|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
|
|||
Years | |
Land improvements | 10 to 25 |
Buildings and structures | 10 to 30 |
Leasehold and building improvements | 5 to 40 |
Machinery and equipment – vehicles | 3 to 10 |
Machinery and equipment – other mining and production | 3 to 50 |
Office furniture and equipment | 3 to 10 |
Mineral interests | 20 to 99 |
|
|||
Fair Value of Consideration Transferred (in millions) | October 3, 2016 | ||
Cash paid at closing | $ | 317.1 | |
Additional cash due at closing | 20.6 | ||
Fair value of contingent consideration | 31.4 | ||
Fair value of 35% equity investment | 178.7 | ||
Total | $ | 547.8 | |
Recognized amounts of identifiable assets acquired and liabilities assumed (in millions): | Purchase Price Allocation | ||
Cash and cash equivalents | $ | 73.8 | |
Accounts receivable | 89.4 | ||
Inventories | 77.1 | ||
Other current assets | 13.7 | ||
Property, plant and equipment | 189.4 | ||
Intangible assets | 81.2 | ||
Investment in equity method investee | 24.5 | ||
Other noncurrent assets | 6.9 | ||
Accounts payable | (27.1 | ) | |
Accrued expenses | (40.3 | ) | |
Current portion of long-term debt | (129.6 | ) | |
Other current liabilities | (14.0 | ) | |
Long-term debt, net of current portion | (62.0 | ) | |
Deferred income taxes, net | (66.0 | ) | |
Other noncurrent liabilities | (21.9 | ) | |
Total identifiable net assets | 195.1 | ||
Goodwill | 352.7 | ||
Total fair value of business combination | $ | 547.8 | |
Estimated Fair Value (in millions) | Weighted-Average Amortization Period (in years) | |||
Trade names | $ | 36.9 | 11.0 | |
Developed technology | 37.5 | 5.3 | ||
Customer relationships | 6.8 | 13.5 | ||
Total identifiable intangible assets | $ | 81.2 | 8.6 | |
Twelve Months Ended, | ||||||
Unaudited Combined Pro Forma Results of Operations (in millions) | December 31, 2016 | December 31, 2015 | ||||
Revenues | $ | 1,381.3 | $ | 1,421.3 | ||
Net earnings | $ | 108.1 | $ | 128.0 | ||
• | Adjustments to exclude non-recurring direct incremental costs of the acquisition; |
• | Adjustments to expenses relating to the financing transactions described above; |
• | Adjustments to reflect incremental amortization and depreciation from the preliminary allocation of the purchase price; |
• | Adjustments to reflect certain income tax effects of the acquisition; |
• | Adjustments to remove net loss related to the previously held 35% equity interest in Produquímica; and |
• | Adjustment to remove the gain from the remeasurement of the previously held 35% equity interest in Produquímica |
|
|||
2017 | 2016 | |||||||
Finished goods | $ | 208.4 | $ | 206.1 | ||||
Raw materials and supplies | 81.5 | 74.5 | ||||||
Total inventories | $ | 289.9 | $ | 280.6 | ||||
|
|||
2017 | 2016 | |||||||
Land, buildings and structures and leasehold improvements | $ | 552.5 | $ | 480.1 | ||||
Machinery and equipment | 942.3 | 848.2 | ||||||
Office furniture and equipment | 53.1 | 28.3 | ||||||
Mineral interests | 173.1 | 168.5 | ||||||
Construction in progress | 213.4 | 243.6 | ||||||
1,934.4 | 1,768.7 | |||||||
Less accumulated depreciation and depletion | (796.3 | ) | (676.4 | ) | ||||
Property, plant and equipment, net | $ | 1,138.1 | $ | 1,092.3 | ||||
|
|||
Supply Agreement | SOP Production Rights | Customer/Distributor Relationships | Lease Rights | Trade Names | Developed Technologies | Patents | Other | Total | |||||||||||||||||||
December 31, 2017 | |||||||||||||||||||||||||||
Gross intangible asset | $ | 28.9 | $ | 24.3 | $ | 14.1 | $ | 1.8 | $ | 43.3 | $ | 39.3 | $ | 16.5 | $ | 1.4 | $ | 169.6 | |||||||||
Accumulated amortization | (4.0 | ) | (13.7 | ) | (4.3 | ) | (0.4 | ) | (4.8 | ) | (11.0 | ) | (5.5 | ) | (0.6 | ) | (44.3 | ) | |||||||||
Net intangible assets | $ | 24.9 | $ | 10.6 | $ | 9.8 | $ | 1.4 | $ | 38.5 | $ | 28.3 | $ | 11.0 | $ | 0.8 | $ | 125.3 | |||||||||
Supply Agreement | SOP Production Rights | Customer/Distributor Relationships | Lease Rights | Trade Names | Developed Technologies | Patents | Other | Total | |||||||||||||||||||
December 31, 2016 | |||||||||||||||||||||||||||
Gross intangible asset | $ | 27.0 | $ | 24.3 | $ | 13.8 | $ | 1.7 | $ | 43.6 | $ | 38.9 | $ | 15.4 | $ | 2.2 | $ | 166.9 | |||||||||
Accumulated amortization | (3.2 | ) | (12.7 | ) | (3.0 | ) | (0.3 | ) | (0.8 | ) | (3.2 | ) | (3.7 | ) | (0.7 | ) | (27.6 | ) | |||||||||
Net intangible assets | $ | 23.8 | $ | 11.6 | $ | 10.8 | $ | 1.4 | $ | 42.8 | $ | 35.7 | $ | 11.7 | $ | 1.5 | $ | 139.3 | |||||||||
Intangible asset | Estimated Lives |
Supply agreement | 50 years |
SOP production rights | 25 years |
Patents | 10-20 years |
Developed technology | 4-7 years |
Lease rights | 25 years |
Customer and distributor relationships | 10-14 years |
Trademarks | 10 years |
Noncompete agreements | 5 years |
Trade names | 10-11 years |
|
|||
2017 | 2016 | 2015 | ||||||||||
Current: | ||||||||||||
Federal | $ | 0.5 | $ | 27.6 | $ | 31.7 | ||||||
State | (9.8 | ) | 6.7 | 7.3 | ||||||||
Foreign | 85.8 | 11.6 | 16.4 | |||||||||
Total current | 76.5 | 45.9 | 55.4 | |||||||||
Deferred: | ||||||||||||
Federal | (4.4 | ) | (2.8 | ) | (0.2 | ) | ||||||
State | (0.5 | ) | (0.7 | ) | — | |||||||
Foreign | (11.6 | ) | (7.8 | ) | 0.1 | |||||||
Total deferred | (16.5 | ) | (11.3 | ) | (0.1 | ) | ||||||
Total provision for income taxes | $ | 60.0 | $ | 34.6 | $ | 55.3 | ||||||
2017 | 2016 | 2015 | ||||||||||
Domestic (loss) income | $ | (41.2 | ) | $ | 123.6 | $ | 170.6 | |||||
Foreign income | 143.9 | 73.7 | 43.9 | |||||||||
Earnings before income taxes | $ | 102.7 | $ | 197.3 | $ | 214.5 | ||||||
Computed tax at the U.S. federal statutory rate of 32.7% in 2017 and 35% in 2016 and 2015 | 33.6 | 69.1 | 75.1 | |||||||||
Foreign income rate differential, mining, and withholding taxes, net of U.S. federal deduction | 1.6 | (1.7 | ) | (1.2 | ) | |||||||
Percentage depletion in excess of basis | (6.4 | ) | (8.6 | ) | (11.2 | ) | ||||||
Other domestic tax reserves, net of reversals | — | — | (4.5 | ) | ||||||||
Domestic manufacturers deduction | — | (1.4 | ) | (2.4 | ) | |||||||
State income taxes, net of federal income tax benefit | 0.8 | 3.9 | 5.1 | |||||||||
Change in valuation allowance on deferred tax asset | (23.9 | ) | (1.4 | ) | — | |||||||
Interest expense recognition differences | (5.6 | ) | (5.9 | ) | (6.1 | ) | ||||||
Nontaxable remeasurement gain | — | (20.2 | ) | — | ||||||||
Tax Cuts and Jobs Act of 2017 | 46.8 | — | — | |||||||||
Transfer pricing settlement with taxing authorities | 13.8 | — | — | |||||||||
Other, net | (0.7 | ) | 0.8 | 0.5 | ||||||||
Provision for income taxes | $ | 60.0 | $ | 34.6 | $ | 55.3 | ||||||
Effective tax rate | 58 | % | 18 | % | 26 | % | ||||||
2017 | 2016 | |||||||
Deferred tax assets: | ||||||||
Reluz Nordeste Indústria e Comércio Ltda net operating loss carryforwards | $ | 0.8 | $ | 1.2 | ||||
Produquímica Indústria e Comércio S.A. net operating loss carryforwards | 12.9 | — | ||||||
Other, net | 8.0 | 0.3 | ||||||
Total deferred tax assets before valuation allowance | 21.7 | 1.5 | ||||||
Valuation allowance | (9.0 | ) | — | |||||
Total noncurrent deferred tax assets: | $ | 12.7 | $ | 1.5 | ||||
Deferred tax assets to be netted with deferred tax liabilities: | ||||||||
Net operating loss carryforwards | $ | 2.3 | $ | 17.8 | ||||
Stock-based compensation | 2.7 | 4.0 | ||||||
Derivatives | — | 8.7 | ||||||
Other, net | 9.3 | 23.9 | ||||||
Total deferred tax assets before valuation allowance | 14.3 | 54.4 | ||||||
Valuation allowance | (1.2 | ) | (33.6 | ) | ||||
Total deferred tax assets to be netted with deferred tax liabilities | 13.1 | 20.8 | ||||||
Deferred tax liabilities: | ||||||||
Property, plant and equipment | 98.1 | 101.4 | ||||||
Intangible asset | 42.0 | 49.0 | ||||||
Other, net | — | 1.2 | ||||||
Total deferred tax liabilities | 140.1 | 151.6 | ||||||
Net deferred tax liabilities | $ | 127.0 | $ | 130.8 | ||||
2017 | 2016 | 2015 | ||||||||||
Unrecognized tax benefits: | ||||||||||||
Balance at January 1 | $ | 20.7 | $ | 18.3 | $ | 21.8 | ||||||
Additions resulting from current year tax positions | 1.3 | 0.1 | 1.6 | |||||||||
Additions relating to tax positions taken in prior years | 51.7 | 0.5 | 0.8 | |||||||||
Additions relating to current year acquisitions | — | 2.4 | — | |||||||||
Reductions due to cash payments | — | — | (0.8 | ) | ||||||||
Reductions due to settlements | (4.5 | ) | — | — | ||||||||
Reductions relating to tax positions taken in prior years | (1.4 | ) | — | (2.4 | ) | |||||||
Reductions due to expiration of tax years | (0.4 | ) | (0.6 | ) | (2.7 | ) | ||||||
Balance at December 31 | $ | 67.4 | $ | 20.7 | $ | 18.3 | ||||||
|
|||
Plan Assets at December 31, | ||||||
Asset Category | 2017 | 2016 | ||||
Cash and cash equivalents | 3 | % | 3 | % | ||
Blended funds | 32 | % | 30 | % | ||
Bond funds | 45 | % | 48 | % | ||
Insurance policy | 20 | % | 19 | % | ||
Total | 100 | % | 100 | % | ||
Market Value at December 31, 2017 | Level One | Level Two | Level Three | |||||||||||||
Asset category: | ||||||||||||||||
Cash and cash equivalents(a) | $ | 2.2 | $ | 2.2 | $ | — | $ | — | ||||||||
Blended funds(b) | 22.3 | — | 22.3 | — | ||||||||||||
Bond funds(c): | ||||||||||||||||
Treasuries | 31.2 | — | 31.2 | — | ||||||||||||
Insurance policy(d) | 13.4 | — | — | 13.4 | ||||||||||||
Total Pension Assets | $ | 69.1 | $ | 2.2 | $ | 53.5 | $ | 13.4 | ||||||||
Market Value at December 31, 2016 | Level One | Level Two | Level Three | |||||||||||||
Asset category: | ||||||||||||||||
Cash and cash equivalents(a) | $ | 2.0 | $ | 2.0 | $ | — | $ | — | ||||||||
Blended funds(b) | 18.9 | — | 18.9 | — | ||||||||||||
Bond funds(c): | ||||||||||||||||
Treasuries | 29.5 | — | 29.5 | — | ||||||||||||
Insurance policy(d) | 11.9 | — | — | 11.9 | ||||||||||||
Total Pension Assets | $ | 62.3 | $ | 2.0 | $ | 48.4 | $ | 11.9 | ||||||||
(a) | The fair value of cash and cash equivalents is its carrying value. |
(b) | The Company is invested in a diversified growth fund. The diversified growth fund is valued at the last traded or official close for the underlying equities and bid or mid for the underlying fixed income securities depending on the portfolio benchmark. Where representative prices are unavailable, underlying fixed income investments are valued based on other observable market-based inputs. |
(c) | This category includes investments in investment-grade fixed-income instruments and funds linked to U.K. treasury notes. The funds are valued using the bid amounts for each fund. All of the Company’s bond fund pension assets are invested in U.K.-linked treasuries as of December 31, 2017 and 2016. |
(d) | The insurance policy has been written by an insurance company with an A+ rating from Standard and Poors. The policy derives its value primarily from its underlying investments which consists of separate funds also managed by the underwriter. The policy’s holdings consist primarily of a unit trust fund, which is valued based on its underlying holdings of equities, fixed income securities, cash and derivative instruments. Those underlying investments are valued at bid price on the last business day of the period when available. Other investments use the last available authorized price of the last business day of the period. Unquoted investments are valued based upon the fund manager’s opinion of fair value based primarily on other observable market-based inputs. Open positions in derivative contracts or foreign currency transactions are included at their mark to market value. Money market instruments are valued based upon amortized cost. Term deposits are valued at their nominal value. |
Value of Insurance Policy | ||||
Beginning balance as of January 1, 2016 | $ | 14.6 | ||
Unrealized loss | (0.4 | ) | ||
Currency fluctuation adjustment | (2.3 | ) | ||
Ending balance as of December 31, 2016 | $ | 11.9 | ||
Unrealized gain | 0.3 | |||
Currency fluctuation adjustment | 1.2 | |||
Ending balance as of December 31, 2017 | $ | 13.4 | ||
2017 | 2016 | 2015 | |||||||
Discount rate | 2.80 | % | 3.80 | % | 3.40 | % | |||
Expected return on plan assets | 3.70 | % | 4.50 | % | 4.30 | % | |||
Calendar Year | Future Expected Benefit Payments | ||
2018 | $ | 2.8 | |
2019 | 2.9 | ||
2020 | 3.0 | ||
2021 | 3.1 | ||
2022 | 3.1 | ||
2023 – 2027 | 17.3 | ||
2017 | 2016 | |||||||
Change in benefit obligation: | ||||||||
Benefit obligation as of January 1 | $ | 61.7 | $ | 66.9 | ||||
Interest cost | 1.8 | 2.3 | ||||||
Actuarial loss | 0.2 | 7.3 | ||||||
Benefits paid | (2.6 | ) | (3.4 | ) | ||||
Currency fluctuation adjustment | 5.9 | (11.4 | ) | |||||
Benefit obligation as of December 31 | 67.0 | 61.7 | ||||||
Change in plan assets: | ||||||||
Fair value as of January 1 | 62.3 | 66.9 | ||||||
Actual return | 2.7 | 8.8 | ||||||
Company contributions | 0.8 | 1.4 | ||||||
Currency fluctuation adjustment | 5.9 | (11.4 | ) | |||||
Benefits paid | (2.6 | ) | (3.4 | ) | ||||
Fair value of plan assets as of December 31 | 69.1 | 62.3 | ||||||
Overfunded status of the plan | $ | 2.1 | $ | 0.6 | ||||
2017 | 2016 | 2015 | ||||||||||
Interest cost on projected benefit obligation | $ | 1.8 | $ | 2.3 | $ | 2.5 | ||||||
Prior service cost | (0.1 | ) | (0.1 | ) | (0.1 | ) | ||||||
Expected return on plan assets | (2.4 | ) | (2.8 | ) | (2.9 | ) | ||||||
Net amortization | 0.4 | 0.4 | 1.5 | |||||||||
Net pension (benefit) expense | $ | (0.3 | ) | $ | (0.2 | ) | $ | 1.0 | ||||
|
|||
2017 | 2016 | |||||||
Term Loans due July 2021 | $ | 837.4 | $ | 845.9 | ||||
Revolving Credit Facility due July 2021 | 168.9 | 105.4 | ||||||
4.875% Senior Notes due July 2024 | 250.0 | 250.0 | ||||||
Banco Bradesco Loan due February 2017 | — | 13.2 | ||||||
Banco Votorantim Loan due April 2017 | — | 12.4 | ||||||
Banco Bradesco Loan due July 2017 | — | 4.8 | ||||||
Scotiabank Loan due August 2017 | — | 20.2 | ||||||
Banco Itaú Loans due September 2017 | — | 15.1 | ||||||
Scotiabank Loan due September 2017 | — | 15.1 | ||||||
Banco Votorantim Loan due September 2017 | — | 0.8 | ||||||
Banco Bradesco Loan due October 2017 | — | 16.8 | ||||||
Rabobank Loan due November 2017 | — | 22.6 | ||||||
Rabobank Loan due November 2019 | 21.1 | — | ||||||
Banco Itaú Loans due May 2019 to April 2020 | 1.9 | 3.1 | ||||||
Financiadora de Estudos e Projetos Loan due November 2023 | 13.1 | 7.4 | ||||||
Banco do Brasil Loan due February 2018 | 0.2 | — | ||||||
Banco Santander Loan due September 2019 | 19.6 | — | ||||||
Banco Santander Loan due November 2019 | 24.1 | — | ||||||
Banco Itaú Loan due March 2019 | 12.4 | — | ||||||
Banco Scotiabank Loan due September 2019 | 20.5 | — | ||||||
1,369.2 | 1,332.8 | |||||||
Less unamortized debt issuance costs | (6.7 | ) | (7.8 | ) | ||||
Total debt | 1,362.5 | 1,325.0 | ||||||
Less current portion | (32.1 | ) | (130.2 | ) | ||||
Long-term debt | $ | 1,330.4 | $ | 1,194.8 | ||||
Debt Maturity | |||
2018 | $ | 32.1 | |
2019 | 89.2 | ||
2020 | 10.7 | ||
2021 | 983.0 | ||
2022 | 2.2 | ||
Thereafter | 252.0 | ||
Total | $ | 1,369.2 | |
|
|||
Asset Derivatives | Liability Derivatives | |||||||||||
Derivatives designated as hedging instruments: | Balance Sheet Location | December 31, 2017 | Balance Sheet Location | December 31, 2017 | ||||||||
Commodity contracts | Other current assets | $ | — | Accrued expenses | $ | 1.0 | ||||||
Commodity contracts | Other assets | — | Other noncurrent liabilities | 0.4 | ||||||||
Swap contracts | Other current assets | 0.9 | Accrued expenses | — | ||||||||
Swap contracts | Other assets | 0.4 | Other noncurrent liabilities | — | ||||||||
Total derivatives designated as hedging instruments(a)(b) | $ | 1.3 | $ | 1.4 | ||||||||
(a) | The Company has master netting agreements with its commodity hedge counterparties and accordingly has netted in its Consolidated Balance Sheets less than $0.1 million of its commodity contracts that are in a receivable position against its contracts in payable positions. |
(b) | The Company has both commodity hedge and foreign currency swap agreements with two counterparties each. Amounts recorded as liabilities for the Company’s commodity contracts are payable to both counterparties, and amounts recorded as assets for the Company’s swap contracts are receivable from both counterparties. |
Asset Derivatives | Liability Derivatives | |||||||||||
Derivatives designated as hedging instruments: | Balance Sheet Location | December 31, 2016 | Balance Sheet Location | December 31, 2016 | ||||||||
Commodity contracts | Other current assets | $ | 1.2 | Accrued expenses | $ | 0.3 | ||||||
Commodity contracts | Other assets | 0.1 | Other noncurrent liabilities | 0.1 | ||||||||
Total derivatives designated as hedging instruments(a) | 1.3 | 0.4 | ||||||||||
Derivatives not designated as hedging instruments: | ||||||||||||
Swap contracts | Other current assets | $ | — | Accrued expenses | $ | 25.8 | ||||||
Swap contracts | Other assets | — | Other noncurrent liabilities | — | ||||||||
Total derivatives not designated as hedging instruments | — | 25.8 | ||||||||||
Total derivatives(b) | $ | 1.3 | $ | 26.2 | ||||||||
(a) | The Company has master netting agreements with its commodity hedge counterparties and accordingly has netted in its Consolidated Balance Sheets approximately $0.4 million of its commodity contracts that are in a payable position against its contracts in receivable positions. |
(b) | The Company has commodity hedge and foreign currency swap agreements with two and five counterparties, respectively. Amounts recorded as assets for the Company’s commodity contracts are receivable from both counterparties, and amounts recorded as liabilities for the Company’s swap contracts are payable to all five counterparties. |
Twelve Months Ended December 31, 2017 | ||||||||||
Derivatives in Cash Flow Hedging Relationships | Location of Gain (Loss) Reclassified from Accumulated OCI Into Income (Effective Portion) | Amount of (Gain) Loss Recognized in OCI on Derivative (Effective Portion) | Amount of Gain (Loss) Reclassified from Accumulated OCI Into Income (Effective Portion) | |||||||
Commodity contracts | Product cost | $ | 3.0 | $ | (0.6 | ) | ||||
Swap contracts | Interest expense | (1.9 | ) | 1.9 | ||||||
Total | $ | 1.1 | $ | 1.3 | ||||||
Twelve Months Ended December 31, 2016 | ||||||||||
Derivatives in Cash Flow Hedging Relationships | Location of Gain (Loss) Reclassified from Accumulated OCI Into Income Effective Portion) | Amount of (Gain) Loss Recognized in OCI on Derivative (Effective Portion) | Amount of Gain (Loss) Reclassified from Accumulated OCI Into Income (Effective Portion) | |||||||
Commodity contracts | Product cost | $ | (0.8 | ) | $ | (2.7 | ) | |||
Total | $ | (0.8 | ) | $ | (2.7 | ) | ||||
|
|||
Operating Leases | |||
2018 | $ | 13.1 | |
2019 | 10.4 | ||
2020 | 5.8 | ||
2021 | 2.2 | ||
2022 | 1.5 | ||
Thereafter | 5.0 | ||
Total | $ | 38.0 | |
Capital Leases | |||
2018 | $ | 0.9 | |
2019 | 0.8 | ||
2020 | 0.9 | ||
2021 | 0.9 | ||
2022 | 0.9 | ||
Thereafter | 5.2 | ||
Total | $ | 9.6 | |
|
|||
2017 | 2016 | 2015 | ||||||||||
Fair value of options granted | $ | 9.54 | $ | 10.17 | $ | 14.78 | ||||||
Expected term (years) | 4.5 | 4.5 | 4.8 | |||||||||
Expected volatility | 23.2 | % | 24.4 | % | 24.9 | % | ||||||
Dividend yield | 3.5 | % | 3.3 | % | 3.1 | % | ||||||
Risk-free interest rates | 1.8 | % | 1.2 | % | 1.6 | % | ||||||
Stock Options | RSUs | PSUs | |||||||||||||||||||
Number | Weighted-average exercise price | Number | Weighted-average fair value | Number | Weighted-average fair value | ||||||||||||||||
Outstanding at December 31, 2014 | 278,429 | $ | 79.23 | 88,532 | $ | 76.58 | 59,627 | $ | 88.69 | ||||||||||||
Granted | 120,956 | 91.76 | 21,317 | 90.94 | 35,584 | 100.49 | |||||||||||||||
Exercised(a) | (33,906 | ) | 72.53 | — | — | — | — | ||||||||||||||
Released from restriction(a) | — | — | (15,952 | ) | 71.69 | (10,454 | ) | 74.49 | |||||||||||||
Cancelled/Expired | (12,392 | ) | 84.71 | (2,889 | ) | 81.43 | (7,392 | ) | 82.46 | ||||||||||||
Outstanding at December 31, 2015 | 353,087 | $ | 83.94 | 91,008 | $ | 80.65 | 77,365 | $ | 96.63 | ||||||||||||
Granted | 157,887 | 70.48 | 34,975 | 72.06 | 43,902 | 73.86 | |||||||||||||||
Exercised(a) | (11,377 | ) | 62.50 | — | — | — | — | ||||||||||||||
Released from restriction(a) | — | — | (53,983 | ) | 75.18 | (10,258 | ) | 78.49 | |||||||||||||
Cancelled/Expired(b) | (56,842 | ) | 80.95 | (8,220 | ) | 83.16 | (21,998 | ) | 88.79 | ||||||||||||
Outstanding at December 31, 2016 | 442,755 | $ | 80.07 | 63,780 | $ | 80.25 | 89,011 | $ | 89.43 | ||||||||||||
Granted | 227,351 | 68.00 | 34,635 | 68.00 | 58,878 | 73.08 | |||||||||||||||
Exercised(a) | (3,366 | ) | 76.03 | — | — | — | — | ||||||||||||||
Released from restriction(a) | — | — | (15,806 | ) | 84.77 | (12,946 | ) | 105.77 | |||||||||||||
Cancelled/Expired(b) | (103,863 | ) | 76.44 | (11,753 | ) | 71.96 | (22,907 | ) | 86.81 | ||||||||||||
Outstanding at December 31, 2017 | 562,877 | $ | 75.89 | 70,856 | $ | 74.63 | 112,036 | $ | 79.48 | ||||||||||||
(a) | Common stock issued for exercised options, vested RSUs and vested and earned PSUs were issued from treasury shares. |
(b) | The performance period for the 2015 PSU grant was completed in 2017. The Company does not expect to issue any shares in March 2018 when the 2015 PSU grant vests. |
Options Outstanding | Options Exercisable | ||||||||||||||||||
Range of exercise prices | Options outstanding | Weighted-average remaining contractual life (years) | Weighted-average exercise price of options outstanding | Options exercisable | Weighted-average remaining contractual life (years) | Weighted-average exercise price of exercisable options | |||||||||||||
$68.00 - $69.24 | 195,232 | 6.3 | $ | 68.00 | — | — | $ | — | |||||||||||
$69.25 - $71.09 | 120,117 | 5.2 | 70.48 | 30,471 | 5.2 | 70.48 | |||||||||||||
$71.10 - $81.73 | 84,605 | 2.0 | 75.63 | 84,605 | 2.0 | 75.63 | |||||||||||||
$81.74 - $89.47 | 79,349 | 2.6 | 87.04 | 62,974 | 2.4 | 87.00 | |||||||||||||
$89.48 - $93.26 | 83,574 | 4.2 | 91.77 | 43,162 | 4.2 | 91.77 | |||||||||||||
Totals | 562,877 | 4.6 | $ | 75.89 | 221,212 | 3.0 | $ | 81.31 | |||||||||||
Twelve Months Ended December 31, 2017(a) | Gains and (Losses) on Cash Flow Hedges | Defined Benefit Pension | Foreign Currency | Total | ||||||||||||
Beginning balance | $ | 0.6 | $ | (3.7 | ) | $ | (101.8 | ) | $ | (104.9 | ) | |||||
Other comprehensive income (loss) before reclassifications | (0.6 | ) | (0.4 | ) | 28.7 | 27.7 | ||||||||||
Amounts reclassified from accumulated other comprehensive loss | (0.9 | ) | 0.2 | — | (0.7 | ) | ||||||||||
Net current period other comprehensive income (loss) | (1.5 | ) | (0.2 | ) | 28.7 | 27.0 | ||||||||||
Ending balance | $ | (0.9 | ) | $ | (3.9 | ) | $ | (73.1 | ) | $ | (77.9 | ) | ||||
(a) | With the exception of the cumulative foreign currency translation adjustment, for which no tax effect is recorded, the changes in the components of accumulated other comprehensive gain (loss) presented in the table are reflected net of applicable income taxes. |
Twelve Months Ended December 31, 2016(a) | Gains and (Losses) on Cash Flow Hedges | Defined Benefit Pension | Foreign Currency | Total | ||||||||||||
Beginning balance | $ | (1.6 | ) | $ | (3.8 | ) | $ | (102.9 | ) | $ | (108.3 | ) | ||||
Other comprehensive income (loss) before reclassifications | 0.5 | (0.1 | ) | 1.1 | 1.5 | |||||||||||
Amounts reclassified from accumulated other comprehensive loss | 1.7 | 0.2 | — | 1.9 | ||||||||||||
Net current period other comprehensive income | 2.2 | 0.1 | 1.1 | 3.4 | ||||||||||||
Ending balance | $ | 0.6 | $ | (3.7 | ) | $ | (101.8 | ) | $ | (104.9 | ) | |||||
(a) | With the exception of the cumulative foreign currency translation adjustment, for which no tax effect is recorded, the changes in the components of accumulated other comprehensive gain (loss) presented in the table are reflected net of applicable income taxes. |
Twelve Months Ended December 31, 2017 | Amount Reclassified from AOCI | Line Item Impacted in the Consolidated Statement of Operations | ||||
Gains and (losses) on cash flow hedges: | ||||||
Natural gas instruments | $ | 0.6 | Product cost | |||
Foreign currency swaps | (1.9 | ) | Interest expense | |||
Income tax expense (benefit) | 0.4 | |||||
(0.9 | ) | |||||
Amortization of defined benefit pension: | ||||||
Amortization of loss | $ | 0.3 | Product cost | |||
Income tax expense (benefit) | (0.1 | ) | ||||
0.2 | ||||||
Total reclassifications, net of income taxes | $ | (0.7 | ) | |||
Twelve Months Ended December 31, 2016 | Amount Reclassified from AOCI | Line Item Impacted in the Consolidated Statement of Operations | ||||
Gains and (losses) on cash flow hedges: | ||||||
Natural gas instruments | $ | (2.7 | ) | Product cost | ||
Income tax expense (benefit) | 1.0 | |||||
(1.7 | ) | |||||
Amortization of defined benefit pension: | ||||||
Amortization of loss | $ | 0.3 | Product cost | |||
Income tax expense (benefit) | (0.1 | ) | ||||
0.2 | ||||||
Total reclassifications, net of income taxes | $ | (1.5 | ) | |||
|
|||
December 31, 2017 | Level One | Level Two | Level Three | |||||||||||||
Asset Class: | ||||||||||||||||
Mutual fund investments in a non-qualified savings plan(a) | $ | 2.2 | $ | 2.2 | $ | — | $ | — | ||||||||
Derivatives - foreign currency swaps, net | 1.3 | — | 1.3 | — | ||||||||||||
Total Assets | $ | 3.5 | $ | 2.2 | $ | 1.3 | $ | — | ||||||||
Liability Class: | ||||||||||||||||
Liabilities related to non-qualified savings plan | $ | (2.2 | ) | $ | (2.2 | ) | $ | — | $ | — | ||||||
Derivatives - natural gas instruments | (1.4 | ) | — | (1.4 | ) | — | ||||||||||
Total Liabilities | $ | (3.6 | ) | $ | (2.2 | ) | $ | (1.4 | ) | $ | — | |||||
(a) | Includes mutual fund investments of approximately 30% in the common stock of large-cap U.S. companies, 15% in the common stock of small to mid-cap U.S. companies, 5% in the common stock of international companies, 10% in bond funds, 20% in short-term investments and 20% in blended funds. |
December 31, 2016 | Level One | Level Two | Level Three | |||||||||||||
Asset Class: | ||||||||||||||||
Mutual fund investments in a non-qualified savings plan(a) | $ | 1.8 | $ | 1.8 | $ | — | $ | — | ||||||||
Derivatives - natural gas instruments | 0.9 | — | 0.9 | — | ||||||||||||
Trading securities | 1.8 | — | 1.8 | — | ||||||||||||
Total Assets | $ | 4.5 | $ | 1.8 | $ | 2.7 | $ | — | ||||||||
Liability Class: | ||||||||||||||||
Liabilities related to non-qualified savings plan | $ | (1.8 | ) | $ | (1.8 | ) | $ | — | $ | — | ||||||
Derivatives - foreign currency swaps | (25.8 | ) | — | (25.8 | ) | — | ||||||||||
Total Liabilities | $ | (27.6 | ) | $ | (1.8 | ) | $ | (25.8 | ) | $ | — | |||||
(a) | Includes mutual fund investments of approximately 25% in the common stock of large-cap U.S. companies, 10% in the common stock of small to mid-cap U.S. companies, 5% in the common stock of international companies, 5% in bond funds, 40% in short-term investments and 15% in blended funds. |
|
|||
2017 | Salt | Plant Nutrition North America | Plant Nutrition South America | Corporate& Other(a) | Total | |||||||||||||||
Sales to external customers | $ | 769.2 | $ | 210.0 | $ | 375.0 | $ | 10.2 | $ | 1,364.4 | ||||||||||
Intersegment sales | — | 6.5 | — | (6.5 | ) | — | ||||||||||||||
Shipping and handling cost | 220.6 | 28.1 | 18.8 | — | 267.5 | |||||||||||||||
Operating earnings (loss)(b) | 138.0 | 27.7 | 49.1 | (55.6 | ) | 159.2 | ||||||||||||||
Depreciation, depletion and amortization | 55.0 | 36.9 | 22.6 | 7.7 | 122.2 | |||||||||||||||
Total assets | 1,030.6 | 601.1 | 808.0 | 131.3 | 2,571.0 | |||||||||||||||
Capital expenditures | 65.8 | 31.9 | 11.3 | 5.1 | 114.1 | |||||||||||||||
2016 | Salt | Plant Nutrition North America | Plant Nutrition South America | Corporate& Other(a) | Total | |||||||||||||||
Sales to external customers | $ | 811.9 | $ | 203.0 | $ | 113.5 | $ | 9.6 | $ | 1,138.0 | ||||||||||
Intersegment sales | — | 5.2 | — | (5.2 | ) | — | ||||||||||||||
Shipping and handling cost | 214.5 | 25.0 | 5.4 | — | 244.9 | |||||||||||||||
Operating earnings (loss) | 200.6 | 21.1 | 7.4 | (54.5 | ) | 174.6 | ||||||||||||||
Depreciation, depletion and amortization | 46.7 | 33.4 | 5.0 | 5.2 | 90.3 | |||||||||||||||
Total assets | 980.3 | 592.3 | 844.9 | 49.0 | 2,466.5 | |||||||||||||||
Capital expenditures | 103.4 | 63.6 | 2.1 | 13.1 | 182.2 | |||||||||||||||
2015 | Salt | Plant Nutrition North America | Plant Nutrition South America | Corporate& Other(a) | Total | |||||||||||||||
Sales to external customers | $ | 849.0 | $ | 238.4 | $ | — | $ | 11.3 | $ | 1,098.7 | ||||||||||
Intersegment sales | 0.1 | 7.7 | — | (7.8 | ) | — | ||||||||||||||
Shipping and handling cost | 239.1 | 22.4 | — | — | 261.5 | |||||||||||||||
Operating earnings (loss) | 215.2 | 57.9 | — | (51.7 | ) | 221.4 | ||||||||||||||
Depreciation, depletion and amortization | 43.9 | 29.8 | — | 4.6 | 78.3 | |||||||||||||||
Total assets(c) | 896.5 | 679.7 | — | 48.6 | 1,624.8 | |||||||||||||||
Capital expenditures | 106.5 | 92.8 | — | 18.3 | 217.6 | |||||||||||||||
(a) | Corporate and Other includes corporate entities, records management operations and other incidental operations and eliminations. Operating earnings (loss) for corporate and other includes indirect corporate overhead including costs for general corporate governance and oversight, as well as costs for the human resources, information technology and finance functions. |
(b) | In 2017, operating results include $4.3 million of restructuring charges. |
(c) | In 2015, the Company’s equity investment in Produquímica is included in total assets for its Plant Nutrition North America segment. |
Sales | 2017 | 2016 | 2015 | |||||||||
United States(a) | $ | 718.0 | $ | 762.6 | $ | 834.6 | ||||||
Canada | 217.7 | 212.5 | 198.4 | |||||||||
Brazil | 362.1 | 111.7 | — | |||||||||
United Kingdom | 43.3 | 40.6 | 56.8 | |||||||||
Other | 23.3 | 10.6 | 8.9 | |||||||||
Total sales | $ | 1,364.4 | $ | 1,138.0 | $ | 1,098.7 | ||||||
(a) | United States sales exclude product sold to foreign customers at U.S. ports. |
Long-Lived Assets | 2017 | 2016 | 2015 | |||||||||
United States | $ | 618.5 | $ | 568.5 | $ | 498.0 | ||||||
Canada | 515.9 | 461.5 | 394.3 | |||||||||
United Kingdom | 69.9 | 66.8 | 95.7 | |||||||||
Brazil | 618.4 | 645.8 | 116.4 | |||||||||
Other | 6.5 | 6.5 | 6.5 | |||||||||
Total long-lived assets | $ | 1,829.2 | $ | 1,749.1 | $ | 1,110.9 | ||||||
|
|||
Year ended December 31, | 2017 | 2016 | 2015 | |||||||||
Numerator: | ||||||||||||
Net earnings | $ | 42.7 | $ | 162.7 | $ | 159.2 | ||||||
Less: Net earnings allocated to participating securities(a) | (0.5 | ) | (0.8 | ) | (1.0 | ) | ||||||
Net earnings available to common shareholders | $ | 42.2 | $ | 161.9 | $ | 158.2 | ||||||
Denominator (in thousands): | ||||||||||||
Weighted average common shares outstanding, shares for basic earnings per share(b) | 33,819 | 33,776 | 33,677 | |||||||||
Weighted average equity awards outstanding | 1 | 4 | 15 | |||||||||
Shares for diluted earnings per share | 33,820 | 33,780 | 33,692 | |||||||||
Net earnings per common share, basic | $ | 1.25 | $ | 4.79 | $ | 4.70 | ||||||
Net earnings per common share, diluted | $ | 1.25 | $ | 4.79 | $ | 4.69 | ||||||
(a) | Participating securities include PSUs and RSUs that receive non-forfeitable dividends. Net earnings were allocated to participating securities of 166,000, 164,000 and 198,000 for 2017, 2016 and 2015, respectively. |
(b) | For the calculation of diluted earnings per share, the Company uses the more dilutive of either the treasury stock method or the two-class method to determine the weighted average number of outstanding common shares. In addition, the Company had 640,000, 509,000 and 432,000 weighted options outstanding for 2017, 2016 and 2015, respectively, which were anti-dilutive and therefore not included in the diluted earnings per share calculation. |
|
|||
Quarter | First | Second | Third | Fourth | ||||||||||||
2017 | ||||||||||||||||
Sales | $ | 387.8 | $ | 228.0 | $ | 290.7 | $ | 457.9 | ||||||||
Gross profit | 81.6 | 44.9 | 76.1 | 124.0 | ||||||||||||
Net earnings (loss)(a) | 21.5 | (6.4 | ) | 32.0 | (4.4 | ) | ||||||||||
Net earnings (loss) per share, basic(a) | 0.63 | (0.19 | ) | 0.94 | (0.13 | ) | ||||||||||
Net earnings (loss) per share, diluted(a) | 0.63 | (0.19 | ) | 0.94 | (0.13 | ) | ||||||||||
Basic weighted-average shares outstanding (in thousands) | 33,802 | 33,823 | 33,825 | 33,828 | ||||||||||||
Diluted weighted-average shares outstanding (in thousands) | 33,803 | 33,823 | 33,825 | 33,828 | ||||||||||||
2016 | ||||||||||||||||
Sales | $ | 345.7 | $ | 169.5 | $ | 179.6 | $ | 443.2 | ||||||||
Gross profit | 102.6 | 41.3 | 45.2 | 110.4 | ||||||||||||
Net earnings(b) | 49.7 | 6.3 | 9.1 | 97.6 | ||||||||||||
Net earnings per share, basic(b) | 1.47 | 0.18 | 0.27 | 2.88 | ||||||||||||
Net earnings per share, diluted (b) | 1.46 | 0.18 | 0.27 | 2.87 | ||||||||||||
Basic weighted-average shares outstanding (in thousands) | 33,746 | 33,784 | 33,786 | 33,788 | ||||||||||||
Diluted weighted-average shares outstanding (in thousands) | 33,748 | 33,787 | 33,789 | 33,793 | ||||||||||||
(a) | In connection with U.S. tax reform, the Company recorded a net charge of $46.8 million during the fourth quarter of 2017. The Company released $18 million and $7 million in the third and fourth quarters of 2017, respectively, related to Brazilian valuation allowances that were acquired in the acquisition of Produquímica. See Note 7 for a discussion of tax-related items that impacted 2017 results. |
(b) | In the fourth quarter of 2016, the Company recognized a gain of $59.3 million on the remeasurement of its equity investment as part of the acquisition of the remaining 65% of Produquímica’s equity. |
|
|||
|
|||
Description (in millions) | Balance at the Beginning of the Year | Additions (Deductions) Charged to Expense | Deductions(1) | Balance at the End of the Year | ||||||||||||
Deducted from Receivables — Allowance for Doubtful Accounts | ||||||||||||||||
2017 | $ | 9.0 | $ | 3.2 | $ | (1.3 | ) | $ | 10.9 | |||||||
2016(2) | 1.3 | 8.0 | (0.3 | ) | 9.0 | |||||||||||
2015 | 1.4 | 0.6 | (0.7 | ) | 1.3 | |||||||||||
Deducted from Deferred Income Taxes — Valuation Allowance | ||||||||||||||||
2017 | $ | 33.6 | $ | 1.1 | $ | (24.5 | ) | $ | 10.2 | |||||||
2016(3) | 0.9 | 34.3 | (1.6 | ) | 33.6 | |||||||||||
2015 | 1.0 | 0.1 | (0.2 | ) | 0.9 | |||||||||||
(1) | Deduction for purposes for which reserve was created. |
(2) | The 2016 additions include $7.4 million related to the acquisition of Produquímica. This amount was not charged to expense. |
(3) | The 2016 additions relate to the acquisition of Produquímica. This amount was not charged to expense. |
|
|||
Years | |
Land improvements | 10 to 25 |
Buildings and structures | 10 to 30 |
Leasehold and building improvements | 5 to 40 |
Machinery and equipment – vehicles | 3 to 10 |
Machinery and equipment – other mining and production | 3 to 50 |
Office furniture and equipment | 3 to 10 |
Mineral interests | 20 to 99 |
|
|||
Years | |
Land improvements | 10 to 25 |
Buildings and structures | 10 to 30 |
Leasehold and building improvements | 5 to 40 |
Machinery and equipment – vehicles | 3 to 10 |
Machinery and equipment – other mining and production | 3 to 50 |
Office furniture and equipment | 3 to 10 |
Mineral interests | 20 to 99 |
|
|||
Fair Value of Consideration Transferred (in millions) | October 3, 2016 | ||
Cash paid at closing | $ | 317.1 | |
Additional cash due at closing | 20.6 | ||
Fair value of contingent consideration | 31.4 | ||
Fair value of 35% equity investment | 178.7 | ||
Total | $ | 547.8 | |
Recognized amounts of identifiable assets acquired and liabilities assumed (in millions): | Purchase Price Allocation | ||
Cash and cash equivalents | $ | 73.8 | |
Accounts receivable | 89.4 | ||
Inventories | 77.1 | ||
Other current assets | 13.7 | ||
Property, plant and equipment | 189.4 | ||
Intangible assets | 81.2 | ||
Investment in equity method investee | 24.5 | ||
Other noncurrent assets | 6.9 | ||
Accounts payable | (27.1 | ) | |
Accrued expenses | (40.3 | ) | |
Current portion of long-term debt | (129.6 | ) | |
Other current liabilities | (14.0 | ) | |
Long-term debt, net of current portion | (62.0 | ) | |
Deferred income taxes, net | (66.0 | ) | |
Other noncurrent liabilities | (21.9 | ) | |
Total identifiable net assets | 195.1 | ||
Goodwill | 352.7 | ||
Total fair value of business combination | $ | 547.8 | |
Estimated Fair Value (in millions) | Weighted-Average Amortization Period (in years) | |||
Trade names | $ | 36.9 | 11.0 | |
Developed technology | 37.5 | 5.3 | ||
Customer relationships | 6.8 | 13.5 | ||
Total identifiable intangible assets | $ | 81.2 | 8.6 | |
Twelve Months Ended, | ||||||
Unaudited Combined Pro Forma Results of Operations (in millions) | December 31, 2016 | December 31, 2015 | ||||
Revenues | $ | 1,381.3 | $ | 1,421.3 | ||
Net earnings | $ | 108.1 | $ | 128.0 | ||
|
|||
2017 | 2016 | |||||||
Finished goods | $ | 208.4 | $ | 206.1 | ||||
Raw materials and supplies | 81.5 | 74.5 | ||||||
Total inventories | $ | 289.9 | $ | 280.6 | ||||
|
|||
2017 | 2016 | |||||||
Land, buildings and structures and leasehold improvements | $ | 552.5 | $ | 480.1 | ||||
Machinery and equipment | 942.3 | 848.2 | ||||||
Office furniture and equipment | 53.1 | 28.3 | ||||||
Mineral interests | 173.1 | 168.5 | ||||||
Construction in progress | 213.4 | 243.6 | ||||||
1,934.4 | 1,768.7 | |||||||
Less accumulated depreciation and depletion | (796.3 | ) | (676.4 | ) | ||||
Property, plant and equipment, net | $ | 1,138.1 | $ | 1,092.3 | ||||
|
|||
Supply Agreement | SOP Production Rights | Customer/Distributor Relationships | Lease Rights | Trade Names | Developed Technologies | Patents | Other | Total | |||||||||||||||||||
December 31, 2017 | |||||||||||||||||||||||||||
Gross intangible asset | $ | 28.9 | $ | 24.3 | $ | 14.1 | $ | 1.8 | $ | 43.3 | $ | 39.3 | $ | 16.5 | $ | 1.4 | $ | 169.6 | |||||||||
Accumulated amortization | (4.0 | ) | (13.7 | ) | (4.3 | ) | (0.4 | ) | (4.8 | ) | (11.0 | ) | (5.5 | ) | (0.6 | ) | (44.3 | ) | |||||||||
Net intangible assets | $ | 24.9 | $ | 10.6 | $ | 9.8 | $ | 1.4 | $ | 38.5 | $ | 28.3 | $ | 11.0 | $ | 0.8 | $ | 125.3 | |||||||||
Supply Agreement | SOP Production Rights | Customer/Distributor Relationships | Lease Rights | Trade Names | Developed Technologies | Patents | Other | Total | |||||||||||||||||||
December 31, 2016 | |||||||||||||||||||||||||||
Gross intangible asset | $ | 27.0 | $ | 24.3 | $ | 13.8 | $ | 1.7 | $ | 43.6 | $ | 38.9 | $ | 15.4 | $ | 2.2 | $ | 166.9 | |||||||||
Accumulated amortization | (3.2 | ) | (12.7 | ) | (3.0 | ) | (0.3 | ) | (0.8 | ) | (3.2 | ) | (3.7 | ) | (0.7 | ) | (27.6 | ) | |||||||||
Net intangible assets | $ | 23.8 | $ | 11.6 | $ | 10.8 | $ | 1.4 | $ | 42.8 | $ | 35.7 | $ | 11.7 | $ | 1.5 | $ | 139.3 | |||||||||
Intangible asset | Estimated Lives |
Supply agreement | 50 years |
SOP production rights | 25 years |
Patents | 10-20 years |
Developed technology | 4-7 years |
Lease rights | 25 years |
Customer and distributor relationships | 10-14 years |
Trademarks | 10 years |
Noncompete agreements | 5 years |
Trade names | 10-11 years |
|
|||
2017 | 2016 | 2015 | ||||||||||
Current: | ||||||||||||
Federal | $ | 0.5 | $ | 27.6 | $ | 31.7 | ||||||
State | (9.8 | ) | 6.7 | 7.3 | ||||||||
Foreign | 85.8 | 11.6 | 16.4 | |||||||||
Total current | 76.5 | 45.9 | 55.4 | |||||||||
Deferred: | ||||||||||||
Federal | (4.4 | ) | (2.8 | ) | (0.2 | ) | ||||||
State | (0.5 | ) | (0.7 | ) | — | |||||||
Foreign | (11.6 | ) | (7.8 | ) | 0.1 | |||||||
Total deferred | (16.5 | ) | (11.3 | ) | (0.1 | ) | ||||||
Total provision for income taxes | $ | 60.0 | $ | 34.6 | $ | 55.3 | ||||||
2017 | 2016 | 2015 | ||||||||||
Domestic (loss) income | $ | (41.2 | ) | $ | 123.6 | $ | 170.6 | |||||
Foreign income | 143.9 | 73.7 | 43.9 | |||||||||
Earnings before income taxes | $ | 102.7 | $ | 197.3 | $ | 214.5 | ||||||
Computed tax at the U.S. federal statutory rate of 32.7% in 2017 and 35% in 2016 and 2015 | 33.6 | 69.1 | 75.1 | |||||||||
Foreign income rate differential, mining, and withholding taxes, net of U.S. federal deduction | 1.6 | (1.7 | ) | (1.2 | ) | |||||||
Percentage depletion in excess of basis | (6.4 | ) | (8.6 | ) | (11.2 | ) | ||||||
Other domestic tax reserves, net of reversals | — | — | (4.5 | ) | ||||||||
Domestic manufacturers deduction | — | (1.4 | ) | (2.4 | ) | |||||||
State income taxes, net of federal income tax benefit | 0.8 | 3.9 | 5.1 | |||||||||
Change in valuation allowance on deferred tax asset | (23.9 | ) | (1.4 | ) | — | |||||||
Interest expense recognition differences | (5.6 | ) | (5.9 | ) | (6.1 | ) | ||||||
Nontaxable remeasurement gain | — | (20.2 | ) | — | ||||||||
Tax Cuts and Jobs Act of 2017 | 46.8 | — | — | |||||||||
Transfer pricing settlement with taxing authorities | 13.8 | — | — | |||||||||
Other, net | (0.7 | ) | 0.8 | 0.5 | ||||||||
Provision for income taxes | $ | 60.0 | $ | 34.6 | $ | 55.3 | ||||||
Effective tax rate | 58 | % | 18 | % | 26 | % | ||||||
2017 | 2016 | |||||||
Deferred tax assets: | ||||||||
Reluz Nordeste Indústria e Comércio Ltda net operating loss carryforwards | $ | 0.8 | $ | 1.2 | ||||
Produquímica Indústria e Comércio S.A. net operating loss carryforwards | 12.9 | — | ||||||
Other, net | 8.0 | 0.3 | ||||||
Total deferred tax assets before valuation allowance | 21.7 | 1.5 | ||||||
Valuation allowance | (9.0 | ) | — | |||||
Total noncurrent deferred tax assets: | $ | 12.7 | $ | 1.5 | ||||
Deferred tax assets to be netted with deferred tax liabilities: | ||||||||
Net operating loss carryforwards | $ | 2.3 | $ | 17.8 | ||||
Stock-based compensation | 2.7 | 4.0 | ||||||
Derivatives | — | 8.7 | ||||||
Other, net | 9.3 | 23.9 | ||||||
Total deferred tax assets before valuation allowance | 14.3 | 54.4 | ||||||
Valuation allowance | (1.2 | ) | (33.6 | ) | ||||
Total deferred tax assets to be netted with deferred tax liabilities | 13.1 | 20.8 | ||||||
Deferred tax liabilities: | ||||||||
Property, plant and equipment | 98.1 | 101.4 | ||||||
Intangible asset | 42.0 | 49.0 | ||||||
Other, net | — | 1.2 | ||||||
Total deferred tax liabilities | 140.1 | 151.6 | ||||||
Net deferred tax liabilities | $ | 127.0 | $ | 130.8 | ||||
2017 | 2016 | 2015 | ||||||||||
Unrecognized tax benefits: | ||||||||||||
Balance at January 1 | $ | 20.7 | $ | 18.3 | $ | 21.8 | ||||||
Additions resulting from current year tax positions | 1.3 | 0.1 | 1.6 | |||||||||
Additions relating to tax positions taken in prior years | 51.7 | 0.5 | 0.8 | |||||||||
Additions relating to current year acquisitions | — | 2.4 | — | |||||||||
Reductions due to cash payments | — | — | (0.8 | ) | ||||||||
Reductions due to settlements | (4.5 | ) | — | — | ||||||||
Reductions relating to tax positions taken in prior years | (1.4 | ) | — | (2.4 | ) | |||||||
Reductions due to expiration of tax years | (0.4 | ) | (0.6 | ) | (2.7 | ) | ||||||
Balance at December 31 | $ | 67.4 | $ | 20.7 | $ | 18.3 | ||||||
|
|||
Plan Assets at December 31, | ||||||
Asset Category | 2017 | 2016 | ||||
Cash and cash equivalents | 3 | % | 3 | % | ||
Blended funds | 32 | % | 30 | % | ||
Bond funds | 45 | % | 48 | % | ||
Insurance policy | 20 | % | 19 | % | ||
Total | 100 | % | 100 | % | ||
Market Value at December 31, 2017 | Level One | Level Two | Level Three | |||||||||||||
Asset category: | ||||||||||||||||
Cash and cash equivalents(a) | $ | 2.2 | $ | 2.2 | $ | — | $ | — | ||||||||
Blended funds(b) | 22.3 | — | 22.3 | — | ||||||||||||
Bond funds(c): | ||||||||||||||||
Treasuries | 31.2 | — | 31.2 | — | ||||||||||||
Insurance policy(d) | 13.4 | — | — | 13.4 | ||||||||||||
Total Pension Assets | $ | 69.1 | $ | 2.2 | $ | 53.5 | $ | 13.4 | ||||||||
Market Value at December 31, 2016 | Level One | Level Two | Level Three | |||||||||||||
Asset category: | ||||||||||||||||
Cash and cash equivalents(a) | $ | 2.0 | $ | 2.0 | $ | — | $ | — | ||||||||
Blended funds(b) | 18.9 | — | 18.9 | — | ||||||||||||
Bond funds(c): | ||||||||||||||||
Treasuries | 29.5 | — | 29.5 | — | ||||||||||||
Insurance policy(d) | 11.9 | — | — | 11.9 | ||||||||||||
Total Pension Assets | $ | 62.3 | $ | 2.0 | $ | 48.4 | $ | 11.9 | ||||||||
(a) | The fair value of cash and cash equivalents is its carrying value. |
(b) | The Company is invested in a diversified growth fund. The diversified growth fund is valued at the last traded or official close for the underlying equities and bid or mid for the underlying fixed income securities depending on the portfolio benchmark. Where representative prices are unavailable, underlying fixed income investments are valued based on other observable market-based inputs. |
(c) | This category includes investments in investment-grade fixed-income instruments and funds linked to U.K. treasury notes. The funds are valued using the bid amounts for each fund. All of the Company’s bond fund pension assets are invested in U.K.-linked treasuries as of December 31, 2017 and 2016. |
(d) | The insurance policy has been written by an insurance company with an A+ rating from Standard and Poors. The policy derives its value primarily from its underlying investments which consists of separate funds also managed by the underwriter. The policy’s holdings consist primarily of a unit trust fund, which is valued based on its underlying holdings of equities, fixed income securities, cash and derivative instruments. Those underlying investments are valued at bid price on the last business day of the period when available. Other investments use the last available authorized price of the last business day of the period. Unquoted investments are valued based upon the fund manager’s opinion of fair value based primarily on other observable market-based inputs. Open positions in derivative contracts or foreign currency transactions are included at their mark to market value. Money market instruments are valued based upon amortized cost. Term deposits are valued at their nominal value. |
Value of Insurance Policy | ||||
Beginning balance as of January 1, 2016 | $ | 14.6 | ||
Unrealized loss | (0.4 | ) | ||
Currency fluctuation adjustment | (2.3 | ) | ||
Ending balance as of December 31, 2016 | $ | 11.9 | ||
Unrealized gain | 0.3 | |||
Currency fluctuation adjustment | 1.2 | |||
Ending balance as of December 31, 2017 | $ | 13.4 | ||
2017 | 2016 | 2015 | |||||||
Discount rate | 2.80 | % | 3.80 | % | 3.40 | % | |||
Expected return on plan assets | 3.70 | % | 4.50 | % | 4.30 | % | |||
Calendar Year | Future Expected Benefit Payments | ||
2018 | $ | 2.8 | |
2019 | 2.9 | ||
2020 | 3.0 | ||
2021 | 3.1 | ||
2022 | 3.1 | ||
2023 – 2027 | 17.3 | ||
2017 | 2016 | |||||||
Change in benefit obligation: | ||||||||
Benefit obligation as of January 1 | $ | 61.7 | $ | 66.9 | ||||
Interest cost | 1.8 | 2.3 | ||||||
Actuarial loss | 0.2 | 7.3 | ||||||
Benefits paid | (2.6 | ) | (3.4 | ) | ||||
Currency fluctuation adjustment | 5.9 | (11.4 | ) | |||||
Benefit obligation as of December 31 | 67.0 | 61.7 | ||||||
Change in plan assets: | ||||||||
Fair value as of January 1 | 62.3 | 66.9 | ||||||
Actual return | 2.7 | 8.8 | ||||||
Company contributions | 0.8 | 1.4 | ||||||
Currency fluctuation adjustment | 5.9 | (11.4 | ) | |||||
Benefits paid | (2.6 | ) | (3.4 | ) | ||||
Fair value of plan assets as of December 31 | 69.1 | 62.3 | ||||||
Overfunded status of the plan | $ | 2.1 | $ | 0.6 | ||||
2017 | 2016 | 2015 | ||||||||||
Interest cost on projected benefit obligation | $ | 1.8 | $ | 2.3 | $ | 2.5 | ||||||
Prior service cost | (0.1 | ) | (0.1 | ) | (0.1 | ) | ||||||
Expected return on plan assets | (2.4 | ) | (2.8 | ) | (2.9 | ) | ||||||
Net amortization | 0.4 | 0.4 | 1.5 | |||||||||
Net pension (benefit) expense | $ | (0.3 | ) | $ | (0.2 | ) | $ | 1.0 | ||||
|
|||
2017 | 2016 | |||||||
Term Loans due July 2021 | $ | 837.4 | $ | 845.9 | ||||
Revolving Credit Facility due July 2021 | 168.9 | 105.4 | ||||||
4.875% Senior Notes due July 2024 | 250.0 | 250.0 | ||||||
Banco Bradesco Loan due February 2017 | — | 13.2 | ||||||
Banco Votorantim Loan due April 2017 | — | 12.4 | ||||||
Banco Bradesco Loan due July 2017 | — | 4.8 | ||||||
Scotiabank Loan due August 2017 | — | 20.2 | ||||||
Banco Itaú Loans due September 2017 | — | 15.1 | ||||||
Scotiabank Loan due September 2017 | — | 15.1 | ||||||
Banco Votorantim Loan due September 2017 | — | 0.8 | ||||||
Banco Bradesco Loan due October 2017 | — | 16.8 | ||||||
Rabobank Loan due November 2017 | — | 22.6 | ||||||
Rabobank Loan due November 2019 | 21.1 | — | ||||||
Banco Itaú Loans due May 2019 to April 2020 | 1.9 | 3.1 | ||||||
Financiadora de Estudos e Projetos Loan due November 2023 | 13.1 | 7.4 | ||||||
Banco do Brasil Loan due February 2018 | 0.2 | — | ||||||
Banco Santander Loan due September 2019 | 19.6 | — | ||||||
Banco Santander Loan due November 2019 | 24.1 | — | ||||||
Banco Itaú Loan due March 2019 | 12.4 | — | ||||||
Banco Scotiabank Loan due September 2019 | 20.5 | — | ||||||
1,369.2 | 1,332.8 | |||||||
Less unamortized debt issuance costs | (6.7 | ) | (7.8 | ) | ||||
Total debt | 1,362.5 | 1,325.0 | ||||||
Less current portion | (32.1 | ) | (130.2 | ) | ||||
Long-term debt | $ | 1,330.4 | $ | 1,194.8 | ||||
Debt Maturity | |||
2018 | $ | 32.1 | |
2019 | 89.2 | ||
2020 | 10.7 | ||
2021 | 983.0 | ||
2022 | 2.2 | ||
Thereafter | 252.0 | ||
Total | $ | 1,369.2 | |
|
|||
Asset Derivatives | Liability Derivatives | |||||||||||
Derivatives designated as hedging instruments: | Balance Sheet Location | December 31, 2017 | Balance Sheet Location | December 31, 2017 | ||||||||
Commodity contracts | Other current assets | $ | — | Accrued expenses | $ | 1.0 | ||||||
Commodity contracts | Other assets | — | Other noncurrent liabilities | 0.4 | ||||||||
Swap contracts | Other current assets | 0.9 | Accrued expenses | — | ||||||||
Swap contracts | Other assets | 0.4 | Other noncurrent liabilities | — | ||||||||
Total derivatives designated as hedging instruments(a)(b) | $ | 1.3 | $ | 1.4 | ||||||||
(a) | The Company has master netting agreements with its commodity hedge counterparties and accordingly has netted in its Consolidated Balance Sheets less than $0.1 million of its commodity contracts that are in a receivable position against its contracts in payable positions. |
(b) | The Company has both commodity hedge and foreign currency swap agreements with two counterparties each. Amounts recorded as liabilities for the Company’s commodity contracts are payable to both counterparties, and amounts recorded as assets for the Company’s swap contracts are receivable from both counterparties. |
Asset Derivatives | Liability Derivatives | |||||||||||
Derivatives designated as hedging instruments: | Balance Sheet Location | December 31, 2016 | Balance Sheet Location | December 31, 2016 | ||||||||
Commodity contracts | Other current assets | $ | 1.2 | Accrued expenses | $ | 0.3 | ||||||
Commodity contracts | Other assets | 0.1 | Other noncurrent liabilities | 0.1 | ||||||||
Total derivatives designated as hedging instruments(a) | 1.3 | 0.4 | ||||||||||
Derivatives not designated as hedging instruments: | ||||||||||||
Swap contracts | Other current assets | $ | — | Accrued expenses | $ | 25.8 | ||||||
Swap contracts | Other assets | — | Other noncurrent liabilities | — | ||||||||
Total derivatives not designated as hedging instruments | — | 25.8 | ||||||||||
Total derivatives(b) | $ | 1.3 | $ | 26.2 | ||||||||
(a) | The Company has master netting agreements with its commodity hedge counterparties and accordingly has netted in its Consolidated Balance Sheets approximately $0.4 million of its commodity contracts that are in a payable position against its contracts in receivable positions. |
(b) | The Company has commodity hedge and foreign currency swap agreements with two and five counterparties, respectively. Amounts recorded as assets for the Company’s commodity contracts are receivable from both counterparties, and amounts recorded as liabilities for the Company’s swap contracts are payable to all five counterparties. |
Twelve Months Ended December 31, 2017 | ||||||||||
Derivatives in Cash Flow Hedging Relationships | Location of Gain (Loss) Reclassified from Accumulated OCI Into Income (Effective Portion) | Amount of (Gain) Loss Recognized in OCI on Derivative (Effective Portion) | Amount of Gain (Loss) Reclassified from Accumulated OCI Into Income (Effective Portion) | |||||||
Commodity contracts | Product cost | $ | 3.0 | $ | (0.6 | ) | ||||
Swap contracts | Interest expense | (1.9 | ) | 1.9 | ||||||
Total | $ | 1.1 | $ | 1.3 | ||||||
Twelve Months Ended December 31, 2016 | ||||||||||
Derivatives in Cash Flow Hedging Relationships | Location of Gain (Loss) Reclassified from Accumulated OCI Into Income Effective Portion) | Amount of (Gain) Loss Recognized in OCI on Derivative (Effective Portion) | Amount of Gain (Loss) Reclassified from Accumulated OCI Into Income (Effective Portion) | |||||||
Commodity contracts | Product cost | $ | (0.8 | ) | $ | (2.7 | ) | |||
Total | $ | (0.8 | ) | $ | (2.7 | ) | ||||
|
|||
Operating Leases | |||
2018 | $ | 13.1 | |
2019 | 10.4 | ||
2020 | 5.8 | ||
2021 | 2.2 | ||
2022 | 1.5 | ||
Thereafter | 5.0 | ||
Total | $ | 38.0 | |
Capital Leases | |||
2018 | $ | 0.9 | |
2019 | 0.8 | ||
2020 | 0.9 | ||
2021 | 0.9 | ||
2022 | 0.9 | ||
Thereafter | 5.2 | ||
Total | $ | 9.6 | |
|
|||
2017 | 2016 | 2015 | ||||||||||
Fair value of options granted | $ | 9.54 | $ | 10.17 | $ | 14.78 | ||||||
Expected term (years) | 4.5 | 4.5 | 4.8 | |||||||||
Expected volatility | 23.2 | % | 24.4 | % | 24.9 | % | ||||||
Dividend yield | 3.5 | % | 3.3 | % | 3.1 | % | ||||||
Risk-free interest rates | 1.8 | % | 1.2 | % | 1.6 | % | ||||||
Stock Options | RSUs | PSUs | |||||||||||||||||||
Number | Weighted-average exercise price | Number | Weighted-average fair value | Number | Weighted-average fair value | ||||||||||||||||
Outstanding at December 31, 2014 | 278,429 | $ | 79.23 | 88,532 | $ | 76.58 | 59,627 | $ | 88.69 | ||||||||||||
Granted | 120,956 | 91.76 | 21,317 | 90.94 | 35,584 | 100.49 | |||||||||||||||
Exercised(a) | (33,906 | ) | 72.53 | — | — | — | — | ||||||||||||||
Released from restriction(a) | — | — | (15,952 | ) | 71.69 | (10,454 | ) | 74.49 | |||||||||||||
Cancelled/Expired | (12,392 | ) | 84.71 | (2,889 | ) | 81.43 | (7,392 | ) | 82.46 | ||||||||||||
Outstanding at December 31, 2015 | 353,087 | $ | 83.94 | 91,008 | $ | 80.65 | 77,365 | $ | 96.63 | ||||||||||||
Granted | 157,887 | 70.48 | 34,975 | 72.06 | 43,902 | 73.86 | |||||||||||||||
Exercised(a) | (11,377 | ) | 62.50 | — | — | — | — | ||||||||||||||
Released from restriction(a) | — | — | (53,983 | ) | 75.18 | (10,258 | ) | 78.49 | |||||||||||||
Cancelled/Expired(b) | (56,842 | ) | 80.95 | (8,220 | ) | 83.16 | (21,998 | ) | 88.79 | ||||||||||||
Outstanding at December 31, 2016 | 442,755 | $ | 80.07 | 63,780 | $ | 80.25 | 89,011 | $ | 89.43 | ||||||||||||
Granted | 227,351 | 68.00 | 34,635 | 68.00 | 58,878 | 73.08 | |||||||||||||||
Exercised(a) | (3,366 | ) | 76.03 | — | — | — | — | ||||||||||||||
Released from restriction(a) | — | — | (15,806 | ) | 84.77 | (12,946 | ) | 105.77 | |||||||||||||
Cancelled/Expired(b) | (103,863 | ) | 76.44 | (11,753 | ) | 71.96 | (22,907 | ) | 86.81 | ||||||||||||
Outstanding at December 31, 2017 | 562,877 | $ | 75.89 | 70,856 | $ | 74.63 | 112,036 | $ | 79.48 | ||||||||||||
(a) | Common stock issued for exercised options, vested RSUs and vested and earned PSUs were issued from treasury shares. |
(b) | The performance period for the 2015 PSU grant was completed in 2017. The Company does not expect to issue any shares in March 2018 when the 2015 PSU grant vests. |
Options Outstanding | Options Exercisable | ||||||||||||||||||
Range of exercise prices | Options outstanding | Weighted-average remaining contractual life (years) | Weighted-average exercise price of options outstanding | Options exercisable | Weighted-average remaining contractual life (years) | Weighted-average exercise price of exercisable options | |||||||||||||
$68.00 - $69.24 | 195,232 | 6.3 | $ | 68.00 | — | — | $ | — | |||||||||||
$69.25 - $71.09 | 120,117 | 5.2 | 70.48 | 30,471 | 5.2 | 70.48 | |||||||||||||
$71.10 - $81.73 | 84,605 | 2.0 | 75.63 | 84,605 | 2.0 | 75.63 | |||||||||||||
$81.74 - $89.47 | 79,349 | 2.6 | 87.04 | 62,974 | 2.4 | 87.00 | |||||||||||||
$89.48 - $93.26 | 83,574 | 4.2 | 91.77 | 43,162 | 4.2 | 91.77 | |||||||||||||
Totals | 562,877 | 4.6 | $ | 75.89 | 221,212 | 3.0 | $ | 81.31 | |||||||||||
Twelve Months Ended December 31, 2017(a) | Gains and (Losses) on Cash Flow Hedges | Defined Benefit Pension | Foreign Currency | Total | ||||||||||||
Beginning balance | $ | 0.6 | $ | (3.7 | ) | $ | (101.8 | ) | $ | (104.9 | ) | |||||
Other comprehensive income (loss) before reclassifications | (0.6 | ) | (0.4 | ) | 28.7 | 27.7 | ||||||||||
Amounts reclassified from accumulated other comprehensive loss | (0.9 | ) | 0.2 | — | (0.7 | ) | ||||||||||
Net current period other comprehensive income (loss) | (1.5 | ) | (0.2 | ) | 28.7 | 27.0 | ||||||||||
Ending balance | $ | (0.9 | ) | $ | (3.9 | ) | $ | (73.1 | ) | $ | (77.9 | ) | ||||
(a) | With the exception of the cumulative foreign currency translation adjustment, for which no tax effect is recorded, the changes in the components of accumulated other comprehensive gain (loss) presented in the table are reflected net of applicable income taxes. |
Twelve Months Ended December 31, 2016(a) | Gains and (Losses) on Cash Flow Hedges | Defined Benefit Pension | Foreign Currency | Total | ||||||||||||
Beginning balance | $ | (1.6 | ) | $ | (3.8 | ) | $ | (102.9 | ) | $ | (108.3 | ) | ||||
Other comprehensive income (loss) before reclassifications | 0.5 | (0.1 | ) | 1.1 | 1.5 | |||||||||||
Amounts reclassified from accumulated other comprehensive loss | 1.7 | 0.2 | — | 1.9 | ||||||||||||
Net current period other comprehensive income | 2.2 | 0.1 | 1.1 | 3.4 | ||||||||||||
Ending balance | $ | 0.6 | $ | (3.7 | ) | $ | (101.8 | ) | $ | (104.9 | ) | |||||
(a) | With the exception of the cumulative foreign currency translation adjustment, for which no tax effect is recorded, the changes in the components of accumulated other comprehensive gain (loss) presented in the table are reflected net of applicable income taxes. |
Twelve Months Ended December 31, 2017 | Amount Reclassified from AOCI | Line Item Impacted in the Consolidated Statement of Operations | ||||
Gains and (losses) on cash flow hedges: | ||||||
Natural gas instruments | $ | 0.6 | Product cost | |||
Foreign currency swaps | (1.9 | ) | Interest expense | |||
Income tax expense (benefit) | 0.4 | |||||
(0.9 | ) | |||||
Amortization of defined benefit pension: | ||||||
Amortization of loss | $ | 0.3 | Product cost | |||
Income tax expense (benefit) | (0.1 | ) | ||||
0.2 | ||||||
Total reclassifications, net of income taxes | $ | (0.7 | ) | |||
Twelve Months Ended December 31, 2016 | Amount Reclassified from AOCI | Line Item Impacted in the Consolidated Statement of Operations | ||||
Gains and (losses) on cash flow hedges: | ||||||
Natural gas instruments | $ | (2.7 | ) | Product cost | ||
Income tax expense (benefit) | 1.0 | |||||
(1.7 | ) | |||||
Amortization of defined benefit pension: | ||||||
Amortization of loss | $ | 0.3 | Product cost | |||
Income tax expense (benefit) | (0.1 | ) | ||||
0.2 | ||||||
Total reclassifications, net of income taxes | $ | (1.5 | ) | |||
|
|||
December 31, 2017 | Level One | Level Two | Level Three | |||||||||||||
Asset Class: | ||||||||||||||||
Mutual fund investments in a non-qualified savings plan(a) | $ | 2.2 | $ | 2.2 | $ | — | $ | — | ||||||||
Derivatives - foreign currency swaps, net | 1.3 | — | 1.3 | — | ||||||||||||
Total Assets | $ | 3.5 | $ | 2.2 | $ | 1.3 | $ | — | ||||||||
Liability Class: | ||||||||||||||||
Liabilities related to non-qualified savings plan | $ | (2.2 | ) | $ | (2.2 | ) | $ | — | $ | — | ||||||
Derivatives - natural gas instruments | (1.4 | ) | — | (1.4 | ) | — | ||||||||||
Total Liabilities | $ | (3.6 | ) | $ | (2.2 | ) | $ | (1.4 | ) | $ | — | |||||
(a) | Includes mutual fund investments of approximately 30% in the common stock of large-cap U.S. companies, 15% in the common stock of small to mid-cap U.S. companies, 5% in the common stock of international companies, 10% in bond funds, 20% in short-term investments and 20% in blended funds. |
December 31, 2016 | Level One | Level Two | Level Three | |||||||||||||
Asset Class: | ||||||||||||||||
Mutual fund investments in a non-qualified savings plan(a) | $ | 1.8 | $ | 1.8 | $ | — | $ | — | ||||||||
Derivatives - natural gas instruments | 0.9 | — | 0.9 | — | ||||||||||||
Trading securities | 1.8 | — | 1.8 | — | ||||||||||||
Total Assets | $ | 4.5 | $ | 1.8 | $ | 2.7 | $ | — | ||||||||
Liability Class: | ||||||||||||||||
Liabilities related to non-qualified savings plan | $ | (1.8 | ) | $ | (1.8 | ) | $ | — | $ | — | ||||||
Derivatives - foreign currency swaps | (25.8 | ) | — | (25.8 | ) | — | ||||||||||
Total Liabilities | $ | (27.6 | ) | $ | (1.8 | ) | $ | (25.8 | ) | $ | — | |||||
(a) | Includes mutual fund investments of approximately 25% in the common stock of large-cap U.S. companies, 10% in the common stock of small to mid-cap U.S. companies, 5% in the common stock of international companies, 5% in bond funds, 40% in short-term investments and 15% in blended funds. |
|
|||
2017 | Salt | Plant Nutrition North America | Plant Nutrition South America | Corporate& Other(a) | Total | |||||||||||||||
Sales to external customers | $ | 769.2 | $ | 210.0 | $ | 375.0 | $ | 10.2 | $ | 1,364.4 | ||||||||||
Intersegment sales | — | 6.5 | — | (6.5 | ) | — | ||||||||||||||
Shipping and handling cost | 220.6 | 28.1 | 18.8 | — | 267.5 | |||||||||||||||
Operating earnings (loss)(b) | 138.0 | 27.7 | 49.1 | (55.6 | ) | 159.2 | ||||||||||||||
Depreciation, depletion and amortization | 55.0 | 36.9 | 22.6 | 7.7 | 122.2 | |||||||||||||||
Total assets | 1,030.6 | 601.1 | 808.0 | 131.3 | 2,571.0 | |||||||||||||||
Capital expenditures | 65.8 | 31.9 | 11.3 | 5.1 | 114.1 | |||||||||||||||
2016 | Salt | Plant Nutrition North America | Plant Nutrition South America | Corporate& Other(a) | Total | |||||||||||||||
Sales to external customers | $ | 811.9 | $ | 203.0 | $ | 113.5 | $ | 9.6 | $ | 1,138.0 | ||||||||||
Intersegment sales | — | 5.2 | — | (5.2 | ) | — | ||||||||||||||
Shipping and handling cost | 214.5 | 25.0 | 5.4 | — | 244.9 | |||||||||||||||
Operating earnings (loss) | 200.6 | 21.1 | 7.4 | (54.5 | ) | 174.6 | ||||||||||||||
Depreciation, depletion and amortization | 46.7 | 33.4 | 5.0 | 5.2 | 90.3 | |||||||||||||||
Total assets | 980.3 | 592.3 | 844.9 | 49.0 | 2,466.5 | |||||||||||||||
Capital expenditures | 103.4 | 63.6 | 2.1 | 13.1 | 182.2 | |||||||||||||||
2015 | Salt | Plant Nutrition North America | Plant Nutrition South America | Corporate& Other(a) | Total | |||||||||||||||
Sales to external customers | $ | 849.0 | $ | 238.4 | $ | — | $ | 11.3 | $ | 1,098.7 | ||||||||||
Intersegment sales | 0.1 | 7.7 | — | (7.8 | ) | — | ||||||||||||||
Shipping and handling cost | 239.1 | 22.4 | — | — | 261.5 | |||||||||||||||
Operating earnings (loss) | 215.2 | 57.9 | — | (51.7 | ) | 221.4 | ||||||||||||||
Depreciation, depletion and amortization | 43.9 | 29.8 | — | 4.6 | 78.3 | |||||||||||||||
Total assets(c) | 896.5 | 679.7 | — | 48.6 | 1,624.8 | |||||||||||||||
Capital expenditures | 106.5 | 92.8 | — | 18.3 | 217.6 | |||||||||||||||
(a) | Corporate and Other includes corporate entities, records management operations and other incidental operations and eliminations. Operating earnings (loss) for corporate and other includes indirect corporate overhead including costs for general corporate governance and oversight, as well as costs for the human resources, information technology and finance functions. |
(b) | In 2017, operating results include $4.3 million of restructuring charges. |
(c) | In 2015, the Company’s equity investment in Produquímica is included in total assets for its Plant Nutrition North America segment. |
Sales | 2017 | 2016 | 2015 | |||||||||
United States(a) | $ | 718.0 | $ | 762.6 | $ | 834.6 | ||||||
Canada | 217.7 | 212.5 | 198.4 | |||||||||
Brazil | 362.1 | 111.7 | — | |||||||||
United Kingdom | 43.3 | 40.6 | 56.8 | |||||||||
Other | 23.3 | 10.6 | 8.9 | |||||||||
Total sales | $ | 1,364.4 | $ | 1,138.0 | $ | 1,098.7 | ||||||
(a) | United States sales exclude product sold to foreign customers at U.S. ports. |
Long-Lived Assets | 2017 | 2016 | 2015 | |||||||||
United States | $ | 618.5 | $ | 568.5 | $ | 498.0 | ||||||
Canada | 515.9 | 461.5 | 394.3 | |||||||||
United Kingdom | 69.9 | 66.8 | 95.7 | |||||||||
Brazil | 618.4 | 645.8 | 116.4 | |||||||||
Other | 6.5 | 6.5 | 6.5 | |||||||||
Total long-lived assets | $ | 1,829.2 | $ | 1,749.1 | $ | 1,110.9 | ||||||
|
|||
Year ended December 31, | 2017 | 2016 | 2015 | |||||||||
Numerator: | ||||||||||||
Net earnings | $ | 42.7 | $ | 162.7 | $ | 159.2 | ||||||
Less: Net earnings allocated to participating securities(a) | (0.5 | ) | (0.8 | ) | (1.0 | ) | ||||||
Net earnings available to common shareholders | $ | 42.2 | $ | 161.9 | $ | 158.2 | ||||||
Denominator (in thousands): | ||||||||||||
Weighted average common shares outstanding, shares for basic earnings per share(b) | 33,819 | 33,776 | 33,677 | |||||||||
Weighted average equity awards outstanding | 1 | 4 | 15 | |||||||||
Shares for diluted earnings per share | 33,820 | 33,780 | 33,692 | |||||||||
Net earnings per common share, basic | $ | 1.25 | $ | 4.79 | $ | 4.70 | ||||||
Net earnings per common share, diluted | $ | 1.25 | $ | 4.79 | $ | 4.69 | ||||||
(a) | Participating securities include PSUs and RSUs that receive non-forfeitable dividends. Net earnings were allocated to participating securities of 166,000, 164,000 and 198,000 for 2017, 2016 and 2015, respectively. |
(b) | For the calculation of diluted earnings per share, the Company uses the more dilutive of either the treasury stock method or the two-class method to determine the weighted average number of outstanding common shares. In addition, the Company had 640,000, 509,000 and 432,000 weighted options outstanding for 2017, 2016 and 2015, respectively, which were anti-dilutive and therefore not included in the diluted earnings per share calculation. |
|
|||
Quarter | First | Second | Third | Fourth | ||||||||||||
2017 | ||||||||||||||||
Sales | $ | 387.8 | $ | 228.0 | $ | 290.7 | $ | 457.9 | ||||||||
Gross profit | 81.6 | 44.9 | 76.1 | 124.0 | ||||||||||||
Net earnings (loss)(a) | 21.5 | (6.4 | ) | 32.0 | (4.4 | ) | ||||||||||
Net earnings (loss) per share, basic(a) | 0.63 | (0.19 | ) | 0.94 | (0.13 | ) | ||||||||||
Net earnings (loss) per share, diluted(a) | 0.63 | (0.19 | ) | 0.94 | (0.13 | ) | ||||||||||
Basic weighted-average shares outstanding (in thousands) | 33,802 | 33,823 | 33,825 | 33,828 | ||||||||||||
Diluted weighted-average shares outstanding (in thousands) | 33,803 | 33,823 | 33,825 | 33,828 | ||||||||||||
2016 | ||||||||||||||||
Sales | $ | 345.7 | $ | 169.5 | $ | 179.6 | $ | 443.2 | ||||||||
Gross profit | 102.6 | 41.3 | 45.2 | 110.4 | ||||||||||||
Net earnings(b) | 49.7 | 6.3 | 9.1 | 97.6 | ||||||||||||
Net earnings per share, basic(b) | 1.47 | 0.18 | 0.27 | 2.88 | ||||||||||||
Net earnings per share, diluted (b) | 1.46 | 0.18 | 0.27 | 2.87 | ||||||||||||
Basic weighted-average shares outstanding (in thousands) | 33,746 | 33,784 | 33,786 | 33,788 | ||||||||||||
Diluted weighted-average shares outstanding (in thousands) | 33,748 | 33,787 | 33,789 | 33,793 | ||||||||||||
(a) | In connection with U.S. tax reform, the Company recorded a net charge of $46.8 million during the fourth quarter of 2017. The Company released $18 million and $7 million in the third and fourth quarters of 2017, respectively, related to Brazilian valuation allowances that were acquired in the acquisition of Produquímica. See Note 7 for a discussion of tax-related items that impacted 2017 results. |
(b) | In the fourth quarter of 2016, the Company recognized a gain of $59.3 million on the remeasurement of its equity investment as part of the acquisition of the remaining 65% of Produquímica’s equity. |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||
|
|||||||||||||||||||
|
|||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||