1.2 | 1.1 | 0.7 | 27.5 | ||||||||||||||||||||
Cumulative | 44.1 | 42.3 | 9.7 | 11.4 | 5.4 | 112.9 | ||||||||||||||||||||
Expected Total | 44.1 | 42.3 | 10.9 | 14.6 | 5.4 | 117.3 | ||||||||||||||||||||
Consumer Packaging(c) | Fiscal 2013 | 2.7 | 0.8 | 0.2 | 0.2 | — | 3.9 | |||||||||||||||||||
Fiscal 2012 | (3.4 | ) | 0.2 | 0.6 | 0.2 | — | (2.4 | ) | ||||||||||||||||||
Fiscal 2011 | 1.0 | 2.3 | 0.9 | 0.7 | 0.2 | 5.1 | ||||||||||||||||||||
Cumulative | 3.5 | 4.1 | 1.8 | 1.1 | 0.9 | 11.4 | ||||||||||||||||||||
Expected Total | 3.5 | 4.1 | 1.8 | 1.1 | 0.9 | 11.4 | ||||||||||||||||||||
Recycling(d) | Fiscal 2013 | 5.5 | 1.2 | 0.2 | 0.8 | 2.6 | 10.3 | |||||||||||||||||||
Fiscal 2012 | 1.6 | 0.3 | — | 0.1 | 0.3 | 2.3 | ||||||||||||||||||||
Fiscal 2011 | — | — | — | 0.1 | — | 0.1 | ||||||||||||||||||||
Cumulative | 7.2 | 1.5 | 0.2 | 1.2 | 2.9 | 13.0 | ||||||||||||||||||||
Expected Total | 7.2 | 1.5 | 0.5 | 2.0 | 3.0 | 14.2 | ||||||||||||||||||||
Other(e) | Fiscal 2013 | — | — | — | — | 20.3 | 20.3 | |||||||||||||||||||
Fiscal 2012 | — | — | — | — | 34.4 | 34.4 | ||||||||||||||||||||
Fiscal 2011 | — | — | — | — | 60.6 | 60.6 | ||||||||||||||||||||
Cumulative | — | — | — | — | 115.3 | 115.3 | ||||||||||||||||||||
Expected Total | — | — | — | — | 115.3 | 115.3 | ||||||||||||||||||||
Total | Fiscal 2013 | $ | 18.6 | $ | 25.5 | $ | 5.4 | $ | 5.7 | $ | 22.8 | $ | 78.0 | |||||||||||||
Fiscal 2012 | $ | 14.8 | $ | 11.0 | $ | 4.1 | $ | 5.9 | $ | 39.4 | $ | 75.2 | ||||||||||||||
Fiscal 2011 | $ | 17.7 | $ | 10.1 | $ | 2.1 | $ | 1.9 | $ | 61.5 | $ | 93.3 | ||||||||||||||
Cumulative | $ | 54.8 | $ | 47.9 | $ | 11.7 | $ | 13.7 | $ | 124.5 | $ | 252.6 | ||||||||||||||
Expected Total | $ | 54.8 | $ | 47.9 | $ | 13.2 | $ | 17.7 | $ | 124.6 | $ | 258.2 |
(a) | “Net property, plant and equipment” as used in this Note 6 is the sum of property, plant and equipment impairment losses, subsequent adjustments to fair value for assets classified as held for sale, subsequent (gains) or losses on sales of property, plant and equipment, related parts and supplies, and accelerated depreciation on such assets. |
(b) | The Corrugated Packaging segment current year charges are primarily associated with the closure of seven corrugated container plants acquired in the Smurfit-Stone Acquisition, on-going closure costs at previously closed facilities including the Matane, Quebec containerboard mill also acquired in the Smurfit-Stone Acquisition which were partially offset by gains on sale of previously closed facilities. The Corrugated Packaging segment charges in fiscal 2012 primarily reflect the closure of our Matane, Quebec containerboard mill, a machine taken out of operation at our Hodge, LA containerboard mill and seven corrugated container plants, all acquired in the Smurfit-Stone Acquisition and charges associated primarily with on-going closure costs at previously closed corrugated container plants acquired in the Smurfit-Stone Acquisition and our legacy Hauppauge, NY sheet plant, net of a gain on sale in fiscal 2012 primarily for our Santa Fe Springs, CA corrugated converting facility. The Corrugated Packaging Segment charges in fiscal 2011 primarily reflect the closure of six corrugated container plants also acquired in the Smurfit-Stone Acquisition. The fiscal 2012 expenses in the “Other Costs” column primarily represent repayment of energy credits and site environmental closure activities at the Matane mill. The cumulative charges primarily reflect charges associated with the closure of twenty corrugated container plants acquired in the Smurfit-Stone Acquisition, the closure of the Matane, Quebec containerboard mill, charges related to kraft paper assets at our Hodge containerboard mill we acquired in the Smurfit-Stone Acquisition, and gains and losses associated with the sale of closed facilities. We have transferred a substantial portion of each closed facility's production to our other facilities. |
(c) | The Consumer Packaging segment current year charges are primarily associated with the closure of a converting facility and on-going closure costs for previously closed facilities. The Consumer Packaging segment charges in fiscal 2012 primarily reflect the gain on sale of our Columbus, IN laminated paperboard converting operation and Milwaukee, WI folding carton facility and on-going closure costs associated with previously closed facilities. The Consumer Packaging segment charges in fiscal 2011 primarily reflect the closure of two facilities and on-going closure costs for previously closed facilities. The cumulative charges primarily reflect the actions mentioned above as well as closure costs at certain of five interior packaging plants. We have transferred a substantial portion of each closed facility's production to our other facilities. |
(d) | The Recycling segment current year charges are primarily associated with the closure of nine collection facilities acquired in the Smurfit-Stone Acquisition partially offset by the gain on sale of our Dallas, TX collection facility. The Recycling segment charges in fiscal 2012 primarily reflect the closure of six collection facilities also acquired in the Smurfit-Stone Acquisition and the cumulative charges reflect the preceding actions as well as carrying costs for two collections facilities shutdown in a prior year. |
(e) | The expenses in the “Other Costs” column primarily reflect costs incurred as a result of our Smurfit-Stone Acquisition, including merger integration expenses. The pre-tax charges are summarized below (in millions): |
Acquisition Expense / (Income) | Integration Expenses | Other Income | Total | ||||||||||||
Fiscal 2013 | $ | (3.6 | ) | $ | 23.9 | $ | — | $ | 20.3 | ||||||
Fiscal 2012 | 2.9 | 32.1 | (0.6 | ) | 34.4 | ||||||||||
Fiscal 2011 | 20.2 | 40.4 | — | 60.6 |
2013 | 2012 | 2011 | |||||||||
Accrual at beginning of fiscal year | $ | 22.7 | $ | 26.7 | $ | 1.4 | |||||
Accruals acquired in Smurfit-Stone Acquisition | — | — | 9.2 | ||||||||
Additional accruals | 18.7 | 26.9 | 30.8 | ||||||||
Payments | (20.6 | ) | (28.0 | ) | (14.4 | ) | |||||
Adjustment to accruals | 1.0 | (2.9 | ) | (0.3 | ) | ||||||
Accrual at September 30, | $ | 21.8 | $ | 22.7 | $ | 26.7 |
Reconciliation of accruals and charges to restructuring and other costs, net: | |||||||||||
2013 | 2012 | 2011 | |||||||||
Additional accruals and adjustments to accruals (see table above) | $ | 19.7 | $ | 24.0 | $ | 30.5 | |||||
Acquisition (income) expense | (3.6 | ) | 2.9 | 20.2 | |||||||
Integration expenses | 22.8 | 23.0 | 20.2 | ||||||||
Net property, plant and equipment | 18.6 | 14.8 | 17.7 | ||||||||
Severance and other employee costs | 10.1 | 0.6 | 0.3 | ||||||||
Equipment relocation | 5.4 | 4.1 | 2.1 | ||||||||
Facility carrying costs | 5.7 | 5.9 | 1.9 | ||||||||
Other | (0.7 | ) | (0.1 | ) | 0.4 | ||||||
Total restructuring and other costs, net | $ | 78.0 | $ | 75.2 | $ | 93.3 |
Acquisition Expense / (Income) | Integration Expenses | Other Income | Total | ||||||||||||
Fiscal 2013 | $ | (3.6 | ) | $ | 23.9 | $ | — | $ | 20.3 | ||||||
Fiscal 2012 | 2.9 | 32.1 | (0.6 | ) | 34.4 | ||||||||||
Fiscal 2011 | 20.2 | 40.4 | — | 60.6 |
|
September 30, | |||||||||||||||||
2013 | 2012 | ||||||||||||||||
Weighted Avg. Life | Gross Carrying Amount | Accumulated Amortization | Gross Carrying Amount | Accumulated Amortization | |||||||||||||
Customer relationships | 11.8 | $ | 876.5 | $ | (230.4 | ) | $ | 873.9 | $ | (153.6 | ) | ||||||
Favorable contracts | 11.8 | 23.9 | (14.3 | ) | 42.2 | (18.8 | ) | ||||||||||
Technology and patents | 8.0 | 14.3 | (4.8 | ) | 14.3 | (3.2 | ) | ||||||||||
Trademarks and tradenames | 33.9 | 30.2 | (9.8 | ) | 30.3 | (6.4 | ) | ||||||||||
Non-compete agreements | N/A | — | — | 5.1 | (4.1 | ) | |||||||||||
License costs | 10.0 | 15.9 | (2.1 | ) | 15.9 | (0.5 | ) | ||||||||||
Total | 12.4 | $ | 960.8 | $ | (261.4 | ) | $ | 981.7 | $ | (186.6 | ) |
Fiscal 2014 | $ | 85.4 | |
Fiscal 2015 | 81.5 | ||
Fiscal 2016 | 80.9 | ||
Fiscal 2017 | 80.7 | ||
Fiscal 2018 | 80.6 |
|
September 30, | |||||||
2013 | 2012 | ||||||
5.625% notes due March 2013(a) | $ | — | $ | 80.6 | |||
4.45% notes due March 2019(b) | 349.7 | 349.7 | |||||
3.50% notes due March 2020(c) | 347.5 | 347.1 | |||||
4.90% notes due March 2022(b) | 399.4 | 399.3 | |||||
4.00% notes due March 2023(c) | 346.6 | 346.3 | |||||
Term loan facility (d) | 947.5 | 1,222.6 | |||||
Revolving credit and swing facilities(d) | 184.3 | 242.3 | |||||
Receivables-backed financing facility(e) | 260.0 | 410.0 | |||||
Other debt | 9.8 | 14.6 | |||||
Total debt | 2,844.8 | 3,412.5 | |||||
Less current portion of debt | 2.9 | 261.3 | |||||
Long-term debt due after one year | $ | 2,841.9 | $ | 3,151.2 |
(a) | In March 2003, we sold $100.0 million in aggregate principal amount of our 5.625% notes due March 2013 (“March 2013 Notes”). We incurred debt issuance costs of approximately $0.8 million which were amortized over the term of the notes. In the first quarter of fiscal 2010, we repurchased $19.5 million of our March 2013 Notes at an average price of approximately 98% of par and recorded an aggregate gain on extinguishment of debt of approximately $0.5 million. On March 15, 2013, we repaid our remaining March 2013 Notes upon maturity. |
(b) | On February 22, 2012, we issued $350.0 million aggregate principal amount of 4.45% senior notes due March 2019 (“March 2019 Notes”) and issued $400.0 million aggregate principal amount of 4.90% senior notes due March 2022 (“March 2022 Notes”) in an unregistered offering pursuant to Rule 144A and Regulation S under the Securities Act. We issued the March 2019 Notes and March 2022 Notes at a discount of approximately $0.3 million and $0.8 million, respectively, and recorded debt issuance costs, including the exchange offer, of approximately $3.0 million and $3.5 million respectively, which are being amortized over the respective term of the notes. Giving effect to the amortization of the original issue discount and the debt issuance costs, the effective interest rates of the March 2019 Notes and March 2022 Notes are approximately 4.59% and 5.01%, respectively. |
(c) | On September 11, 2012, we issued $350.0 million aggregate principal amount of 3.50% senior notes due March 2020 (“March 2020 Notes”) and issued $350.0 million aggregate principal amount of 4.00% senior notes due March 2023 (“March 2023 Notes”) in an unregistered offering pursuant to Rule 144A and Regulation S under the Securities Act. We issued the March 2020 and March 2023 notes at a discount of approximately $3.0 million and $3.7 million, respectively, and recorded debt issuance costs, including the exchange offer, of approximately $2.9 million and $3.0 million, respectively, which are being amortized over the respective term of the notes. Giving effect to the amortization of the original issue discount and the debt issuance costs, the effective interest rates of the March 2020 and March 2023 Notes are approximately 3.72% and 4.18%, respectively. |
(d) | On September 27, 2012, we entered into an unsecured Amended and Restated Credit Agreement with an original maximum principal amount of approximately $2.7 billion before scheduled payments. The Credit Facility includes a $1.475 billion, 5-year revolving credit facility and a $1.223 billion, 5-year term loan facility. All obligations under the Credit Facility are fully and unconditionally guaranteed by our existing and future wholly-owned U.S. subsidiaries, except for certain present and future unrestricted subsidiaries and certain other limited exceptions. In addition, the obligations of Rock-Tenn Company of Canada, Inc. are guaranteed by Rock-Tenn Company and all such wholly-owned U.S. subsidiaries, as well as by wholly-owned Canadian subsidiaries of RockTenn, other than certain present and future unrestricted subsidiaries and certain other limited exceptions. |
Range | September 30, 2013 | |||
Applicable margin/percentage for determining: | ||||
LIBOR-based loans and banker's acceptance advances interest rate (1) | 1.125%-1.750% | 1.25 | % | |
Base rate-based borrowings (1) | 0.125%-0.750% | 0.25 | % | |
Facility commitment (2) | 0.175%-0.300% | 0.20 | % |
(1) | The rates vary based on our Leverage Ratio, as defined in the Amended and Restated Credit Agreement. |
(2) | Applied to the aggregate borrowing availability based on the Leverage Ratio, as defined below. |
(e) | On December 21, 2012, we amended and increased the Receivables Facility from $625.0 million to $700.0 million, extended the maturity date from the third anniversary of the May 27, 2011 Smurfit-Stone Acquisition to December 18, 2015, and amended, among other things, certain restrictions on what constitutes eligible receivables under the facility and lowered borrowing costs. Except for $51.0 million classified as short-term at September 30, 2012 that was expected to require the use of current assets for repayment, the borrowings are classified as long-term at September 30, 2013 and September 30, 2012. On August 30, 2013, we amended our Receivables Facility to allow for the exclusion of eligible receivables of specific obligors each calendar year subject to the following restrictions: (i) the aggregate of excluded receivables may not exceed 7.5% of eligible receivables under the Receivables Facility, and (ii) the excluded receivables of each obligor may not exceed 2.5% of the aggregate outstanding balance. The borrowing rate, which consists of a blend of the market rate for asset-backed commercial paper and the one month LIBOR rate plus a utilization fee, was 0.95% and 1.34% as of September 30, 2013 and September 30, 2012, respectively. The commitment fee for this facility was 0.25% and 0.30% as of September 30, 2013 and September 30, 2012, respectively. Borrowing availability under this facility is based on the eligible underlying accounts receivable and certain covenants. The agreement governing the Receivables Facility contains restrictions, including, among others, on the creation of certain liens on the underlying collateral. We test and report our compliance with these covenants monthly. We are in compliance with all of our covenants. At September 30, 2013 and September 30, 2012, maximum available borrowings, excluding amounts outstanding, under this facility were approximately $700.0 million and $464.0 million, respectively. The carrying amount of accounts receivable collateralizing the maximum available borrowings at September 30, 2013 was approximately $942.5 million. We have continuing involvement with the underlying receivables as we provide credit and collections services pursuant to the securitization agreement. |
Fiscal 2014 | $ | 2.9 | |
Fiscal 2015 | 91.8 | ||
Fiscal 2016 | 382.3 | ||
Fiscal 2017 | 917.9 | ||
Fiscal 2018 | — | ||
Thereafter | 1,456.7 | ||
Unamortized bond discount | (6.8 | ) | |
Total debt | $ | 2,844.8 |
|
September 30, 2013 | September 30, 2012 | ||||||||||||||
Carrying Amount | Fair Value | Carrying Amount | Fair Value | ||||||||||||
March 2013 Notes(1) | $ | — | $ | — | $ | 80.6 | $ | 81.7 | |||||||
March 2019 Notes(1) | 349.7 | 371.9 | 349.7 | 376.6 | |||||||||||
March 2020 Notes(1) | 347.5 | 343.0 | 347.1 | 356.3 | |||||||||||
March 2022 Notes(1) | 399.4 | 413.7 | 399.3 | 434.0 | |||||||||||
March 2023 Notes(1) | 346.6 | 338.6 | 346.3 | 357.7 | |||||||||||
Term loan facilities(2) | 947.5 | 947.5 | 1,222.6 | 1,222.6 | |||||||||||
Revolving credit and swing facilities(2) | 184.3 | 184.3 | 242.3 | 242.3 | |||||||||||
Receivables-backed financing facility(2) | 260.0 | 260.0 | 410.0 | 410.0 | |||||||||||
Other long-term debt(2)(3) | 9.8 | 10.1 | 14.6 | 15.4 | |||||||||||
Total debt | $ | 2,844.8 | $ | 2,869.1 | $ | 3,412.5 | $ | 3,496.6 |
(1) | Fair value is categorized as level 2 within the fair value hierarchy since the notes trade infrequently. Fair value is based on quoted market prices. |
(2) | Fair value approximates the carrying amount as the variable interest rates reprice frequently at observable current market rates. As such, fair value is categorized as level 2 within the fair value hierarchy. |
(3) | Fair value for certain debt is estimated based on the discounted value of future cash flows using observable current market interest rates offered for debt of similar credit risk and maturity. As such, fair value is categorized as level 2 within the fair value hierarchy. |
|
Fiscal 2014 | $ | 51.0 | |
Fiscal 2015 | 44.3 | ||
Fiscal 2016 | 35.5 | ||
Fiscal 2017 | 28.3 | ||
Fiscal 2018 | 23.6 | ||
Thereafter | 72.9 | ||
Total future minimum lease payments | $ | 255.6 |
|
Year Ended September 30, | |||||||||||
2013 | 2012 | 2011 | |||||||||
United States | $ | 636.5 | $ | 374.7 | $ | 163.7 | |||||
Foreign | 74.2 | 14.4 | 51.8 | ||||||||
Income before income taxes | $ | 710.7 | $ | 389.1 | $ | 215.5 |
Year Ended September 30, | |||||||||||
2013 | 2012 | 2011 | |||||||||
Current income taxes: | |||||||||||
Federal | $ | (8.3 | ) | $ | (4.5 | ) | $ | (0.4 | ) | ||
State | 23.7 | 7.5 | 0.5 | ||||||||
Foreign | 7.1 | 10.5 | 9.4 | ||||||||
Total current | 22.5 | 13.5 | 9.5 | ||||||||
Deferred income taxes: | |||||||||||
Federal | (44.6 | ) | 129.1 | 55.5 | |||||||
State | 2.6 | (0.6 | ) | 1.5 | |||||||
Foreign | (2.3 | ) | (5.1 | ) | 3.0 | ||||||
Total deferred | (44.3 | ) | 123.4 | 60.0 | |||||||
(Benefit) provision for income taxes | $ | (21.8 | ) | $ | 136.9 | $ | 69.5 |
Year Ended September 30, | ||||||||
2013 | 2012 | 2011 | ||||||
Statutory federal tax rate | 35.0 | % | 35.0 | % | 35.0 | % | ||
Foreign rate differential | (1.9 | ) | 0.2 | (2.5 | ) | |||
Adjustment and resolution of federal, state and foreign tax uncertainties | (35.9 | ) | (0.1 | ) | 0.3 | |||
State taxes, net of federal benefit | 3.3 | 3.4 | 2.3 | |||||
Research and development and other tax credits, net of valuation allowances | (1.4 | ) | (0.5 | ) | (1.1 | ) | ||
Income attributable to noncontrolling interest | (0.2 | ) | (0.1 | ) | (0.3 | ) | ||
Nondeductible deal fees | — | — | 1.3 | |||||
Change in valuation allowance | (0.7 | ) | (1.3 | ) | — | |||
Other, net | (1.3 | ) | (1.4 | ) | (2.7 | ) | ||
Effective (benefit) tax rate | (3.1 | )% | 35.2 | % | 32.3 | % |
September 30, | |||||||
2013 | 2012 | ||||||
Deferred income tax assets: | |||||||
Accruals and allowances | $ | 23.5 | $ | 25.2 | |||
Employee related accruals and allowances | 104.8 | 107.5 | |||||
Pension obligations | 333.3 | 489.0 | |||||
State net operating loss carryforwards | 68.3 | 44.2 | |||||
State credit carryforwards, net of federal benefit | 49.1 | 47.0 | |||||
Cellulosic Biofuel Producers Credits and other federal tax credit carryforwards | 233.6 | 225.6 | |||||
Federal net operating loss carryforwards | 207.0 | 146.4 | |||||
Restricted stock and options | 30.5 | 22.4 | |||||
Other | 28.8 | 21.9 | |||||
Valuation allowances | (36.2 | ) | (42.3 | ) | |||
Total | 1,042.7 | 1,086.9 | |||||
Deferred income tax liabilities: | |||||||
Property, plant and equipment | 1,477.2 | 1,439.0 | |||||
Deductible intangibles and goodwill | 287.0 | 283.8 | |||||
Inventory reserves | 80.5 | 80.2 | |||||
Deferred gain | 31.0 | 31.0 | |||||
Other | 0.5 | 0.7 | |||||
Total | 1,876.2 | 1,834.7 | |||||
Net deferred income tax liability | $ | 833.5 | $ | 747.8 |
September 30, | |||||||
2013 | 2012 | ||||||
Current deferred tax asset | $ | 209.1 | $ | 104.0 | |||
Current deferred tax liability | — | 0.1 | |||||
Long-term deferred tax asset | 20.5 | 37.1 | |||||
Long-term deferred tax liability | 1,063.1 | 888.8 | |||||
Net deferred income tax liability | $ | 833.5 | $ | 747.8 |
2013 | 2012 | 2011 | |||||||||
Balance at the beginning of period | $ | 42.3 | $ | 48.0 | $ | 40.2 | |||||
Charges to costs and expenses | 3.6 | 4.3 | 5.8 | ||||||||
Allowances related to acquisitions(1) | — | — | 7.8 | ||||||||
Deductions | (9.7 | ) | (10.0 | ) | (5.8 | ) | |||||
Balance at the end of period | $ | 36.2 | $ | 42.3 | $ | 48.0 |
(1) | Allowances related to acquisitions in fiscal 2011 are related to the Smurfit-Stone Acquisition. |
2013 | 2012 | 2011 | |||||||||
Balance at the beginning of period | $ | 289.7 | $ | 287.9 | $ | 12.2 | |||||
(Reductions) additions related to acquisitions(1) | — | (1.4 | ) | 275.5 | |||||||
Additions for tax positions taken in current year | 2.6 | 7.0 | — | ||||||||
(Reductions) additions for tax positions taken in prior years | (268.5 | ) | — | 1.5 | |||||||
Reductions due to settlements | (0.2 | ) | — | — | |||||||
Reductions as a result of a lapse of the applicable statute of limitations | (2.3 | ) | (3.8 | ) | (1.3 | ) | |||||
Balance at the end of period | $ | 21.3 | $ | 289.7 | $ | 287.9 |
(1) | Adjustments related to acquisitions in fiscal 2012 and 2011 are related to the Smurfit-Stone Acquisition. |
|
U.S. Plans | Canadian Plans | ||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||
Equity investments | 40 | % | 40 | % | 29 | % | 29 | % | |||
Fixed income investments | 45 | % | 45 | % | 58 | % | 58 | % | |||
Short-term investments | 1 | % | 2 | % | 1 | % | 1 | % | |||
Other investments | 14 | % | 13 | % | 12 | % | 12 | % |
U.S. Plans | Canadian Plans | ||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||
Equity investments | 42 | % | 42 | % | 31 | % | 31 | % | |||
Fixed income investments | 44 | % | 45 | % | 57 | % | 58 | % | |||
Short-term investments | 4 | % | 3 | % | 2 | % | 2 | % | |||
Other investments | 10 | % | 10 | % | 10 | % | 9 | % | |||
Total | 100 | % | 100 | % | 100 | % | 100 | % |
Pension Plans | Postretirement Plans | |||||||||||
2013 | 2012 | 2011 | 2013 | 2012 | 2011 | |||||||
Discount rate – U.S. Plans | 4.22% | 5.27% | 5.50% | 4.22% | 5.27% | 5.56 | % | |||||
Rate of compensation increase – U.S Plans | 2.00 - 2.50% | 2.75 - 3.32% | 3.11% | N/A | N/A | N/A | ||||||
Expected long-term rate of return on plan assets – U.S. Plans | 7.50% | 8.00% | 7.86% | N/A | N/A | N/A | ||||||
Discount rate – Canadian Plans | 4.14% | 3.51 - 4.90% | 5.13% | 4.14% | 4.90% | 5.13 | % | |||||
Rate of compensation increase – Canadian Plans | 3.00 - 3.25% | 3.00 - 3.25% | 3.75% | 3.00% | 3.00% | 3.75 | % | |||||
Expected long-term rate of return on plan assets – Canadian Plans | 6.88% | 3.51 - 6.00% | 6.00% | N/A | N/A | N/A | ||||||
Discount rate – SERP and Other Executive Plans | 2.57 - 4.22% | 0.87 - 4.61% | 0.24 - 5.09% | N/A | N/A | N/A | ||||||
Rate of compensation increase SERP and Other Executive Plans | 6.00% | 6.00% | 6.00% | N/A | N/A | N/A |
Pension Plans | Postretirement plans | ||||||
2013 | 2012 | 2013 | 2012 | ||||
Discount rate – U.S. Plans | 5.19% | 4.22% | 5.19% | 4.22% | |||
Rate of compensation increase – U.S. Plans | 2.00 - 2.50% | 2.00 - 2.50% | N/A | N/A | |||
Discount rate – Canadian Plans | 4.56% | 4.14% | 4.56% | 4.14% | |||
Rate of compensation increase – Canadian Plans | 3.00 - 3.25% | 3.00 - 3.25% | 3.00% | 3.00% | |||
Discount rate – SERP and Other Executive Plans | 3.39 - 5.19% | 2.57 - 4.22% | N/A | N/A | |||
Rate of compensation increase – SERP and Other Executive Plans | 3.00% | 6.00% | N/A | N/A |
Pension Plans | Postretirement Plans | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Net actuarial loss (gain) | $ | 551.2 | $ | 877.0 | $ | (17.9 | ) | $ | (0.1 | ) | |||||
Prior service cost (credit) | 7.8 | 5.0 | (10.9 | ) | (1.8 | ) | |||||||||
Total accumulated other comprehensive loss (income) | $ | 559.0 | $ | 882.0 | $ | (28.8 | ) | $ | (1.9 | ) |
Pension Plans | Postretirement Plans | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Benefit obligation at beginning of year | $ | 4,973.5 | $ | 4,363.5 | $ | 166.2 | $ | 167.5 | |||||||
Service cost | 35.1 | 30.1 | 1.6 | 1.5 | |||||||||||
Interest cost | 199.7 | 221.4 | 6.5 | 7.8 | |||||||||||
Amendments | 4.1 | 2.6 | (9.3 | ) | (0.2 | ) | |||||||||
Actuarial (gain) loss | (380.3 | ) | 555.3 | (17.9 | ) | (2.5 | ) | ||||||||
Plan participant contributions | 2.8 | 3.0 | 5.4 | 5.9 | |||||||||||
Benefits paid | (260.4 | ) | (263.5 | ) | (17.3 | ) | (17.4 | ) | |||||||
Business combinations | — | (4.2 | ) | — | — | ||||||||||
Curtailments | (0.8 | ) | — | (2.7 | ) | — | |||||||||
Settlements | (1.1 | ) | — | — | — | ||||||||||
Foreign currency rate changes | (48.4 | ) | 65.3 | (2.3 | ) | 3.6 | |||||||||
Benefit obligation at end of year | $ | 4,524.2 | $ | 4,973.5 | $ | 130.2 | $ | 166.2 |
Pension Plans | Postretirement Plans | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Fair value of plan assets at beginning of year | $ | 3,480.2 | $ | 2,919.4 | $ | — | $ | — | |||||||
Actual gain on plan assets | 152.6 | 400.6 | — | — | |||||||||||
Employer contributions | 188.9 | 367.5 | 11.9 | 11.5 | |||||||||||
Plan participant contributions | 2.8 | 3.0 | 5.4 | 5.9 | |||||||||||
Benefits paid | (260.4 | ) | (263.5 | ) | (17.3 | ) | (17.4 | ) | |||||||
Settlements | (1.1 | ) | — | — | — | ||||||||||
Foreign currency rate changes | (40.3 | ) | 53.2 | — | — | ||||||||||
Fair value of assets at end of year | $ | 3,522.7 | $ | 3,480.2 | $ | — | $ | — |
Pension Plans | Postretirement Plans | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Other current liability | $ | (26.3 | ) | $ | (0.2 | ) | $ | (11.9 | ) | $ | (12.0 | ) | |||
Accrued pension and other long-term benefits | (975.2 | ) | (1,493.1 | ) | (118.3 | ) | (154.2 | ) | |||||||
Net amount recognized | $ | (1,001.5 | ) | $ | (1,493.3 | ) | $ | (130.2 | ) | $ | (166.2 | ) |
Pension Plans | Postretirement Plans | ||||||
Actuarial loss (gain) | $ | 17.1 | $ | (0.7 | ) | ||
Prior service cost (credit) | 1.3 | (1.4 | ) | ||||
$ | 18.4 | $ | (2.1 | ) |
Pension Plans | Postretirement Plans | ||||||||||||||||||||||
2013 | 2012 | 2011 | 2013 | 2012 | 2011 | ||||||||||||||||||
Net actuarial (gain) loss arising during period | $ | (286.6 | ) | $ | 377.6 | $ | 334.0 | $ | (17.3 | ) | $ | (2.5 | ) | $ | 2.0 | ||||||||
Amortization of net actuarial loss | (39.3 | ) | (21.4 | ) | (18.9 | ) | — | — | — | ||||||||||||||
Prior service cost (credit) arising during period | 4.1 | 2.6 | 0.7 | (9.3 | ) | (0.5 | ) | (1.0 | ) | ||||||||||||||
Amortization of prior service (cost) credit | (1.2 | ) | (0.8 | ) | (0.7 | ) | (0.3 | ) | 0.1 | — | |||||||||||||
Net other comprehensive (income) loss recognized | $ | (323.0 | ) | $ | 358.0 | $ | 315.1 | $ | (26.9 | ) | $ | (2.9 | ) | $ | 1.0 |
Pension Plans | Postretirement Plans | ||||||||||||||||||||||
2013 | 2012 | 2011 | 2013 | 2012 | 2011 | ||||||||||||||||||
Service cost | $ | 35.1 | $ | 30.1 | $ | 17.2 | $ | 1.6 | $ | 1.5 | $ | 0.6 | |||||||||||
Interest cost | 199.7 | 221.4 | 95.1 | 6.5 | 7.8 | 3.2 | |||||||||||||||||
Expected return on plan assets | (247.3 | ) | (222.1 | ) | (91.9 | ) | — | — | — | ||||||||||||||
Amortization of net actuarial loss | 38.9 | 21.4 | 18.9 | — | — | — | |||||||||||||||||
Amortization of prior service cost (credit) | 1.2 | 0.8 | 0.7 | 0.3 | (0.1 | ) | — | ||||||||||||||||
Curtailment gain | — | — | — | (2.7 | ) | — | — | ||||||||||||||||
Settlement loss | 0.4 | — | — | — | — | — | |||||||||||||||||
Company defined benefit plan expense | 28.0 | 51.6 | 40.0 | 5.7 | 9.2 | 3.8 | |||||||||||||||||
Multiemployer and other plans | 20.3 | 9.8 | 4.6 | — | — | — | |||||||||||||||||
Net pension cost | $ | 48.3 | $ | 61.4 | $ | 44.6 | $ | 5.7 | $ | 9.2 | $ | 3.8 |
2013 | |||
U.S. Plans | |||
Health care cost trend rate assumed for next year | 9.13 | % | |
Rate to which the cost trend rate is assumed to decline (the ultimate trend rate) | 5.00 | % | |
Year the rate reaches the ultimate trend rate | 2030 | ||
Canadian Plans | |||
Health care cost trend rate assumed for next year | 7.30 | % | |
Rate to which the cost trend rate is assumed to decline (the ultimate trend rate) | 4.80 | % | |
Year the rate reaches the ultimate trend rate | 2029 |
Pension Plans | Postretirement Plans | ||||||
Fiscal 2014 | $ | 296.7 | $ | 11.9 | |||
Fiscal 2015 | 275.1 | 11.6 | |||||
Fiscal 2016 | 281.7 | 11.0 | |||||
Fiscal 2017 | 286.1 | 10.4 | |||||
Fiscal 2018 | 290.8 | 10.2 | |||||
Fiscal Years 2019 – 2023 | 1,507.8 | 46.7 |
September 30, 2013 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
Equity securities: | |||||||||||||||
U.S. equities(a) | $ | 318.0 | $ | 133.7 | $ | 184.3 | $ | — | |||||||
Non-U.S. equities(a) | 810.4 | 58.1 | 752.3 | — | |||||||||||
Hedged equities(a) | 267.2 | — | 267.2 | — | |||||||||||
Fixed income securities: | |||||||||||||||
U.S. government securities(b) | 127.8 | — | 127.8 | — | |||||||||||
Non-U.S. government securities(c) | 94.2 | — | 94.2 | — | |||||||||||
US corporate bonds(c) | 675.8 | 106.3 | 569.5 | — | |||||||||||
Non-US corporate bonds(c) | 478.3 | 170.8 | 307.5 | — | |||||||||||
Mortgage-backed securities(c) | 49.2 | — | 49.2 | — | |||||||||||
Other fixed income(d) | 225.3 | — | 225.3 | — | |||||||||||
Short-term investments(e) | 113.8 | 113.8 | — | — | |||||||||||
Other investments: | |||||||||||||||
Alternative investments(f) | 362.7 | — | 302.3 | 60.4 | |||||||||||
$ | 3,522.7 | $ | 582.7 | $ | 2,879.6 | $ | 60.4 |
September 30, 2012 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
Equity securities: | |||||||||||||||
U.S. equities(a) | $ | 275.5 | $ | 107.1 | $ | 168.4 | $ | — | |||||||
Non-U.S. equities(a) | 808.3 | 99.8 | 708.5 | — | |||||||||||
Hedged equities(a) | 277.4 | — | 277.4 | — | |||||||||||
Fixed income securities: | |||||||||||||||
U.S. government securities(b) | 152.6 | — | 152.6 | — | |||||||||||
Non-U.S. government securities(c) | 83.6 | — | 83.6 | — | |||||||||||
US corporate bonds(c) | 667.7 | 98.3 | 569.4 | — | |||||||||||
Non-US corporate bonds(c) | 489.8 | 188.8 | 301.0 | — | |||||||||||
Mortgage-backed securities(c) | 46.5 | — | 46.5 | — | |||||||||||
Other fixed income(d) | 233.0 | — | 233.0 | — | |||||||||||
Short-term investments(e) | 114.4 | 114.4 | — | — | |||||||||||
Other investments: | |||||||||||||||
Alternative investments(f) | 331.4 | — | 268.1 | 63.3 | |||||||||||
$ | 3,480.2 | $ | 608.4 | $ | 2,808.5 | $ | 63.3 |
(a) | Equity securities are comprised of the following investment types: (i) common stock; (ii) preferred stock; (iii) equity exchange traded funds; (iv) hedged equity investments and (v) commingled equity funds. Investments in common and preferred stocks and exchange traded funds are valued using quoted market prices multiplied by the number of shares owned. The hedged equity investment is a commingled fund that consists primarily of equity indexed investments which are hedged by options and also holds collateral in the form of short term treasury securities. The commingled fund investments are valued at the net asset value per share multiplied by the number of shares held. The determination of net asset value for the commingled funds includes market pricing of the underlying assets as well as broker quotes and other valuation techniques. |
(b) | U.S. government securities include treasury and agency debt. These investments are valued using broker quotes in an active market. |
(c) | These investments are valued utilizing a market approach that includes various valuation techniques and sources such as value generation models, broker quotes in active and non-active markets, benchmark yields and securities, reported trades, issuer spreads, and/or other applicable reference data. The U.S. corporate bonds category is primarily comprised of U.S. dollar denominated investment grade securities. Commingled debt funds are valued at their net asset value per share multiplied by the number of shares held. The determination of net asset value for the commingled funds includes market pricing of the underlying assets as well as broker quotes and other valuation techniques. |
(d) | Other fixed income is comprised of municipal and asset-backed securities. Investments are valued utilizing a market approach that includes various valuation techniques and sources such as, broker quotes in active and non-active markets, benchmark yields and securities, reported trades, issuer spreads and/or other applicable reference data. |
(e) | Short-term investments are valued at $1.00/unit, which approximates fair value. Amounts are generally invested in interest-bearing accounts. |
(f) | The alternative investments are diversified across multiple asset managers and several types of asset classes including hedge funds, private equity partnerships and real estate funds. The hedge funds are valued at net asset value. Fair value of the private equity partnerships is determined based on discounted cash flow analysis that utilizes unobservable inputs such as weighted average cost of capital ranging from 8.8% to 16.1% for 2013 and 7.3% to 20.0% for 2012; residual growth rate assumptions ranging from 1.0% to 4.0% for 2013 and 1.5% to 4.0% for 2012; revenue growth rates ranging from 2.2% to 6.6% for 2013 and 1.6% to 9.1% for 2012; and EBITDA of market comparable companies with multiples ranging from 7.0 to 13.2 for 2013 and 4.8 to 14.5 for 2012. The fair value of our real estate funds is based on the utilization of various unobservable inputs including but not limited to rental rate factors ranging from 0% to 25% for 2013 and 2012; capitalization rates ranging from 5% to 8% for 2013 and 2012; discount rates ranging from 7% to 9% for 2013 and 2012; and inflation rates ranging from 0% to 5% for 2013 and 2012. |
Non-US Corporate Bonds | Alternative Investments | Total | |||||||||
Balance as of September 30, 2011 | $ | 1.4 | $ | 181.9 | $ | 183.3 | |||||
Purchases, sales, issuances, and settlements, net | (1.3 | ) | (1.6 | ) | (2.9 | ) | |||||
Actual return on plan assets: | |||||||||||
Relating to instruments still held at end of year | — | 9.7 | 9.7 | ||||||||
Relating to instruments sold during the year | (0.1 | ) | 2.8 | 2.7 | |||||||
Transfers out of level 3 | — | (129.5 | ) | (129.5 | ) | ||||||
Balance as of September 30, 2012 | $ | — | $ | 63.3 | $ | 63.3 | |||||
Purchases, sales, issuances, and settlements, net | — | (9.0 | ) | (9.0 | ) | ||||||
Actual return on plan assets: | |||||||||||
Relating to instruments still held at end of year | — | 2.5 | 2.5 | ||||||||
Relating to instruments sold during the year | — | 3.6 | 3.6 | ||||||||
Balance as of September 30, 2013 | $ | — | $ | 60.4 | $ | 60.4 |
Pension Fund | EIN / Pension Plan Number | Pension Protection Act Zone Status | FIP / RP Status Pending / Implemented | Contributions (a) | Surcharge imposed? | Expiration CBA | |||||||||||||||||
2013 | 2012 | 2013 | 2012 | 2011 | |||||||||||||||||||
U.S. Multiemployer plans: | |||||||||||||||||||||||
Pace Industry Union-Management Pension Fund | 11-6166763 / 001 | Red | Red | Implemented | $ | 3.9 | $ | 3.6 | $ | 1.8 | Yes | 9/30/11 to 8/2/2017 | |||||||||||
Other Funds | 3.2 | 6.2 | 2.8 | ||||||||||||||||||||
Total Contributions: | $ | 7.1 | $ | 9.8 | $ | 4.6 |
(a) | Contributions represent the amounts contributed to the plan during the fiscal year. Our contributions for fiscal 2012 and 2011 exceeded 5% of total plan contributions. Although the plan data for fiscal 2013 is not yet available, we would expect to continue to exceed 5% of total plan contributions. Contributions for fiscal 2013 exclude $13.2 million accrued related to a partial plan withdrawal. |
|
Years Ended September 30, | |||||||||||
2013 | 2012 | 2011 | |||||||||
Foreign net sales to unaffiliated customers | $ | 1,272.5 | $ | 1,238.6 | $ | 639.0 | |||||
Foreign segment income | $ | 95.9 | $ | 48.7 | $ | 62.1 | |||||
Foreign long-lived assets | $ | 444.6 | $ | 496.7 | $ | 513.1 | |||||
Foreign operations as a percent of consolidated operations: | |||||||||||
Foreign net sales to unaffiliated customers | 13.3 | % | 13.5 | % | 11.8 | % | |||||
Foreign segment income | 9.7 | % | 6.8 | % | 11.7 | % | |||||
Foreign long-lived assets | 8.0 | % | 8.9 | % | 9.3 | % |
Years Ended September 30, | |||||||||||
2013 | 2012 | 2011 | |||||||||
Net sales (aggregate): | |||||||||||
Corrugated Packaging | $ | 6,662.1 | $ | 6,171.2 | $ | 2,768.7 | |||||
Consumer Packaging | 2,554.1 | 2,557.5 | 2,359.8 | ||||||||
Recycling | 1,073.4 | 1,228.8 | 585.9 | ||||||||
Total | $ | 10,289.6 | $ | 9,957.5 | $ | 5,714.4 | |||||
Less net sales (intersegment): | |||||||||||
Corrugated Packaging | $ | 113.4 | $ | 121.6 | $ | 81.7 | |||||
Consumer Packaging | 25.6 | 25.2 | 23.5 | ||||||||
Recycling | 605.2 | 603.1 | 209.6 | ||||||||
Total | $ | 744.2 | $ | 749.9 | $ | 314.8 | |||||
Net sales (unaffiliated customers): | |||||||||||
Corrugated Packaging | $ | 6,548.7 | $ | 6,049.6 | $ | 2,687.0 | |||||
Consumer Packaging | 2,528.5 | 2,532.3 | 2,336.3 | ||||||||
Recycling | 468.2 | 625.7 | 376.3 | ||||||||
Total | $ | 9,545.4 | $ | 9,207.6 | $ | 5,399.6 | |||||
Segment income: | |||||||||||
Corrugated Packaging | $ | 679.9 | $ | 364.0 | $ | 241.7 | |||||
Consumer Packaging | 294.6 | 347.2 | 275.2 | ||||||||
Recycling | 14.4 | 7.1 | 14.8 | ||||||||
Segment income | 988.9 | 718.3 | 531.7 | ||||||||
Restructuring and other costs, net | (78.0 | ) | (75.2 | ) | (93.3 | ) | |||||
Non-allocated expenses | (92.1 | ) | (109.7 | ) | (79.5 | ) | |||||
Interest expense | (106.9 | ) | (119.7 | ) | (88.9 | ) | |||||
Loss on extinguishment of debt | (0.3 | ) | (25.9 | ) | (39.5 | ) | |||||
Interest income and other (expense) income, net | (0.9 | ) | 1.3 | (15.0 | ) | ||||||
Income before income taxes | $ | 710.7 | $ | 389.1 | $ | 215.5 |
Years Ended September 30, | |||||||||||
2013 | 2012 | 2011 | |||||||||
Identifiable assets: | |||||||||||
Corrugated Packaging | $ | 8,236.9 | $ | 8,300.4 | $ | 8,159.0 | |||||
Consumer Packaging | 1,811.2 | 1,755.4 | 1,731.9 | ||||||||
Recycling | 231.7 | 248.9 | 308.3 | ||||||||
Assets held for sale | 14.3 | 9.6 | 31.9 | ||||||||
Corporate | 439.3 | 372.8 | 334.9 | ||||||||
Total | $ | 10,733.4 | $ | 10,687.1 | $ | 10,566.0 | |||||
Goodwill: | |||||||||||
Corrugated Packaging | $ | 1,447.9 | $ | 1,449.1 | $ | 1,428.3 | |||||
Consumer Packaging | 361.3 | 363.3 | 359.8 | ||||||||
Recycling | 52.9 | 52.9 | 51.3 | ||||||||
Total | $ | 1,862.1 | $ | 1,865.3 | $ | 1,839.4 | |||||
Depreciation, depletion and amortization: | |||||||||||
Corrugated Packaging | $ | 427.1 | $ | 411.0 | $ | 164.1 | |||||
Consumer Packaging | 99.2 | 96.4 | 91.8 | ||||||||
Recycling | 12.7 | 13.4 | 5.0 | ||||||||
Corporate | 13.2 | 13.5 | 17.4 | ||||||||
Total | $ | 552.2 | $ | 534.3 | $ | 278.3 | |||||
Capital expenditures: | |||||||||||
Corrugated Packaging | $ | 306.1 | $ | 327.8 | $ | 74.3 | |||||
Consumer Packaging | 100.6 | 83.7 | 106.3 | ||||||||
Recycling | 11.3 | 10.3 | 14.0 | ||||||||
Corporate | 22.4 | 30.6 | 4.8 | ||||||||
Total | $ | 440.4 | $ | 452.4 | $ | 199.4 |
Corrugated Packaging | Consumer Packaging | Recycling | Total | ||||||||||||
Balance as of October 1, 2010 | |||||||||||||||
Goodwill | $ | 393.0 | $ | 398.4 | $ | 0.2 | $ | 791.6 | |||||||
Accumulated impairment losses | — | (42.8 | ) | — | (42.8 | ) | |||||||||
393.0 | 355.6 | 0.2 | 748.8 | ||||||||||||
Goodwill acquired | 1,035.4 | 5.1 | 51.1 | 1,091.6 | |||||||||||
Translation adjustment | (0.1 | ) | (0.9 | ) | — | (1.0 | ) | ||||||||
Balance as of September 30, 2011 | |||||||||||||||
Goodwill | 1,428.3 | 402.6 | 51.3 | 1,882.2 | |||||||||||
Accumulated impairment losses | — | (42.8 | ) | — | (42.8 | ) | |||||||||
1,428.3 | 359.8 | 51.3 | 1,839.4 | ||||||||||||
Goodwill acquired | 33.5 | — | — | 33.5 | |||||||||||
Purchase price allocation adjustments | (13.2 | ) | 0.7 | 1.6 | (10.9 | ) | |||||||||
Translation adjustment | 0.5 | 2.8 | — | 3.3 | |||||||||||
Balance as of September 30, 2012 | |||||||||||||||
Goodwill | 1,449.1 | 406.1 | 52.9 | 1,908.1 | |||||||||||
Accumulated impairment losses | — | (42.8 | ) | — | (42.8 | ) | |||||||||
1,449.1 | 363.3 | 52.9 | 1,865.3 | ||||||||||||
Goodwill acquired | 1.2 | — | — | 1.2 | |||||||||||
Translation adjustment | (2.4 | ) | (2.0 | ) | — | (4.4 | ) | ||||||||
Balance as of September 30, 2013 | |||||||||||||||
Goodwill | 1,447.9 | 404.1 | 52.9 | 1,904.9 | |||||||||||
Accumulated impairment losses | — | (42.8 | ) | — | (42.8 | ) | |||||||||
$ | 1,447.9 | $ | 361.3 | $ | 52.9 | $ | 1,862.1 |
|
Fiscal 2013 | First Quarter | Second Quarter | Third Quarter | Fourth Quarter | |||||||||||
(In millions, except per share data) | |||||||||||||||
Net sales | $ | 2,287.1 | $ | 2,324.9 | $ | 2,448.3 | $ | 2,485.1 | |||||||
Gross profit | 409.5 | 385.2 | 496.7 | 555.1 | |||||||||||
Restructuring and other costs, net | 16.1 | 12.4 | 23.5 | 26.0 | |||||||||||
Loss on extinguishment of debt | (0.2 | ) | (0.1 | ) | — | — | |||||||||
Income before income taxes | 141.7 | 109.1 | 203.1 | 256.8 | |||||||||||
Consolidated net income | 86.9 | 325.6 | 141.7 | 178.3 | |||||||||||
Net income attributable to Rock-Tenn Company shareholders | 86.0 | 324.7 | 140.1 | 176.5 | |||||||||||
Basic earnings per share attributable to Rock-Tenn Company shareholders | 1.20 | 4.51 | 1.94 | 2.45 | |||||||||||
Diluted earnings per share attributable to Rock-Tenn Company shareholders | 1.18 | 4.45 | 1.91 | 2.40 |
Fiscal 2012 | First Quarter | Second Quarter | Third Quarter | Fourth Quarter | |||||||||||
(In millions, except per share data) | |||||||||||||||
Net sales | $ | 2,267.7 | $ | 2,282.9 | $ | 2,303.2 | $ | 2,353.8 | |||||||
Gross profit | 392.2 | 360.8 | 359.8 | 419.9 | |||||||||||
Restructuring and other costs, net | 10.3 | 28.1 | 13.7 | 23.1 | |||||||||||
Loss on extinguishment of debt | — | (19.5 | ) | (0.1 | ) | (6.3 | ) | ||||||||
Income before income taxes | 124.4 | 53.3 | 90.6 | 120.8 | |||||||||||
Consolidated net income | 76.8 | 32.7 | 59.3 | 83.4 | |||||||||||
Net income attributable to Rock-Tenn Company shareholders | 76.7 | 31.9 | 58.2 | 82.3 | |||||||||||
Basic earnings per share attributable to Rock-Tenn Company shareholders | 1.08 | 0.45 | 0.82 | 1.15 | |||||||||||
Diluted earnings per share attributable to Rock-Tenn Company shareholders | 1.06 | 0.44 | 0.81 | 1.14 |
|
Year Ended September 30, 2011 | |||||||||||||||||||
Non- | |||||||||||||||||||
Guarantor | Guarantor | Consolidated | |||||||||||||||||
Parent | Subsidiaries | Subsidiaries | Eliminations | Total | |||||||||||||||
(In millions) | |||||||||||||||||||
Net sales | $ | 0.5 | $ | 4,815.6 | $ | 956.1 | $ | (372.6 | ) | $ | 5,399.6 | ||||||||
Cost of goods sold | 0.6 | 3,932.6 | 738.8 | (264.3 | ) | 4,407.7 | |||||||||||||
Gross profit | (0.1 | ) | 883.0 | 217.3 | (108.3 | ) | 991.9 | ||||||||||||
Selling, general and administrative expenses | 1.7 | 447.6 | 91.9 | — | 541.2 | ||||||||||||||
Restructuring and other costs, net | 19.4 | 72.7 | 1.2 | — | 93.3 | ||||||||||||||
Operating profit | (21.2 | ) | 362.7 | 124.2 | (108.3 | ) | 357.4 | ||||||||||||
Interest expense | (84.2 | ) | (125.1 | ) | (21.7 | ) | 142.1 | (88.9 | ) | ||||||||||
Loss on extinguishment of debt | (38.6 | ) | (0.9 | ) | — | — | (39.5 | ) | |||||||||||
Interest income and other income (expense), net | 61.5 | (40.4 | ) | (2.3 | ) | (33.8 | ) | (15.0 | ) | ||||||||||
Equity in income (loss) of unconsolidated entities | — | 1.9 | (0.4 | ) | — | 1.5 | |||||||||||||
Equity in income of consolidated entities | 191.2 | 44.6 | 0.1 | (235.9 | ) | — | |||||||||||||
Income before income taxes | 108.7 | 242.8 | 99.9 | (235.9 | ) | 215.5 | |||||||||||||
Income tax benefit (expense) | 32.4 | (73.0 | ) | (28.9 | ) | — | (69.5 | ) | |||||||||||
Consolidated net income | 141.1 | 169.8 | 71.0 | (235.9 | ) | 146.0 | |||||||||||||
Less: Net income attributable to noncontrolling interests | — | (4.9 | ) | — | — | (4.9 | ) | ||||||||||||
Net income attributable to Rock-Tenn Company shareholders | $ | 141.1 | $ | 164.9 | $ | 71.0 | $ | (235.9 | ) | $ | 141.1 | ||||||||
Comprehensive (loss) income attributable to Rock-Tenn Company shareholders | $ | (65.9 | ) | $ | (45.6 | ) | $ | 21.7 | $ | 23.9 | $ | (65.9 | ) |
Year Ended September 30, 2013 | |||||||||||||||||||
Non- | |||||||||||||||||||
Guarantor | Guarantor | Consolidated | |||||||||||||||||
Parent | Subsidiaries | Subsidiaries | Eliminations | Total | |||||||||||||||
(In millions) | |||||||||||||||||||
Net sales | $ | (0.1 | ) | $ | 8,553.1 | $ | 1,674.9 | $ | (682.5 | ) | $ | 9,545.4 | |||||||
Cost of goods sold | — | 6,855.7 | 1,383.0 | (539.8 | ) | 7,698.9 | |||||||||||||
Gross profit | (0.1 | ) | 1,697.4 | 291.9 | (142.7 | ) | 1,846.5 | ||||||||||||
Selling, general and administrative expenses | — | 839.7 | 114.6 | — | 954.3 | ||||||||||||||
Restructuring and other costs, net | (3.6 | ) | 67.3 | 14.3 | — | 78.0 | |||||||||||||
Operating profit | 3.5 | 790.4 | 163.0 | (142.7 | ) | 814.2 | |||||||||||||
Interest expense | (103.1 | ) | (48.1 | ) | (26.0 | ) | 70.3 | (106.9 | ) | ||||||||||
Loss on extinguishment of debt | (0.1 | ) | — | (0.2 | ) | — | (0.3 | ) | |||||||||||
Interest income and other income (expense), net | 52.1 | (126.7 | ) | 1.3 | 72.4 | (0.9 | ) | ||||||||||||
Equity in income of unconsolidated entities | — | 4.6 | — | — | 4.6 | ||||||||||||||
Equity in income of consolidated entities | 753.8 | 77.4 | — | (831.2 | ) | — | |||||||||||||
Income before income taxes | 706.2 | 697.6 | 138.1 | (831.2 | ) | 710.7 | |||||||||||||
Income tax benefit (expense) | 21.1 | 26.0 | (25.3 | ) | — | 21.8 | |||||||||||||
Consolidated net income | 727.3 | 723.6 | 112.8 | (831.2 | ) | 732.5 | |||||||||||||
Less: Net income attributable to noncontrolling interests | — | (4.0 | ) | (1.2 | ) | — | (5.2 | ) | |||||||||||
Net income attributable to Rock-Tenn Company shareholders | $ | 727.3 | $ | 719.6 | $ | 111.6 | $ | (831.2 | ) | $ | 727.3 | ||||||||
Comprehensive income attributable to Rock-Tenn Company shareholders | $ | 927.3 | $ | 920.3 | $ | 84.2 | $ | (1,004.5 | ) | $ | 927.3 |
Year Ended September 30, 2012 | |||||||||||||||||||
Non- | |||||||||||||||||||
Guarantor | Guarantor | Consolidated | |||||||||||||||||
Parent | Subsidiaries | Subsidiaries | Eliminations | Total | |||||||||||||||
(In millions) | |||||||||||||||||||
Net sales | $ | 0.1 | $ | 8,225.3 | $ | 1,648.3 | $ | (666.1 | ) | $ | 9,207.6 | ||||||||
Cost of goods sold | — | 6,816.5 | 1,366.1 | (507.7 | ) | 7,674.9 | |||||||||||||
Gross profit | 0.1 | 1,408.8 | 282.2 | (158.4 | ) | 1,532.7 | |||||||||||||
Selling, general and administrative expenses | 2.3 | 797.7 | 127.5 | — | 927.5 | ||||||||||||||
Restructuring and other costs, net | 2.6 | 47.6 | 25.0 | — | 75.2 | ||||||||||||||
Operating profit | (4.8 | ) | 563.5 | 129.7 | (158.4 | ) | 530.0 | ||||||||||||
Interest expense | (106.4 | ) | (46.3 | ) | (29.4 | ) | 62.4 | (119.7 | ) | ||||||||||
Loss on extinguishment of debt | (25.9 | ) | — | — | — | (25.9 | ) | ||||||||||||
Interest income and other income (expense), net | 51.7 | (147.0 | ) | 0.6 | 96.0 | 1.3 | |||||||||||||
Equity in income of unconsolidated entities | — | 3.4 | — | — | 3.4 | ||||||||||||||
Equity in income of consolidated entities | 302.4 | 15.7 | — | (318.1 | ) | — | |||||||||||||
Income before income taxes | 217.0 | 389.3 | 100.9 | (318.1 | ) | 389.1 | |||||||||||||
Income tax benefit (expense) | 32.1 | (134.9 | ) | (34.1 | ) | — | (136.9 | ) | |||||||||||
Consolidated net income | 249.1 | 254.4 | 66.8 | (318.1 | ) | 252.2 | |||||||||||||
Less: Net income attributable to noncontrolling interests | — | (2.7 | ) | (0.4 | ) | — | (3.1 | ) | |||||||||||
Net income attributable to Rock-Tenn Company shareholders | $ | 249.1 | $ | 251.7 | $ | 66.4 | $ | (318.1 | ) | $ | 249.1 | ||||||||
Comprehensive income attributable to Rock-Tenn Company shareholders | $ | 47.8 | $ | 46.7 | $ | 63.6 | $ | (110.3 | ) | $ | 47.8 |
September 30, 2012 | |||||||||||||||||||
Non- | |||||||||||||||||||
Guarantor | Guarantor | Consolidated | |||||||||||||||||
Parent | Subsidiaries | Subsidiaries | Eliminations | Total | |||||||||||||||
(In millions) | |||||||||||||||||||
ASSETS | |||||||||||||||||||
Current assets: | |||||||||||||||||||
Cash and cash equivalents | $ | — | $ | — | $ | 37.2 | $ | — | $ | 37.2 | |||||||||
Restricted cash | 40.6 | — | — | — | 40.6 | ||||||||||||||
Accounts receivable, net | — | 110.5 | 1,026.6 | (61.5 | ) | 1,075.6 | |||||||||||||
Inventories | — | 700.1 | 161.8 | — | 861.9 | ||||||||||||||
Other current assets | 33.2 | 142.8 | 25.7 | (27.2 | ) | 174.5 | |||||||||||||
Intercompany receivables | 396.8 | 793.1 | 148.2 | (1,338.1 | ) | — | |||||||||||||
Total current assets | 470.6 | 1,746.5 | 1,399.5 | (1,426.8 | ) | 2,189.8 | |||||||||||||
Net property, plant and equipment | — | 5,102.9 | 508.5 | — | 5,611.4 | ||||||||||||||
Goodwill | — | 1,761.4 | 103.9 | — | 1,865.3 | ||||||||||||||
Intangibles, net | — | 782.9 | 12.2 | — | 795.1 | ||||||||||||||
Intercompany notes receivable | 768.0 | 403.3 | 0.7 | (1,172.0 | ) | — | |||||||||||||
Investments in consolidated subsidiaries | 5,642.3 | 365.8 | — | (6,008.1 | ) | — | |||||||||||||
Other assets | 42.9 | 123.6 | 59.0 | — | 225.5 | ||||||||||||||
$ | 6,923.8 | $ | 10,286.4 | $ | 2,083.8 | $ | (8,606.9 | ) | $ | 10,687.1 | |||||||||
LIABILITIES AND EQUITY | |||||||||||||||||||
Current liabilities: | |||||||||||||||||||
Current portion of debt | $ | 202.9 | $ | — | $ | 58.4 | $ | — | $ | 261.3 | |||||||||
Accounts payable | — | 642.4 | 128.0 | (61.5 | ) | 708.9 | |||||||||||||
Accrued compensation and benefits | — | 178.2 | 33.2 | — | 211.4 | ||||||||||||||
Other current liabilities | 43.7 | 160.7 | 49.5 | (27.2 | ) | 226.7 | |||||||||||||
Intercompany payables | 602.4 | 658.0 | 77.7 | (1,338.1 | ) | — | |||||||||||||
Total current liabilities | 849.0 | 1,639.3 | 346.8 | (1,426.8 | ) | 1,408.3 | |||||||||||||
Long-term debt due after one year | 2,555.7 | — | 595.5 | — | 3,151.2 | ||||||||||||||
Intercompany notes payable | 109.3 | 733.9 | 328.8 | (1,172.0 | ) | — | |||||||||||||
Pension liabilities, net of current portion | — | 1,283.0 | 210.1 | — | 1,493.1 | ||||||||||||||
Postretirement benefit liabilities, net of current portion | — | 102.1 | 52.1 | — | 154.2 | ||||||||||||||
Deferred income taxes | — | 861.3 | 27.5 | — | 888.8 | ||||||||||||||
Other long-term liabilities | 4.1 | 166.5 | 3.3 | — | 173.9 | ||||||||||||||
Redeemable noncontrolling interests | — | 7.5 | 3.9 | — | 11.4 | ||||||||||||||
Total Rock-Tenn Company shareholders' equity | 3,405.7 | 5,492.3 | 515.8 | (6,008.1 | ) | 3,405.7 | |||||||||||||
Noncontrolling interests | — | 0.5 | — | — | 0.5 | ||||||||||||||
Total equity | 3,405.7 | 5,492.8 | 515.8 | (6,008.1 | ) | 3,406.2 | |||||||||||||
$ | 6,923.8 | $ | 10,286.4 | $ | 2,083.8 | $ | (8,606.9 | ) | $ | 10,687.1 |
September 30, 2013 | |||||||||||||||||||
Non- | |||||||||||||||||||
Guarantor | Guarantor | Consolidated | |||||||||||||||||
Parent | Subsidiaries | Subsidiaries | Eliminations | Total | |||||||||||||||
(In millions) | |||||||||||||||||||
ASSETS | |||||||||||||||||||
Current assets: | |||||||||||||||||||
Cash and cash equivalents | $ | 14.8 | $ | 1.2 | $ | 20.4 | $ | — | $ | 36.4 | |||||||||
Restricted cash | 9.3 | — | — | — | 9.3 | ||||||||||||||
Accounts receivable, net | — | 84.7 | 1,098.0 | (47.8 | ) | 1,134.9 | |||||||||||||
Inventories | — | 779.6 | 158.3 | — | 937.9 | ||||||||||||||
Other current assets | 20.3 | 265.7 | 32.1 | (20.2 | ) | 297.9 | |||||||||||||
Intercompany receivables | 56.3 | 26.8 | 44.5 | (127.6 | ) | — | |||||||||||||
Total current assets | 100.7 | 1,158.0 | 1,353.3 | (195.6 | ) | 2,416.4 | |||||||||||||
Net property, plant and equipment | — | 5,098.5 | 456.2 | — | 5,554.7 | ||||||||||||||
Goodwill | — | 1,762.6 | 99.5 | — | 1,862.1 | ||||||||||||||
Intangibles, net | — | 688.2 | 11.2 | — | 699.4 | ||||||||||||||
Intercompany notes receivable | 503.5 | 645.9 | 1.3 | (1,150.7 | ) | — | |||||||||||||
Investments in consolidated subsidiaries | 6,230.4 | 364.0 | — | (6,594.4 | ) | — | |||||||||||||
Other assets | 42.2 | 124.9 | 41.7 | (8.0 | ) | 200.8 | |||||||||||||
$ | 6,876.8 | $ | 9,842.1 | $ | 1,963.2 | $ | (7,948.7 | ) | $ | 10,733.4 | |||||||||
LIABILITIES AND EQUITY | |||||||||||||||||||
Current liabilities: | |||||||||||||||||||
Current portion of debt | $ | — | $ | — | $ | 2.9 | $ | — | $ | 2.9 | |||||||||
Accounts payable | — | 733.2 | 116.7 | (47.8 | ) | 802.1 | |||||||||||||
Accrued compensation and benefits | — | 220.9 | 28.1 | — | 249.0 | ||||||||||||||
Other current liabilities | 15.3 | 148.8 | 45.5 | (20.2 | ) | 189.4 | |||||||||||||
Intercompany payables | 0.5 | 76.6 | 50.5 | (127.6 | ) | — | |||||||||||||
Total current liabilities | 15.8 | 1,179.5 | 243.7 | (195.6 | ) | 1,243.4 | |||||||||||||
Long-term debt due after one year | 2,391.1 | — | 450.8 | — | 2,841.9 | ||||||||||||||
Intercompany notes payable | 152.9 | 469.1 | 528.7 | (1,150.7 | ) | — | |||||||||||||
Pension liabilities, net of current portion | — | 811.8 | 163.4 | — | 975.2 | ||||||||||||||
Postretirement benefit liabilities, net of current portion | — | 74.3 | 44.0 | — | 118.3 | ||||||||||||||
Deferred income taxes | — | 1,061.0 | 10.1 | (8.0 | ) | 1,063.1 | |||||||||||||
Other long-term liabilities | 4.7 | 157.4 | 3.3 | — | 165.4 | ||||||||||||||
Redeemable noncontrolling interests | — | 8.1 | 5.2 | — | 13.3 | ||||||||||||||
Total Rock-Tenn Company shareholders' equity | 4,312.3 | 6,080.4 | 514.0 | (6,594.4 | ) | 4,312.3 | |||||||||||||
Noncontrolling interests | — | 0.5 | — | — | 0.5 | ||||||||||||||
Total equity | 4,312.3 | 6,080.9 | 514.0 | (6,594.4 | ) | 4,312.8 | |||||||||||||
$ | 6,876.8 | $ | 9,842.1 | $ | 1,963.2 | $ | (7,948.7 | ) | $ | 10,733.4 |
Year Ended September 30, 2013 | |||||||||||||||||||
Non- | |||||||||||||||||||
Guarantor | Guarantor | Consolidated | |||||||||||||||||
Parent | Subsidiaries | Subsidiaries | Eliminations | Total | |||||||||||||||
(In millions) | |||||||||||||||||||
Operating activities: | |||||||||||||||||||
Net cash provided by (used for) operating activities | $ | 409.0 | $ | 1,053.2 | $ | (43.4 | ) | $ | (386.3 | ) | $ | 1,032.5 | |||||||
Investing activities: | |||||||||||||||||||
Capital expenditures | — | (419.4 | ) | (21.0 | ) | — | (440.4 | ) | |||||||||||
Cash paid for purchase of business, net of cash acquired | — | (6.3 | ) | — | — | (6.3 | ) | ||||||||||||
Investment in unconsolidated entities | — | (0.1 | ) | — | — | (0.1 | ) | ||||||||||||
Return of capital from unconsolidated entities | — | 1.0 | — | — | 1.0 | ||||||||||||||
Proceeds from sale of property, plant and equipment | — | 16.0 | 10.8 | — | 26.8 | ||||||||||||||
Proceeds from property, plant and equipment insurance settlement | — | 15.4 | — | — | 15.4 | ||||||||||||||
Intercompany notes issued | (468.8 | ) | (562.6 | ) | — | 1,031.4 | — | ||||||||||||
Intercompany notes proceeds | 732.8 | 319.9 | — | (1,052.7 | ) | — | |||||||||||||
Intercompany return of capital | 0.8 | 0.4 | — | (1.2 | ) | — | |||||||||||||
Net cash provided by (used for) investing activities | 264.8 | (635.7 | ) | (10.2 | ) | (22.5 | ) | (403.6 | ) | ||||||||||
Financing activities: | |||||||||||||||||||
Additions to revolving credit facilities | 74.3 | — | 24.7 | — | 99.0 | ||||||||||||||
Repayments of revolving credit facilities | (86.9 | ) | — | (59.3 | ) | — | (146.2 | ) | |||||||||||
Additions to debt | — | — | 277.0 | — | 277.0 | ||||||||||||||
Repayments of debt | (355.6 | ) | — | (431.8 | ) | — | (787.4 | ) | |||||||||||
Debt issuance costs | (1.0 | ) | — | (1.0 | ) | — | (2.0 | ) | |||||||||||
Cash paid for debt extinguishment costs | (0.1 | ) | — | — | — | (0.1 | ) | ||||||||||||
Issuances of common stock, net of related minimum tax withholdings | 3.5 | — | — | — | 3.5 | ||||||||||||||
Excess tax benefits from share-based compensation | — | 6.0 | — | — | 6.0 | ||||||||||||||
(Repayments to) advances from consolidated entities | (261.5 | ) | 185.4 | 76.1 | — | — | |||||||||||||
Advances from unconsolidated entity | — | 1.2 | — | — | 1.2 | ||||||||||||||
Cash dividends paid to shareholders | (75.3 | ) | — | — | — | (75.3 | ) | ||||||||||||
Cash distributions paid to noncontrolling interests | — | — | (4.9 | ) | — | (4.9 | ) | ||||||||||||
Intercompany notes borrowing | 43.6 | 467.8 | 520.0 | (1,031.4 | ) | — | |||||||||||||
Intercompany notes payments | — | (732.6 | ) | (320.1 | ) | 1,052.7 | — | ||||||||||||
Intercompany capital return | — | (0.8 | ) | (0.4 | ) | 1.2 | — | ||||||||||||
Intercompany dividends | — | (343.3 | ) | (43.0 | ) | 386.3 | — | ||||||||||||
Net cash (used for) provided by financing activities | (659.0 | ) | (416.3 | ) | 37.3 | 408.8 | (629.2 | ) | |||||||||||
Effect of exchange rate changes on cash and cash equivalents | — | — | (0.5 | ) | — | (0.5 | ) | ||||||||||||
Increase (decrease) in cash and cash equivalents | 14.8 | 1.2 | (16.8 | ) | — | (0.8 | ) | ||||||||||||
Cash and cash equivalents at beginning of period | — | — | 37.2 | — | 37.2 | ||||||||||||||
Cash and cash equivalents at end of period | $ | 14.8 | $ | 1.2 | $ | 20.4 | $ | — | $ | 36.4 |
Year Ended September 30, 2012 | |||||||||||||||||||
Non- | |||||||||||||||||||
Guarantor | Guarantor | Consolidated | |||||||||||||||||
Parent | Subsidiaries | Subsidiaries | Eliminations | Total | |||||||||||||||
(In millions) | |||||||||||||||||||
Operating activities: | |||||||||||||||||||
Net cash provided by (used for) operating activities | $ | 132.9 | $ | 540.0 | $ | 151.4 | $ | (167.6 | ) | $ | 656.7 | ||||||||
Investing activities: | |||||||||||||||||||
Capital expenditures | — | (426.5 | ) | (25.9 | ) | — | (452.4 | ) | |||||||||||
Cash paid for the purchase of a leased facility | — | (17.0 | ) | — | — | (17.0 | ) | ||||||||||||
Cash paid for purchase of business, net of cash acquired | (93.5 | ) | (32.1 | ) | — | — | (125.6 | ) | |||||||||||
Investment in unconsolidated entities | — | (1.7 | ) | — | — | (1.7 | ) | ||||||||||||
Return of capital from unconsolidated entities | — | 1.8 | — | — | 1.8 | ||||||||||||||
Proceeds from sale of property, plant and equipment | — | 17.9 | 22.6 | — | 40.5 | ||||||||||||||
Proceeds from property, plant and equipment insurance settlement | — | 10.2 | — | — | 10.2 | ||||||||||||||
Intercompany notes issued | (36.1 | ) | (156.2 | ) | — | 192.3 | — | ||||||||||||
Intercompany notes proceeds | 27.6 | 1.8 | — | (29.4 | ) | — | |||||||||||||
Intercompany capital investment | (89.3 | ) | — | — | 89.3 | — | |||||||||||||
Intercompany return of capital | 378.9 | — | — | (378.9 | ) | — | |||||||||||||
Net cash provided by (used for) investing activities | 187.6 | (601.8 | ) | (3.3 | ) | (126.7 | ) | (544.2 | ) | ||||||||||
Financing activities: | |||||||||||||||||||
Proceeds from issuance of notes | 1,442.2 | — | — | — | 1,442.2 | ||||||||||||||
Additions to revolving credit facilities | 687.4 | — | 60.7 | — | 748.1 | ||||||||||||||
Repayments of revolving credit facilities | (674.4 | ) | — | (85.4 | ) | — | (759.8 | ) | |||||||||||
Additions to debt | 227.1 | — | 99.5 | — | 326.6 | ||||||||||||||
Repayments of debt | (1,527.6 | ) | (28.8 | ) | (247.2 | ) | — | (1,803.6 | ) | ||||||||||
Debt issuance costs | (16.2 | ) | — | — | — | (16.2 | ) | ||||||||||||
Cash paid for debt extinguishment costs | (14.0 | ) | — | — | — | (14.0 | ) | ||||||||||||
Issuances of common stock, net of related minimum tax withholdings | 5.2 | — | — | — | 5.2 | ||||||||||||||
Excess tax benefits from share-based compensation | — | 10.0 | — | — | 10.0 | ||||||||||||||
(Repayments to) advances from consolidated entities | (470.6 | ) | 505.9 | (35.3 | ) | — | — | ||||||||||||
Advances from unconsolidated entity | — | 0.2 | — | — | 0.2 | ||||||||||||||
Cash dividends paid to shareholders | (56.5 | ) | — | — | — | (56.5 | ) | ||||||||||||
Cash distributions paid to noncontrolling interests | — | — | (0.8 | ) | — | (0.8 | ) | ||||||||||||
Intercompany notes borrowing | 76.9 | 35.6 | 79.8 | (192.3 | ) | — | |||||||||||||
Intercompany notes payments | — | (10.0 | ) | (19.4 | ) | 29.4 | — | ||||||||||||
Intercompany capital receipt | — | 39.3 | 50.0 | (89.3 | ) | — | |||||||||||||
Intercompany capital return | — | (378.9 | ) | — | 378.9 | — | |||||||||||||
Intercompany dividends | — | (115.1 | ) | (52.5 | ) | 167.6 | — | ||||||||||||
Net cash (used for) provided by financing activities | (320.5 | ) | 58.2 | (150.6 | ) | 294.3 | (118.6 | ) | |||||||||||
Effect of exchange rate changes on cash and cash equivalents | — | — | 1.6 | — | 1.6 | ||||||||||||||
(Decrease) in cash and cash equivalents | — | (3.6 | ) | (0.9 | ) | — | (4.5 | ) | |||||||||||
Cash and cash equivalents at beginning of period | — | 3.6 | 38.1 | — | 41.7 | ||||||||||||||
Cash and cash equivalents at end of period | $ | — | $ | — | $ | 37.2 | $ | — | $ | 37.2 |
Year Ended September 30, 2011 | |||||||||||||||||||
Non- | |||||||||||||||||||
Guarantor | Guarantor | Consolidated | |||||||||||||||||
Parent | Subsidiaries | Subsidiaries | Eliminations | Total | |||||||||||||||
(In millions) | |||||||||||||||||||
Operating activities: | |||||||||||||||||||
Net cash provided by (used for) operating activities | $ | 50.3 | $ | 1,051.6 | $ | (601.1 | ) | $ | (39.1 | ) | $ | 461.7 | |||||||
Investing activities: | |||||||||||||||||||
Capital expenditures | — | (172.2 | ) | (27.2 | ) | — | (199.4 | ) | |||||||||||
Cash paid for purchase of business, net of cash acquired | (1,300.1 | ) | — | — | — | (1,300.1 | ) | ||||||||||||
Investment in unconsolidated entities | — | (2.0 | ) | — | — | (2.0 | ) | ||||||||||||
Return of capital from unconsolidated entities | — | 0.8 | 0.2 | — | 1.0 | ||||||||||||||
Proceeds from sale of property, plant and equipment | — | 7.4 | 1.2 | — | 8.6 | ||||||||||||||
Proceeds from property, plant and equipment insurance settlement | — | 0.5 | — | — | 0.5 | ||||||||||||||
Intercompany notes issued | (16.7 | ) | (39.5 | ) | — | 56.2 | — | ||||||||||||
Intercompany notes proceeds | 174.4 | 270.0 | 8.9 | (453.3 | ) | — | |||||||||||||
Intercompany capital investment | (1,171.7 | ) | (207.1 | ) | — | 1,378.8 | — | ||||||||||||
Intercompany return of capital | 102.3 | 2.1 | — | (104.4 | ) | — | |||||||||||||
Net cash (used for) provided by investing activities | (2,211.8 | ) | (140.0 | ) | (16.9 | ) | 877.3 | (1,491.4 | ) | ||||||||||
Financing activities: | |||||||||||||||||||
Additions to revolving credit facilities | 553.2 | — | 249.4 | — | 802.6 | ||||||||||||||
Repayments of revolving credit facilities | (562.5 | ) | — | (2.0 | ) | — | (564.5 | ) | |||||||||||
Additions to debt | 2,225.0 | — | 652.4 | — | 2,877.4 | ||||||||||||||
Repayments of debt | (626.6 | ) | (1,169.1 | ) | (170.6 | ) | — | (1,966.3 | ) | ||||||||||
Debt issuance costs | (43.8 | ) | — | — | — | (43.8 | ) | ||||||||||||
Cash paid for debt extinguishment costs | (37.9 | ) | — | — | — | (37.9 | ) | ||||||||||||
Issuances of common stock, net of related minimum tax withholdings | 25.2 | — | — | — | 25.2 | ||||||||||||||
Advances from (repayments to) consolidated entities | 657.9 | (598.5 | ) | (59.4 | ) | — | — | ||||||||||||
Advances from unconsolidated entity | — | 1.7 | — | — | 1.7 | ||||||||||||||
Cash dividends paid to shareholders | (37.6 | ) | — | — | — | (37.6 | ) | ||||||||||||
Cash distributions paid to noncontrolling interests | — | — | (5.2 | ) | — | (5.2 | ) | ||||||||||||
Intercompany notes borrowing | 17.5 | — | 38.7 | (56.2 | ) | — | |||||||||||||
Intercompany notes payments | (8.9 | ) | (174.4 | ) | (270.0 | ) | 453.3 | — | |||||||||||
Intercompany capital receipt | — | 1,136.7 | 242.1 | (1,378.8 | ) | — | |||||||||||||
Intercompany capital return | — | (102.3 | ) | (2.1 | ) | 104.4 | — | ||||||||||||
Intercompany dividends | — | (2.7 | ) | (36.4 | ) | 39.1 | — | ||||||||||||
Net cash provided by (used for) financing activities | 2,161.5 | (908.6 | ) | 636.9 | (838.2 | ) | 1,051.6 | ||||||||||||
Effect of exchange rate changes on cash and cash equivalents | — | — | 3.9 | — | 3.9 | ||||||||||||||
Increase in cash and cash equivalents | — | 3.0 | 22.8 | — | 25.8 | ||||||||||||||
Cash and cash equivalents at beginning of period | — | 0.6 | 15.3 | — | 15.9 | ||||||||||||||
Cash and cash equivalents at end of period | $ | — | $ | 3.6 | $ | 38.1 | $ | — | $ | 41.7 |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|