UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended September 30, 2013
OR
o TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from to
Commission File No. 1-9328
ECOLAB INC.
(Exact name of registrant as specified in its charter)
Delaware |
|
41-0231510 |
(State or other jurisdiction of |
|
(I.R.S. Employer |
incorporation or organization) |
|
Identification No.) |
370 Wabasha Street N., St. Paul, Minnesota 55102
(Address of principal executive offices)(Zip Code)
1-800-232-6522
(Registrants telephone number, including area code)
(Not Applicable)
(Former name, former address and former fiscal year,
if changed since last report)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No o
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulations S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act.
Large accelerated filer x |
|
Accelerated filer o |
|
|
|
Non-accelerated filer o |
|
Smaller reporting company o |
(Do not check if a smaller reporting company) |
|
|
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No x
Indicate the number of shares outstanding of each of the issuers classes of common stock, as of September 30, 2013.
301,299,251 shares of common stock, par value $1.00 per share.
PART I - FINANCIAL INFORMATION
Item 1. Financial Statements
ECOLAB INC.
CONSOLIDATED STATEMENT OF INCOME
|
|
Third Quarter Ended |
| ||||
|
|
September 30 |
| ||||
(millions, except per share amounts) |
|
2013 |
|
2012 |
| ||
|
|
(unaudited) |
| ||||
|
|
|
|
|
| ||
Net sales |
|
$ |
3,484.0 |
|
$ |
3,023.3 |
|
|
|
|
|
|
| ||
Cost of sales (including special charges of $6.3 in 2013 and $3.2 in 2012) |
|
1,882.8 |
|
1,616.4 |
| ||
|
|
|
|
|
| ||
Selling, general and administrative expenses |
|
1,097.4 |
|
977.7 |
| ||
|
|
|
|
|
| ||
Special (gains) and charges |
|
27.8 |
|
28.0 |
| ||
|
|
|
|
|
| ||
Operating income |
|
476.0 |
|
401.2 |
| ||
|
|
|
|
|
| ||
Interest expense, net |
|
67.0 |
|
64.2 |
| ||
|
|
|
|
|
| ||
Income before income taxes |
|
409.0 |
|
337.0 |
| ||
|
|
|
|
|
| ||
Provision for income taxes |
|
101.8 |
|
97.7 |
| ||
|
|
|
|
|
| ||
Net income including noncontrolling interest |
|
307.2 |
|
239.3 |
| ||
|
|
|
|
|
| ||
Less: Net income (loss) attributable to noncontrolling interest |
|
(0.8 |
) |
1.3 |
| ||
|
|
|
|
|
| ||
Net income attributable to Ecolab |
|
$ |
308.0 |
|
$ |
238.0 |
|
|
|
|
|
|
| ||
Earnings attributable to Ecolab per common share |
|
|
|
|
| ||
Basic |
|
$ |
1.02 |
|
$ |
0.81 |
|
Diluted |
|
$ |
1.00 |
|
$ |
0.80 |
|
|
|
|
|
|
| ||
Dividends declared per common share |
|
$ |
0.2300 |
|
$ |
0.2000 |
|
|
|
|
|
|
| ||
Weighted-average common shares outstanding |
|
|
|
|
| ||
Basic |
|
301.2 |
|
292.7 |
| ||
Diluted |
|
307.2 |
|
298.6 |
|
The accompanying notes are an integral part of the consolidated financial information.
ECOLAB INC.
CONSOLIDATED STATEMENT OF INCOME
|
|
Nine Months Ended |
| ||||
|
|
September 30 |
| ||||
(millions, except per share amounts) |
|
2013 |
|
2012 |
| ||
|
|
(unaudited) |
| ||||
|
|
|
|
|
| ||
Net sales |
|
$ |
9,693.9 |
|
$ |
8,792.9 |
|
|
|
|
|
|
| ||
Cost of sales (including special charges of $23.5 in 2013 and $82.3 in 2012) |
|
5,276.3 |
|
4,839.3 |
| ||
|
|
|
|
|
| ||
Selling, general and administrative expenses |
|
3,176.5 |
|
2,949.1 |
| ||
|
|
|
|
|
| ||
Special (gains) and charges |
|
151.1 |
|
111.0 |
| ||
|
|
|
|
|
| ||
Operating income |
|
1,090.0 |
|
893.5 |
| ||
|
|
|
|
|
| ||
Interest expense, net (including special charges of $2.5 in 2013 and $18.2 in 2012) |
|
194.7 |
|
214.2 |
| ||
|
|
|
|
|
| ||
Income before income taxes |
|
895.3 |
|
679.3 |
| ||
|
|
|
|
|
| ||
Provision for income taxes |
|
211.3 |
|
212.5 |
| ||
|
|
|
|
|
| ||
Net income including noncontrolling interest |
|
684.0 |
|
466.8 |
| ||
|
|
|
|
|
| ||
Less: Net income (loss) attributable to noncontrolling interest (including special charges of $0.5 in 2013 and $4.5 in 2012) |
|
3.3 |
|
(5.4 |
) | ||
|
|
|
|
|
| ||
Net income attributable to Ecolab |
|
$ |
680.7 |
|
$ |
472.2 |
|
|
|
|
|
|
| ||
Earnings attributable to Ecolab per common share |
|
|
|
|
| ||
Basic |
|
$ |
2.27 |
|
$ |
1.62 |
|
Diluted |
|
$ |
2.23 |
|
$ |
1.58 |
|
|
|
|
|
|
| ||
Dividends declared per common share |
|
$ |
0.6900 |
|
$ |
0.6000 |
|
|
|
|
|
|
| ||
Weighted-average common shares outstanding |
|
|
|
|
| ||
Basic |
|
299.4 |
|
292.0 |
| ||
Diluted |
|
305.3 |
|
298.3 |
|
The accompanying notes are an integral part of the consolidated financial information.
ECOLAB INC.
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME (LOSS)
|
|
Third Quarter Ended |
|
Nine Months Ended |
| ||||||||
|
|
September 30 |
|
September 30 |
| ||||||||
(millions) |
|
2013 |
|
2012 |
|
2013 |
|
2012 |
| ||||
|
|
(unaudited) |
|
(unaudited) |
| ||||||||
|
|
|
|
|
|
|
|
|
| ||||
Net income including noncontrolling interest |
|
$ |
307.2 |
|
$ |
239.3 |
|
$ |
684.0 |
|
$ |
466.8 |
|
|
|
|
|
|
|
|
|
|
| ||||
Other comprehensive income (loss), net of tax |
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Foreign currency translation adjustments |
|
|
|
|
|
|
|
|
| ||||
Foreign currency translation |
|
(126.2 |
) |
121.5 |
|
(276.9 |
) |
(47.4 |
) | ||||
Gain (loss) on net investment hedge |
|
(4.2 |
) |
(5.9 |
) |
(4.2 |
) |
19.8 |
| ||||
|
|
(130.4 |
) |
115.6 |
|
(281.1 |
) |
(27.6 |
) | ||||
|
|
|
|
|
|
|
|
|
| ||||
Derivatives and hedging instruments |
|
1.6 |
|
(2.5 |
) |
9.1 |
|
(1.1 |
) | ||||
|
|
|
|
|
|
|
|
|
| ||||
Pension and postretirement benefits |
|
|
|
|
|
|
|
|
| ||||
Pension and postretirement benefit adjustment |
|
|
|
|
|
|
|
(1.6 |
) | ||||
Amortization of net actuarial loss and prior service cost included in net periodic pension and postretirement costs |
|
10.4 |
|
7.0 |
|
31.3 |
|
21.6 |
| ||||
|
|
10.4 |
|
7.0 |
|
31.3 |
|
20.0 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Subtotal |
|
(118.4 |
) |
120.1 |
|
(240.7 |
) |
(8.7 |
) | ||||
|
|
|
|
|
|
|
|
|
| ||||
Total comprehensive income, including noncontrolling interest |
|
188.8 |
|
359.4 |
|
443.3 |
|
458.1 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Less: Comprehensive income (loss) attributable to noncontrolling interest |
|
|
|
1.6 |
|
(11.0 |
) |
(6.3 |
) | ||||
|
|
|
|
|
|
|
|
|
| ||||
Comprehensive income attributable to Ecolab |
|
$ |
188.8 |
|
$ |
357.8 |
|
$ |
454.3 |
|
$ |
464.4 |
|
The accompanying notes are an integral part of the consolidated financial information.
ECOLAB INC.
CONSOLIDATED BALANCE SHEET
|
|
September 30 |
|
December 31 |
| ||
(millions) |
|
2013 |
|
2012 |
| ||
|
|
(unaudited) |
| ||||
|
|
|
|
|
| ||
ASSETS |
|
|
|
|
| ||
|
|
|
|
|
| ||
Current assets |
|
|
|
|
| ||
|
|
|
|
|
| ||
Cash and cash equivalents |
|
$ |
394.4 |
|
$ |
1,157.8 |
|
|
|
|
|
|
| ||
Accounts receivable, net |
|
2,488.9 |
|
2,225.1 |
| ||
|
|
|
|
|
| ||
Inventories |
|
1,378.1 |
|
1,088.1 |
| ||
|
|
|
|
|
| ||
Deferred income taxes |
|
196.6 |
|
205.2 |
| ||
|
|
|
|
|
| ||
Other current assets |
|
338.0 |
|
215.8 |
| ||
|
|
|
|
|
| ||
Total current assets |
|
4,796.0 |
|
4,892.0 |
| ||
|
|
|
|
|
| ||
Property, plant and equipment, net |
|
2,786.1 |
|
2,409.1 |
| ||
|
|
|
|
|
| ||
Goodwill |
|
6,812.8 |
|
5,920.5 |
| ||
|
|
|
|
|
| ||
Other intangible assets, net |
|
4,851.1 |
|
4,044.1 |
| ||
|
|
|
|
|
| ||
Other assets |
|
367.6 |
|
306.6 |
| ||
|
|
|
|
|
| ||
Total assets |
|
$ |
19,613.6 |
|
$ |
17,572.3 |
|
The accompanying notes are an integral part of the consolidated financial information.
(Continued)
ECOLAB INC.
CONSOLIDATED BALANCE SHEET (continued)
|
|
September 30 |
|
December 31 |
| ||
(millions, except shares and per share amounts) |
|
2013 |
|
2012 |
| ||
|
|
(unaudited) |
| ||||
|
|
|
|
|
| ||
LIABILITIES AND EQUITY |
|
|
|
|
| ||
|
|
|
|
|
| ||
Current liabilities |
|
|
|
|
| ||
|
|
|
|
|
| ||
Short-term debt |
|
$ |
713.2 |
|
$ |
805.8 |
|
|
|
|
|
|
| ||
Accounts payable |
|
926.6 |
|
879.7 |
| ||
|
|
|
|
|
| ||
Compensation and benefits |
|
506.3 |
|
518.8 |
| ||
|
|
|
|
|
| ||
Income taxes |
|
68.6 |
|
77.4 |
| ||
|
|
|
|
|
| ||
Other current liabilities |
|
985.9 |
|
771.0 |
| ||
|
|
|
|
|
| ||
Total current liabilities |
|
3,200.6 |
|
3,052.7 |
| ||
|
|
|
|
|
| ||
Long-term debt |
|
6,537.3 |
|
5,736.1 |
| ||
|
|
|
|
|
| ||
Postretirement health care and pension benefits |
|
1,242.4 |
|
1,220.5 |
| ||
|
|
|
|
|
| ||
Other liabilities |
|
1,787.4 |
|
1,402.9 |
| ||
|
|
|
|
|
| ||
Total liabilities |
|
12,767.7 |
|
11,412.2 |
| ||
|
|
|
|
|
| ||
Equity (a) |
|
|
|
|
| ||
Common stock |
|
344.6 |
|
342.1 |
| ||
Additional paid-in capital |
|
4,647.2 |
|
4,249.1 |
| ||
Retained earnings |
|
4,494.7 |
|
4,020.6 |
| ||
Accumulated other comprehensive loss |
|
(700.4 |
) |
(459.7 |
) | ||
Treasury stock |
|
(2,009.7 |
) |
(2,075.1 |
) | ||
Total Ecolab shareholders equity |
|
6,776.4 |
|
6,077.0 |
| ||
Noncontrolling interest |
|
69.5 |
|
83.1 |
| ||
Total equity |
|
6,845.9 |
|
6,160.1 |
| ||
|
|
|
|
|
| ||
Total liabilities and equity |
|
$ |
19,613.6 |
|
$ |
17,572.3 |
|
(a) Common stock, 800 million shares authorized, $1.00 par value per share, 301.3 million shares outstanding at September 30, 2013, 294.7 million shares outstanding at December 31, 2012. Shares outstanding are net of treasury stock.
The accompanying notes are an integral part of the consolidated financial information.
ECOLAB INC.
CONSOLIDATED STATEMENT OF CASH FLOWS
|
|
Nine Months Ended |
| ||||
|
|
September 30 |
| ||||
(millions) |
|
2013 |
|
2012 |
| ||
|
|
(unaudited) |
| ||||
|
|
|
|
|
| ||
OPERATING ACTIVITIES |
|
|
|
|
| ||
|
|
|
|
|
| ||
Net income including noncontrolling interest |
|
$ |
684.0 |
|
$ |
466.8 |
|
|
|
|
|
|
| ||
Adjustments to reconcile net income including noncontrolling interest to cash provided by operating activities: |
|
|
|
|
| ||
|
|
|
|
|
| ||
Depreciation |
|
381.3 |
|
348.5 |
| ||
Amortization |
|
220.5 |
|
185.1 |
| ||
Deferred income taxes |
|
(102.7 |
) |
14.6 |
| ||
Share-based compensation expense |
|
53.6 |
|
50.7 |
| ||
Excess tax benefits from share-based payment arrangements |
|
(26.2 |
) |
(28.1 |
) | ||
Pension and postretirement plan contributions |
|
(62.0 |
) |
(232.0 |
) | ||
Pension and postretirement plan expense |
|
106.9 |
|
82.2 |
| ||
Restructuring, net of cash paid |
|
(20.5 |
) |
33.4 |
| ||
Venezuela currency devaluation |
|
23.3 |
|
|
| ||
Other, net |
|
12.9 |
|
(3.2 |
) | ||
|
|
|
|
|
| ||
Changes in operating assets and liabilities, net of effect of acquisitions: |
|
|
|
|
| ||
|
|
|
|
|
| ||
Accounts receivable |
|
(70.3 |
) |
(174.7 |
) | ||
Inventories |
|
(92.3 |
) |
(27.4 |
) | ||
Other assets |
|
(109.5 |
) |
(48.6 |
) | ||
Accounts payable |
|
(40.7 |
) |
46.7 |
| ||
Other liabilities |
|
(29.1 |
) |
6.8 |
| ||
|
|
|
|
|
| ||
Cash provided by operating activities |
|
$ |
929.2 |
|
$ |
720.8 |
|
The accompanying notes are an integral part of the consolidated financial information.
(Continued)
ECOLAB INC.
CONSOLIDATED STATEMENT OF CASH FLOWS (continued)
|
|
Nine Months Ended |
| ||||
|
|
September 30 |
| ||||
(millions) |
|
2013 |
|
2012 |
| ||
|
|
(unaudited) |
| ||||
|
|
|
| ||||
INVESTING ACTIVITIES |
|
|
|
|
| ||
|
|
|
|
|
| ||
Capital expenditures |
|
$ |
(423.4 |
) |
$ |
(394.0 |
) |
Capitalized software expenditures |
|
(25.7 |
) |
(17.6 |
) | ||
Property and other assets sold |
|
9.6 |
|
9.9 |
| ||
Businesses acquired and investments in affiliates, net of cash acquired |
|
(1,442.3 |
) |
(43.0 |
) | ||
Divestiture of business |
|
(7.9 |
) |
13.8 |
| ||
Deposit into indemnification escrow |
|
(10.6 |
) |
(1.3 |
) | ||
Release from indemnification escrow |
|
13.0 |
|
17.3 |
| ||
|
|
|
|
|
| ||
Cash used for investing activities |
|
(1,887.3 |
) |
(414.9 |
) | ||
|
|
|
|
|
| ||
FINANCING ACTIVITIES |
|
|
|
|
| ||
|
|
|
|
|
| ||
Net issuances (repayments) of commercial paper and notes payable |
|
(90.6 |
) |
(389.6 |
) | ||
Long-term debt borrowings |
|
900.1 |
|
501.6 |
| ||
Long-term debt repayments |
|
(337.8 |
) |
(1,692.9 |
) | ||
Reacquired shares |
|
(228.5 |
) |
(193.1 |
) | ||
Dividends paid |
|
(143.6 |
) |
(180.5 |
) | ||
Exercise of employee stock options |
|
77.7 |
|
113.7 |
| ||
Excess tax benefits from share-based payment arrangements |
|
26.2 |
|
28.1 |
| ||
Acquisition related contingent consideration |
|
(9.8 |
) |
|
| ||
Other, net |
|
0.6 |
|
(3.1 |
) | ||
|
|
|
|
|
| ||
Cash provided by (used) for financing activities |
|
194.3 |
|
(1,815.8 |
) | ||
|
|
|
|
|
| ||
Effect of exchange rate changes on cash |
|
0.4 |
|
(9.7 |
) | ||
|
|
|
|
|
| ||
Decrease in cash and cash equivalents |
|
(763.4 |
) |
(1,519.6 |
) | ||
|
|
|
|
|
| ||
Cash and cash equivalents, beginning of period |
|
1,157.8 |
|
1,843.6 |
| ||
|
|
|
|
|
| ||
Cash and cash equivalents, end of period |
|
$ |
394.4 |
|
$ |
324.0 |
|
The accompanying notes are an integral part of the consolidated financial information.
ECOLAB INC.
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
1. Consolidated Financial Information
The unaudited consolidated financial information for the third quarter and nine months ended September 30, 2013 and 2012 reflect, in the opinion of management, all adjustments necessary for a fair presentation of the financial position, results of operations, comprehensive income and cash flows of Ecolab Inc. (Ecolab or the company) for the interim periods presented. The financial results for any interim period are not necessarily indicative of results for the full year. The consolidated balance sheet data as of December 31, 2012 was derived from the audited consolidated financial statements, but does not include all disclosures required by accounting principles generally accepted in the United States of America. The unaudited consolidated financial information should be read in conjunction with the consolidated financial statements and notes thereto incorporated in the companys Annual Report on Form 10-K for the year ended December 31, 2012.
With respect to the unaudited financial information of the company for the third quarter and nine months ended September 30, 2013 and 2012 included in this Form 10-Q, PricewaterhouseCoopers LLP reported that they have applied limited procedures in accordance with professional standards for a review of such information. However, their separate report dated October 31, 2013 appearing herein states that they did not audit and they do not express an opinion on that unaudited financial information. Accordingly, the degree of reliance on their report on such information should be restricted in light of the limited nature of the review procedures applied. PricewaterhouseCoopers LLP is not subject to the liability provisions of Section 11 of the Securities Act of 1933, as amended (the Act), for their report on the unaudited financial information because that report is not a report or a part of a registration statement prepared or certified by PricewaterhouseCoopers LLP within the meaning of Sections 7 and 11 of the Act.
ECOLAB INC.
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
2. Special (Gains) and Charges
Special (gains) and charges reported on the Consolidated Statement of Income include the following:
|
|
Third Quarter Ended |
|
Nine Months Ended |
| ||||||||
|
|
September 30 |
|
September 30 |
| ||||||||
(millions) |
|
2013 |
|
2012 |
|
2013 |
|
2012 |
| ||||
Cost of sales |
|
|
|
|
|
|
|
|
| ||||
Restructuring charges |
|
$ |
1.9 |
|
$ |
1.7 |
|
$ |
5.5 |
|
$ |
9.6 |
|
Recognition of Champion inventory fair value step-up |
|
4.4 |
|
|
|
18.0 |
|
|
| ||||
Recognition of Nalco inventory fair value step-up |
|
|
|
1.5 |
|
|
|
72.7 |
| ||||
Subtotal |
|
6.3 |
|
3.2 |
|
23.5 |
|
82.3 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Special (gains) and charges |
|
|
|
|
|
|
|
|
| ||||
Restructuring charges |
|
11.9 |
|
20.8 |
|
75.4 |
|
73.2 |
| ||||
Champion acquisition and integration costs |
|
10.7 |
|
3.8 |
|
42.5 |
|
3.8 |
| ||||
Nalco merger and integration costs |
|
5.3 |
|
16.4 |
|
13.5 |
|
47.0 |
| ||||
Venezuela currency devaluation |
|
(0.1 |
) |
|
|
23.3 |
|
|
| ||||
Gain on sale of business |
|
|
|
(13.0 |
) |
|
|
(13.0 |
) | ||||
Litigation related charges and other |
|
|
|
|
|
(3.6 |
) |
|
| ||||
Subtotal |
|
27.8 |
|
28.0 |
|
151.1 |
|
111.0 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Operating income subtotal |
|
34.1 |
|
31.2 |
|
174.6 |
|
193.3 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Interest expense, net |
|
|
|
|
|
|
|
|
| ||||
Acquisition debt costs |
|
|
|
|
|
2.5 |
|
|
| ||||
Debt extinguishment costs |
|
|
|
|
|
|
|
18.2 |
| ||||
Subtotal |
|
|
|
|
|
2.5 |
|
18.2 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net income attributable to noncontrolling interest |
|
|
|
|
|
|
|
|
| ||||
Venezuela currency devaluation |
|
|
|
|
|
(0.5 |
) |
|
| ||||
Recognition of Nalco inventory fair value step-up |
|
|
|
|
|
|
|
(4.5 |
) | ||||
Subtotal |
|
|
|
|
|
(0.5 |
) |
(4.5 |
) | ||||
|
|
|
|
|
|
|
|
|
| ||||
Total special (gains) and charges |
|
$ |
34.1 |
|
$ |
31.2 |
|
$ |
176.6 |
|
$ |
207.0 |
|
For segment reporting purposes, special (gains) and charges are included in the Corporate segment, which is consistent with the companys internal management reporting.
Restructuring Charges
The company incurs net costs for restructuring activities associated with plans to enhance its efficiency and effectiveness and sharpen its competitiveness. These restructuring plans include net costs associated with significant actions involving employee-related severance charges, contract termination costs and asset write-downs and disposals. Employee termination costs are largely based on policies and severance plans, and include personnel reductions and related costs for severance, benefits and outplacement services. These charges are reflected in the quarter when the actions are probable and the amounts are estimable, which typically is when management approves the associated actions. Contract termination costs include charges to terminate leases prior to the end of their respective terms and other contract terminations. Asset write-downs and disposals include leasehold improvement write-downs, other asset write-downs associated with combining operations and disposal of assets.
ECOLAB INC.
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
2. Special (Gains) and Charges (continued)
Restructuring charges have been included as a component of both cost of sales and special (gains) and charges on the Consolidated Statement of Income. Amounts included as a component of cost of sales include supply chain related severance and other asset write-downs associated with combining operations. Restructuring liabilities have been classified as a component of other current liabilities on the Consolidated Balance Sheet.
Energy Restructuring Plan
On April 10, 2013, the company completed its acquisition of privately held Champion Technologies and its related company Corsicana Technologies (collectively Champion).
In April 2013, following the completion of the acquisition of Champion, the company commenced plans to undertake restructuring and other cost-saving actions to realize its acquisition-related cost synergies as well as streamline and strengthen Ecolabs position in the fast growing global energy market (the Energy Restructuring Plan). Actions associated with the acquisition to improve the effectiveness and efficiency of the business include a reduction of the combined businesss current global workforce by approximately 500 positions. A number of these reductions are expected to be achieved through eliminating open positions and attrition. The company also anticipates leveraging and simplifying its global supply chain, including the reduction of plant and distribution center locations and product line optimization, as well as the reduction of other redundant facilities.
The company expects to incur pretax restructuring charges of approximately $80 million ($55 million after tax) under the Energy Restructuring Plan through the completion of the Plan in 2015. Approximately $30 million ($20 million after tax) of those charges are expected to occur in 2013.
The company anticipates that approximately $60 million of the $80 million of the pre-tax charges represent cash expenditures. The remaining pre-tax charges represent estimated asset write-downs and disposals. No decisions have been made for any asset disposals and estimates could vary depending on the actual actions taken.
As a result of restructuring activities under the Energy Restructuring Plan, the company recorded restructuring charges of $8.4 million ($6.7 million after tax) and $20.6 million ($14.3 million after tax), during the third quarter and nine months ended September 30, 2013, respectively.
Restructuring charges and activity related to the Energy Restructuring Plan since inception of the underlying actions include the following:
|
|
Energy Restructuring Plan |
| ||||||||||
|
|
Employee |
|
|
|
|
|
|
| ||||
|
|
Termination |
|
Asset |
|
|
|
|
| ||||
(millions) |
|
Costs |
|
Disposals |
|
Other |
|
Total |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
2013 Activity: |
|
|
|
|
|
|
|
|
| ||||
Recorded expense and accrual |
|
$ |
19.4 |
|
$ |
0.8 |
|
$ |
0.4 |
|
$ |
20.6 |
|
Cash payments |
|
(12.9 |
) |
|
|
(0.4 |
) |
(13.3 |
) | ||||
Non-cash charges |
|
|
|
(0.8 |
) |
|
|
(0.8 |
) | ||||
Effect of foreign currency translation |
|
(0.1 |
) |
|
|
|
|
(0.1 |
) | ||||
Restructuring liability, September 30, 2013 |
|
$ |
6.4 |
|
$ |
|
|
$ |
|
|
$ |
6.4 |
|
Cash payments under the Energy Restructuring Plan during 2013 were $13.3 million. The majority of cash payments under this Plan are related to severance, with the current accrual expected to be paid over the next twelve months.
ECOLAB INC.
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
2. Special (Gains) and Charges (continued)
Combined Restructuring Plan
In February 2011, the company commenced a comprehensive plan to substantially improve the efficiency and effectiveness of its European business, sharpen its competitiveness and accelerate its growth and profitability. Additionally, restructuring has been and will continue to be undertaken outside of Europe (collectively, the 2011 Restructuring Plan). Total anticipated charges under this Plan from 2011 through 2013 were expected to be $150 million ($125 million after tax). Through 2012, $134 million of charges ($100 million after tax) were incurred.
In January 2012, following the merger with Nalco Holding Company (Nalco), the company formally commenced plans to undertake restructuring actions related to the reduction of its global workforce and optimization of its supply chain and office facilities, including planned reductions of plant and distribution center locations (the Merger Restructuring Plan). Total anticipated charges from 2012 through 2013 were expected to be $180 million ($120 million after tax) under this Plan. Through 2012, $80 million of charges ($59 million after tax) were incurred.
During the first quarter of 2013, as the company considered opportunities to enhance the efficiency and effectiveness of its operations, it determined that because the objectives of the plans discussed above were aligned, the previously separate restructuring plans should be combined into one plan.
The combined restructuring plan (the Combined Plan) combined opportunities and initiatives from both plans and is expected to be mostly completed by the end of 2013, with carryover of some projects and expenditures into 2014. The Combined Plan continues to follow the original format of the Merger Restructuring Plan by focusing on global actions related to optimization of the supply chain and office facilities, including reductions of plant and distribution center locations and the global workforce. After combining the plans, and through the completion of the Combined Plan, the company expects to incur total pretax restructuring charges of approximately $100 million ($70 million after tax), of which approximately $70 million ($50 million after tax) will be incurred in 2013.
The company anticipates that approximately $80 million of the total Combined Plan pre-tax charges will represent net cash expenditures. The remaining pre-tax charges represent estimated asset write-downs and disposals. No decisions have been made for any remaining asset disposals and estimates could vary depending on the actual actions taken.
As a result of restructuring activities under the Combined Plan, the company recorded restructuring charges of $5.3 million ($2.1 million after tax) and $60.5 million ($42.5 million after tax), during the third quarter and nine months ended September 30, 2013, respectively.
ECOLAB INC.
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
2. Special (Gains) and Charges (continued)
Restructuring charges and activity related to Combined Plan since inception of the underlying actions include the following:
|
|
Combined Plan |
| ||||||||||
|
|
Employee |
|
|
|
|
|
|
| ||||
|
|
Termination |
|
Asset |
|
|
|
|
| ||||
(millions) |
|
Costs |
|
Disposals |
|
Other |
|
Total |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
2011 Activity: |
|
|
|
|
|
|
|
|
| ||||
Recorded expense and accrual |
|
$ |
67.1 |
|
$ |
0.5 |
|
$ |
7.1 |
|
$ |
74.7 |
|
Cash payments |
|
(22.5 |
) |
|
|
(2.6 |
) |
(25.1 |
) | ||||
Non-cash charges |
|
|
|
(0.5 |
) |
|
|
(0.5 |
) | ||||
Effect of foreign currency translation |
|
(2.2 |
) |
|
|
|
|
(2.2 |
) | ||||
Restructuring liability, December 31, 2011 |
|
42.4 |
|
|
|
4.5 |
|
46.9 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
2012 Activity: |
|
|
|
|
|
|
|
|
| ||||
Recorded expense and accrual |
|
126.1 |
|
3.2 |
|
10.1 |
|
139.4 |
| ||||
Cash payments |
|
(62.0 |
) |
|
|
(3.3 |
) |
(65.3 |
) | ||||
Non-cash charges |
|
|
|
(3.2 |
) |
(3.9 |
) |
(7.1 |
) | ||||
Effect of foreign currency translation |
|
(0.7 |
) |
|
|
|
|
(0.7 |
) | ||||
Restructuring liability, December 31, 2012 |
|
105.8 |
|
|
|
7.4 |
|
113.2 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
2013 Activity: |
|
|
|
|
|
|
|
|
| ||||
Recorded net expense and accrual |
|
52.0 |
|
(2.9 |
) |
11.4 |
|
60.5 |
| ||||
Net cash payments |
|
(76.7 |
) |
5.9 |
|
(10.0 |
) |
(80.8 |
) | ||||
Non-cash net charges |
|
|
|
(3.0 |
) |
(0.4 |
) |
(3.4 |
) | ||||
Effect of foreign currency translation |
|
1.0 |
|
|
|
|
|
1.0 |
| ||||
Restructuring liability, September 30, 2013 |
|
$ |
82.1 |
|
$ |
|
|
$ |
8.4 |
|
$ |
90.5 |
|
Asset disposals include a gain of $5.1 million from the sale of a plant in California during the third quarter of 2013.
Net cash payments under the Combined Plan were $80.8 million, $65.3 million and $25.1 million for the first nine months of 2013, full year 2012 and full year 2011, respectively. The majority of cash payments under this Plan are related to severance, with the current accrual expected to be paid over a period of a few months to several quarters.
Nalco Restructuring Plan
Prior to the Nalco merger, Nalco conducted various restructuring programs to redesign and optimize its business and work processes (the Nalco Restructuring Plan). As of September 30, 2013 and December 31, 2012, the remaining liability balance related to the Nalco Restructuring Plan was $2.1 million and $3.4 million, respectively. Cash payments during the nine months of 2013 related to this Plan were $1.1 million. The company expects to substantially utilize the remaining liability by the end of 2014.
ECOLAB INC.
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
2. Special (Gains) and Charges (continued)
Non-restructuring Special (Gains) and Charges
Champion acquisition and integration costs
As a result of the companys efforts to acquire Champion and post acquisition integration costs, the company incurred charges of $15.1 million ($10.3 million after tax) and $63.0 million ($44.9 million) during the third quarter and nine months ended September 30, 2013, respectively. During both the third quarter and nine months ended September 30, 2012, the company incurred charges of $3.8 million ($3.3 million after tax) related to advisory and legal fees.
Champion acquisition related costs have been included as a component of cost of sales, special (gains) and charges and net interest expense on the Consolidated Statement of Income. Amounts within cost of sales include the recognition of fair value step-up in Champion international inventory, which is maintained on a FIFO basis. Amounts included in special (gains) and charges include acquisition costs, advisory and legal fees and integration charges. Amounts included in net interest expense include the interest expense through the close date of the Champion transaction of the companys $500 million public debt issuance in December 2012 as well as fees to secure term loans and short-term debt, all of which were initiated to fund the Champion acquisition. Further information related to the acquisition of Champion is included in Note 3.
Nalco merger and integration costs
As a result of the Nalco merger completed in 2011, the company incurred charges of $5.3 million ($3.5 million after tax) and $17.9 million ($11.8 million after tax) during the third quarter of 2013 and 2012, respectively. During the nine months ended September 30, 2013 and 2012, the company incurred charges of $13.5 million ($9.2 million after tax) and $133.4 million ($98.3 million after tax), respectively.
Nalco related special charges for 2013 have been included as a component of special (gains) and charges on the Consolidated Statement of Income, and include integration charges. Nalco related special charges for 2012 have been included as a component of cost of sales, special (gains) and charges, net interest expense and net income (loss) attributable to noncontrolling interest on the Consolidated Statement of Income. Amounts within cost of sales and net income (loss) attributable to noncontrolling interest include the recognition of fair value step-up in Nalco international inventory, which is maintained on a FIFO basis. Amounts within special (gains) and charges include merger and integration charges. Amounts within net interest expense for 2012 include a loss on the extinguishment of Nalcos senior notes, which were assumed as part of the merger.
Venezuelan currency devaluation
On February 8, 2013, the Venezuelan government devalued its currency, the Bolivar Fuerte. As a result of the devaluation, during the first quarter of 2013, the company recorded a charge of $22.9 million ($15.0 million after tax), reflected as a component of special (gains) and charges, due to the remeasurement of the local balance sheet. Due to the ownership structure in place in Venezuela, the company also reflected a portion of the impact of the devaluation as a component of net income (loss) attributable to noncontrolling interest on the Consolidated Statement of Income.
Other special (gains) and charges
During the third quarter of 2012, the company received additional payments related to the sale of an investment in a U.S. business, originally sold prior to 2012. The corresponding gain recognized during the third quarter of 2012 was recorded in special (gains) and charges.
ECOLAB INC.
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
3. Acquisitions and Dispositions
Champion acquisition
In October 2012, the company entered into an agreement and plan of merger to acquire Champion. Based in Houston, Texas, Champion is a global energy specialty products and services company delivering its offerings to the oil and gas industry.
In November 2012, the company amended the acquisition agreement to provide that Champions downstream business would not be acquired by the company. Further, in April 2013, the company entered into a consent agreement with the U.S. Department of Justice under which Ecolab took certain steps designed to ensure continued independent competition utilizing Champion technology for certain U.S. deepwater Gulf of Mexico products and services. The amendment and consent agreement discussed above do not significantly impact the value of the acquisition transaction. On April 10, 2013, the company completed its acquisition of Champion. Champions sales for the business acquired by the company were approximately $1.3 billion in 2012. The business became part of the companys Global Energy reportable segment in the second quarter of 2013.
Pursuant to the terms of the acquisition agreement, the consideration transferred at closing to acquire all of Champions stock was as follows:
(millions, except per share) |
|
|
| |
|
|
|
|
|
Cash consideration |
|
$ |
1,429.9 |
|
Stock consideration |
|
|
| |
Ecolab shares issued to Champion shareholders |
|
6.6 |
| |
Ecolabs closing stock price on April 10, 2013 |
|
$ |
82.31 |
|
Total fair value of stock consideration |
|
$ |
543.0 |
|
Total fair value of cash and stock consideration |
|
$ |
1,972.9 |
|
The company deposited approximately $100 million of the above stock consideration in an escrow account to fund post-closing adjustments to the consideration and covenant and other indemnification obligations of the acquired entitys stockholders for a period of two years following the effective date of the acquisition. As of the end of the third quarter of 2013, the consideration transferred at closing is subject to working capital and other adjustments in accordance with the acquisition agreement.
The company incurred certain acquisition and integration costs associated with the transaction that were expensed as incurred and are reflected in the Consolidated Statement of Income. A total of $63.0 million and $3.8 million was incurred during the first nine months of 2013 and 2012, respectively. Amounts included in cost of sales are related to recognition of fair value step-up in Champion international inventory, which is maintained on a FIFO basis. Amounts included in special (gains) and charges are related to acquisition costs, advisory and legal fees and integration costs. Amounts included in net interest expense are related to interest expense through the close date of the Champion transaction of the companys $500 million public debt issuance in December 2012 as well as fees to secure term loans and short-term debt.
The company funded the initial cash component of the merger consideration through a $900 million unsecured term loan, initiated in April 2013, the proceeds from the December 2012 issuance of $500 million 1.450% senior notes due 2017 and commercial paper borrowings backed by its syndicated credit facility. See Note 5 for further discussion on the companys debt.
ECOLAB INC.
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
3. Acquisitions and Dispositions (continued)
The Champion acquisition has been accounted for using the acquisition method of accounting, which requires, among other things, that most assets acquired and liabilities assumed be recognized at fair value as of the acquisition date. Certain estimated values are not yet finalized and are subject to change, which could be significant.
The company will finalize the amounts recognized as information necessary to complete the analysis is obtained. The company expects to finalize these by the filing of the 2013 Form 10-K. Amounts for certain contingent liabilities, certain tangible and intangible assets, certain deferred tax assets and liabilities, income tax uncertainties, non-wholly owned subsidiaries and goodwill remain subject to change.
The following table summarizes the value of Champion assets acquired and liabilities assumed as of the acquisition date. Also summarized in the table, subsequent to the acquisition, net adjustments of $20.2 million have been made to the preliminary purchase price allocation of the assets acquired and liabilities assumed, with a corresponding adjustment to goodwill.
(millions) |
|
Preliminary |
|
Adjustments |
|
Updated |
| |||
|
|
|
|
|
|
|
| |||
Current assets |
|
$ |
593.9 |
|
$ |
4.2 |
|
$ |
598.1 |
|
Property, plant and equipment |
|
369.3 |
|
(7.9 |
) |
361.4 |
| |||
Other assets |
|
43.4 |
|
(14.3 |
) |
29.1 |
| |||
Identifiable intangible assets |
|
|
|
|
|
|
| |||
Customer relationships |
|
840.0 |
|
|
|
840.0 |
| |||
Trademarks |
|
120.0 |
|
|
|
120.0 |
| |||
Other technology |
|
36.5 |
|
|
|
36.5 |
| |||
Total assets acquired |
|
2,003.1 |
|
(18.0 |
) |
1,985.1 |
| |||
|
|
|
|
|
|
|
| |||
Current liabilities |
|
418.2 |
|
(19.4 |
) |
398.8 |
| |||
Long-term debt |
|
70.8 |
|
|
|
70.8 |
| |||
Net deferred tax liability |
|
433.2 |
|
22.4 |
|
455.6 |
| |||
Noncontrolling interest and other liabilities |
|
17.1 |
|
(0.8 |
) |
16.3 |
| |||
Total liabilities and noncontrolling interests assumed |
|
939.3 |
|
2.2 |
|
941.5 |
| |||
|
|
|
|
|
|
|
| |||
Goodwill |
|
993.0 |
|
20.2 |
|
1,013.2 |
| |||
Total aggregate purchase price |
|
2,056.8 |
|
|
|
2,056.8 |
| |||
Estimated future consideration payable to sellers |
|
(83.9 |
) |
|
|
(83.9 |
) | |||
Total consideration transferred |
|
$ |
1,972.9 |
|
$ |
|
|
$ |
1,972.9 |
|
The adjustments to the purchase price allocation during 2013 primarily relate to an estimated indemnification receivable, income tax liabilities, updated property, plant and equipment values and deferred taxes.
In accordance with the acquisition agreement, except under limited circumstances, the company will be required to pay an additional amount in cash, up to $100 million in the aggregate, equal to 50% of the incremental federal tax on the merger consideration as a result of increases in applicable capital gains and investment taxes after December 31, 2012. Such additional payment will be due on January 31, 2014, and will be based on 2013 tax rates in effect on January 1, 2014. The companys current estimate for this additional payment is $84 million, which is classified within other current liabilities.
ECOLAB INC.
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
3. Acquisitions and Dispositions (continued)
The customer relationships, trademarks and other technology are being amortized preliminarily over weighted average lives of 14, 12 and 7, respectively. In process research and development associated with the Champion acquisition was not significant.
Goodwill is calculated as the excess of consideration transferred over the fair value of identifiable net assets acquired and represents the expected synergies and other benefits of combining the operations of Champion with the operations of the companys existing Global Energy business. Key areas of cost synergies include leveraging and simplifying the global supply chain, including the reduction of plant and distribution center locations and product line optimization, as well as the reduction of other redundant facilities.
The results of Champions operations have been included in the companys consolidated financial statements since the close of the acquisition in April 2013. Due to the rapid pace at which the business is being fully integrated with the companys Global Energy segment, including all customer selling activity, discrete financial data specific to the legacy Champion business is not necessarily available post acquisition.
Based on applicable accounting and reporting guidance, the Champion acquisition is not material to the companys consolidated financial statements; therefore, pro forma financial information has not been presented.
Other significant acquisition activity
2013 Activity
In January 2013, the company completed the acquisition of Mexico-based Quimiproductos S.A. de C.V. (Quimiproductos), a wholly-owned subsidiary of Fomento Economico Mexicano, S.A.B. de C.V. Quimiproductos produces and supplies cleaning, sanitizing and water treatment goods and services to breweries and beverage companies located in Mexico and Central and South America. Annual sales of the business are approximately $43 million. Approximately $8 million of the purchase price was placed in an escrow account for indemnification purposes related to general representations and warranties. The business became part of the companys Global Industrial reportable segment during the first quarter of 2013. The purchase price allocation is preliminary, pending completion of the fair value determination of the acquired assets and liabilities, including valuation of the acquired intangibles.
In April 2013, the company completed the acquisition of Russia-based OOO Master Chemicals (Master Chemicals). Master Chemicals sells oil field chemicals to oil and gas producers located throughout Russia and parts of the Ukraine. Annual sales of the business are approximately $29 million. Approximately $3 million of the purchase price was placed in an escrow account for indemnification purposes related to general representations and warranties. The business became part of the companys Global Energy reportable segment during the third quarter of 2013. The purchase price allocation is preliminary, pending completion of the fair value determination of the acquired assets and liabilities, including valuation of the acquired intangibles.
In April 2013, the company entered into an agreement to acquire AkzoNobels Purate business which specializes in global antimicrobial water treatment. With 2012 revenues of approximately $23 million, the Purate business provides patented, proprietary chlorine dioxide generation programs for use in a wide array of water treatment applications. Consummation of this transaction remains subject to certain regulatory clearances and other standard closing conditions. Upon closing, the business is expected to become part of the companys Global Industrial reportable segment.
ECOLAB INC.
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
3. Acquisitions and Dispositions (continued)
2012 Activity
In December 2011, subsequent to the companys fiscal year end for international operations, the company completed the acquisition of Esoform, an independent Italian healthcare manufacturer focused on infection prevention and personal care. Based outside of Venice, Italy, with annual sales of approximately $12 million, the business is included in the companys Global Institutional reportable segment. Further information related to the recast of the companys reportable segments is included in Notes 6 and 13.
Also in December 2011, the company completed the acquisition of the InsetCenter pest elimination business in Brazil. Annual sales of the acquired business are approximately $6 million. The business operations and staff have been integrated with the companys existing Brazil Pest Elimination business and is included in the companys Other reportable segment. Further information related to the recast of the companys reportable segments is included in Notes 6 and 13.
In March 2012, the company acquired Econ Indústria e Comércio de Produtos de Higiene e Limpeza Ltda., a provider of cleaning and sanitizing products and services to the Brazilian foodservice industry. Based in Sao Paulo, Brazil, its annual sales are approximately $9 million. The business operations have been integrated within the companys existing Brazil Institutional business and its results are part of the companys Global Institutional reportable segment. Further information related to the recast of the companys reportable segments is included in Notes 6 and 13.
Other significant acquisition summary
Acquisitions during the first nine months of 2013 and all of 2012 were not material to the companys consolidated financial statements; therefore pro forma financial information is not presented. The aggregate purchase price of acquisitions has been reduced for any cash or cash equivalents acquired with the acquisitions. During the first quarter of 2013, the remaining $13 million escrow balance related to the O.R. Solutions Inc. acquisition was paid to the seller. The 2013 contingent consideration activity relates to payments on legacy Nalco acquisitions. The 2012 contingent consideration relates to immaterial acquisitions completed during 2012. Based upon purchase price allocations, excluding the Champion acquisition, which is shown in a separate table, the components of the aggregate purchase prices of completed acquisitions during the third quarter and first nine months of 2013 and 2012 are shown in the following table.
|
|
Third Quarter Ended |
|
Nine Months Ended |
| ||||||||
|
|
September 30 |
|
September 30 |
| ||||||||
(millions) |
|
2013 |
|
2012 |
|
2013 |
|
2012 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net tangible assets acquired |
|
$ |
|
|
$ |
0.3 |
|
$ |
(2.3 |
) |
$ |
(1.0 |
) |
Identifiable intangible assets |
|
|
|
|
|
|
|
|
| ||||
Customer relationships |
|
|
|
|
|
58.8 |
|
8.4 |
| ||||
Trademarks |
|
|
|
|
|
1.4 |
|
0.5 |
| ||||
Patents |
|
|
|
|
|
|
|
2.8 |
| ||||
Other technology |
|
|
|
|
|
1.0 |
|
0.3 |
| ||||
Total intangible assets |
|
|
|
|
|
61.2 |
|
12.0 |
| ||||
Goodwill |
|
|
|
0.1 |
|
41.2 |
|
23.3 |
| ||||
Total aggregate purchase price |
|
|
|
0.4 |
|
100.1 |
|
34.3 |
| ||||
Contingent consideration |
|
|
|
|
|
9.8 |
|
(2.6 |
) | ||||
Liability for indemnification, net |
|
|
|
15.2 |
|
2.4 |
|
16.0 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net cash paid for acquisitions |
|
$ |
|
|
$ |
15.6 |
|
$ |
112.3 |
|
$ |
47.7 |
|
ECOLAB INC.
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
3. Acquisitions and Dispositions (continued)
The weighted average useful lives of identifiable intangible assets acquired during the first nine months of 2013 and 2012, as shown in the previous table, were 12 and 13 years, respectively.
Dispositions
2013 Activity
In August 2013, the company sold substantially all the capital equipment design and build business of its Mobotec air emissions control business. The Mobotec equipment design and build business had 2012 sales of approximately $27 million, which were within the companys Global Industrial reportable segment. An insignificant loss related to the sale was recorded in special (gains) and charges during the third quarter of 2013. The company has retained Mobotecs chemical business.
There were no other business disposals during the first nine months of 2013.
2012 Activity
During the third quarter of 2012, the company received additional payments related to the sale of an investment in a U.S. business, originally sold prior to 2012. The corresponding gain recognized in the third quarter of 2012 was recorded in special (gains) and charges.
There were no significant business disposals during the first nine months of 2012.
ECOLAB INC.
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
4. Balance Sheet Information
|
|
September 30 |
|
December 31 |
| ||
(millions) |
|
2013 |
|
2012 |
| ||
|
|
(unaudited) |
| ||||
Accounts receivable, net |
|
|
|
|
| ||
Accounts receivable |
|
$ |
2,565.5 |
|
$ |
2,298.3 |
|
Allowance for doubtful accounts |
|
(76.6 |
) |
(73.2 |
) | ||
Total |
|
$ |
2,488.9 |
|
$ |
2,225.1 |
|
|
|
|
|
|
| ||
Inventories |
|
|
|
|
| ||
Finished goods |
|
$ |
989.0 |
|
$ |
774.3 |
|
Raw materials and parts |
|
403.7 |
|
338.3 |
| ||
Inventories at FIFO cost |
|
1,392.7 |
|
1,112.6 |
| ||
Excess of FIFO cost over LIFO cost |
|
(14.6 |
) |
(24.5 |
) | ||
Total |
|
$ |
1,378.1 |
|
$ |
1,088.1 |
|
|
|
|
|
|
| ||
Property, plant and equipment, net |
|
|
|
|
| ||
Land |
|
$ |
182.8 |
|
$ |
158.9 |
|
Buildings and improvements |
|
630.6 |
|
562.1 |
| ||
Leasehold improvements |
|
86.4 |
|
80.5 |
| ||
Machinery and equipment |
|
1,612.7 |
|
1,281.2 |
| ||
Merchandising and customer equipment |
|
1,781.9 |
|
1,812.5 |
| ||
Capitalized software |
|
413.1 |
|
385.7 |
| ||
Construction in progress |
|
289.7 |
|
207.2 |
| ||
|
|
4,997.2 |
|
4,488.1 |
| ||
Accumulated depreciation |
|
(2,211.1 |
) |
(2,079.0 |
) | ||
Total |
|
$ |
2,786.1 |
|
$ |
2,409.1 |
|
|
|
|
|
|
| ||
Other intangible assets, net |
|
|
|
|
| ||
Cost of intangible assets not subject to amortization |
|
|
|
|
| ||
Trade names |
|
$ |
1,230.0 |
|
$ |
1,230.0 |
|
Cost of intangible assets subject to amortization |
|
|
|
|
| ||
Customer relationships |
|
$ |
3,440.0 |
|
$ |
2,588.6 |
|
Trademarks |
|
307.2 |
|
185.2 |
| ||
Patents |
|
422.5 |
|
414.7 |
| ||
Other technology |
|
210.8 |
|
174.8 |
| ||
|
|
$ |
4,380.5 |
|
$ |
3,363.3 |
|
|
|
|
|
|
| ||
Accumulated amortization |
|
|
|
|
| ||
Customer relationships |
|
$ |
(529.8 |
) |
$ |
(373.1 |
) |
Trademarks |
|
(65.0 |
) |
(51.2 |
) | ||
Patents |
|
(88.2 |
) |
(65.6 |
) | ||
Other technology |
|
(76.4 |
) |
(59.3 |
) | ||
Other intangible assets, net |
|
$ |
4,851.1 |
|
$ |
4,044.1 |
|
|
|
|
|
|
|
|
|
Other assets |
|
|
|
|
| ||
Deferred income taxes |
|
$ |
73.8 |
|
$ |
51.0 |
|
Deferred financing costs |
|
33.8 |
|
40.8 |
| ||
Pension |
|
12.9 |
|
7.0 |
| ||
Other |
|
247.1 |
|
207.8 |
| ||
Total |
|
$ |
367.6 |
|
$ |
306.6 |
|
ECOLAB INC.
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
4. Balance Sheet Information (continued)
|
|
September 30 |
|
December 31 |
| ||
(millions) |
|
2013 |
|
2012 |
| ||
|
|
(unaudited) |
| ||||
Other current liabilities |
|
|
|
|
| ||
Discounts and rebates |
|
$ |
254.5 |
|
$ |
244.4 |
|
Dividends payable |
|
69.3 |
|
|
| ||
Interest payable |
|
71.7 |
|
19.5 |
| ||
Taxes payable, other than income |
|
106.7 |
|
97.3 |
| ||
Derivative liabilities |
|
14.5 |
|
9.9 |
| ||
Restructuring |
|
99.0 |
|
116.6 |
| ||
Estimated future consideration payable to Champion sellers |
|
83.9 |
|
|
| ||
Other |
|
286.3 |
|
283.3 |
| ||
Total |
|
$ |
985.9 |
|
$ |
771.0 |
|
|
|
|
|
|
| ||
Other liabilities |
|
|
|
|
| ||
Deferred income taxes |
|
$ |
1,574.4 |
|
$ |
1,174.2 |
|
Income taxes payable - non-current |
|
83.9 |
|
81.5 |
| ||
Other |
|
129.1 |
|
147.2 |
| ||
Total |
|
$ |
1,787.4 |
|
$ |
1,402.9 |
|
|
|
|
|
|
| ||
Accumulated other comprehensive loss |
|
|
|
|
| ||
Unrealized loss on derivative financial instruments, net of tax |
|
$ |
(4.5 |
) |
$ |
(13.6 |
) |
Unrecognized pension and postretirement benefit expense, net of tax |
|
(581.9 |
) |
(613.8 |
) | ||
Cumulative translation, net of tax |
|
(114.0 |
) |
167.7 |
| ||
Total |
|
$ |
(700.4 |
) |
$ |
(459.7 |
) |
5. Debt and Interest
|
|
September 30 |
|
December 31 |
| ||
(millions) |
|
2013 |
|
2012 |
| ||
|
|
(unaudited) |
| ||||
Short-term debt |
|
|
|
|
| ||
Commercial paper |
|
$ |
497.3 |
|
$ |
593.7 |
|
Notes payable |
|
45.0 |
|
44.5 |
| ||
Long-term debt, current maturities |
|
170.9 |
|
167.6 |
| ||
Total |
|
$ |
713.2 |
|
$ |
805.8 |
|
As of September 30, 2013, the company had in place a $1.5 billion multi-year credit facility, which expires in September 2016. In August 2013, the companys $500 million, 364 day credit facility expired and was not replaced. In conjunction with the expiration of the $500 million, 364 day credit facility, the companys U.S. commercial paper program was decreased from $2.0 billion to $1.5 billion, which is supported by the existing credit facility.
The companys U.S. commercial paper program, as shown in the previous table, had $497 million and $594 million outstanding as of September 30, 2013 and December 31, 2012, respectively.
ECOLAB INC.
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
5. Debt and Interest (continued)
|
|
September 30 |
|
December 31 |
| ||
(millions) |
|
2013 |
|
2012 |
| ||
|
|
(unaudited) |
| ||||
|
|
|
|
|
| ||
Long-term debt |
|
|
|
|
| ||
Description / 2013 Principal Amount |
|
|
|
|
| ||
Series A private placement senior euro notes (125 million euro) |
|
$ |
165.3 |
|
$ |
162.3 |
|
Series B private placement senior euro notes (175 million euro) |
|
231.4 |
|
227.3 |
| ||
Seven year 2008 senior notes ($250 million) |
|
249.6 |
|
249.4 |
| ||
Series A private placement senior notes ($250 million) |
|
250.0 |
|
250.0 |
| ||
Series B private placement senior notes ($250 million) |
|
250.0 |
|
250.0 |
| ||
Three year 2011 senior notes ($500 million) |
|
499.9 |
|
499.8 |
| ||
Five year 2011 senior notes ($1.25 billion) |
|
1,248.4 |
|
1,248.1 |
| ||
Ten year 2011 senior notes ($1.25 billion) |
|
1,249.3 |
|
1,249.3 |
| ||
Thirty year 2011 senior notes ($750 million) |
|
742.8 |
|
742.6 |
| ||
Three year 2012 senior notes ($500 million) |
|
499.8 |
|
499.8 |
| ||
Five year 2012 senior notes ($500 million) |
|
499.7 |
|
499.6 |
| ||
Term loan ($800 million) |
|
800.0 |
|
|
| ||
Capital lease obligations |
|
13.0 |
|
13.8 |
| ||
Other |
|
9.0 |
|
11.7 |
| ||
Total debt |
|
6,708.2 |
|
5,903.7 |
| ||
Long-term debt, current maturities |
|
(170.9 |
) |
(167.6 |
) | ||
Total long-term debt |
|
$ |
6,537.3 |
|
$ |
5,736.1 |
|
In April 2013, in connection with the close of the Champion transaction, the company initiated term loan borrowings of $900 million. Under the agreement, the term loan bears interest at a floating base rate plus a credit rating based margin. The term loan can be repaid in part or in full at any time without penalty, but in any event must be repaid in full by April 2016. In September 2013, the company repaid $100 million of term loan borrowings.
Further information related to the acquisition of Champion is included in Note 3.
The company is in compliance with its debt covenants as of September 30, 2013.
Interest expense and interest income recognized during the third quarter and nine months ended 2013 and 2012 were as follows:
|
|
Third Quarter Ended |
|
Nine Months Ended |
| ||||||||
(millions) |
|
2013 |
|
2012 |
|
2013 |
|
2012 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Interest expense |
|
$ |
69.2 |
|
$ |
66.8 |
|
$ |
203.0 |
|
$ |
221.6 |
|
Interest income |
|
(2.2 |
) |
(2.6 |
) |
(8.3 |
) |
(7.4 |
) | ||||
Interest expense, net |
|
$ |
67.0 |
|
$ |
64.2 |
|
$ |
194.7 |
|
$ |
214.2 |
|
The decrease in interest expense for the nine months ended September 30, 2013 was driven primarily by the inclusion of an $18.2 million loss on extinguishment of Nalco debt, recognized in the first quarter of 2012.
ECOLAB INC.
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
6. Goodwill and Other Intangible Assets
Goodwill
Goodwill represents the excess of the purchase price over the fair value of identifiable net assets acquired. The companys reporting units are its operating segments, which subsequent to the change in the companys organizational model during the first quarter of 2013 are discussed below.
During the second quarter of 2013, the company completed its annual test for goodwill impairment. The company used a step zero qualitative test to assess eight of its ten reporting units. The estimated fair values for seven of the eight reporting units using step zero testing substantially exceeded their respective carrying values. While Global Energy had low headroom due to the recent acquisition of Champion, the company considered step zero analysis to be sufficient due to continued strong qualitative indicators. Global Energys headroom before the Champion acquisition continued to increase since the prior year assessment. Based on the step zero testing performed, no adjustment to the carrying value of goodwill was necessary.
The company elected to utilize a step one quantitative test for Global Water and Global Paper given the lower headroom between fair value and carrying value. These reporting units have lower headroom as they were acquired as part of the Nalco merger in December 2011. The headroom for these reporting units has continued to increase since the prior year assessment. Based on the step one testing performed, no adjustment to the carrying value of goodwill was necessary.
If circumstances change significantly, the company would also test a reporting units goodwill for impairment during interim periods between its annual tests. Based on the current performance of the companys reporting units, updating the impairment testing during the third quarter of 2013 was not deemed necessary. There has been no impairment of goodwill since the adoption of Financial Accounting Standards Board (FASB) guidance for goodwill and other intangibles on January 1, 2002.
The merger with Nalco and the acquisition of Champion resulted in the addition of $4.5 billion and $1.0 billion of goodwill, respectively. Subsequent performance of the reporting units holding the additional goodwill relative to projections used for the purchase price allocation of goodwill could result in an impairment if there is either underperformance by the reporting unit or if the carrying value of the reporting unit were to fluctuate significantly due to reasons that did not proportionately change fair value.
Effective in the first quarter of 2013, the company changed its reportable segments due to a change in its underlying organizational model designed to support the business following the Nalco merger and to facilitate global growth. The company did not operate under the realigned reportable segment structure prior to 2013. The companys new segment structure focuses on global businesses, with its ten operating units, which are also operating segments, aggregated into four reportable segments as follows:
· Global Industrial consists of the Global Water, Global Food & Beverage, Global Paper and Global Textile Care operating units.
· Global Institutional consists of the Global Institutional, Global Specialty and Global Healthcare operating units.
· Global Energy consists of the Global Energy operating unit.
· Other consists of the Global Pest Elimination and Equipment Care operating units.
Based on the changes in the companys organizational model, the company has updated its goodwill allocation for December 31, 2012. The company finalized the allocation during the second quarter of 2013. No impairments were noted in connection with the goodwill allocation procedures performed.
ECOLAB INC.
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
6. Goodwill and Other Intangible Assets (continued)
The changes in the carrying amount of goodwill for each of the companys reportable segments during the nine months ended September 30, 2013 were as follows:
|
|
Global |
|
Global |
|
Global |
|
|
|
|
| |||||
(millions) |
|
Industrial |
|
Institutional |
|
Energy |
|
Other |
|
Total |
| |||||
Goodwill as of December 31, 2012 |
|
$ |
2,751.6 |
|
$ |
720.6 |
|
$ |
2,325.3 |
|
$ |
123.0 |
|
$ |
5,920.5 |
|
Current year business acquisitions(a) |
|
33.3 |
|
|
|
1,021.1 |
|
|
|
1,054.4 |
| |||||
Business divestitures |
|
(2.1 |
) |
|
|
|
|
|
|
(2.1 |
) | |||||
Effect of foreign currency translation |
|
(67.0 |
) |
(17.3 |
) |
(72.7 |
) |
(3.0 |
) |
(160.0 |
) | |||||
Goodwill as of September 30, 2013 |
|
$ |
2,715.8 |
|
$ |
703.3 |
|
$ |
3,273.7 |
|
$ |
120.0 |
|
$ |
6,812.8 |
|
(a) For 2013, none of the goodwill related to businesses acquired is expected to be tax deductible.
Other Intangible Assets
As part of the Nalco merger, the company added the Nalco trade name as an indefinite life intangible asset. During the second quarter of 2013, using the qualitative assessment method, the company completed its annual test for indefinite life intangible asset impairment. Based on this testing, no adjustment to the $1.2 billion carrying value of this asset was necessary. There has been no impairment of the Nalco trade name intangible asset since it was acquired.
The companys other intangible assets subject to amortization primarily include customer relationships, trademarks, patents and other technology. Other intangible assets are amortized on a straight-line basis over their estimated economic lives. Total amortization expense related to other intangible assets during the third quarter ended September 30, 2013 and 2012 was $79.0 million and $59.3 million, respectively. Total amortization expense related to other intangible assets during the nine months ended September 30, 2013 and 2012 was $214.1 million and $178.0 million, respectively. The increase from 2012 to 2013 is primarily due to the Champion acquisition.
As of September 30, 2013, future estimated expense related to amortizable other identifiable intangible assets is expected to be:
(millions) |
|
|
| |
|
|
|
| |
2013 (Remainder: three-month period) |
|
$ |
78 |
|
2014 |
|
304 |
| |
2015 |
|
300 |
| |
2016 |
|
295 |
| |
2017 |
|
292 |
| |
2018 |
|
287 |
| |
ECOLAB INC.
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
7. Fair Value Measurements
The companys financial instruments include cash and cash equivalents, investments held in rabbi trusts, accounts receivable, accounts payable, contingent consideration obligations, estimated future consideration payable to Champion sellers, commercial paper, notes payable, foreign currency forward contracts and long-term debt.
Fair value is defined as the exit price, or the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants as of the measurement date. A hierarchy has been established for inputs used in measuring fair value that maximizes the use of observable inputs and minimizes the use of unobservable inputs by requiring the most observable inputs be used when available. The hierarchy is broken down into three levels:
Level 1 - Inputs are quoted prices in active markets that are accessible at the measurement date for identical assets or liabilities.
Level 2 - Inputs include observable inputs other than quoted prices in active markets.
Level 3 - Inputs are unobservable inputs for which there is little or no market data available.
The carrying amount and the estimated fair value for assets and liabilities measured on a recurring basis were:
September 30 (millions) |
|
2013 |
| ||||||||||
|
|
Carrying |
|
Fair Value Measurements |
| ||||||||
|
|
Amount |
|
Level 1 |
|
Level 2 |
|
Level 3 |
| ||||
Assets: |
|
|
|
|
|
|
|
|
| ||||
Investments held in rabbi trusts |
|
$ |
5.1 |
|
$ |
5.1 |
|
$ |
|
|
$ |
|
|
Foreign currency forward contracts |
|
24.7 |
|
|
|
24.7 |
|
|
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Liabilities: |
|
|
|
|
|
|
|
|
| ||||
Foreign currency forward contracts |
|
14.5 |
|
|
|
14.5 |
|
|
| ||||
Contingent consideration obligations |
|
16.3 |
|
|
|
|
|
16.3 |
| ||||
Estimated future consideration payable to Champion sellers |
|
83.9 |
|
|
|
|
|
83.9 |
| ||||
December 31 (millions) |
|
2012 |
| ||||||||||
|
|
Carrying |
|
Fair Value Measurements |
| ||||||||
|
|
Amount |
|
Level 1 |
|
Level 2 |
|
Level 3 |
| ||||
Assets: |
|
|
|
|
|
|
|
|
| ||||
Money market funds held in rabbi trusts |
|
$ |
2.2 |
|
$ |
2.2 |
|
$ |
|
|
$ |
|
|
Foreign currency forward contracts |
|
6.5 |
|
|
|
6.5 |
|
|
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Liabilities: |
|
|
|
|
|
|
|
|
| ||||
Foreign currency forward contracts |
|
9.9 |
|
|
|
9.9 |
|
|
| ||||
Contingent consideration obligations |
|
27.3 |
|
|
|
|
|
27.3 |
| ||||
Investments held in rabbi trusts are classified within level 1 because they are valued using quoted prices in active markets. The carrying value of foreign currency forward contracts is at fair value, which is determined based on foreign currency exchange rates as of the balance sheet date, and is classified within level 2. The estimated future consideration payable to Champion sellers is valued using level 3 inputs.
ECOLAB INC.
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
7. Fair Value Measurements (continued)
Contingent consideration liabilities are classified within level 3 because fair value is measured based on the probability-weighted present value of the consideration expected to be transferred. The consideration expected to be transferred is based on the companys expectations of various financial measures. The ultimate payment of contingent consideration could deviate from current estimates based on the actual results of these financial measures. Changes in the fair value of contingent consideration obligations for the nine months ended September 30, 2013 were as follows:
(millions) |
|
|
| |
Contingent consideration, December 31, 2012 |
|
$ |
27.3 |
|
Liabilities recognized at acquisition date |
|
|
| |