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 June 30, 2010
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 July 31, 2010.
233,303,576 shares of common stock, par value $1.00 per share.
PART I - FINANCIAL INFORMATION
Item 1. Financial Statements
ECOLAB INC.
CONSOLIDATED STATEMENT OF INCOME
|
|
Second Quarter Ended |
|
||||
|
|
June 30 |
|
||||
(millions, except per share) |
|
2010 |
|
2009 |
|
||
|
|
(unaudited) |
|
||||
|
|
|
|
|
|
||
Net sales |
|
$ |
1,520.2 |
|
$ |
1,441.5 |
|
|
|
|
|
|
|
||
Cost of sales (including special charges of $0.1 in 2009) |
|
750.0 |
|
725.1 |
|
||
|
|
|
|
|
|
||
Selling, general and administrative expenses |
|
565.3 |
|
526.4 |
|
||
|
|
|
|
|
|
||
Special gains and charges |
|
0.6 |
|
25.0 |
|
||
|
|
|
|
|
|
||
Operating income |
|
204.3 |
|
165.0 |
|
||
|
|
|
|
|
|
||
Interest expense, net |
|
15.0 |
|
15.2 |
|
||
|
|
|
|
|
|
||
Income before income taxes |
|
189.3 |
|
149.8 |
|
||
|
|
|
|
|
|
||
Provision for income taxes |
|
59.8 |
|
50.3 |
|
||
|
|
|
|
|
|
||
Net income including noncontrolling interest |
|
129.5 |
|
99.5 |
|
||
|
|
|
|
|
|
||
Less: Net income attributable to noncontrolling interest |
|
0.2 |
|
0.4 |
|
||
|
|
|
|
|
|
||
Net income attributable to Ecolab |
|
$ |
129.3 |
|
$ |
99.1 |
|
|
|
|
|
|
|
||
Earnings attributable to Ecolab per common share |
|
|
|
|
|
||
Basic |
|
$ |
0.55 |
|
$ |
0.42 |
|
Diluted |
|
$ |
0.54 |
|
$ |
0.41 |
|
|
|
|
|
|
|
||
Dividends declared per common share |
|
$ |
0.1550 |
|
$ |
0.1400 |
|
|
|
|
|
|
|
||
Weighted-average common shares outstanding |
|
|
|
|
|
||
Basic |
|
233.4 |
|
236.5 |
|
||
Diluted |
|
237.4 |
|
239.5 |
|
The accompanying notes are an integral part of the consolidated financial information.
ECOLAB INC.
CONSOLIDATED STATEMENT OF INCOME
|
|
Six Months Ended |
|
||||
|
|
June 30 |
|
||||
(millions, except per share) |
|
2010 |
|
2009 |
|
||
|
|
(unaudited) |
|
||||
|
|
|
|
|
|
||
Net sales |
|
$ |
2,952.3 |
|
$ |
2,789.7 |
|
|
|
|
|
|
|
||
Cost of sales (including special charges of $8.1 in 2009) |
|
1,466.7 |
|
1,433.0 |
|
||
|
|
|
|
|
|
||
Selling, general and administrative expenses |
|
1,123.4 |
|
1,042.7 |
|
||
|
|
|
|
|
|
||
Special gains and charges |
|
4.1 |
|
51.5 |
|
||
|
|
|
|
|
|
||
Operating income |
|
358.1 |
|
262.5 |
|
||
|
|
|
|
|
|
||
Interest expense, net |
|
30.0 |
|
31.0 |
|
||
|
|
|
|
|
|
||
Income before income taxes |
|
328.1 |
|
231.5 |
|
||
|
|
|
|
|
|
||
Provision for income taxes |
|
102.9 |
|
74.3 |
|
||
|
|
|
|
|
|
||
Net income including noncontrolling interest |
|
225.2 |
|
157.2 |
|
||
|
|
|
|
|
|
||
Less: Net income attributable to noncontrolling interest |
|
0.4 |
|
0.7 |
|
||
|
|
|
|
|
|
||
Net income attributable to Ecolab |
|
$ |
224.8 |
|
$ |
156.5 |
|
|
|
|
|
|
|
||
Earnings attributable to Ecolab per common share |
|
|
|
|
|
||
Basic |
|
$ |
0.96 |
|
$ |
0.66 |
|
Diluted |
|
$ |
0.94 |
|
$ |
0.65 |
|
|
|
|
|
|
|
||
Dividends declared per common share |
|
$ |
0.3100 |
|
$ |
0.2800 |
|
|
|
|
|
|
|
||
Weighted-average common shares outstanding |
|
|
|
|
|
||
Basic |
|
234.4 |
|
236.3 |
|
||
Diluted |
|
238.1 |
|
239.1 |
|
The accompanying notes are an integral part of the consolidated financial information.
ECOLAB INC.
CONSOLIDATED BALANCE SHEET
|
|
June 30 |
|
December 31 |
|
||
(millions) |
|
2010 |
|
2009 |
|
||
|
|
(unaudited) |
|
||||
ASSETS |
|
|
|
|
|
||
|
|
|
|
|
|
||
Current Assets |
|
|
|
|
|
||
|
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
121.3 |
|
$ |
73.6 |
|
|
|
|
|
|
|
||
Accounts receivable, net |
|
950.1 |
|
1,016.1 |
|
||
|
|
|
|
|
|
||
Inventories |
|
441.3 |
|
493.4 |
|
||
|
|
|
|
|
|
||
Deferred income taxes |
|
84.5 |
|
83.9 |
|
||
|
|
|
|
|
|
||
Other current assets |
|
138.1 |
|
147.2 |
|
||
|
|
|
|
|
|
||
Total current assets |
|
1,735.3 |
|
1,814.2 |
|
||
|
|
|
|
|
|
||
Property, plant and equipment, net |
|
1,124.0 |
|
1,176.2 |
|
||
|
|
|
|
|
|
||
Goodwill |
|
1,272.1 |
|
1,414.1 |
|
||
|
|
|
|
|
|
||
Other intangible assets, net |
|
277.8 |
|
312.5 |
|
||
|
|
|
|
|
|
||
Other assets |
|
254.6 |
|
303.9 |
|
||
|
|
|
|
|
|
||
Total assets |
|
$ |
4,663.8 |
|
$ |
5,020.9 |
|
The accompanying notes are an integral part of the consolidated financial information.
(Continued)
ECOLAB INC.
CONSOLIDATED BALANCE SHEET (continued)
|
|
June 30 |
|
December 31 |
|
||
(millions) |
|
2010 |
|
2009 |
|
||
|
|
(unaudited) |
|
||||
LIABILITIES AND EQUITY |
|
|
|
|
|
||
|
|
|
|
|
|
||
Current Liabilities |
|
|
|
|
|
||
|
|
|
|
|
|
||
Short-term debt |
|
$ |
326.7 |
|
$ |
98.5 |
|
|
|
|
|
|
|
||
Accounts payable |
|
324.0 |
|
360.9 |
|
||
|
|
|
|
|
|
||
Compensation and benefits |
|
228.7 |
|
302.1 |
|
||
|
|
|
|
|
|
||
Income taxes |
|
22.5 |
|
21.8 |
|
||
|
|
|
|
|
|
||
Other current liabilities |
|
438.0 |
|
466.9 |
|
||
|
|
|
|
|
|
||
Total current liabilities |
|
1,339.9 |
|
1,250.2 |
|
||
|
|
|
|
|
|
||
Long-term debt |
|
637.0 |
|
868.8 |
|
||
|
|
|
|
|
|
||
Postretirement health care and pension benefits |
|
566.0 |
|
603.7 |
|
||
|
|
|
|
|
|
||
Other liabilities |
|
259.3 |
|
288.6 |
|
||
|
|
|
|
|
|
||
Equity (a) |
|
|
|
|
|
||
Common stock |
|
331.2 |
|
329.8 |
|
||
Additional paid-in capital |
|
1,232.7 |
|
1,179.3 |
|
||
Retained earnings |
|
3,050.1 |
|
2,898.1 |
|
||
Accumulated other comprehensive loss |
|
(380.6 |
) |
(232.9 |
) |
||
Treasury stock |
|
(2,375.1 |
) |
(2,173.4 |
) |
||
Total Ecolab shareholders equity |
|
1,858.3 |
|
2,000.9 |
|
||
Noncontrolling interest |
|
3.3 |
|
8.7 |
|
||
Total equity |
|
1,861.6 |
|
2,009.6 |
|
||
|
|
|
|
|
|
||
Total liabilities and equity |
|
$ |
4,663.8 |
|
$ |
5,020.9 |
|
(a) |
Common stock, 400 million shares authorized, $1.00 par value per share, 233.5 million shares outstanding at June 30, 2010, 236.6 million shares outstanding at December 31, 2009. |
The accompanying notes are an integral part of the consolidated financial information.
ECOLAB INC.
CONSOLIDATED STATEMENT OF CASH FLOWS
|
|
Six Months Ended |
|
||||
|
|
June 30 |
|
||||
(millions, except per share) |
|
2010 |
|
2009 |
|
||
|
|
(unaudited) |
|
||||
OPERATING ACTIVITIES |
|
|
|
|
|
||
|
|
|
|
|
|
||
Net income including noncontrolling interest |
|
$ |
225.2 |
|
$ |
157.2 |
|
|
|
|
|
|
|
||
Adjustments to reconcile net income including noncontrolling interest to cash provided by operating activities: |
|
|
|
|
|
||
|
|
|
|
|
|
||
Depreciation and amortization |
|
178.0 |
|
165.0 |
|
||
Deferred income taxes |
|
(0.8 |
) |
3.8 |
|
||
Share-based compensation expense |
|
14.2 |
|
14.9 |
|
||
Excess tax benefits from share-based payment arrangements |
|
(6.9 |
) |
(1.2 |
) |
||
Pension and postretirement plan contributions |
|
(12.7 |
) |
(63.2 |
) |
||
Pension and postretirement plan expense |
|
44.7 |
|
41.1 |
|
||
Restructuring, net of cash paid |
|
|
|
33.9 |
|
||
Other, net |
|
7.5 |
|
5.7 |
|
||
|
|
|
|
|
|
||
Changes in operating assets and liabilities: |
|
|
|
|
|
||
Accounts receivable |
|
(26.8 |
) |
53.6 |
|
||
Inventories |
|
12.3 |
|
16.3 |
|
||
Other assets |
|
(7.3 |
) |
(8.3 |
) |
||
Accounts payable |
|
(9.4 |
) |
(32.5 |
) |
||
Other liabilities |
|
(53.0 |
) |
(86.9 |
) |
||
|
|
|
|
|
|
||
Cash provided by operating activities |
|
365.0 |
|
299.4 |
|
||
The accompanying notes are an integral part of the consolidated financial information.
(Continued)
ECOLAB INC.
CONSOLIDATED STATEMENT OF CASH FLOWS (Continued)
|
|
Six Months Ended |
|
||||
|
|
June 30 |
|
||||
(millions, except per share) |
|
2010 |
|
2009 |
|
||
|
|
(unaudited) |
|
||||
|
|
|
|
|
|
||
INVESTING ACTIVITIES |
|
|
|
|
|
||
|
|
|
|
|
|
||
Capital expenditures |
|
$ |
(125.4 |
) |
$ |
(107.7 |
) |
Capitalized software expenditures |
|
(21.1 |
) |
(17.3 |
) |
||
Property sold |
|
1.4 |
|
1.0 |
|
||
Businesses acquired and investments in affiliates, net of cash acquired |
|
(0.7 |
) |
(5.2 |
) |
||
Sale of business |
|
10.0 |
|
0.3 |
|
||
Receipt from indemnification escrow |
|
0.9 |
|
|
|
||
Cash used for investing activities |
|
(134.9 |
) |
(128.9 |
) |
||
|
|
|
|
|
|
||
FINANCING ACTIVITIES |
|
|
|
|
|
||
|
|
|
|
|
|
||
Net issuances (repayments) of commercial paper and notes payable |
|
73.2 |
|
(99.5 |
) |
||
Long-term debt repayments |
|
(3.3 |
) |
(3.5 |
) |
||
Reacquired shares |
|
(202.0 |
) |
(0.4 |
) |
||
Cash dividends on common stock |
|
(73.4 |
) |
(66.4 |
) |
||
Exercise of employee stock options |
|
34.8 |
|
12.1 |
|
||
Excess tax benefits from share-based payment arrangements |
|
6.9 |
|
1.2 |
|
||
|
|
|
|
|
|
||
Cash provided by (used for) financing activities |
|
(163.8 |
) |
(156.5 |
) |
||
|
|
|
|
|
|
||
Effect of exchange rate changes on cash |
|
(18.6 |
) |
2.0 |
|
||
|
|
|
|
|
|
||
INCREASE IN CASH AND CASH EQUIVALENTS |
|
47.7 |
|
16.0 |
|
||
|
|
|
|
|
|
||
Cash and cash equivalents, beginning of period |
|
73.6 |
|
66.7 |
|
||
|
|
|
|
|
|
||
Cash and cash equivalents, end of period |
|
$ |
121.3 |
|
$ |
82.7 |
|
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 second quarter and six months ended June 30, 2010 and 2009, reflect, in the opinion of management, all adjustments necessary for a fair presentation of the financial position, results of operations and cash flows of Ecolab Inc. (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, 2009 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, 2009.
With respect to the unaudited financial information of the company for the second quarter and six months ended June 30, 2010 and 2009, 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. Therefore, their separate report dated August 5, 2010 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.
2. Special Gains and Charges
Special gains and charges reported on the Consolidated Statement of Income include the following:
|
|
Second Quarter Ended |
|
Six Months Ended |
|
||||||||
|
|
June 30 |
|
June 30 |
|
||||||||
(millions) |
|
2010 |
|
2009 |
|
2010 |
|
2009 |
|
||||
Cost of sales |
|
|
|
|
|
|
|
|
|
||||
Restructuring charges |
|
$ |
|
|
$ |
0.1 |
|
$ |
|
|
$ |
8.1 |
|
|
|
|
|
|
|
|
|
|
|
||||
Special gains and charges |
|
|
|
|
|
|
|
|
|
||||
Restructuring charges |
|
|
|
23.9 |
|
|
|
48.6 |
|
||||
Venezuela currency devaluation |
|
|
|
|
|
4.2 |
|
|
|
||||
Business structure and optimization |
|
0.6 |
|
0.6 |
|
1.2 |
|
1.6 |
|
||||
Business write-downs and closure |
|
|
|
|
|
(1.0 |
) |
|
|
||||
Other items |
|
|
|
0.5 |
|
(0.3 |
) |
1.3 |
|
||||
Total |
|
0.6 |
|
25.0 |
|
4.1 |
|
51.5 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Total special gains and charges |
|
$ |
0.6 |
|
$ |
25.1 |
|
$ |
4.1 |
|
$ |
59.6 |
|
Beginning in 2010, Venezuela has been designated hyper-inflationary and as such all foreign currency fluctuations are recorded in income. On January 8, 2010 the Venezuelan government devalued its currency (Bolivar Fuerte). As a result of the devaluation, the company recorded a charge in the first quarter of 2010 as shown in the table above due to remeasurement of the local balance sheet using the official rate of exchange for the Bolivar Fuerte.
ECOLAB INC.
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
2. Special Gains and Charges (Continued)
As previously disclosed, in 2009, the company completed restructuring and other cost-saving actions in order to streamline operations and improve efficiency and effectiveness. The restructuring plan was finalized and all actions, except for certain cash payments, were completed as of December 31, 2009.
Changes to the restructuring liability accounts during 2009 and 2010 include the following:
|
|
Employee |
|
|
|
|
|
|
|
||||
|
|
Termination |
|
|
|
|
|
|
|
||||
(millions) |
|
Costs |
|
Disposals |
|
Other |
|
Total |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Six Months Ended June 30, 2009: |
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Recorded expense and accrual |
|
$ |
55.2 |
|
$ |
0.6 |
|
$ |
0.9 |
|
$ |
56.7 |
|
Cash payments |
|
(22.8 |
) |
|
|
|
|
(22.8 |
) |
||||
Non-cash charges |
|
|
|
(0.6 |
) |
(0.9 |
) |
(1.5 |
) |
||||
Effect of foreign currency translation |
|
1.2 |
|
|
|
|
|
1.2 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Restructuring liability, June 30, 2009 |
|
$ |
33.6 |
|
$ |
|
|
$ |
|
|
$ |
33.6 |
|
|
|
|
|
|
|
|
|
|
|
||||
Six Months Ended June 30, 2010: |
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Restructuring liability December 31, 2009 |
|
$ |
18.6 |
|
$ |
|
|
$ |
1.4 |
|
$ |
20.0 |
|
Cash payments |
|
(11.6 |
) |
|
|
(1.0 |
) |
(12.6 |
) |
||||
Effect of foreign currency translation |
|
(0.6 |
) |
|
|
|
|
(0.6 |
) |
||||
|
|
|
|
|
|
|
|
|
|
||||
Restructuring liability, June 30, 2010 |
|
$ |
6.4 |
|
$ |
|
|
$ |
0.4 |
|
$ |
6.8 |
|
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 asset write-downs and manufacturing related severance. Restructuring liabilities have been classified as a component of other current liabilities on the Consolidated Balance Sheet. The majority of the remaining accrued amount is expected to be paid in 2010.
Employee termination costs include personnel reductions and related costs for severance, benefits and outplacement services. Asset disposals include inventory and intangible asset write-downs related to the discontinuance of product lines which are not consistent with the companys long-term strategies. Other charges include one-time curtailment and settlement charges related to the companys International pension plans and U.S. postretirement health care benefits plan, and lease terminations.
For segment reporting purposes, special gains and charges are included in the Corporate segment, which is consistent with the companys internal management reporting.
ECOLAB INC.
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
3. Selected Balance Sheet Information
|
|
June 30 |
|
December 31 |
|
||
(millions) |
|
2010 |
|
2009 |
|
||
|
|
(unaudited) |
|
||||
Accounts receivable, net |
|
|
|
|
|
||
Accounts receivable |
|
$ |
993.5 |
|
$ |
1,068.5 |
|
Allowance for doubtful accounts |
|
(43.4 |
) |
(52.4 |
) |
||
Total |
|
$ |
950.1 |
|
$ |
1,016.1 |
|
|
|
|
|
|
|
||
Inventories |
|
|
|
|
|
||
Finished goods |
|
$ |
254.8 |
|
$ |
293.4 |
|
Raw materials and parts |
|
208.8 |
|
222.9 |
|
||
Inventories at FIFO cost |
|
463.6 |
|
516.3 |
|
||
Excess of FIFO cost over LIFO cost |
|
(22.3 |
) |
(22.9 |
) |
||
Total |
|
$ |
441.3 |
|
$ |
493.4 |
|
|
|
|
|
|
|
||
Property, plant and equipment, net |
|
|
|
|
|
|
|
Land |
|
$ |
26.8 |
|
$ |
28.8 |
|
Buildings and improvements |
|
270.4 |
|
281.0 |
|
||
Leasehold improvements |
|
74.2 |
|
69.5 |
|
||
Machinery and equipment |
|
672.5 |
|
718.0 |
|
||
Merchandising equipment |
|
1,380.7 |
|
1,424.2 |
|
||
Capitalized software |
|
310.2 |
|
236.6 |
|
||
Construction in progress |
|
37.6 |
|
108.4 |
|
||
|
|
2,772.4 |
|
2,866.5 |
|
||
Accumulated depreciation |
|
(1,648.4 |
) |
(1,690.3 |
) |
||
Total |
|
$ |
1,124.0 |
|
$ |
1,176.2 |
|
|
|
|
|
|
|
||
Other intangible assets, gross |
|
|
|
|
|
||
Customer relationships |
|
$ |
254.2 |
|
$ |
296.0 |
|
Trademarks |
|
112.0 |
|
115.7 |
|
||
Patents |
|
76.7 |
|
74.8 |
|
||
Customer lists |
|
5.6 |
|
5.6 |
|
||
Other intangibles |
|
67.4 |
|
68.6 |
|
||
|
|
$ |
515.9 |
|
$ |
560.7 |
|
Accumulated amortization |
|
|
|
|
|
||
Customer relationships |
|
$ |
(141.8 |
) |
$ |
(157.7 |
) |
Trademarks |
|
(40.5 |
) |
(39.4 |
) |
||
Patents |
|
(25.3 |
) |
(22.5 |
) |
||
Customer lists |
|
(5.5 |
) |
(5.5 |
) |
||
Other intangibles |
|
(25.0 |
) |
(23.1 |
) |
||
Other intangible assets, net |
|
$ |
277.8 |
|
$ |
312.5 |
|
|
|
|
|
|
|
||
Other assets |
|
|
|
|
|
||
Deferred income taxes |
|
$ |
90.3 |
|
$ |
139.6 |
|
Pension |
|
8.4 |
|
9.8 |
|
||
Other |
|
155.9 |
|
154.5 |
|
||
Total |
|
$ |
254.6 |
|
$ |
303.9 |
|
ECOLAB INC.
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
3. Selected Balance Sheet Information (Continued)
|
|
June 30 |
|
December 31 |
|
||
(millions) |
|
2010 |
|
2009 |
|
||
|
|
(unaudited) |
|
||||
|
|
|
|
|
|
||
Short-term debt |
|
|
|
|
|
||
Commercial paper |
|
$ |
121.4 |
|
$ |
74.4 |
|
Notes payable |
|
48.0 |
|
16.2 |
|
||
Long-term debt, current maturities |
|
157.3 |
|
7.9 |
|
||
Total |
|
$ |
326.7 |
|
$ |
98.5 |
|
|
|
|
|
|
|
||
Other current liabilities |
|
|
|
|
|
||
Discounts and rebates |
|
$ |
222.2 |
|
$ |
218.5 |
|
Dividends payable |
|
36.2 |
|
36.8 |
|
||
Interest payable |
|
17.3 |
|
9.6 |
|
||
Taxes payable, other than income |
|
44.2 |
|
57.8 |
|
||
Foreign exchange contracts |
|
2.9 |
|
5.7 |
|
||
Restructuring |
|
6.8 |
|
20.0 |
|
||
Other |
|
108.4 |
|
118.5 |
|
||
Total |
|
$ |
438.0 |
|
$ |
466.9 |
|
|
|
|
|
|
|
||
Other liabilities |
|
|
|
|
|
||
Deferred income taxes |
|
$ |
70.5 |
|
$ |
86.7 |
|
Income taxes payable - non-current |
|
81.1 |
|
82.7 |
|
||
Other |
|
107.7 |
|
119.2 |
|
||
Total |
|
$ |
259.3 |
|
$ |
288.6 |
|
|
|
|
|
|
|
||
Accumulated other comprehensive loss |
|
|
|
|
|
||
Unrealized loss on financial instruments, net of tax |
|
$ |
(1.1 |
) |
$ |
(3.7 |
) |
Unrecognized pension and postretirement benefit expense, net of tax |
|
(402.1 |
) |
(426.1 |
) |
||
Cumulative translation, net of tax |
|
22.6 |
|
196.9 |
|
||
Total |
|
$ |
(380.6 |
) |
$ |
(232.9 |
) |
4. Interest
|
|
Second Quarter Ended |
|
Six Months Ended |
|
||||||||
|
|
June 30 |
|
June 30 |
|
||||||||
(millions) |
|
2010 |
|
2009 |
|
2010 |
|
2009 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Interest expense |
|
$ |
16.1 |
|
$ |
16.9 |
|
$ |
32.4 |
|
$ |
34.7 |
|
Interest income |
|
(1.1 |
) |
(1.7 |
) |
(2.4 |
) |
(3.7 |
) |
||||
|
|
|
|
|
|
|
|
|
|
||||
Interest expense, net |
|
$ |
15.0 |
|
$ |
15.2 |
|
$ |
30.0 |
|
$ |
31.0 |
|
ECOLAB INC.
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
5. Financial Instruments and Hedging Transactions
Fair Value of Financial Instruments
The companys financial instruments include cash and cash equivalents, accounts receivable, accounts payable, commercial paper, notes payable, foreign currency forward contracts and long-term debt. The carrying values of cash and cash equivalents, accounts receivable, accounts payable, commercial paper and notes payable approximate fair value because of their short maturities. The carrying values of foreign currency forward contracts is at fair value, which is determined based on foreign currency exchange rates as of the balance sheet date (level 2 - significant other observable inputs).
The carrying amount and the estimated fair value of long-term debt, including current maturities, held by the company were:
|
|
June 30, 2010 |
|
December 31, 2009 |
|
||||||||
|
|
Carrying |
|
Fair |
|
Carrying |
|
Fair |
|
||||
(millions) |
|
Amount |
|
Value |
|
Amount |
|
Value |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Long-term debt (including current maturities) |
|
$ |
794.3 |
|
$ |
842.5 |
|
$ |
876.7 |
|
$ |
908.7 |
|
The fair value of long-term debt is based on quoted market prices for the same or similar debt instruments. The company has concluded that it does not have any amounts of financial instruments measured using the companys own assumptions of fair market value (level 3 - unobservable inputs).
Derivative Instruments and Hedging
The company uses foreign currency forward contracts, interest rate swaps and foreign currency debt to manage risks associated with foreign currency exchange rates, interest rates and net investments in foreign operations. The company records all derivatives as assets and liabilities on the balance sheet at fair value. Changes in fair value are recognized immediately in earnings unless the derivative qualifies and is designated as a hedge. The effective portion of changes in fair value of hedges are initially recognized in accumulated other comprehensive income (AOCI) on the Consolidated Balance Sheet. Amounts recorded in AOCI are reclassified into earnings in the same period or periods during which the hedged transactions affect earnings. The company evaluates hedge effectiveness at inception and on an ongoing basis. If a derivative is no longer expected to be effective, hedge accounting is discontinued. Hedge ineffectiveness, if any, is recorded in earnings.
The company does not hold derivative financial instruments of a speculative nature. The company is exposed to credit loss in the event of nonperformance of counterparties for foreign currency forward exchange contracts and interest rate swap agreements. The company monitors its exposure to credit risk by using credit approvals and credit limits and by selecting major international banks and financial institutions as counterparties. The company does not anticipate nonperformance by any of these counterparties.
ECOLAB INC.
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
5. Financial Instruments and Hedging Transactions (Continued)
Derivatives Designated as Cash Flow Hedges
The company utilizes foreign currency forward contracts to hedge the effect of foreign currency exchange rate fluctuations on forecasted foreign currency transactions, including: sales, inventory purchases, and intercompany royalty and management fee payments. These forward contracts are designated as cash flow hedges. The effective portions of the changes in fair value of these contracts are recorded in AOCI until the hedged items affect earnings, at which time the gain or loss is reclassified into the same line item in the Consolidated Statement of Income as the underlying exposure being hedged. All hedged transactions are forecasted to occur within the next twelve months.
The company occasionally enters into interest rate swap contracts to manage interest rate exposures. In 2006 the company entered into and subsequently closed two forward starting swap contracts related to the issuance of its senior euro notes. The settlement payment was recorded in AOCI and is recognized in earnings as part of interest expense over the remaining life of the notes as the forecasted interest transactions occur.
Derivatives Not Designated as Hedging Instruments
The company also uses foreign currency forward contracts to offset its exposure to the change in value of certain foreign currency denominated assets and liabilities, primarily receivables and payables. Although the contracts are effective economic hedges, they are not designated as accounting hedges. Therefore, changes in the value of these derivatives are recognized immediately in earnings, thereby offsetting the current earnings effect of the related foreign currency denominated assets and liabilities.
The following table summarizes the fair value of the companys outstanding derivatives:
|
|
Asset Derivatives |
|
Liability Derivatives |
|
||||||||
|
|
June 30 |
|
December 31 |
|
June 30 |
|
December 31 |
|
||||
(millions) |
|
2010 |
|
2009 |
|
2010 |
|
2009 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Derivatives designated as hedging instruments |
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Foreign currency forward contracts |
|
$ |
2.3 |
|
$ |
0.9 |
|
$ |
1.5 |
|
$ |
4.1 |
|
|
|
|
|
|
|
|
|
|
|
||||
Derivatives not designated as hedging instruments |
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Foreign currency forward contracts |
|
2.5 |
|
2.3 |
|
1.4 |
|
1.6 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Total |
|
$ |
4.8 |
|
$ |
3.2 |
|
$ |
2.9 |
|
$ |
5.7 |
|
The company had foreign currency forward exchange contracts with notional values that totaled approximately $409 million at June 30, 2010, and $356 million at December 31, 2009.
ECOLAB INC.
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
5. Financial Instruments and Hedging Transactions (Continued)
The impact on AOCI and earnings from derivative contracts that qualified as cash flow hedges was as follows:
|
|
|
|
Second Quarter Ended |
|
Six Months Ended |
|
||||||||
|
|
|
|
June 30 |
|
June 30 |
|
||||||||
(millions) |
|
Location |
|
2010 |
|
2009 |
|
2010 |
|
2009 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
Unrealized gain (loss) recognized into AOCI (effective portion) |
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
Foreign currency forward contracts |
|
AOCI (equity) |
|
$ |
1.1 |
|
$ |
(9.0 |
) |
$ |
2.3 |
|
$ |
(2.8 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Gain (loss) reclassified from AOCI into income (effective portion) |
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
Foreign currency forward contracts |
|
Sales |
|
$ |
0.3 |
|
$ |
|
|
$ |
0.1 |
|
$ |
|
|
|
|
Cost of sales |
|
(1.3 |
) |
2.3 |
|
(3.0 |
) |
3.3 |
|
||||
|
|
SG&A |
|
0.2 |
|
1.3 |
|
0.5 |
|
2.5 |
|
||||
|
|
|
|
(0.8 |
) |
3.6 |
|
(2.4 |
) |
5.8 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest rate swap |
|
Interest |
|
|
|
|
|
|
|
|
|
||||
|
|
expense,net |
|
(0.1 |
) |
(0.1 |
) |
(0.2 |
) |
(0.2 |
) |
||||
|
|
|
|
$ |
(0.9 |
) |
$ |
3.5 |
|
$ |
(2.6 |
) |
$ |
5.6 |
|
The impact on earnings from derivative contracts that are not designated as hedging instruments was as follows:
|
|
|
|
Second Quarter Ended |
|
Six Months Ended |
|
||||||||
|
|
|
|
June 30 |
|
June 30 |
|
||||||||
(millions) |
|
Location |
|
2010 |
|
2009 |
|
2010 |
|
2009 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
Gain (loss) recognized in income |
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
Foreign currency forward contracts |
|
SG&A |
|
$ |
2.1 |
|
$ |
(1.4 |
) |
$ |
(4.0 |
) |
$ |
(0.9 |
) |
|
|
Interest |
|
|
|
|
|
|
|
|
|
||||
|
|
expense, net |
|
(1.4 |
) |
(1.6 |
) |
(2.8 |
) |
(4.0 |
) |
||||
|
|
|
|
$ |
0.7 |
|
$ |
(3.0 |
) |
$ |
(6.8 |
) |
$ |
(4.9 |
) |
The amounts recognized in earnings above offset the earnings impact of the related foreign currency denominated assets and liabilities.
ECOLAB INC.
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
5. Financial Instruments and Hedging Transactions (Continued)
Net Investment Hedge
The company designates its euro 300 million ($369 million as of June 30, 2010) senior notes and related accrued interest as a hedge of existing foreign currency exposures related to net investments the company has in certain Euro functional subsidiaries. Accordingly, the transaction gains and losses on the euronotes which are designated and effective as hedges of the companys net investments have been included as a component of the cumulative translation adjustment account. Total transaction gains and losses related to the euronotes charged to shareholders equity were as follows:
|
|
Second Quarter Ended |
|
Six Months Ended |
|
||||||||
|
|
June 30 |
|
June 30 |
|
||||||||
(millions) |
|
2010 |
|
2009 |
|
2010 |
|
2009 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Transaction gains (losses), net of tax |
|
$ |
24.7 |
|
$ |
(27.9 |
) |
$ |
50.2 |
|
$ |
(27.8 |
) |
6. Comprehensive Income
|
|
Second Quarter Ended |
|
Six Months Ended |
|
||||||||
|
|
June 30 |
|
June 30 |
|
||||||||
(millions) |
|
2010 |
|
2009 |
|
2010 |
|
2009 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Net income including noncontrolling interest |
|
$ |
129.5 |
|
$ |
99.5 |
|
$ |
225.2 |
|
$ |
157.2 |
|
|
|
|
|
|
|
|
|
|
|
||||
Other comprehensive income (loss), net of tax |
|
|
|
|
|
|
|
|
|
||||
Foreign currency translation |
|
(84.0 |
) |
143.3 |
|
(174.3 |
) |
119.0 |
|
||||
Derivative instruments |
|
1.5 |
|
(7.8 |
) |
2.6 |
|
(7.1 |
) |
||||
Pension and postretirement benefits |
|
9.6 |
|
0.1 |
|
24.0 |
|
2.9 |
|
||||
Total |
|
(72.9 |
) |
135.6 |
|
(147.7 |
) |
114.8 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Total comprehensive income, including noncontrolling interest |
|
56.6 |
|
235.1 |
|
77.5 |
|
272.0 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Less: Comprehensive income (loss) attributable to noncontrolling interest |
|
0.3 |
|
0.7 |
|
(0.6 |
) |
0.8 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Comprehensive income attributable to Ecolab |
|
$ |
56.3 |
|
$ |
234.4 |
|
$ |
78.1 |
|
$ |
271.2 |
|
ECOLAB INC.
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
7. Business Acquisitions and Dispositions
There were no acquisitions during the first six months of 2010. The company made an earnout payment in the second quarter related to a previous acquisition. The company sold a small joint venture in our international segment during the second quarter of 2010. The impact of this divestiture was not material. There were no material business disposals during the first six months of 2009.
In February 2009, the company acquired assets of the Stackhouse business of CORPAK Medsystems, Inc. Stackhouse is a leading developer, manufacturer and marketer of surgical helmets and smoke evacuators, primarily for use during orthopedic surgeries. The business, which has annual sales of approximately $4 million, became part of the companys U.S. Cleaning & Sanitizing operations during the first quarter of 2009.
Acquisitions in 2009 are 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.
Based upon purchase price allocations, the components of the aggregate purchase prices of acquisitions and investments in affiliates made were as follows:
|
|
Second Quarter Ended |
|
Six Months Ended |
|
||||||||
|
|
June 30 |
|
June 30 |
|
||||||||
(millions) |
|
2010 |
|
2009 |
|
2010 |
|
2009 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Net tangible assets acquired |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
2.3 |
|
|
|
|
|
|
|
|
|
|
|
||||
Identifiable intangible assets |
|
|
|
|
|
|
|
|
|
||||
Customer relationships |
|
|
|
0.2 |
|
|
|
1.1 |
|
||||
Patents |
|
|
|
|
|
|
|
1.0 |
|
||||
Other intangibles |
|
|
|
|
|
|
|
|
|
||||
Total |
|
|
|
0.2 |
|
|
|
2.1 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Goodwill |
|
0.7 |
|
0.5 |
|
0.7 |
|
0.8 |
|
||||
Net cash paid for acquisitions |
|
$ |
0.7 |
|
$ |
0.7 |
|
$ |
0.7 |
|
$ |
5.2 |
|
ECOLAB INC.
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
7. Business Acquisitions and Dispositions (Continued)
The changes in the carrying amount of goodwill for each of the companys reportable segments during the first and second quarter of 2010 were as follows:
|
|
United States |
|
|
|
|
|
|||||||||
|
|
Cleaning & |
|
Other |
|
|
|
|
|
|
|
|||||
(millions) |
|
Sanitizing |
|
Services |
|
Total |
|
Intl |
|
Total |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
December 31, 2009 |
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Goodwill |
|
$ |
446.8 |
|
$ |
50.5 |
|
$ |
497.3 |
|
$ |
920.8 |
|
$ |
1,418.1 |
|
Accumulated impairment loss(1) |
|
|
|
|
|
|
|
(4.0 |
) |
(4.0 |
) |
|||||
Goodwill, net |
|
446.8 |
|
50.5 |
|
497.3 |
|
916.8 |
|
1,414.1 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Business disposals |
|
|
|
|
|
|
|
(0.1 |
) |
(0.1 |
) |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Foreign currency translation |
|
|
|
|
|
|
|
(71.8 |
) |
(71.8 |
) |
|||||
March 31, 2010 |
|
446.8 |
|
50.5 |
|
497.3 |
|
844.9 |
|
1,342.2 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Business acquisitions |
|
(0.2 |
) |
|
|
(0.2 |
) |
0.7 |
|
0.5 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Business disposals |
|
|
|
|
|
|
|
(2.4 |
) |
(2.4 |
) |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Foreign currency translation |
|
|
|
|
|
|
|
(68.2 |
) |
(68.2 |
) |
|||||
June 30, 2010 |
|
446.6 |
|
50.5 |
|
497.1 |
|
775.0 |
|
1,272.1 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Goodwill |
|
446.6 |
|
50.5 |
|
497.1 |
|
779.0 |
|
1,276.1 |
|
|||||
Accumulated impairment loss(1) |
|
|
|
|
|
|
|
(4.0 |
) |
(4.0 |
) |
|||||
Goodwill, net |
|
$ |
446.6 |
|
$ |
50.5 |
|
$ |
497.1 |
|
$ |
775.0 |
|
$ |
1,272.1 |
|
(1) Since adoption of FASB guidance for goodwill and other intangibles on January 1, 2002.
ECOLAB INC.
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
8. Earnings Attributable to Ecolab Per Common Share
The computations of the basic and diluted earnings attributable to Ecolab per share amounts were as follows:
|
|
Second Quarter Ended |
|
Six Months Ended |
|
||||||||
|
|
June 30 |
|
June 30 |
|
||||||||
(millions, except per share) |
|
2010 |
|
2009 |
|
2010 |
|
2009 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Net income attributable to Ecolab |
|
$ |
129.3 |
|
$ |
99.1 |
|
$ |
224.8 |
|
$ |
156.5 |
|
|
|
|
|
|
|
|
|
|
|
||||
Weighted-average common shares outstanding |
|
|
|
|
|
|
|
|
|
||||
Basic |
|
233.4 |
|
236.5 |
|
234.4 |
|
236.3 |
|
||||
Effect of dilutive stock options and awards |
|
4.0 |
|
3.0 |
|
3.7 |
|
2.8 |
|
||||
Diluted |
|
237.4 |
|
239.5 |
|
238.1 |
|
239.1 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Earnings attributable to Ecolab per common share |
|
|
|
|
|
|
|
|
|
||||
Basic |
|
$ |
0.55 |
|
$ |
0.42 |
|
$ |
0.96 |
|
$ |
0.66 |
|
Diluted |
|
$ |
0.54 |
|
$ |
0.41 |
|
$ |
0.94 |
|
$ |
0.65 |
|
|
|
|
|
|
|
|
|
|
|
||||
Anti-dilutive stock options and performance-based restricted stock units excluded from the computation of diluted shares |
|
4.9 |
|
9.3 |
|
7.3 |
|
9.3 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Unvested restricted stock awards excluded from the computation of basic shares |
|
0.1 |
|
0.1 |
|
0.1 |
|
0.1 |
|
9. Pension and Postretirement Plans
The company is not required to make any contributions to its U.S. pension plan and postretirement health care benefits plan for 2010.
Certain international pension benefit plans are required to be funded in accordance with local government requirements. The company contributed $13 million to its international pension benefit plans during the first six months of 2010. The company currently estimates that it will contribute approximately $12 million more to the international pension benefit plans during the remainder of 2010.
ECOLAB INC.
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
9. Pension and Postretirement Plans (Continued)
The components of net periodic pension and postretirement health care benefit costs for the second quarter ended June 30 are as follows:
|
|
|
|
|
|
|
|
|
|
U.S. |
|
||||||||
|
|
|
|
|
|
International |
|
Postretirement |
|
||||||||||
|
|
U.S. Pension |
|
Pension |
|
Health Care |
|
||||||||||||
(millions) |
|
2010 |
|
2009 |
|
2010 |
|
2009 |
|
2010 |
|
2009 |
|
||||||
Service cost |
|
$ |
12.7 |
|
$ |
11.8 |
|
$ |
4.3 |
|
$ |
3.5 |
|
$ |
0.5 |
|
$ |
0.5 |
|
Interest cost on benefit obligation |
|
15.6 |
|
14.8 |
|
6.0 |
|
6.5 |
|
2.2 |
|
2.4 |
|
||||||
Expected return on plan assets |
|
(22.5 |
) |
(18.9 |
) |
(3.9 |
) |
(4.3 |
) |
(0.4 |
) |
(0.4 |
) |
||||||
Recognition of net actuarial loss |
|
6.2 |
|
4.0 |
|
0.9 |
|
0.4 |
|
0.1 |
|
1.1 |
|
||||||
Amortization of prior service cost (benefit) |
|
0.1 |
|
0.1 |
|
0.1 |
|
0.1 |
|
(0.1 |
) |
(1.5 |
) |
||||||
Curtailment and settlement (gain) loss |
|
|
|
|
|
|
|
(0.1 |
) |
|
|
|
|
||||||
|
|
$ |
12.1 |
|
$ |
11.8 |
|
$ |
7.4 |
|
$ |
6.1 |
|
$ |
2.3 |
|
$ |
2.1 |
|
The components of net periodic pension and postretirement health care benefit costs for the six months ended June 30 are as follow:
|
|
|
|
|
|
|
|
|
|
U.S. |
|
||||||||
|
|
|
|
|
|
International |
|
Postretirement |
|
||||||||||
|
|
U.S. Pension |
|
Pension |
|
Health Care |
|
||||||||||||
(millions) |
|
2010 |
|
2009 |
|
2010 |
|
2009 |
|
2010 |
|
2009 |
|
||||||
Service cost |
|
$ |
25.4 |
|
$ |
23.6 |
|
$ |
9.2 |
|
$ |
7.3 |
|
$ |
1.0 |
|
$ |
1.0 |
|
Interest cost on benefit obligation |
|
31.2 |
|
29.6 |
|
12.9 |
|
12.4 |
|
4.4 |
|
4.8 |
|
||||||
Expected return on plan assets |
|
(45.0 |
) |
(37.8 |
) |
(8.3 |
) |
(8.2 |
) |
(0.8 |
) |
(0.8 |
) |
||||||
Recognition of net actuarial loss |
|
12.4 |
|
8.0 |
|
1.9 |
|
0.8 |
|
0.2 |
|
2.2 |
|
||||||
Amortization of prior service cost (benefit) |
|
0.2 |
|
0.2 |
|
0.2 |
|
0.2 |
|
(0.2 |
) |
(3.0 |
) |
||||||
Curtailment and settlement (gain) loss |
|
|
|
|
|
|
|
(0.1 |
) |
|
|
0.9 |
|
||||||
|
|
$ |
24.2 |