ITEM 7. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Overview
The following Managements Discussion and Analysis
of Financial Condition and Results of Operations (MD&A) is intended to help the reader understand McCormick & Company, Incorporated, our operations and our present business environment. MD&A is provided as a supplement to, and
should be read in conjunction with, our financial statements and the accompanying notes thereto contained in Item 8 of this report. We use certain
non-GAAP
information that we believe is important for
purposes of comparison to prior periods and development of future projections and earnings growth prospects. This information is also used by management to measure the profitability of our ongoing operations and analyze our business performance and
trends. The dollar and share information in the charts and tables in the MD&A are in millions, except per share data.
McCormick is a global leader in
flavor. The company manufactures, markets and distributes spices, seasoning mixes, condiments and other flavorful products to the entire food industryretailers, food manufacturers and foodservice businesses. We manage our business in two
operating segments, consumer and industrial, as described in Item 1 of this report.
Our long-term annual growth objectives in constant currency are
to increase sales 4% to 6%, increase adjusted operating income 7% to 9% and increase adjusted earnings per share 9% to 11%.
Sales growth
: Over
time, we expect to grow sales with similar contributions from: 1) our base business-driven by brand marketing support, customer intimacy, expanded distribution and category growth; 2) new products; and 3) acquisitions.
Base business
In 2017, we increased our investment in brand marketing by 39% over the 2012 level and we plan a further increase in 2018. We
measure the return on our brand marketing investment and have identified digital marketing as one of our highest return investments in brand marketing support. Through digital marketing, we are connecting with consumers in a personalized way to
deliver recipes, provide cooking advice and discover new products.
New Products
For our consumer segment, we believe that scalable and
differentiated innovation continues to be one of the best ways to distinguish our brands from our competition, including private label. We are introducing products for every type of cooking occasion, from gourmet, premium items to convenient and
value-priced flavors.
For industrial customers, we are developing seasonings for snacks and other food products, as well as flavors for new menu items.
We have a solid pipeline of flavor solutions aligned with our customers new product launch plans,
many of which include
better-for-you
innovation. With over 20 product innovation centers around the
world, we are supporting the growth of our brands and those of our industrial customers with products that appeal to local consumers.
Acquisitions
Acquisitions are expected to approximate
one-third
of our sales growth. Since the beginning
of 2015, we have completed seven acquisitions, which are driving sales in both our consumer and industrial segments. We focus on acquisition opportunities that meet the growing demand for flavor and health. Geographically, our focus is on
acquisitions that build scale where we currently have presence in both developed and emerging markets. In addition to
bolt-on
opportunities, we were seeking larger acquisitions.
On August 17, 2017, we completed the acquisition of Reckitt Benckisers Food Division (RB Foods) from Reckitt Benckiser Group plc. The
purchase price was approximately $4.2 billion, net of acquired cash. The acquisition was funded through our issuance of approximately 6.35 million shares of common stock
non-voting
(see note 13 of
the financial statements) and through new borrowings comprised of senior unsecured notes
and pre-payable term
loans (see note 6 of the financial statements). The acquired market-leading brands of RB
Foods include Frenchs
®
, Franks RedHot
®
and Cattlemens
®
,
which are a natural strategic fit with our robust global branded flavor portfolio. We believe that these additions move us to a leading position in the attractive U.S. condiments category and provide significant international growth opportunities
for our consumer and industrial segments.
The RB Foods acquisition resulted in acquisitions contributing more than
one-third
of our sales growth in 2017 and is expected to result in acquisitions contributing more than
one-third
of our sales growth in 2018.
Cost savings
: We are fueling our investment in growth with cost savings from our CCI program, an ongoing initiative to improve productivity and reduce
costs throughout the organization, as well as savings from the organization and streamlining actions described in note 3 of the financial statements. In addition to funding brand marketing support, product innovation and other growth initiatives,
our CCI program helps offset higher material costs and is contributing to higher operating income and earnings per share.
Cash flow
: We continue
to generate strong cash flow. Net cash provided by operating activities reached $815.3 million in 2017, an increase from $658.1 million in 2016. In 2017, we continued to have a balanced use of cash for debt repayment, capital expenditures
and the return of cash to shareholders through dividends and share repurchases. We are using our cash to fund shareholder dividends, with annual increases in each of the past 32 years, and to fund capital expenditures, acquisitions and share
repurchases. In 2017, the return of cash to our shareholders through dividends and share repurchase was $375.4 million. Due to our increased level of indebtedness because of the RB Foods acquisition, we expect to curtail our acquisition and
share repurchase activity for a period of time in order to enable a return to our
pre-acquisition
credit profile.
On a long-term basis, we expect a combination of acquisitions and share repurchases to add about 2% to earnings per share growth.
In 2017, we achieved further growth of our business although sales and earnings reported in U.S. dollars were unfavorably impacted by the strength of the U.S.
dollar and the resultant unfavorable effects of foreign currency exchange, as compared to 2016. Net sales rose 9.6% over the 2016 level, because of the following factors:
|
|
|
We grew volume and product mix, with increases in both our consumer and industrial segments. This added 1.7% of sales growth. The increases were driven by product innovation, brand marketing and expanded distribution
including new retail channels.
|
|
|
|
Pricing actions to offset a
mid-single
digit increase in material cost inflation contributed 2.1% of the increase in net sales.
|
|
|
|
The incremental impact of acquisitions completed in 2017 and 2016 contributed 6.5% of the increase in net sales.
|
|
|
|
These increases were partially offset by unfavorable currency rates. This impact reduced the net sales growth rate by 0.7%. Excluding this impact, we grew sales 10.3% on a constant currency basis.
|
Operating income was $702.4 million in 2017 and $641.0 million in 2016. We recorded $22.2 million and $16.0 million of special charges in
2017 and 2016, respectively, related to organization and streamlining actions. In 2017, we also recorded $61.7 million of transaction and integration expenses relating to our acquisition of RB Foods that reduced operating income. In 2017
compared to the
year-ago
period, the favorable impact of higher sales, including the effects of acquisitions, and $117.0 million of cost savings from our CCI program and organization and streamlining
actions more than offset higher special charges, transaction and integration expenses, material costs and a $24.1 million increase in brand marketing. Excluding special charges and, in 2017, transaction and integration expenses related to our
acquisition of RB Foods, adjusted operating income was $786.3 million, an increase of 19.7% compared to $657.0 million in the
year-ago
period. In constant currency, adjusted operating income rose
20.5%. For further details and a reconciliation of
non-GAAP
to reported amounts, see
Non-GAAP
Financial Measures.
Diluted earnings per share was $3.72 in 2017 and $3.69 in 2016. The
year-on-year
increase in earnings per share was driven mainly by higher operating income, as described above, which was nearly offset by higher interest expense and
higher shares outstanding. Special charges lowered earnings per share by $0.12 and $0.09 in 2017 and 2016, respectively. Transaction and integration expenses, including $15.4 million reflected as other debt costs, lowered earnings per share by
$0.42 in 2017. Excluding the effect of those special charges and transaction and integration expenses, adjusted diluted earnings per share was $4.26 in 2017 and $3.78 in 2016, or an increase of 12.7%.
2018 Outlook
We project another year of strong financial
performance in 2018 and, including the results of RB Foods from its acquisition date of August 17, 2017, we expect our constant currency growth rate in sales, operating income and adjusted earnings per share to exceed our long-term financial
growth objectives.
In 2018, we expect to grow sales 12% to 14%, including an estimated 1% favorable impact from currency rates, or 11% to 13% on a
constant currency basis. The incremental impact of the RB Foods acquisition is projected to contribute approximately 8% of that sales growth. We expect further increases in volume and product mix in our base business to drive the remaining sales
growth anticipated in 2018 as, with material cost inflation projected in the low single digits, we do not expect significant pricing impact in 2018 other than the incremental impact of actions taken in 2017.
In 2018, we expect gross profit margin to be approximately 150 to 200 basis points higher than 2017, due to a projected low single digit increase in material
costs that is more than offset by the effects of favorable business mix,
CCI-led
cost savings and the lack of $20.9 million of transaction and integration expenses reflected in cost of goods sold in 2017
related to the RB Foods acquisition.
Led by CCI, we expect to reach cost savings of approximately $100 million in 2018, with a large portion
impacting our cost of goods sold.
In 2018, we expect a significant increase in operating income, in part, due to the effects of the RB Foods acquisition
including the lower amount of transaction and integration expenses. We expect 2018s adjusted operating income to increase 23% to 25%, which includes the incremental impact of the RB Foods acquisition and a 1% favorable impact from currency
rates. For 2018, we plan to increase brand marketing at a rate above our sales growth.
On December 22, 2017, President Trump signed into law H.R. 1, An Act to provide for reconciliation
pursuant to titles II and V of the concurrent resolution on the budget for fiscal year 2018 (this legislation was formerly called the Tax Cuts and Jobs Act and is referred to herein as the U.S. Tax Act). The U.S. Tax
Act provides for significant changes in the U.S. Internal Revenue Code of 1986, as amended. The U.S. Tax Act contains provisions with separate effective dates but is generally effective for taxable years beginning after December 31, 2017.
Certain provisions of the U.S. Tax Act will be effective during our fiscal year ending November 30, 2018 with all provisions of the U.S. Tax Act effective as of the beginning of our fiscal year ending November 30, 2019.
We expect that U.S. Tax Act will have the following effects on our income tax expense for the fiscal year ending November 30, 2018:
|
|
|
The U.S. Tax Act imposes a tax on post-1986 earnings of
non-U.S.
affiliates that have not been repatriated for purposes of US federal income tax, with those earnings taxed at
rates of 15.5% for earnings reflected by cash and cash equivalent items and 8% for other assets. We estimate this tax to be in the range of $70 million to $90 million, which we will recognize as a component of income tax expense in our
first quarter of fiscal 2018. The cash tax effects of this deemed repatriation can be remitted in installments over an eight-year period as follows: (i) for each of the initial five years, 8% of the net tax liability is required to be remitted
on an annual basis; (ii) in the sixth year, 15% of the net tax liability is required to be remitted; (iii) in the seventh year, 20% of the net tax liability is required to be remitted; and (iv) in the eighth year, the remaining 25% of
the net tax liability is required to be remitted. We anticipate that we will pay this tax in installments over the eight-year period and anticipate cash payments of the deemed repatriation tax to approximate $6 million to $7 million in
each of the next five years.
|
|
|
|
Under Financial Accounting Standards Board Accounting Standards Codification (ASC) Topic 740, Income Taxes (ASC 740), we are required to revalue any deferred tax assets or liabilities in the period of
enactment of change in tax rates. The U.S. Tax Act lowers the corporate income tax rate from 35% to 21%. We estimate that the revaluation of our U.S. deferred tax assets and liabilities will reduce our net U.S. deferred income tax liability by
approximately $400 million and will be reflected as a reduction in our income tax expense in our results for the quarter ending February 28, 2018.
|
|
|
|
The U.S. Tax Act is generally effective for tax years beginning after December 31, 2017. As such, the reduction in the corporate income tax rate from 35% to 21% will be effective for the final eleven months of our
fiscal year ending November 30, 2018, with our U.S. earnings for the month of December 2017 taxed at a 35% rate. We estimate that our consolidated effective tax rate in fiscal year 2018, excluding the effects of the repatriation tax and the
revaluation of our deferred tax assets and liabilities as described above and other discrete items, will approximate 24%.
|
|
|
|
We estimate that our effective tax rate for fiscal 2018 will be negative because of the combined impact of the repatriation tax, the revaluation of our U.S. deferred tax assets and liabilities, and the lower U.S.
corporate tax rate.
|
As previously noted, the U.S. Tax Act will fully affect us in fiscal year 2019 as certain other of its provisions
related to the taxation of
non-U.S.
activity on a current basis will impact our results, particularly the global intangible
low-taxed
income tax that imposes
a tax on earnings that are not subject to tax by
non-U.S.
jurisdictions above a certain minimum rate. Consequently, we estimate that our consolidated effective tax rate, excluding the effects of discrete tax
items, will approximate 25% to 26% in fiscal 2019.
The Securities and Exchange Commission issued Staff Accounting Bulletin No. 118 (SAB
118) on December 23, 2017. SAB 118 provides a
one-year
measurement period from a registrants reporting period that includes the U.S. Tax Acts enactment date to allow the registrant
sufficient time to obtain, prepare and analyze information to complete the accounting required under ASC 740.
The ultimate impact of the U.S. Tax Act on
our reported results in fiscal 2018 and beyond may differ from the estimates provided herein, possibly materially, due to, among other things, changes in interpretations and assumptions we have made, guidance that may be issued, and other actions we
may take as a result of the U.S. Tax Act different from that presently contemplated.
Diluted earnings per share was $3.72 in 2017. Diluted earnings per share for 2018 are projected to range from
$6.89 to $7.14. Excluding the per share impact of special charges of $0.12 and transaction and integration expenses related to the RB Foods acquisition (including the effect of the amortization of the acquisition-date fair value adjustments of
inventories included in cost of goods sold, the bridge commitment fee included in other debt costs, and other transaction and integration expenses) of $0.42 in 2017, adjusted diluted earnings per share was $4.26 in 2017. Adjusted diluted earnings
per share (excluding an estimated $2.33 to $2.48 per share
non-recurring
benefit from U.S. Tax Act changes, an estimated $0.11 per share impact from special charges and an estimated $0.13 per share impact from
integration expenses related to the RB Foods acquisition) are projected to be $4.80 to $4.90 in 2018. We expect adjusted diluted earnings per share in 2018 to grow 13% to 15%, which includes a 1% favorable impact from currency rates, over adjusted
diluted earnings per share of $4.26 in 2017. We expect this growth rate to be mainly driven by increased adjusted operating income and a lower effective tax rate which will more than offset the effects of higher interest expense and higher diluted
shares.
RESULTS OF OPERATIONS2017 COMPARED TO 2016
|
|
|
|
|
|
|
|
|
|
|
2017
|
|
|
2016
|
|
Net sales
|
|
$
|
4,834.1
|
|
|
$
|
4,411.5
|
|
Percent growth
|
|
|
9.6
|
%
|
|
|
2.7
|
%
|
|
|
|
Components of percent growth in net salesincrease (decrease):
|
|
|
|
|
|
|
|
|
Volume and product mix
|
|
|
1.7
|
%
|
|
|
1.7
|
%
|
Pricing actions
|
|
|
2.1
|
%
|
|
|
1.5
|
%
|
Acquisitions
|
|
|
6.5
|
%
|
|
|
2.3
|
%
|
Foreign exchange
|
|
|
(0.7
|
)%
|
|
|
(2.8
|
)%
|
Sales for 2017 increased by 9.6% from 2016 and by 10.3% on a constant currency basis (that is, excluding the impact of foreign
currency exchange as more fully described under the caption,
Non-GAAP
Financial Measures). Both the consumer and industrial segments drove higher volume and product mix that added 1.7% to sales. This was
driven by product innovation, brand marketing and expanded distribution. Pricing actions, taken in response to increased material costs, added 2.1% to sales. The incremental impact of acquisitions completed in 2017 (both RB Foods and Giotti) and in
2016 (principally, Gourmet Garden) added 6.5% to sales. These factors offset an unfavorable impact from foreign currency exchange that reduced sales by 0.7% compared to 2016 and is excluded from our measure of sales growth of 10.3% on a constant
currency basis.
|
|
|
|
|
|
|
|
|
|
|
2017
|
|
|
2016
|
|
Gross profit
|
|
$
|
2,010.2
|
|
|
$
|
1,831.7
|
|
Gross profit margin
|
|
|
41.6
|
%
|
|
|
41.5
|
%
|
In 2017, gross profit rose 10 basis points to 41.6% from 41.5% in 2016, as the favorable impact of pricing actions,
CCI-led
cost savings and more favorable business mix more than offset the unfavorable material cost inflation, including unfavorable foreign currency effects. In addition, our gross profit for 2017 was burdened by
$20.9 million of transaction and integration expenses, representing the amortization of the fair value adjustment to the acquired inventories of RB Foods, that depressed our fiscal 2017 gross profit margin of 41.6% by 40 basis points. Excluding
those transaction and integration expenses, adjusted gross profit margin rose 50 basis points from 41.5% in 2016 to 42.0% in 2017.
|
|
|
|
|
|
|
|
|
|
|
2017
|
|
|
2016
|
|
Selling, general & administrative expense (SG&A)
|
|
$
|
1,244.8
|
|
|
$
|
1,175.0
|
|
Percent of net sales
|
|
|
25.8
|
%
|
|
|
26.6
|
%
|
Selling, general and administrative expense was $1,244.8 million in 2017 compared to $1,175.0 million
in 2016, an increase of $69.8 million. That increase in SG&A expense was driven by the impact of acquisitions, together with increased brand marketing and higher freight costs, partially offset by lower acquisition-related costs related to
both completed and uncompleted acquisitions, all as compared to the 2016 levels. The lower acquisition-related costs in the 2017 period were primarily the result of costs associated with our investigation in 2016 of a large potential acquisition in
the U.K. that we ultimately declined to pursue. In addition, acquisition-related costs attributable to RB Foods in 2017 are not included in SG&A expense but are instead included in transaction and integration expenses in our income statement
(and are further discussed below). SG&A expense as a percentage of net sales was 25.8%, an
80-basis
point improvement from 2016. Driving this reduction in SG&A expense as a percentage of net sales, in
addition to the items described above were lower employee benefit expense, including lower pension and other postretirement benefit expense, together with benefits from the organization and streamlining actions described in note 3 of the financial
statements.
|
|
|
|
|
|
|
|
|
|
|
2017
|
|
|
2016
|
|
Special charges included in cost of goods sold
|
|
$
|
|
|
|
$
|
0.3
|
|
Other special charges in the income statement
|
|
|
22.2
|
|
|
|
15.7
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
22.2
|
|
|
$
|
16.0
|
|
|
|
|
|
|
|
|
|
|
We regularly evaluate whether to implement changes to our organization structure to reduce fixed costs, simplify or improve
processes, and improve our competitiveness, and we expect to continue to evaluate such actions in the future. From time to time, those changes are of such significance in terms of both
up-front
costs and
organizational/ structural impact that we obtain advance approval from our Management Committee and classify expenses related to those changes as special charges in our financial statements. Special charges of $22.2 million were recorded in
2017 and $16.0 million in 2016 to enable us to implement these changes.
During 2017, we recorded $22.2 million of special charges, consisting
primarily of $12.7 million related to third party expenses incurred as part of our evaluation of changes relating to our global enablement initiative, $2.8 million related to employee severance benefits and other costs associated with the
relocation of one of our Chinese manufacturing facilities, $2.5 million for severance and other exit costs associated with the closure of our manufacturing plant in Portugal, and $1.7 million related to employee severance benefits and
other costs associated with actions related to the transfer of certain manufacturing operations to a new facility under construction in Thailand. See note 3 of the financial statements for more details on these charges and our basis for classifying
amounts as special charges.
Of the $16.0 million of special charges recorded in 2016, $0.3 million were recorded in cost of goods sold. The
2016 special charges principally consist of $5.7 million related to our EMEA reorganization, which began in 2015, $2.8 million related to our exit from a consolidated joint venture in South Africa, $1.9 million for other exit costs
related to the discontinuance of
non-profitable
product lines of our Kohinoor business in India initiated in 2015, $1.8 million associated with actions in connection with our planned exit of two leased
manufacturing facilities in Singapore and Thailand, and $1.7 million for employee severance actions related to our North American effectiveness initiative begun in 2015.
|
|
|
|
|
|
|
|
|
|
|
2017
|
|
|
2016
|
|
Transaction expenses included in cost of goods sold
|
|
$
|
20.9
|
|
|
$
|
|
|
Transaction expenses included in other debt costs
|
|
|
15.4
|
|
|
|
|
|
Other transaction and integration expenses
|
|
|
40.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
77.1
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
Total transaction and integration expenses related to the RB Foods acquisition are anticipated to approximate
$100 million, of which approximately $60 million represent transaction expenses and the remainder represent estimated integration expenses. These costs are anticipated to be incurred through 2018 and primarily consist of amortization of
the acquisition-date fair value adjustment of inventories of $20.9 million that is included in cost of goods sold;
outside advisory, service and consulting costs; employee-related costs; and other costs related to the acquisition, including the costs related to the Bridge financing commitment of
$15.4 million that is included in other debt costs. Of the total anticipated transaction and integration expenses, we incurred $77.1 million in 2017 and expect to incur the balance in 2018.
|
|
|
|
|
|
|
|
|
|
|
2017
|
|
|
2016
|
|
Interest expense
|
|
$
|
95.7
|
|
|
$
|
56.0
|
|
Other income, net
|
|
|
3.5
|
|
|
|
4.2
|
|
Interest expense for 2017 was sharply higher than the prior year, primarily due to higher average borrowings related to our
incurrence of $3.7 billion in debt in August to finance the acquisition of RB Foods (see note 6 of the financial statements). Other income, net, for 2017 was $0.7 million lower than the 2016 level, primarily due to a gain on the 2016 sale
of a
non-operating
asset.
|
|
|
|
|
|
|
|
|
|
|
2017
|
|
|
2016
|
|
Income from consolidated operations before income taxes
|
|
$
|
594.8
|
|
|
$
|
589.2
|
|
Income taxes
|
|
|
151.3
|
|
|
|
153.0
|
|
Effective tax rate
|
|
|
25.4
|
%
|
|
|
26.0
|
%
|
The effective tax rate decreased 60 basis points to 25.4% in 2017, from 26.0% in 2016, primarily because of an increase in net
discrete tax benefits. Net discrete tax benefits increased by $3.1 million, from $21.1 million in 2016 to $24.2 million in 2017. In 2017, discrete items include $10.7 million of excess tax benefits associated with share-based
payments to employees due to our adoption of ASU No.
2016-09
Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting
on a prospective basis as of the beginning
of our 2017 fiscal year (see note 1 of the financial statements for further details with respect to our adoption of this accounting standard). Both 2017 and 2016 included discrete tax benefits for the reversal of reserves for unrecognized tax
benefits, net of additional taxes provided, for the expiration of statutes of limitation and, in 2017, settlements with taxing authorities in several tax jurisdictions. Discrete tax expense in 2017 included expense associated with the establishment
of valuation allowances on
non-U.S.
deferred tax assets due to a change in our assessment of the recoverability of those deferred tax assets. Discrete tax items in 2016 included benefits associated with the
reversal of valuation allowances on
non-U.S.
deferred tax assets due to a change in our assessment of the recoverability of those deferred tax assets. See note 12 of the financial statements for a
reconciliation of the U.S. federal tax rate with the effective tax rate.
As the U.S. Tax Act was enacted after our year end of November 30, 2017, it
had no impact on our fiscal 2017 financial results.
|
|
|
|
|
|
|
|
|
|
|
2017
|
|
|
2016
|
|
Income from unconsolidated operations
|
|
$
|
33.9
|
|
|
$
|
36.1
|
|
Income from unconsolidated operations decreased $2.2 million in 2017 from the prior year. This decrease was mainly
attributable to the impact of eliminating earnings associated with our minority interests in 2017 as compared to a loss in 2016 and lower earnings from our largest joint venture, McCormick de Mexico, for which the unfavorable impact of foreign
exchange rates more than offset the favorable impact, in local currency, of higher sales and net income. We own 50% of most of our unconsolidated joint ventures, including McCormick de Mexico which represented 57% of the sales and 74% of the income
of our unconsolidated operations in 2017.
We reported diluted earnings per share of $3.72 in 2017, compared to $3.69 in 2016. The table below outlines
the major components of the change in diluted earnings per share from 2016 to 2017. The increase in operating income in the table below includes the impact from unfavorable currency exchange rates in 2017.
|
|
|
|
|
2016 Earnings per sharediluted
|
|
$
|
3.69
|
|
Increase in operating income
|
|
|
0.75
|
|
Increase in special charges
|
|
|
(0.02
|
)
|
Transaction and integration expenses (including other debt costs) attributable to RB Foods
acquisition
|
|
|
(0.42
|
)
|
Increase in interest expense
|
|
|
(0.23
|
)
|
Impact of income taxes
|
|
|
(0.02
|
)
|
Decrease in income from unconsolidated operations
|
|
|
(0.02
|
)
|
Impact of higher shares
|
|
|
(0.01
|
)
|
|
|
|
|
|
2017 Earnings per sharediluted
|
|
$
|
3.72
|
|
|
|
|
|
|
We measure the performance of our business segments based on operating income, excluding special charges and, beginning in
2017, excluding transaction and integration expenses related to our RB Foods acquisition. See note 16 of the financial statements for additional information on our segment measures as well as for a reconciliation by segment of operating income,
excluding special charges as well as transaction and integration expenses related to our RB Foods acquisition, to consolidated operating income. In the following discussion, we refer to our previously described measure of segment profit as segment
operating income.
Consumer Segment
|
|
|
|
|
|
|
|
|
|
|
2017
|
|
|
2016
|
|
Net sales
|
|
$
|
2,970.1
|
|
|
$
|
2,753.2
|
|
Percent growth
|
|
|
7.9
|
%
|
|
|
4.5
|
%
|
|
|
|
Components of percent growth in net salesincrease (decrease):
|
|
|
|
|
|
|
|
|
Volume and product mix
|
|
|
0.3
|
%
|
|
|
1.7
|
%
|
Pricing actions
|
|
|
2.2
|
%
|
|
|
1.2
|
%
|
Acquisitions
|
|
|
5.5
|
%
|
|
|
3.5
|
%
|
Foreign exchange
|
|
|
(0.1
|
)%
|
|
|
(1.9
|
)%
|
|
|
|
Segment operating income
|
|
$
|
564.2
|
|
|
$
|
490.8
|
|
Segment operating income margin
|
|
|
19.0
|
%
|
|
|
17.8
|
%
|
Sales of our consumer segment grew by 7.9% as compared to 2016 and grew by 8.0% on a constant currency basis. Higher volume
and product mix added 0.3% to sales, and pricing actions, taken in response to increased material costs, added 2.2%. The incremental impact of acquisitions mainly RB Foods and Gourmet Garden, completed in 2017 and 2016, respectively
added 5.5% to sales. These factors offset an unfavorable impact from foreign currency rates that reduced consumer segment sales by 0.1% compared to 2016 and is excluded from our measure of sales growth of 8.0% on a constant currency basis.
In the Americas, consumer sales rose 11.2% in 2017 as compared to 2016 and rose by 11.1% on a constant currency basis. Higher volume and product mix added
0.5% to sales, pricing actions added 2.8% to sales, and the incremental impact of acquisitions mainly RB Foods and Gourmet Garden added 7.8% to sales. The favorable impact of foreign currency increased sales by 0.1% compared to 2016
and is excluded from our measure of sales growth of 11.1% on a constant currency basis.
In the EMEA region, consumer sales declined 1.6% in 2017 as
compared to 2016 and declined 2.3% on a constant currency basis. Volume and product mix lowered sales by 3.3%, with weakness in Poland, the U.K. and France. The sales weakness in Poland was driven by competitive conditions, while weakness in the
U.K. related to a difficult retail environment, including the effects of a reduction of Schwartz brand products by a large U.K. retailer. Pricing added 0.5% to sales and the incremental impact of the RB Foods and Gourmet Garden acquisitions added
0.5% to sales. The favorable impact of foreign currency increased sales by 0.7% compared to 2016 and is excluded from our measure of sales decline of 2.3% on a constant currency basis.
In the Asia/Pacific region, consumer sales increased 6.4% as compared to 2016 and increased 8.9% on a constant currency basis. Higher volume and product mix
added 5.1% to sales, with strong results in China that offset a volume and product mix decline in India in 2017, due in part to Indias discontinuation of lower-margin product lines
that occurred in 2016. Pricing added 1.7% to sales and the incremental impact of the Gourmet Garden acquisition added 2.1% to sales. These factors offset an unfavorable impact from foreign
currency exchange rates that decreased sales by 2.5% compared to 2016 and is excluded from our measure of sales growth of 8.9% on a constant currency basis.
We grew segment operating income for our consumer segment by $73.4 million, or 15.0%, in 2017 compared to 2016. The favorable impact of greater sales and
cost savings more than offset the unfavorable impact of higher material costs and an increase in brand marketing. On a constant currency basis, segment operating income for our consumer segment rose 14.9%. Segment operating income margin for our
consumer segment rose by 120 basis points to 19.0% in 2017 from 17.8% in 2016.
Industrial Segment
|
|
|
|
|
|
|
|
|
|
|
2017
|
|
|
2016
|
|
Net sales
|
|
$
|
1,864.0
|
|
|
$
|
1,658.3
|
|
Percent growth (decline)
|
|
|
12.4
|
%
|
|
|
(0.2
|
)%
|
Components of percent growth in net salesincrease (decrease):
|
|
|
|
|
|
|
|
|
Volume and product mix
|
|
|
4.0
|
%
|
|
|
1.5
|
%
|
Pricing actions
|
|
|
2.0
|
%
|
|
|
2.0
|
%
|
Acquisitions
|
|
|
8.0
|
%
|
|
|
0.4
|
%
|
Foreign exchange
|
|
|
(1.6
|
)%
|
|
|
(4.1
|
)%
|
|
|
|
Segment operating income
|
|
$
|
222.1
|
|
|
$
|
166.2
|
|
Segment operating income margin
|
|
|
11.9
|
%
|
|
|
10.0
|
%
|
Sales of our industrial segment increased 12.4% as compared to 2016 and increased by 14.0% on a constant currency basis.
Higher volume and product mix added 4.0% to sales and pricing actions, taken in response to increased material costs, added 2.0%. The incremental impact on 2017 industrial sales of the RB Foods and Giotti acquisitions completed in 2017 added 8.0% to
sales. These factors partially offset an unfavorable impact from foreign currency rates that reduced industrial segment sales by 1.6% compared to 2016 and is excluded from our measure of sales growth of 14.0% on a constant currency basis.
In the Americas, industrial sales rose 10.8% in 2017 as compared to 2016 and rose 11.2% on a constant currency basis. Higher volume and product mix added 3.4%
to sales and included growth in sales of branded foodservice products in the U.S. and snack seasonings in the U.S. and Mexico. Pricing actions added 2.1% to sales and the incremental impact of the RB Foods and Gourmet Garden acquisitions added 5.7%
to sales. These factors offset an unfavorable impact from foreign currency rates that reduced sales by 0.4% compared to 2016 and is excluded from our measure of sales growth of 11.2% on a constant currency basis.
In the EMEA region, industrial sales increased 20.5% in 2017 as compared to 2016 and increased 26.9% on a constant currency basis. Higher volume and product
mix added 2.7% to sales and included growth in sales to leading quick service restaurants in this region. Pricing actions added 3.1% to sales and the incremental impact of the Giotti and, to a lesser extent, RB Foods acquisitions added 21.1% to
sales. These factors partially offset an unfavorable impact from foreign currency exchange rates that decreased sales by 6.4% compared to 2016 and is excluded from our measure of sales growth of 26.9% on a constant currency basis.
In the Asia/Pacific region, industrial sales increased 9.0% in 2017 as compared to 2016 and increased 10.1% on a constant currency basis. Higher volume and
product mix added 9.6% to sales and included growth in sales to leading quick service restaurants supplied from our facilities in both China and Southeast Asia. Pricing actions added 0.1% to sales and the incremental impact of the Gourmet Garden
acquisition added 0.4% to sales. These factors partially offset an unfavorable impact from foreign currency exchange rates that reduced sales by 1.1% compared to 2016 and is excluded from our measure of sales growth of 10.1% on a constant currency
basis.
We grew segment operating income for our industrial segment by $55.9 million, or 33.6%, in 2017 compared to
2016. The favorable impact of greater sales and cost savings more than offset the unfavorable impact of higher material costs. On a constant currency basis, segment operating income for our industrial segment rose 37.1%. Segment operating income
margin for our industrial segment rose by 190 basis points to 11.9% in 2017 from 10.0% in 2016 and reflected the impact of our efforts to shift our business mix to more value-added products through innovation and acquisitions.
RESULTS OF OPERATIONS2016 COMPARED TO 2015
|
|
|
|
|
|
|
|
|
|
|
2016
|
|
|
2015
|
|
Net sales
|
|
$
|
4,411.5
|
|
|
$
|
4,296.3
|
|
Percent growth
|
|
|
2.7
|
%
|
|
|
1.3
|
%
|
|
|
|
Components of percent growth in net salesincrease (decrease):
|
|
|
|
|
|
|
|
|
Volume and product mix
|
|
|
1.7
|
%
|
|
|
3.9
|
%
|
Pricing actions
|
|
|
1.5
|
%
|
|
|
1.1
|
%
|
Acquisitions
|
|
|
2.3
|
%
|
|
|
1.4
|
%
|
Foreign exchange
|
|
|
(2.8
|
)%
|
|
|
(5.1
|
)%
|
Sales for 2016 increased 2.7% from 2015 and increased by 5.5% on a constant currency basis, with growth in both the consumer
and industrial segments that drove higher volume and product mix, and added 1.7% to sales. This was driven by product innovation, brand marketing and expanded distribution. Pricing actions, taken in response to increased material costs, added 1.5%
to sales. The incremental impact of acquisitions completed in 2016 mainly Gourmet Garden and three acquisitions completed in 2015 Brand Aromatics, Drogheria & Alimentari (D&A) and Stubbs added 2.3% to
sales. These factors offset an unfavorable impact from foreign currency exchange that reduced sales by 2.8% compared to 2015 and is excluded from our measure of sales growth of 5.5% on a constant currency basis.
|
|
|
|
|
|
|
|
|
|
|
2016
|
|
|
2015
|
|
Gross profit
|
|
$
|
1,831.7
|
|
|
$
|
1,737.3
|
|
Gross profit margin
|
|
|
41.5
|
%
|
|
|
40.4
|
%
|
In 2016, gross profit rose 110 basis points to 41.5% from 40.4% in 2015, as the favorable impact of pricing actions, CCI-led
cost savings and more favorable business mix more than offset the unfavorable impact of higher material costs.
|
|
|
|
|
|
|
|
|
|
|
2016
|
|
|
2015
|
|
Selling, general & administrative expense (SG&A)
|
|
$
|
1,175.0
|
|
|
$
|
1,127.4
|
|
Percent of net sales
|
|
|
26.6
|
%
|
|
|
26.2
|
%
|
Selling, general and administrative expense was $1,175.0 million in 2016 compared to $1,127.4 million in 2015, an
increase of $47.6 million. SG&A as a percentage of net sales was 26.6%, a
40-basis
point increase from 2015. Driving this increase in SG&A as a percentage of net sales were higher employee related
expenses, an $11.6 million increase in our brand marketing from the 2015 level to $252.2 million in 2016 and a $6.5 million increase in transaction costs, related to both completed and uncompleted acquisitions, from the 2015 level to
$13.4 million in 2016. Partially offsetting these increases were cost savings from CCI and from the organization and streamlining actions described in note 3 of the financial statements.
|
|
|
|
|
|
|
|
|
|
|
2016
|
|
|
2015
|
|
Special charges included in cost of goods sold
|
|
$
|
0.3
|
|
|
$
|
4.0
|
|
Other special charges in the income statement
|
|
|
15.7
|
|
|
|
61.5
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
16.0
|
|
|
$
|
65.5
|
|
|
|
|
|
|
|
|
|
|
Special charges of $16.0 million were recorded in 2016 and $65.5 million in 2015. Of the $16.0 million of
special charges recorded in 2016, $0.3 million were recorded in cost of goods sold. The 2016 special charges principally consist of $5.7 million related to our EMEA reorganization, which began in 2015, $2.8 million related to our exit
from a consolidated joint venture in South Africa, $1.9 million for other exit costs related to the discontinuance of non-
profitable product lines of our Kohinoor business in India initiated in 2015, $1.8 million associated with actions in connection with our planned exit of two leased manufacturing facilities
in Singapore and Thailand, and $1.7 million for employee severance actions related to our North American effectiveness initiative begun in 2015. See note 3 of the financial statements for more details on these charges.
In 2015, we recorded special charges of $65.5 million, of which $29.2 million related to employee severance and related costs associated with our
North American effectiveness initiative and $24.4 million related to a reorganization of our EMEA business. An additional $14.2 million, including a
non-cash
brand impairment charge of
$9.6 million, related to the discontinuance by our Kohinoor consumer business in India of sales of
non-profitable
bulk-packaged and broken basmati rice product lines. Partially offsetting these charges
was a credit of $2.3 million for the 2015 reversal of reserves previously accrued as part of special charges in 2014 and 2013.
|
|
|
|
|
|
|
|
|
|
|
2016
|
|
|
2015
|
|
Interest expense
|
|
$
|
56.0
|
|
|
$
|
53.3
|
|
Other income, net
|
|
|
4.2
|
|
|
|
1.1
|
|
Interest expense for 2016 was higher than the prior year, primarily due to higher average borrowings. Other income, net, for
2016 rose by $3.1 million over the 2015 level, primarily due to higher interest income and lower
non-operating
foreign currency losses, both as compared to 2015, as well as to a gain on the 2016 sale of a
non-operating
asset.
|
|
|
|
|
|
|
|
|
|
|
2016
|
|
|
2015
|
|
Income from consolidated operations before income taxes
|
|
$
|
589.2
|
|
|
$
|
496.2
|
|
Income taxes
|
|
|
153.0
|
|
|
|
131.3
|
|
Effective tax rate
|
|
|
26.0
|
%
|
|
|
26.5
|
%
|
The effective tax rate decreased 50 basis points to 26.0% in 2016, from 26.5% in 2015, primarily as a result of the following
factors. Net discrete tax benefits increased by $2.0 million, from $19.1 million in 2015 to $21.1 million in 2016. Both 2016 and 2015 included discrete tax benefits for (i) the reversal of reserves for unrecognized tax benefits,
net of additional taxes provided, for the expiration of statutes of limitation in several tax jurisdictions, (ii) the reversal of valuation allowances on
non-U.S.
deferred tax assets due to a change in
our assessment of the recoverability of those deferred tax assets, and (iii) prior year adjustments for the research tax credit related to legislation enacted subsequent to the reporting dates. A portion of the 2015 discrete tax benefit was
offset by a discrete tax detriment for the revaluation of deferred tax assets in the U.K. resulting from legislation enacted in 2015 reducing the statutory tax rate for future periods.
|
|
|
|
|
|
|
|
|
|
|
2016
|
|
|
2015
|
|
Income from unconsolidated operations
|
|
$
|
36.1
|
|
|
$
|
36.7
|
|
Income from unconsolidated operations decreased $0.6 million in 2016 from the prior year. This decrease was mainly
attributable to our largest joint venture, McCormick de Mexico, for which the unfavorable impact of foreign exchange rates more than offset the favorable impact, in local currency, of higher sales and net income. In 2016, our 50% interest in the
McCormick de Mexico joint venture represented 57% of the sales and 83% of the income of our unconsolidated operations. We own 50% of most of our other unconsolidated joint ventures.
We reported diluted earnings per share of $3.69 in 2016, compared to $3.11 in 2015. The table below outlines the major components of the change in diluted
earnings per share from 2015 to 2016. The increase in adjusted operating income in the table below includes the impact from unfavorable currency exchange rates in 2016.
|
|
|
|
|
2015 Earnings per sharediluted
|
|
$
|
3.11
|
|
Impact of decrease in special charges
|
|
|
0.28
|
|
Increase in adjusted operating income
|
|
|
0.25
|
|
Impact of lower shares outstanding
|
|
|
0.03
|
|
Increase other income
|
|
|
0.02
|
|
Impact of change in effective income tax rate, excluding taxes on special charges
|
|
|
0.02
|
|
Higher interest expense
|
|
|
(0.02
|
)
|
|
|
|
|
|
2016 Earnings per sharediluted
|
|
$
|
3.69
|
|
|
|
|
|
|
Consumer Segment
|
|
|
|
|
|
|
|
|
|
|
2016
|
|
|
2015
|
|
Net sales
|
|
$
|
2,753.2
|
|
|
$
|
2,635.2
|
|
Percent growth
|
|
|
4.5
|
%
|
|
|
0.4
|
%
|
|
|
|
Components of percent growth in net salesincrease (decrease):
|
|
|
|
|
|
|
|
|
Volume and product mix
|
|
|
1.7
|
%
|
|
|
3.8
|
%
|
Pricing actions
|
|
|
1.2
|
%
|
|
|
0.1
|
%
|
Acquisitions
|
|
|
3.5
|
%
|
|
|
1.4
|
%
|
Foreign exchange
|
|
|
(1.9
|
)%
|
|
|
(4.9
|
)%
|
|
|
|
Segment operating income
|
|
$
|
490.8
|
|
|
$
|
456.1
|
|
Segment operating income margin
|
|
|
17.8
|
%
|
|
|
17.3
|
%
|
Sales of our consumer segment grew by 4.5% in 2016 as compared to 2015 and grew by 6.4% on a constant currency basis. Higher
volume and product mix added 1.7% to sales, and pricing actions, taken in response to increased material costs, added 1.2%. The incremental impact in 2016 of acquisitions completed in that year mainly Gourmet Garden and two
acquisitions completed in 2015 D&A and Stubbs added 3.5% to sales. These factors offset an unfavorable impact from foreign currency rates that reduced consumer segment sales by 1.9% compared to 2015 and is excluded from our
measure of sales growth of 6.4% on a constant currency basis.
In the Americas, consumer sales rose 5.8% in 2016 as compared to 2015 and rose by 6.3% on a
constant currency basis. Higher volume and product mix added 2.2% to sales, led by U.S. sales growth in spices and seasonings and recipe mixes and driven by product innovation, brand marketing, particularly in digital, and working with retailers on
in-store
product assortment, pricing and promotion. Pricing actions added 1.4% to sales and the incremental impact of acquisitions mainly Gourmet Garden and Stubbs added 2.7% to sales. These
factors offset an unfavorable impact of foreign currency that reduced sales by 0.5% compared to 2015 and is excluded from our measure of sales growth of 6.3% on a constant currency basis.
In the EMEA region, consumer sales rose 2.4% in 2016 as compared to 2015 and rose 6.9% on a constant currency basis. Volume and product mix lowered sales by
0.4%, with growth in Poland and France offset by weakness in the U.K. The sales growth in Poland and France was driven by product innovation, brand marketing and expanded distribution, while weakness in the U.K. related to a difficult retail
environment. Pricing added 1.5% to sales and the incremental impact of acquisitions mainly D&A added 5.8% to sales. An unfavorable impact from foreign currency exchange rates reduced sales by 4.5% compared to 2015 and is excluded
from our measure of sales growth of 6.9% on a constant currency basis.
In the Asia/Pacific region, consumer sales increased 1.5% as compared to 2015 and
increased 6.3% on a constant currency basis. Higher volume and product mix added 2.2% to sales, with strong results in both China and Australia. Volume and product mix in India declined in 2016 compared to 2015, due in part to the discontinuation of
lower-margin bulk-packaged and broken rice product lines. Pricing added 0.3% to sales and the incremental impact of the Gourmet Garden acquisition added 3.8% to sales. These factors offset an unfavorable impact from foreign currency exchange rates
that decreased sales by 4.8% compared to 2015 and is excluded from our measure of sales growth of 6.3% on a constant currency basis.
We grew segment operating income for our consumer segment by $34.7 million, or 7.6%, in 2016 compared to
2015. The favorable impact of sales growth and cost savings more than offset the unfavorable impact of higher material costs and an increase in brand marketing. On a constant currency basis, segment operating income for our consumer segment rose
8.7%. Segment operating income margin for the consumer segment rose 50 basis points to 17.8% in 2016 from 17.3% in 2015.
Industrial Segment
|
|
|
|
|
|
|
|
|
|
|
2016
|
|
|
2015
|
|
Net sales
|
|
$
|
1,658.3
|
|
|
$
|
1,661.1
|
|
Percent (decline) growth
|
|
|
(0.2
|
)%
|
|
|
2.7
|
%
|
|
|
|
Components of percent change in net salesincrease (decrease):
|
|
|
|
|
|
|
|
|
Volume and product mix
|
|
|
1.5
|
%
|
|
|
4.3
|
%
|
Pricing actions
|
|
|
2.0
|
%
|
|
|
2.6
|
%
|
Acquisitions
|
|
|
0.4
|
%
|
|
|
1.3
|
%
|
Foreign exchange
|
|
|
(4.1
|
)%
|
|
|
(5.5
|
)%
|
|
|
|
Segment operating income
|
|
$
|
166.2
|
|
|
$
|
157.8
|
|
Segment operating income margin
|
|
|
10.0
|
%
|
|
|
9.5
|
%
|
Sales of our industrial segment declined 0.2% in 2016 as compared to 2015 but increased by 3.9% on a constant currency basis.
Higher volume and product mix added 1.5% to sales and pricing actions, taken in response to increased material costs, added 2.0%. The incremental impact on 2016 industrial sales of the Brand Aromatics acquisition completed in 2015 added 0.4% to
sales. These factors partially offset an unfavorable impact from foreign currency rates that reduced industrial segment sales by 4.1% compared to 2015 and is excluded from our measure of sales growth of 3.9% on a constant currency basis.
In the Americas, industrial sales rose 1.7% in 2016 as compared to 2015 and rose 3.7% on a constant currency basis. Higher volume and product mix added 1.4%
to sales and included growth in sales of branded foodservice products in the U.S. and snack seasonings in the U.S. and Mexico. Pricing actions added 1.7% to sales and the incremental impact of the Brand Aromatics acquisition added 0.6% to sales.
These factors offset an unfavorable impact from foreign currency rates that reduced sales by 2.0% compared to 2015 and is excluded from our measure of sales growth of 3.7% on a constant currency basis.
In the EMEA region, industrial sales declined 6.4% in 2016 as compared to 2015, but increased 4.8% on a constant currency basis. Higher volume and product mix
added 1.1% to sales and included growth in sales to leading quick service restaurants in this region. Pricing actions added 3.7% to sales. These factors partially offset an unfavorable impact from foreign currency exchange rates that decreased sales
by 11.2% compared to 2015 and is excluded from our measure of sales growth of 4.8% on a constant currency basis.
In the Asia/Pacific region, industrial
sales declined 0.1% in 2016 as compared to 2015, but increased by 3.8% on a constant currency basis. Higher volume and product mix added 3.0% to sales and included growth in sales to leading quick service restaurants supplied from our facilities in
both Australia and Southeast Asia that offset weakness in China that resulted, in large part, from a decision by a large customer to add a secondary supply source. Pricing actions added 0.8% to sales. These factors partially offset an unfavorable
impact from foreign currency exchange rates that reduced sales by 3.9% compared to 2015 and is excluded from our measure of sales growth of 3.8% on a constant currency basis.
We grew segment operating income for our industrial segment by $8.4 million, or 5.3%, in 2016 compared to 2015. The favorable impact of sales growth and
cost savings more than offset the unfavorable impact of higher material costs. On a constant currency basis, segment operating income for our industrial segment rose 11.6%. Segment
operating income margin for the industrial segment rose by 50 basis points to 10.0% in 2016 from 9.5% in 2015 and included the impact of our efforts to shift our business mix to more value-added
products through innovation and acquisitions.
NON-GAAP
FINANCIAL MEASURES
The following tables include financial measures of adjusted gross profit, adjusted gross profit margin, adjusted operating income, adjusted operating income
margin, adjusted income from unconsolidated operations, adjusted net income and adjusted diluted earnings per share. These financial measures also exclude, for 2018, and the comparison of our expected results for 2018 to 2017, the net estimated
impact of the effects of the deemed repatriation tax and remeasurement of our U.S. deferred tax assets and liabilities as a result of the recent U.S. tax legislation as these items will significantly impact comparability between years. These
represent
non-GAAP
financial measures which are prepared as a complement to our financial results prepared in accordance with United States generally accepted accounting principles. These financial measures
exclude the impact, as applicable, of the following:
|
|
|
Special charges Special charges consist of expenses associated with certain actions undertaken by the company to reduce fixed costs, simplify or improve processes, and improve our competitiveness and are of such
significance in terms of both
up-front
costs and organizational/structural impact to require advance approval by our Management Committee, comprised of our Chairman, President and Chief Executive Officer;
Executive Vice President and Chief Financial Officer; President, Global Industrial Segment and McCormick International; President, Global Consumer Segment and Americas; Senior Vice President, Human Relations; and Senior Vice President, Strategy and
Global Enablement. Upon presentation of any such proposed action (including details with respect to estimated costs, which generally consist principally of employee severance and related benefits, together with ancillary costs associated with the
action that may include a
non-cash
component or a component which relates to inventory adjustments that are included in cost of goods sold; impacted employees or operations; expected timing; and expected
savings) to the Management Committee and the Committees advance approval, expenses associated with the approved action are classified as special charges upon recognition and monitored on an ongoing basis through completion.
|
|
|
|
Transaction and integration expenses associated with the RB Foods acquisition Beginning in 2017, we revised our
non-GAAP
measures to exclude certain costs associated with
our acquisition of RB Foods in August of 2017 and its subsequent integration into the company. We made this change because of the significance of the RB Foods acquisition and, therefore, the impact on the comparability of our results of the costs
associated with the acquisition and subsequent integration. Such costs, which we refer to as transaction and integration expenses include the impact of the acquisition-date fair value adjustment for inventory, transaction costs
associated with the acquisition, integration costs following the acquisition, and the bridge financing costs. In our income statement, we include the impact of the fair value adjustment for inventory in cost of goods sold, the bridge financing cost
in other debt costs, and present all other transaction and integration costs associated with the RB Foods acquisition in our income statement on the line, Transaction and integration expenses (related to RB Foods acquisition). The size
of this acquisition and related costs distinguishes it from our past, recent and smaller acquisitions, the costs of which have not been excluded from our
non-GAAP
financial measures.
|
Details with respect to the composition of special charges, as well as transaction and integration expenses (including other debt costs) recorded for the
periods and in the amounts set forth below are included in notes 2 and 3, respectively, of the financial statements.
We believe that these
non-GAAP
financial measures are important. The
exclusion of the items noted above provides additional information that enables enhanced comparisons to prior periods and, accordingly, facilitates the development of future projections and earnings growth prospects. This information is also used by
management to measure the profitability of our ongoing operations and analyze our business performance and trends.
These
non-GAAP
financial measures may be considered in addition to results prepared in accordance with GAAP, but they should not be considered a substitute for, or superior to, GAAP results. In addition, these
non-GAAP
financial measures may not be comparable to similarly titled measures of other companies because other companies may not calculate them in the same manner that we do. We intend to continue to provide these
non-GAAP
financial measures as part of our future earnings discussions and, therefore, the inclusion of these
non-GAAP
financial measures will provide consistency in our
financial reporting.
A reconciliation of these
non-GAAP
measures to GAAP financial results is provided below (in
millions, except per share data):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2017
|
|
|
2016
|
|
|
2015
|
|
Gross profit
|
|
$
|
2,010.2
|
|
|
$
|
1,831.7
|
|
|
$
|
1,737.3
|
|
Impact of special charges, transaction and integration expenses included in cost of goods sold
(1)
|
|
|
20.9
|
|
|
|
0.3
|
|
|
|
4.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted gross profit
|
|
$
|
2,031.1
|
|
|
$
|
1,832.0
|
|
|
$
|
1,741.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted gross profit margin
(2)
|
|
|
42.0
|
%
|
|
|
41.5
|
%
|
|
|
40.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
$
|
702.4
|
|
|
$
|
641.0
|
|
|
$
|
548.4
|
|
Impact of special charges, transaction and integration expenses included in cost of goods sold
(1)
|
|
|
20.9
|
|
|
|
0.3
|
|
|
|
4.0
|
|
Impact of other transaction and integration expenses
(1)
|
|
|
40.8
|
|
|
|
|
|
|
|
|
|
Impact of other special charges
(3)
|
|
|
22.2
|
|
|
|
15.7
|
|
|
|
61.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted operating income
|
|
$
|
786.3
|
|
|
$
|
657.0
|
|
|
$
|
613.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
% increase versus prior year
|
|
|
19.7
|
%
|
|
|
7.0
|
%
|
|
|
0.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted operating income margin
(2)
|
|
|
16.3
|
%
|
|
|
14.9
|
%
|
|
|
14.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from unconsolidated operations
|
|
$
|
33.9
|
|
|
$
|
36.1
|
|
|
$
|
36.7
|
|
Impact of special charges attributable to
non-controlling
interests
(4)
|
|
|
|
|
|
|
(1.9
|
)
|
|
|
(2.0
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted income from unconsolidated operations
|
|
$
|
33.9
|
|
|
$
|
34.2
|
|
|
$
|
34.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
% (decrease) increase versus prior year
|
|
|
(0.9
|
)%
|
|
|
(1.4
|
)%
|
|
|
18.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
477.4
|
|
|
$
|
472.3
|
|
|
$
|
401.6
|
|
Impact of total transaction and integration expenses
(1)
|
|
|
53.5
|
|
|
|
|
|
|
|
|
|
Impact of total special charges
(3)
|
|
|
15.8
|
|
|
|
13.0
|
|
|
|
49.9
|
|
Impact of special charges attributable to
non-controlling
interests
(4)
|
|
|
|
|
|
|
(1.9
|
)
|
|
|
(2.0
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income
|
|
$
|
546.7
|
|
|
$
|
483.4
|
|
|
$
|
449.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
% increase versus prior year
|
|
|
13.1
|
%
|
|
|
7.5
|
%
|
|
|
1.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per sharediluted
|
|
$
|
3.72
|
|
|
$
|
3.69
|
|
|
$
|
3.11
|
|
Impact of total transactions and integration expenses
(1)
|
|
|
0.42
|
|
|
|
|
|
|
|
|
|
Impact of total special charges
(3)
|
|
|
0.12
|
|
|
|
0.10
|
|
|
|
0.38
|
|
Impact of special charges attributable to
non-controlling
interests
(4)
|
|
|
|
|
|
|
(0.01
|
)
|
|
|
(0.01
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted earnings per sharediluted
|
|
$
|
4.26
|
|
|
$
|
3.78
|
|
|
$
|
3.48
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
% increase versus prior year
|
|
|
12.7
|
%
|
|
|
8.6
|
%
|
|
|
3.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
As more fully described in note 2 of the financial statements, transaction and integration expenses related to the acquisition of RB Foods are recorded in our consolidated income statement as follows for the year ended
November 30, 2017 (in millions, except per share amounts):
|
|
|
|
|
|
|
Transaction and integration expenses included in cost of goods sold
|
|
$
|
20.9
|
|
Reflected in transaction and integration expenses
|
|
|
40.8
|
|
|
|
|
|
|
Transaction and integration expenses included in operating income
|
|
|
61.7
|
|
Transaction and integration expenses included in other debt costs
|
|
|
15.4
|
|
|
|
|
|
|
Total
pre-tax
transaction and integration
expenses
|
|
|
77.1
|
|
Less: Tax effect
|
|
|
(23.6
|
)
|
|
|
|
|
|
Total
after-tax
transaction and integration
expenses
|
|
$
|
53.5
|
|
|
|
|
|
|
|
(2)
|
Adjusted gross profit margin is calculated as adjusted gross profit as a percentage of net sales for each period presented. Adjusted operating income margin is calculated as adjusted operating income as a percentage of
net sales for each period presented.
|
|
|
(3)
|
Total special charges of $22.2 million for 2017, $16.0 million for 2016 and $65.5 million for 2015 are net of taxes of $6.4 million, $3.0 million and $15.6 million, respectively.
|
|
|
(4)
|
In 2016, represents the portion of the total special charge of $2.8 million, net of tax of $0.9 million, associated with our exit of a consolidated joint venture in South Africa, attributable to our former
joint venture partner. In 2015, represents the portion of the Kohinoor total special charge of $14.2 million attributable to Kohinoors 15% minority stakeholder.
|
|
|
|
|
|
|
|
|
Estimate for the year ending
November 30, 2017
|
|
Earnings per share diluted
|
|
$
|
6.89 to $7.14
|
|
Impact of special charges and transaction and integration expenses
|
|
|
0.24
|
|
Estimated
non-recurring
benefit, net of the U.S. Tax
Act
|
|
|
(2.33) to (2.48)
|
|
|
|
|
|
|
Adjusted earnings per share diluted
|
|
$
|
4.80 to $4.90
|
|
|
|
|
|
|
Because we are a multi-national company, we are subject to variability of our reported U.S. dollar results due to changes in
foreign currency exchange rates. Those changes have been volatile over the past several years. The exclusion of the effects of foreign currency exchange, or what we refer to as amounts expressed on a constant currency basis, is a
non-GAAP
measure. We believe that this
non-GAAP
measure provides additional information that enables enhanced comparison to prior periods excluding the translation effects of
changes in rates of foreign currency exchange and provides additional insight into the underlying performance of our operations located outside of the U.S. It should be noted that our presentation herein of amounts and percentage changes on a
constant currency basis does not exclude the impact of foreign currency transaction gains and losses (that is, the impact of transactions denominated in other than the local currency of any of our subsidiaries in their local currency reported
results).
Percentage changes in sales and adjusted operating income expressed on a constant currency basis are presented excluding the impact of foreign
currency exchange. To present this information for historical periods, current year results for entities reporting in currencies other than the U.S. dollar are translated into U.S. dollars at the average exchange rates in effect during the prior
fiscal year, rather than at the actual average exchange rates in effect during the current fiscal year. As a result, the foreign currency impact is equal to the current year results in local currencies multiplied by the change in the average foreign
currency exchange rate between the current year and the prior fiscal year. The tables set forth below present our growth in net sales and adjusted operating income on a constant currency basis as follows: (1) to present our growth in net sales
and adjusted operating income for 2017 on a constant currency basis, net sales and adjusted operating income for 2017 for entities reporting in currencies other than the U.S. dollar have been translated using the average foreign exchange rates in
effect for 2016 and compared to the reported results for 2016; and (2) to present our growth in net sales and adjusted operating income for 2016 on a constant currency basis, net sales and operating income for 2016 for entities reporting in
currencies other than the U.S. dollar have been translated using the average foreign exchange rates in effect for 2015 and compared to the reported results for 2015.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the year ended November 30, 2017
|
|
|
|
Percentage change
as reported
|
|
|
Impact of foreign
currency exchange
|
|
|
Percentage change on
constant currency basis
|
|
Net sales:
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
Americas
|
|
|
11.2
|
%
|
|
|
0.1
|
%
|
|
|
11.1
|
%
|
EMEA
|
|
|
(1.6
|
)%
|
|
|
0.7
|
%
|
|
|
(2.3
|
)%
|
Asia/Pacific
|
|
|
6.4
|
%
|
|
|
(2.5
|
)%
|
|
|
8.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Consumer
|
|
|
7.9
|
%
|
|
|
(0.1
|
)%
|
|
|
8.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Industrial segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
Americas
|
|
|
10.8
|
%
|
|
|
(0.4
|
)%
|
|
|
11.2
|
%
|
EMEA
|
|
|
20.5
|
%
|
|
|
(6.4
|
)%
|
|
|
26.9
|
%
|
Asia/Pacific
|
|
|
9.0
|
%
|
|
|
(1.1
|
)%
|
|
|
10.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Industrial
|
|
|
12.4
|
%
|
|
|
(1.6
|
)%
|
|
|
14.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total net sales
|
|
|
9.6
|
%
|
|
|
(0.7
|
)%
|
|
|
10.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted operating income:
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer segment
|
|
|
15.0
|
%
|
|
|
0.1
|
%
|
|
|
14.9
|
%
|
Industrial segment
|
|
|
33.6
|
%
|
|
|
(3.5
|
)%
|
|
|
37.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total adjusted operating income
|
|
|
19.7
|
%
|
|
|
(0.8
|
)%
|
|
|
20.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the year ended November 30, 2016
|
|
|
|
Percentage change
as reported
|
|
|
Impact of foreign
currency exchange
|
|
|
Percentage change on
constant currency basis
|
|
Net sales:
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
Americas
|
|
|
5.8
|
%
|
|
|
(0.5
|
)%
|
|
|
6.3
|
%
|
EMEA
|
|
|
2.4
|
%
|
|
|
(4.5
|
)%
|
|
|
6.9
|
%
|
Asia/Pacific
|
|
|
1.5
|
%
|
|
|
(4.8
|
)%
|
|
|
6.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Consumer
|
|
|
4.5
|
%
|
|
|
(1.9
|
)%
|
|
|
6.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Industrial segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
Americas
|
|
|
1.7
|
%
|
|
|
(2.0
|
)%
|
|
|
3.7
|
%
|
EMEA
|
|
|
(6.4
|
)%
|
|
|
(11.2
|
)%
|
|
|
4.8
|
%
|
Asia/Pacific
|
|
|
(0.1
|
)%
|
|
|
(3.9
|
)%
|
|
|
3.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Industrial
|
|
|
(0.2
|
)%
|
|
|
(4.1
|
)%
|
|
|
3.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total net sales
|
|
|
2.7
|
%
|
|
|
(2.8
|
)%
|
|
|
5.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted operating income:
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer segment
|
|
|
7.6
|
%
|
|
|
(1.1
|
)%
|
|
|
8.7
|
%
|
Industrial segment
|
|
|
5.3
|
%
|
|
|
(6.3
|
)%
|
|
|
11.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total adjusted operating income
|
|
|
7.0
|
%
|
|
|
(2.4
|
)%
|
|
|
9.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
To present information for the fiscal year 2018 projection on a constant currency basis, projected sales for entities
reporting in currencies other than the U.S. dollar are translated into U.S. dollars at the companys budgeted exchange rates for 2018 and are compared to the 2017 results, translated into U.S. dollars using the same 2018 budgeted exchange
rates, rather than at the average actual exchange rates in effect during fiscal year 2017.
|
|
|
|
|
|
|
Estimate for the year ending
November 30, 2018
|
|
Percentage change in net sales
|
|
|
12% to 14
|
%
|
Impact of favorable foreign currency exchange rates
|
|
|
(1
|
)%
|
|
|
|
|
|
Percentage change in net sales on a constant currency basis
|
|
|
11% to 13
|
%
|
|
|
|
|
|
In addition to the above
non-GAAP
financial measures, we use a leverage ratio which is
determined using
non-GAAP
measures. A leverage ratio is a widely-used measure of ability to repay outstanding debt obligations and is a meaningful metric to investors in evaluating financial leverage. We
believe that our leverage ratio is a meaningful metric to investors in evaluating our financial leverage and may be different than the method used by other companies to calculate such a leverage ratio. We determine our leverage ratio as net debt
(which we define as total debt, net of cash in excess of $75.0 million) to adjusted earnings before interest, tax, depreciation and amortization (Adjusted EBITDA). We define Adjusted EBITDA as net income plus expenses for interest, income taxes,
depreciation and amortization, less interest income and as further adjusted for cash and
non-cash
acquisition-related transaction and integration expenses (which may include the effect of the fair value
adjustment of acquired inventory on cost of goods sold), special charges and stock-based compensation expenses. Adjusted EBITDA and our leverage ratio are both
non-GAAP
financial measures. Our determination of
the leverage ratio is consistent with the terms of our $1.0 billion revolving credit facility and our term loans which require us to maintain our leverage ratio below certain levels. Under those agreements, the applicable leverage ratio is
reduced annually commencing on November 30, 2018. As of November 30, 2017, our capacity under the revolving credit facility is not affected by these covenants. We do not expect that these covenants would limit our access to our revolving
credit facility for the foreseeable future; however, the leverage ratio could restrict our ability to utilize this facility. We expect to comply with this financial covenant for the foreseeable future.
The following table reconciles our net income to Adjusted EBITDA for the years ended November 30, 2017, 2016 and 2015:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2017
|
|
|
2016
|
|
|
2015
|
|
Net income
|
|
$
|
477.4
|
|
|
$
|
472.3
|
|
|
$
|
401.6
|
|
Depreciation and amortization
|
|
|
125.2
|
|
|
|
108.7
|
|
|
|
105.9
|
|
Interest expense
|
|
|
95.7
|
|
|
|
56.0
|
|
|
|
53.3
|
|
Income tax expense
|
|
|
151.3
|
|
|
|
153.0
|
|
|
|
131.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA
|
|
|
849.6
|
|
|
|
790.0
|
|
|
|
692.1
|
|
Adjustments to EBITDA
(1), (2)
|
|
|
117.4
|
|
|
|
36.1
|
|
|
|
77.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
$
|
967.0
|
|
|
$
|
826.1
|
|
|
$
|
769.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net debt
(3)
|
|
$
|
4,915.3
|
|
|
$
|
1,403.8
|
|
|
$
|
1,356.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Leverage ratio (Net debt/Adjusted EBITDA)
|
|
|
5.1
|
|
|
|
1.7
|
|
|
|
1.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Adjustments to EBITDA are determined under the leverage ratio covenant in our $1.0 billion revolving credit facility and term loan agreements and includes special charges, stock-based compensation expense and, for
the trailing twelve-month period ended November 30, 2017, transaction and integration expenses (related to RB Foods acquisition), including other debt costs.
|
|
|
(2)
|
The leverage ratio covenant in our $1.0 billion revolving credit facility and the term loan agreements provide that Adjusted EBITDA also includes the pro forma impact of acquisitions. As of November 30, 2017,
our leverage ratio under the terms of those agreements is 4.5.
|
|
|
(3)
|
The leverage ratio covenant in our $1.0 billion revolving credit facility and the term loan agreements define net debt as the sum of short-term borrowings, current portion of long-term debt, and long-term debt,
less the amount of cash and cash equivalents that exceeds $75.0 million.
|
|
Our long-term target for our leverage ratio is 1.5 to 1.8. Our leverage ratio can be temporarily impacted by our
acquisition activity.
LIQUIDITY AND FINANCIAL CONDITION
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2017
|
|
|
2016
|
|
|
2015
|
|
Net cash provided by operating activities
|
|
$
|
815.3
|
|
|
$
|
658.1
|
|
|
$
|
590.0
|
|
Net cash used in investing activities
|
|
|
(4,508.3
|
)
|
|
|
(267.1
|
)
|
|
|
(338.9
|
)
|
Net cash provided by (used in) financing activities
|
|
|
3,756.0
|
|
|
|
(371.5
|
)
|
|
|
(199.6
|
)
|
We generate strong cash flow from operations which enables us to fund operating projects and investments that are designed to
meet our growth objectives, service our debt, increase our dividend, fund capital projects and make share repurchases when appropriate. Due to the cyclical nature of a portion of our business, we generate much of our cash flow in the fourth quarter
of the fiscal year.
In the cash flow statement, the changes in operating assets and liabilities are presented excluding the effects of changes in foreign
currency exchange rates, as these do not reflect actual cash flows. Accordingly, the amounts in the cash flow statement do not agree with changes in the operating assets and liabilities that are presented in the balance sheet.
The reported values of our assets and liabilities held in our
non-U.S.
subsidiaries and affiliates can be
significantly affected by fluctuations in foreign exchange rates between periods. At November 30, 2017, the exchange rates for the Euro, the British pound sterling, Canadian dollar, Australian dollar, Polish zloty and Chinese renminbi were
higher versus the U.S. dollar than at November 30, 2016.
Operating Cash Flow
Operating cash flow was $815.3 million in 2017,
$658.1 million in 2016 and $590.0 million in 2015. The improvement in cash flow from operations in 2017 compared to 2016 is primarily attributable to improvements in cash flow generated from inventories and accounts payable and a higher
level of
non-cash
items that impacted net income, which was partially offset by the timing of employee benefit payments. The improvement in cash flow from operations in 2016 compared to 2015 is predominantly
due to higher net income, resulting principally from higher sales and gross profit, a decrease in cash payments related to special charges and the impact of higher income tax and employee benefit accruals.
Our working capital management
principally related to inventory, trade accounts receivable, and accounts payable
impacts our
operating cash flow. The change in inventory had a significant impact on the variability in cash flow from operations. It was a significant source of cash in 2017, a significant use of cash in 2016 and a less significant use of cash in 2015, when
compared to 2016. The change in trade accounts receivable has varied in the last three years, as it was a use of cash in 2017 and 2016 and a source of cash in 2015. The change in accounts payable was a significant source of cash in all three years,
but more so in 2017 compared to 2016 and 2015. Dividends received from unconsolidated affiliates, which were lower in 2017 as compared to 2016 and higher in 2016 as compared to 2015, also impacted our cash flow from operations.
In addition to operating cash flow, we also use cash conversion cycle (CCC) to measure our working capital management. This metric is different than
operating cash flow in that it uses average balances instead of specific point in time measures. CCC is a calculation of the number of days, on average, that it takes us to convert a cash outlay for resources, such as raw materials, to a cash inflow
from collection of accounts receivable. Our goal is to lower our CCC over time. We calculate CCC as follows:
Days sales outstanding (average trade
accounts receivable divided by average daily net sales) plus days in inventory (average inventory divided by average daily cost of goods sold) less days payable outstanding (average trade accounts payable divided by average daily cost of goods sold
plus the average daily change in inventory).
The following table outlines our cash conversion cycle (in days) over the last three years:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2017
|
|
|
2016
|
|
|
2015
|
|
Cash Conversion Cycle
|
|
|
76.6
|
|
|
|
88.5
|
|
|
|
90.2
|
|
The decrease in CCC in 2017 from 2016 is due to an increase in our days payable outstanding as a result of
extending our payment terms to suppliers and, to a lesser extent, a decrease in our days in inventory. The decrease in CCC in 2016 from 2015 is mainly due to an increase in our days payable outstanding as a result of extending our payment terms to
suppliers.
Investing Cash Flow
Net cash used in investing activities was $4,508.3 million in 2017, $267.1 million in 2016 and
$338.9 million in 2015. The variability between years is principally a result of cash usage related to our acquisitions of businesses, which amounted to $4,327.4 million in 2017, $120.6 million in 2016 and $210.9 million in 2015.
See note 2 of the financial statements for further details related to these acquisitions. Capital expenditures were $182.4 million in 2017, $153.8 million in 2016 and $128.4 million in 2015. We expect 2018 capital expenditures to
approximate $200 million to support our planned growth.
Financing Cash Flow
Net cash provided by financing activities was
$3,756.0 million in 2017, as compared to a cash usage of $371.5 million in 2016 and $199.6 million in 2015. The variability between years is principally a result of changes in our net borrowings, share repurchase activity and
dividends, both as described below. In 2017, 2016 and 2015, our net borrowing activity provided cash of $3,574.6 million, $55.7 million and $118.0 million, respectively. In 2017, we issued $4,000.0 million of long-term debt,
including $2,500.0 million of notes and $1,500.0 million of term loans (see note 6 of the financial statements for additional information with respect to this long-term debt). The net proceeds from the issuance of this long-term debt were
$3,977.6 million. We also paid $7.7 million of costs associated with the issuance of debt and our $1.0 billion revolving credit facility. In 2017, we repaid $272.7 million of long-term debt, including $268.8 million of our
$1,500.0 million term loans issued in August 2017.
In 2016, net proceeds from short-term borrowings of $251.7 million were used to pay off
$200 million of 5.20% notes that matured in December 2015 and for general corporate purposes. In 2015, we received net cash proceeds of $246.5 million from our issuance of $250.0 million of 3.25% notes due 2025. The net proceeds from
this offering were used to pay down short-term borrowings and for general corporate purposes in 2015.
In 2017 and 2015, we repaid $134.6 million and
$127.4 million, respectively, of short-term borrowings.
The following table outlines the activity in our share repurchase programs:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2017
|
|
|
2016
|
|
|
2015
|
|
Number of shares of common stock
|
|
|
1.4
|
|
|
|
2.6
|
|
|
|
1.9
|
|
Dollar amount
|
|
$
|
137.8
|
|
|
$
|
242.7
|
|
|
$
|
145.8
|
|
As of November 30, 2017, $189 million remained of a $600 million share repurchase program that was authorized
by our Board of Directors in March 2015. The timing and amount of any shares repurchased is determined by our management based on its evaluation of market conditions and other factors. In connection with our August 2017 acquisition of RB Foods, we
announced our intention to reduce our leverage ratio by curtailing the repurchases of shares under our share repurchase program.
During 2017, we issued
approximately 6.35 million shares of our Common Stock
Non-Voting
to fund our acquisition of RB Foods (see notes 2 and 13 of the financial statements), which included approximately 0.8 million shares
from the exercise of the underwriters option to purchase additional shares. The net proceeds from this issuance, after the underwriting discount and related expenses, was $554.0 million. In addition, we also issued $29.5 million of
common stock related to our stock compensation plans in 2017. All of the common stock issued in 2016 and 2015 relates to our stock compensation plans, including the effects of the related excess tax benefits.
Our dividend history over the past three years is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2017
|
|
|
2016
|
|
|
2015
|
|
Total dividends paid
|
|
$
|
237.6
|
|
|
$
|
217.8
|
|
|
$
|
204.9
|
|
Dividends paid per share
|
|
|
1.88
|
|
|
|
1.72
|
|
|
|
1.60
|
|
Percentage increase per share
|
|
|
9.3
|
%
|
|
|
7.5
|
%
|
|
|
8.1
|
%
|
In November 2017, the Board of Directors approved a 10.6% increase in the quarterly dividend from $0.47 to $0.52
per share.
The following table presents our leverage ratios for the trailing twelve month periods ended November 30, 2017, 2016 and 2015:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2017
|
|
|
2016
|
|
|
2015
|
|
Leverage ratio
|
|
|
5.1
|
|
|
|
1.7
|
|
|
|
1.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Our leverage ratio was 5.1 as of November 30, 2017, as compared to the ratios of 1.7 and 1.8 as of November 30, 2016
and 2015, respectively. The increase in the ratio from 1.7 as of November 30, 2016 to 5.1 as of November 30, 2017 is principally due to an increase in total debt associated with the funding, net of cash flow from operations for 2017, of
our acquisitions of RB Foods and Giotti, repurchases of common stock and payment of dividends.
The leverage ratio covenant in our $1.0 billion
revolving credit facility and the term loan agreements, both outstanding at November 30, 2017, provide that Adjusted EBITDA under that covenant also include the pro forma impact of acquisitions. As of November 30, 2017, our leverage ratio
under the terms of those agreements is 4.5.
Most of our cash is in our foreign subsidiaries. We manage our worldwide cash requirements by considering
available funds among the many subsidiaries through which we conduct our business and the cost effectiveness with which those funds can be accessed. Prior to the enactment of the U.S. Tax Act on December 22, 2017, the permanent repatriation of
cash balances from certain of our subsidiaries could have had adverse tax consequences; however, those balances are generally available without legal restrictions to fund ordinary business operations, capital projects and future acquisitions. At
November 30, 2017, we temporarily used $43.4 million of cash from our foreign subsidiaries to pay down short-term debt in the U.S. The average short-term borrowings outstanding for the years ended November 30, 2017 and 2016 were
$630.6 million and $603.8 million, respectively. The total average debt outstanding for the years ended November 30, 2017 and 2016 was $2,996.6 million and $1,658.8 million, respectively.
See notes 6 and 7 of the financial statements for further details of these transactions.
Credit and Capital Markets
The following summarizes the more significant impacts of credit and capital markets on our business:
CREDIT FACILITIES Cash flows from operating activities are our primary source of liquidity for funding growth, share repurchases, dividends and capital
expenditures. We also rely on our revolving credit facility, or borrowings backed by this facility, to fund seasonal working capital needs and other general corporate requirements.
In August 2017, we entered into a five-year $1.0 billion revolving credit facility, which will expire in
August 2022. The current pricing for the credit facility, on a fully drawn basis, is LIBOR plus 1.25%. The pricing of the credit facility is based on a credit rating grid that contains a fully drawn maximum pricing of the credit facility equal to
LIBOR plus 1.75%. This facility replaces our prior facilities: (i) a five-year $750 million revolving credit facility that was due to expire in June 2020 and (ii) a
364-day
$250 million
revolving facility, which we entered into in the second quarter of 2017 and that was due to expire in March 2018. We generally use this facility to support our issuance of commercial paper. If the commercial paper market is not available or viable,
we could borrow directly under our revolving credit facility. The facility is made available by a syndicate of banks, with various commitments per bank. If any of the banks in this syndicate are unable to perform on their commitments, our liquidity
could be impacted, which could reduce our ability to grow through funding of seasonal working capital. In addition to our committed revolving credit facility, we have uncommitted credit facilities for $233.1 million as of November 30, 2017
that will expire in 2018. We engage in regular communication with all banks participating in our credit facilities. During these communications, none of the banks have indicated that they may be unable to perform on their
commitments. In addition, we periodically review our banking and financing relationships, considering the stability of the institutions and other aspects of the relationships. Based on these communications and our monitoring activities, we believe
our banks will perform on their commitments. See note 6 of the financial statements for more details on our financing arrangements. We believe that our internally generated funds and the existing sources of liquidity under our credit facilities are
sufficient to fund ongoing operations.
PENSION ASSETS AND OTHER INVESTMENTS We hold investments in equity and debt securities in both our
qualified defined benefit pension plans and through a rabbi trust for our nonqualified defined benefit pension plan. Cash payments to pension plans, including unfunded plans, were $18.7 million in 2017, $25.1 million in 2016 and
$15.7 million in 2015. It is expected that the 2018 total pension plan contributions will be approximately $5 million primarily for international plans. Future increases or decreases in pension liabilities and required cash contributions
are highly dependent on changes in interest rates and the actual return on plan assets. We base our investment of plan assets, in part, on the duration of each plans liabilities. Across all of our qualified defined benefit pension plans,
approximately 64% of assets are invested in equities, 26% in fixed income investments and 10% in other investments. Assets in the rabbi trust are primarily invested in corporate-owned life insurance, the value of which approximates an investment mix
of 50% in equities and 50% in fixed income investments. See note 10 of the financial statements, which provides details on our pension funding.
CUSTOMERS
AND COUNTERPARTIES See the subsequent section of this discussion under Market Risk SensitivityCredit Risk.
ACQUISITIONS
Acquisitions are part of our strategy to increase sales and profits.
In fiscal 2017, we made the following acquisitions:
|
|
|
On December 15, 2016, we purchased 100% of the shares of Enrico Giotti SpA (Giotti), a leading European flavor manufacturer located in Italy, for a cash payment of $123.8 million, net of cash acquired of
$1.2 million. The acquisition was funded with cash and short-term borrowings. Giotti is well known in the industry for its innovative beverage, sweet, savory and dairy flavor applications. Our acquisition of Giotti in fiscal 2017 expanded the
breadth of value-added products for McCormicks industrial segment, including additional expertise in flavoring health and nutrition products.
|
|
|
|
On August 17, 2017, we completed the acquisition of RB Foods. The purchase price was approximately
$4.21 billion, net of acquired cash of $24.3 million, and included a preliminary working capital adjustment of $11.2 million. In December 2017, we paid an additional $4.2 million associated with the final working capital
adjustment. The acquisition was funded through our issuance of approximately 6.35 million shares of common stock
non-voting
(see note 13 of the financial statements) and through new borrowings comprised
of senior unsecured notes
and pre-payable term
loans (see note 6 of the financial statements). The acquired market-leading brands of RB Foods include Frenchs,
Franks RedHot and Cattlemens, which are
|
|
a natural strategic fit with our robust global branded flavor portfolio. We believe that these additions move us to a leading position in the attractive U.S. condiments category and provide
significant international growth opportunities for our consumer and industrial segments. The operations of RB Foods have been included as a component of our consumer and industrial segments from the date of acquisition.
|
In fiscal 2016, we made the following acquisitions:
|
|
|
On April 19, 2016, we completed the purchase of 100% of the shares of Botanical Food Company, Pty Ltd, owner of the Gourmet Garden brand of packaged herbs (Gourmet Garden), a privately held company based in
Australia. Gourmet Garden is a global market leader in chilled convenient packaged herbs. Gourmet Gardens products complement our existing branded herb portfolio with the addition of chilled convenient herbs located in the perimeter of the
grocery store. We plan to drive sales of the Gourmet Garden brand by expanding global distribution and building awareness with increased brand investment. The purchase price was $116.2 million, net of cash acquired of $3.3 million, and was
financed with a combination of cash and short-term borrowings. Gourmet Garden has been included in our consumer segment since its acquisition. While this business has an industrial component, the industrial component is not currently material to its
overall business.
|
|
|
|
On September 1, 2016, we acquired the Cajun Injector business for $4.4 million. Cajun Injector has been included in our consumer segment since its acquisition.
|
In fiscal 2015, we made the following acquisitions:
|
|
|
We purchased 100% of the shares of Brand Aromatics, a privately held company located in the U.S. Brand Aromatics is a supplier of natural savory flavors, marinades, and broth and stock concentrates to the packaged food
industry. Its addition expanded the breadth of value-added products in our industrial segment. The purchase price for Brand Aromatics was $62.4 million, net of post-closing adjustments and was financed with a combination of cash and short-term
borrowings. Brand Aromatics has been included in our industrial segment since its acquisition.
|
|
|
|
We purchased 100% of the shares of D&A, a privately held company based in Italy, and a leader of the spice and seasoning category in Italy that supplies both branded and private label products to consumers. The
purchase price for D&A consisted of a cash payment of $49.0 million, net of cash acquired of $2.8 million, subject to certain closing adjustments, and was financed with a combination of cash and short-term borrowings. In 2017, the
contingent consideration liability specified in the purchase agreement was settled in advance of its contractual term for approximately $29.3 million (26.1 million), with $19.7 million (17.6 million) paid in 2017. That
17.6 million was in addition to the 5.0 million prepayment of the contingent consideration that we made as of the acquisition date, with the remaining 3.5 million expected to be paid in 2018. D&A has been
included in our consumer segment since its acquisition.
|
|
|
|
We purchased 100% of the shares of One World Foods, Inc., owner of the Stubbs brand of barbeque products (Stubbs), a privately held company located in Austin, Texas. Stubbs is a leading premium
barbeque sauce brand in the U.S. In addition to sauces, Stubbs products include marinades, rubs and skillet sauces. Its addition expanded the breadth of value-added products in our consumer segment. The purchase price for Stubbs was
$99.4 million, subject to certain closing adjustments, and was financed with a combination of cash and short-term borrowings. Stubbs has been included in our consumer segment since its acquisition.
|
See note 2 of the financial statements for further details regarding these acquisitions.
PERFORMANCE GRAPHSHAREHOLDER RETURN
The following line graph compares the yearly change in McCormicks cumulative total shareholder return (stock price appreciation plus reinvestment of
dividends) on McCormicks
Non-Voting
Common Stock with (1) the cumulative total return of the Standard & Poors 500 Stock Price Index, assuming reinvestment of dividends, and
(2) the cumulative total return of the Standard & Poors Packaged Foods & Meats Index, assuming reinvestment of dividends.
MARKET RISK SENSITIVITY
We utilize derivative financial instruments to enhance our ability to manage risk, including foreign exchange and interest rate exposures, which exist as part
of our ongoing business operations. We do not enter into contracts for trading purposes, nor are we a party to any leveraged derivative instrument. The use of derivative financial instruments is monitored through regular communication with senior
management and the utilization of written guidelines. The information presented below should be read in conjunction with notes 6 and 7 of the financial statements.
Foreign Exchange Risk
We are exposed to fluctuations in foreign currency in the following main
areas: cash flows related to raw material purchases; the translation of foreign currency earnings to U.S. dollars; the effects of foreign currency on loans between subsidiaries and unconsolidated affiliates and on cash flows related to repatriation
of earnings of unconsolidated affiliates. Primary exposures include the U.S. dollar versus the Euro, British pound sterling, Canadian dollar, Polish zloty, Australian dollar, Mexican peso, Chinese renminbi, Indian rupee and Thai baht, as well as the
Euro versus the British pound sterling, Australian dollar and Swiss franc. We routinely enter into foreign currency exchange contracts to manage certain of these foreign currency risks.
During 2017, the foreign currency translation component in other comprehensive income was principally related to the impact of exchange rate fluctuations on
our net investments in our subsidiaries with a functional currency of the British pound sterling, Euro, Polish zloty, Chinese yuan and Australian dollar. We did not hedge our net investments in subsidiaries and unconsolidated affiliates.
The following table summarizes the foreign currency exchange contracts held at November 30, 2017. All contracts are valued in U.S. dollars using
year-end
2017 exchange rates and have been designated as hedges of foreign currency transactional exposures, firm commitments or anticipated transactions.
FOREIGN CURRENCY EXCHANGE CONTRACTS AT NOVEMBER 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Currency sold
|
|
Currency received
|
|
Notional
value
|
|
|
Average
contractual
exchange
rate
|
|
|
Fair
value
|
|
Euro
|
|
U.S. dollar
|
|
$
|
11.0
|
|
|
|
1.14
|
|
|
$
|
(0.6
|
)
|
British pound sterling
|
|
U.S. dollar
|
|
|
30.0
|
|
|
|
1.29
|
|
|
|
(1.6
|
)
|
Canadian dollar
|
|
U.S. dollar
|
|
|
174.0
|
|
|
|
0.78
|
|
|
|
1.5
|
|
U.S. dollar
|
|
Australian dollar
|
|
|
17.8
|
|
|
|
0.78
|
|
|
|
(0.4
|
)
|
Polish zloty
|
|
U.S. dollar
|
|
|
17.9
|
|
|
|
3.78
|
|
|
|
(1.3
|
)
|
Australian dollar
|
|
Euro
|
|
|
46.4
|
|
|
|
1.50
|
|
|
|
2.7
|
|
Swiss franc
|
|
Euro
|
|
|
67.3
|
|
|
|
1.08
|
|
|
|
5.6
|
|
Canadian dollar
|
|
British pound sterling
|
|
|
30.4
|
|
|
|
1.65
|
|
|
|
1.9
|
|
We had a number of smaller contracts at November 30, 2017 with an aggregate notional value of $11.1 million to
purchase or sell other currencies, such as the Swiss franc and the Romanian leu. The aggregate fair value of these contracts was $0.2 million at November 30, 2017.
At November 30, 2016, we had foreign currency exchange contracts for the Euro, British pound sterling, Canadian dollar, Australian dollar and Polish zloty
with a notional value of $449.2 million, all of which matured in 2017. The aggregate fair value of these contracts was $(0.5) million at November 30, 2016.
Interest Rate Risk
Our policy is to manage interest rate risk by entering into both fixed and variable rate debt arrangements. We also use
interest rate swaps to minimize worldwide financing costs and to achieve a desired mix of fixed and variable rate debt. The table that follows provides principal cash flows and related interest rates, excluding the effect of interest rate swaps and
the amortization of any discounts or fees, by fiscal year of maturity at November 30, 2017. For foreign currency-denominated debt, the information is presented in U.S. dollar equivalents. Variable interest rates are based on the
weighted-average rates of the portfolio at the end of the year presented.
YEARS OF MATURITY AT NOVEMBER 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2018
|
|
|
2019
|
|
|
2020
|
|
|
2021
|
|
|
Thereafter
|
|
|
Total
|
|
|
Fair value
|
|
Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed rate
|
|
$
|
250.6
|
|
|
$
|
0.5
|
|
|
$
|
0.2
|
|
|
$
|
250.2
|
|
|
$
|
3,061.1
|
|
|
$
|
3,562.6
|
|
|
$
|
3,615.2
|
|
Average interest rate
|
|
|
5.75
|
%
|
|
|
7.10
|
%
|
|
|
11.94
|
%
|
|
|
3.91
|
%
|
|
|
3.33
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Variable rate
|
|
$
|
332.6
|
|
|
$
|
76.6
|
|
|
$
|
576.6
|
|
|
$
|
76.6
|
|
|
$
|
438.5
|
|
|
$
|
1,500.9
|
|
|
$
|
1,500.9
|
|
Average interest rate
|
|
|
2.39
|
%
|
|
|
2.72
|
%
|
|
|
2.57
|
%
|
|
|
2.72
|
%
|
|
|
2.74
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The table above displays the debt by the terms of the original debt instrument without consideration of fair
value, interest rate swaps and any loan discounts or origination fees. Interest rate swaps have the following effects:
|
|
|
We issued $250 million of 5.75% notes due in December 2017 in December 2007. Forward treasury lock agreements settled upon issuance of these notes effectively set the interest rate on these notes at a
weighted-average fixed rate of 6.25%.
|
|
|
|
We issued $250 million of 3.90% notes due in 2021 in July 2011. Forward treasury lock agreements settled upon issuance of these notes effectively set the interest rate on these notes at a weighted-average fixed
rate of 4.01%.
|
|
|
|
We issued $250 million of 3.50% notes due in 2023 in August 2013. Forward treasury lock agreements settled upon issuance of these notes effectively set the interest rate on these notes at a weighted-average fixed
rate of 3.30%.
|
|
|
|
We issued $250 million of 3.25% notes due in 2025 in November 2015. Forward treasury lock agreements settled upon issuance of these notes effectively set the interest rate on these notes at a weighted-average fixed
rate of 3.45%. The fixed interest rate on $100 million of the 3.25% notes due in December 2025 was effectively converted to a variable rate by interest rate swaps through 2025. Net interest payments are based on 3 month LIBOR plus 1.22% during
this period.
|
|
|
|
We issued an aggregate amount of $2.5 billion of senior unsecured notes in August 2017. These notes are due as follows: $750 million due August 15, 2022, $700 million due August 15, 2024,
$750 million due August 15, 2027 and $300 million due August 15, 2047 with stated fixed interest rates of 2.70%, 3.15%, 3.40% and 4.20%, respectively. Forward treasury lock agreements settled upon issuance of the
$750 million notes due August 15, 2027 effectively set the interest rate on these $750 million notes at a weighted-average fixed rate of 3.44%.
|
Commodity Risk
We purchase certain raw materials which are subject to price volatility caused by weather, market conditions, growing and
harvesting conditions, governmental actions and other factors beyond our control. In 2017, our most significant raw materials were pepper, dairy products, garlic, vanilla, capsicums (red peppers and paprika), onion, wheat flour and rice. While
future movements of raw material costs are uncertain, we respond to this volatility in a number of ways, including strategic raw material purchases, purchases of raw material for future delivery and customer price adjustments. We generally have not
used derivatives to manage the volatility related to this risk. To the extent that we have used derivatives for this purpose, it has not been material to our business.
Credit Risk
The customers of our consumer segment are predominantly food retailers and food wholesalers. Consolidations in these industries have
created larger customers. In addition, competition has increased with the growth in alternative channels including mass merchandisers, dollar stores, warehouse clubs, discount chains and
e-commerce.
This has
caused some customers to be less profitable and increased our exposure to credit risk. Some of our customers and counterparties are highly leveraged. We continue to closely monitor the credit worthiness of our customers and counterparties. We feel
that the allowance for doubtful accounts properly recognizes trade receivables at realizable value. We consider nonperformance credit risk for other financial instruments to be insignificant.
CONTRACTUAL OBLIGATIONS AND COMMERCIAL COMMITMENTS
The
following table reflects a summary of our contractual obligations and commercial commitments as of November 30, 2017:
CONTRACTUAL CASH
OBLIGATIONS DUE BY YEAR
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
Less than
1 year
|
|
|
13
years
|
|
|
35
years
|
|
|
More than
5 years
|
|
Short-term borrowings
|
|
$
|
257.6
|
|
|
$
|
257.6
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
Long-term debt
|
|
|
4,805.9
|
|
|
|
325.6
|
|
|
|
653.9
|
|
|
|
1,509.4
|
|
|
|
2,317.0
|
|
Operating leases
|
|
|
172.0
|
|
|
|
41.7
|
|
|
|
59.6
|
|
|
|
37.0
|
|
|
|
33.7
|
|
Interest payments
|
|
|
1,187.5
|
|
|
|
150.0
|
|
|
|
276.0
|
|
|
|
232.9
|
|
|
|
528.6
|
|
Raw material purchase obligations
(a)
|
|
|
469.4
|
|
|
|
469.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other purchase obligations
(b)
|
|
|
17.8
|
|
|
|
14.4
|
|
|
|
3.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total contractual cash obligations
|
|
$
|
6,910.2
|
|
|
$
|
1,258.7
|
|
|
$
|
992.9
|
|
|
$
|
1,779.3
|
|
|
$
|
2,879.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
Raw material purchase obligations outstanding as of year end may not be indicative of outstanding obligations throughout the year due to our response to varying raw material cycles.
|
|
(b)
|
Other purchase obligations consist of advertising media commitments and utility contracts.
|
The contractual cash obligations table above does not reflect any estimated lease payment obligation with respect
to a
15-year
lease for a headquarters building in Hunt Valley, Maryland, which we entered into in July 2016. The lease, which is expected to commence upon completion of building construction and
fit-out,
currently scheduled for the second half of 2018, will require monthly lease payments of approximately $0.9 million beginning six months after lease commencement. That monthly lease payment is subject
to adjustment after an initial
60-month
period and thereafter on an annual basis as specified in the lease agreement. In addition, the initial $0.9 million monthly lease payment is subject to an increase
in the event of agreed-upon changes to specifications related to the headquarters building. See note 6 of the financial statements for additional details.
Pension and postretirement funding can vary significantly each year due to changes in legislation, our significant assumptions and investment return on plan
assets. As a result, we have not presented pension and postretirement funding in the table above.
COMMERCIAL COMMITMENTS EXPIRATION BY YEAR
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
Less than
1 year
|
|
|
13
years
|
|
|
35
years
|
|
|
More than
5 years
|
|
Guarantees
|
|
$
|
0.6
|
|
|
$
|
0.6
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
Standby letters of credit
|
|
|
7.3
|
|
|
|
7.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total commercial commitments
|
|
$
|
7.9
|
|
|
$
|
7.9
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OFF-BALANCE
SHEET ARRANGEMENTS
We had no
off-balance
sheet arrangements as of November 30, 2017 and 2016.
RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS
New accounting
pronouncements are issued periodically that affect our current and future operations. See note 1 of the financial statements for further details of these impacts.
CRITICAL ACCOUNTING ESTIMATES AND ASSUMPTIONS
In preparing the financial statements, we are required to make estimates and assumptions that have an impact on the assets, liabilities, revenue and expenses
reported. These estimates can also affect supplemental information disclosed by us, including information about contingencies, risk and financial condition. We believe, given current facts and circumstances, our estimates and
assumptions are reasonable, adhere to U.S. GAAP and are consistently applied. Inherent in the nature of an estimate or assumption is the fact that actual results may differ from estimates, and estimates may vary as new facts and circumstances arise.
In preparing the financial statements, we make routine estimates and judgments in determining the net realizable value of accounts receivable, inventory, fixed assets and prepaid allowances. Our most critical accounting estimates and assumptions are
in the following areas:
Customer Contracts
In several of our major geographic markets, the consumer segment sells our products by entering into annual or multi-year customer contracts. These contracts
include provisions for items such as sales discounts, marketing allowances and performance incentives. These items are recognized based on certain estimated criteria such as sales volume of indirect customers, customers reaching anticipated volume
thresholds and marketing spending. We routinely review these criteria and make adjustments as facts and circumstances change.
Goodwill and
Intangible Asset Valuation
We review the carrying value of goodwill and
non-amortizable
intangible assets
and conduct tests of impairment on an annual basis as described below. We also test for impairment if events or circumstances indicate it is more likely than not that the fair value of a reporting unit is below its carrying amount. We test
indefinite-lived intangible assets for impairment if events or changes in circumstances indicate that the asset might be impaired.
Determining the fair
value of a reporting unit or an indefinite-lived purchased intangible asset is judgmental in nature and involves the use of significant estimates and assumptions. These estimates and assumptions include revenue growth rates and operating margins
used to calculate projected future cash flows, risk-adjusted discount rates, assumed royalty rates, future economic and market conditions, and determination of appropriate market comparables. We base our fair value estimates on assumptions we
believe to be reasonable but that are inherently uncertain. Actual future results may differ from those estimates.
Goodwill Impairment
Our reporting units are the same as our operating segments. We calculate fair value of a reporting unit by using a discounted cash flow model. Our discounted
cash flow model calculates fair value by present valuing future expected cash flows of our reporting units using our internal cost of capital as the discount rate. We then compare this fair value to the carrying amount of the reporting unit,
including intangible assets and goodwill. If the carrying amount of the reporting unit exceeds the calculated fair value, then we would determine the implied fair value of the reporting units goodwill. An impairment charge would be recognized
to the extent the carrying amount of goodwill exceeds the implied fair value. As of November 30, 2017, we had $4,490.1 million of goodwill recorded in our balance sheet ($3,385.4 million in the consumer segment and
$1,104.7 million in the industrial segment). Included in those amounts are $2,546.3 million ($1,697.5 million in the consumer segment and $848.8 million in the industrial segment) of goodwill related to our acquisition of RB Foods
that, as of November 30, 2017, was determined on a preliminary basis. The final valuation of the acquired net assets of RB Foods, and the related goodwill balance by segment, will be completed in 2018. Our fiscal year 2017 testing indicates
that the current fair values of our reporting units are significantly in excess of carrying values. Accordingly, we believe that only significant changes in the cash flow assumptions would result in an impairment of goodwill.
Indefinite-lived Intangible Asset Impairment
Our
indefinite-lived intangible assets consist of brand names and trademarks. We calculate fair value by using a relief-from-royalty method or discounted cash flow model and then compare that to the carrying amount of the indefinite-lived intangible
asset.
As of November 30, 2017, we had $2,808.5 million of brand name assets and trademarks recorded in our balance sheet, and none of the
balances exceeded their calculated fair values. Excluding (i) the brand names associated with the 2017 RB Foods acquisition, which were based upon a preliminary valuation of the acquired net assets, (ii) the brand names associated with
other acquisitions in 2017, 2016 and 2015, including Giotti, Gourmet Garden, Brand Aromatics, D&A and Stubbs, (iii) the Kohinoor brand name that was written down to its estimated fair value in 2015, and (iv) the Kamis brand name as
discussed below, the percentage excess of estimated fair value over book values for our major brand names and trademarks is 40% or more as of November 30, 2017.
The following table outlines the book value of our major brand names and trademarks as of November 30, 2017:
|
|
|
|
|
RB Foods (Frenchs, Franks RedHot, and Cattlemens)
(a)
|
|
$
|
2,475.0
|
|
Zatarains
|
|
|
106.4
|
|
Lawrys
|
|
|
48.0
|
|
Kamis
|
|
|
35.7
|
|
Stubbs
|
|
|
27.1
|
|
DaQiao/ChuShiLe
|
|
|
26.4
|
|
Gourmet Garden
|
|
|
27.3
|
|
Simply Asia/Thai Kitchen
|
|
|
18.6
|
|
Drogheria & Alimentari
|
|
|
13.6
|
|
Kohinoor
|
|
|
8.6
|
|
Giotti
|
|
|
5.4
|
|
Brand Aromatics
|
|
|
4.2
|
|
Other
|
|
|
12.2
|
|
|
|
|
|
|
Total
|
|
$
|
2,808.5
|
|
|
|
|
|
|
|
(a)
|
Book value for the Frenchs, Franks RedHot, and Cattlemens brand names as of November 30, 2017 is based on a preliminary valuation of the acquired net assets of RB Foods and will be adjusted upon
finalization of this valuation in 2018.
|
|
The percentage excess of calculated fair value over book value for the Kamis brand name as of November 30,
2017, was approximately 14%. A change in assumptions with respect to future performance of the Kamis business could result in impairment losses in the future.
The brand names and trademarks related to recent acquisitions (in particular, our most recent and most significant acquisition, RB Foods) may be
more susceptible to future impairment as their carrying values represent recently determined fair values. A change in assumptions with respect to future performance of these recently acquired businesses, or a change in other assumptions, could
result in impairment losses in the future.
Income Taxes
We estimate income taxes and file tax returns in each of the taxing jurisdictions in which we operate and are required to file a tax return. At the end of each
year, an estimate for income taxes is recorded in the financial statements. Tax returns are generally filed in the third or fourth quarter of the subsequent year. A reconciliation of the estimate to the final tax return is done at that time which
will result in changes to the original estimate. We believe that our tax return positions are appropriately supported, but tax authorities may challenge certain positions. We evaluate our uncertain tax positions in accordance with the U.S. GAAP
guidance for uncertainty in income taxes. We believe that our reserve for uncertain tax positions, including related interest, is adequate. The amounts ultimately paid upon resolution of audits could be materially different from the amounts
previously included in our income tax expense and, therefore, could have a material impact on our tax provision, net income and cash flows. We have recorded valuation allowances to reduce our deferred tax assets to the amount that is more likely
than not to be realized. In doing so, we have considered future taxable income and tax planning strategies in assessing the need for a valuation allowance. Both future taxable income and tax planning strategies include a number of estimates.
Pension and Postretirement Benefits
Pension and
other postretirement plans costs require the use of assumptions for discount rates, investment returns, projected salary increases, mortality rates and health care cost trend rates. The actuarial assumptions used in our pension and
postretirement benefit reporting are reviewed annually and compared with external benchmarks to ensure that they appropriately account for our future pension and postretirement benefit obligations. While we believe that the assumptions used are
appropriate, differences between assumed and actual experience may affect our operating results. A 1% increase or decrease in the actuarial assumption for the discount rate would impact 2018 pension and postretirement benefit expense by
approximately $10 million. A 1% increase or decrease in the expected return on plan assets would impact 2018 pension expense by approximately $9 million.
We will continue to evaluate the appropriateness of mortality and other assumptions used in the measurement of our pension and other postretirement benefit
obligations. In addition, see note 10 of the financial statements for a discussion of these assumptions and the effects on the financial statements.
Stock-Based Compensation
We estimate the fair
value of our stock-based compensation using fair value pricing models which require the use of significant assumptions for expected volatility of stock, dividend yield and risk-free interest rate. Our valuation methodology and significant
assumptions used are disclosed in note 11 of the financial statements.