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, 2011

 

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

(Registrant’s 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 issuer’s classes of common stock, as of September 30, 2011.

 

232,097,949 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)

 

2011

 

2010

 

 

 

(unaudited)

 

 

 

 

 

 

 

Net sales

 

$

1,736.1

 

$

1,561.9

 

 

 

 

 

 

 

Cost of sales (including special charges of $4.5 in 2011)

 

877.9

 

763.4

 

 

 

 

 

 

 

Selling, general and administrative expenses

 

595.3

 

558.5

 

 

 

 

 

 

 

Special (gains) and charges

 

23.3

 

(5.1

)

 

 

 

 

 

 

Operating income

 

239.6

 

245.1

 

 

 

 

 

 

 

Interest expense, net

 

13.2

 

14.9

 

 

 

 

 

 

 

Income before income taxes

 

226.4

 

230.2

 

 

 

 

 

 

 

Provision for income taxes

 

71.9

 

55.9

 

 

 

 

 

 

 

Net income including noncontrolling interest

 

154.5

 

174.3

 

 

 

 

 

 

 

Less: Net income attributable to noncontrolling interest

 

0.2

 

0.1

 

 

 

 

 

 

 

Net income attributable to Ecolab

 

$

154.3

 

$

174.2

 

 

 

 

 

 

 

Earnings attributable to Ecolab per common share

 

 

 

 

 

Basic

 

$

0.67

 

$

0.75

 

Diluted

 

$

0.65

 

$

0.74

 

 

 

 

 

 

 

Dividends declared per common share

 

$

0.1750

 

$

0.1550

 

 

 

 

 

 

 

Weighted-average common shares outstanding

 

 

 

 

 

Basic

 

231.9

 

232.8

 

Diluted

 

236.1

 

237.0

 

 

The accompanying notes are an integral part of the consolidated financial information.

 

2



 

ECOLAB INC.

CONSOLIDATED STATEMENT OF INCOME

 

 

 

Nine Months Ended

 

 

 

September 30

 

(millions, except per share)

 

2011

 

2010

 

 

 

(unaudited)

 

 

 

 

 

 

 

Net sales

 

$

4,953.2

 

$

4,514.2

 

 

 

 

 

 

 

Cost of sales (including special charges of $5.3 in 2011)

 

2,509.1

 

2,230.1

 

 

 

 

 

 

 

Selling, general and administrative expenses

 

1,786.5

 

1,681.9

 

 

 

 

 

 

 

Special (gains) and charges

 

68.0

 

(1.0

)

 

 

 

 

 

 

Operating income

 

589.6

 

603.2

 

 

 

 

 

 

 

Interest expense, net

 

39.8

 

44.9

 

 

 

 

 

 

 

Income before income taxes

 

549.8

 

558.3

 

 

 

 

 

 

 

Provision for income taxes

 

175.3

 

158.8

 

 

 

 

 

 

 

Net income including noncontrolling interest

 

374.5

 

399.5

 

 

 

 

 

 

 

Less: Net income attributable to noncontrolling interest

 

0.7

 

0.5

 

 

 

 

 

 

 

Net income attributable to Ecolab

 

$

373.8

 

$

399.0

 

 

 

 

 

 

 

Earnings attributable to Ecolab per common share

 

 

 

 

 

Basic

 

$

1.61

 

$

1.71

 

Diluted

 

$

1.58

 

$

1.68

 

 

 

 

 

 

 

Dividends declared per common share

 

$

0.5250

 

$

0.4650

 

 

 

 

 

 

 

Weighted-average common shares outstanding

 

 

 

 

 

Basic

 

231.8

 

233.8

 

Diluted

 

236.2

 

238.0

 

 

The accompanying notes are an integral part of the consolidated financial information.

 

3



 

ECOLAB INC.

CONSOLIDATED BALANCE SHEET

 

 

 

September 30

 

December 31

 

(millions)

 

2011

 

2010

 

 

 

(unaudited)

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

207.3

 

$

242.3

 

 

 

 

 

 

 

Accounts receivable, net

 

1,143.1

 

999.6

 

 

 

 

 

 

 

Inventories

 

504.9

 

447.6

 

 

 

 

 

 

 

Deferred income taxes

 

86.5

 

78.9

 

 

 

 

 

 

 

Other current assets

 

149.2

 

101.5

 

 

 

 

 

 

 

Total current assets

 

2,091.0

 

1,869.9

 

 

 

 

 

 

 

Property, plant and equipment, net

 

1,218.2

 

1,148.3

 

 

 

 

 

 

 

Goodwill

 

1,504.0

 

1,329.3

 

 

 

 

 

 

 

Other intangible assets, net

 

418.8

 

282.5

 

 

 

 

 

 

 

Other assets

 

273.6

 

242.2

 

 

 

 

 

 

 

Total assets

 

$

5,505.6

 

$

4,872.2

 

 

The accompanying notes are an integral part of the consolidated financial information.

 

(Continued)

 

4



 

ECOLAB INC.

CONSOLIDATED BALANCE SHEET (continued)

 

 

 

September 30

 

December 31

 

(millions, except shares and per share)

 

2011

 

2010

 

 

 

(unaudited)

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

 

 

Short-term debt

 

$

336.8

 

$

189.2

 

 

 

 

 

 

 

Accounts payable

 

413.4

 

349.3

 

 

 

 

 

 

 

Compensation and benefits

 

300.0

 

308.1

 

 

 

 

 

 

 

Income taxes

 

36.5

 

36.7

 

 

 

 

 

 

 

Other current liabilities

 

531.0

 

441.5

 

 

 

 

 

 

 

Total current liabilities

 

1,617.7

 

1,324.8

 

 

 

 

 

 

 

Long-term debt

 

700.2

 

656.4

 

 

 

 

 

 

 

Postretirement health care and pension benefits

 

494.8

 

565.8

 

 

 

 

 

 

 

Other liabilities

 

222.0

 

192.2

 

 

 

 

 

 

 

Equity (a)

 

 

 

 

 

Common stock

 

335.1

 

333.1

 

Additional paid-in capital

 

1,404.8

 

1,310.2

 

Retained earnings

 

3,531.2

 

3,279.1

 

Accumulated other comprehensive loss

 

(160.7

)

(271.9

)

Treasury stock

 

(2,643.4

)

(2,521.3

)

Total Ecolab shareholders’ equity

 

2,467.0

 

2,129.2

 

Noncontrolling interest

 

3.9

 

3.8

 

Total equity

 

2,470.9

 

2,133.0

 

 

 

 

 

 

 

Total liabilities and equity

 

$

5,505.6

 

$

4,872.2

 

 


(a)     Common stock, 400 million shares authorized, $1.00 par value per share, 232.1 million shares outstanding at September 30, 2011, 232.5 million shares outstanding at December 31, 2010. Shares outstanding are net of treasury stock.

 

The accompanying notes are an integral part of the consolidated financial information.

 

5



 

ECOLAB INC.

CONSOLIDATED STATEMENT OF CASH FLOWS

 

 

 

Nine Months Ended

 

 

 

September 30

 

(millions)

 

2011

 

2010

 

 

 

(unaudited)

 

OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

Net income including noncontrolling interest

 

$

374.5

 

$

399.5

 

 

 

 

 

 

 

Adjustments to reconcile net income including noncontrolling interest to cash provided by operating activities:

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

285.0

 

259.5

 

Deferred income taxes

 

3.3

 

2.9

 

Share-based compensation expense

 

28.0

 

21.0

 

Excess tax benefits from share-based payment arrangements

 

(8.9

)

(13.3

)

Pension and postretirement plan contributions

 

(132.0

)

(19.4

)

Pension and postretirement plan expense

 

60.6

 

67.5

 

Restructuring, net of cash paid

 

44.7

 

 

Other, net

 

5.6

 

3.1

 

 

 

 

 

 

 

Changes in operating assets and liabilities, net of effect of acquisitions:

 

 

 

 

 

Accounts receivable

 

(74.1

)

(74.5

)

Inventories

 

(28.0

)

1.7

 

Other assets

 

(40.7

)

2.4

 

Accounts payable

 

47.1

 

9.0

 

Other liabilities

 

(24.4

)

(21.2

)

 

 

 

 

 

 

Cash provided by operating activities

 

$

540.7

 

$

638.2

 

 

The accompanying notes are an integral part of the consolidated financial information.

 

(Continued)

 

6



 

ECOLAB INC.

CONSOLIDATED STATEMENT OF CASH FLOWS (Continued)

 

 

 

Nine Months Ended

 

 

 

September 30

 

(millions)

 

2011

 

2010

 

 

 

(unaudited)

 

 

 

 

 

 

 

INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures

 

$

(228.3

)

$

(188.2

)

Capitalized software expenditures

 

(16.5

)

(28.3

)

Property and other assets sold

 

3.1

 

1.5

 

Businesses acquired and investments in affiliates, net of cash acquired

 

(281.9

)

(39.6

)

Sale of business

 

 

16.0

 

Deposit into indemnification escrow

 

(28.1

)

(2.1

)

Receipt from indemnification escrow

 

 

0.9

 

Cash used for investing activities

 

(551.7

)

(239.8

)

 

 

 

 

 

 

FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

Net issuances (repayments) of commercial paper and notes payable

 

297.0

 

89.9

 

Long-term debt repayments

 

(155.7

)

(5.9

)

Reacquired shares

 

(122.5

)

(345.1

)

Cash dividends on common stock

 

(122.3

)

(109.6

)

Exercise of employee stock options

 

60.2

 

71.9

 

Excess tax benefits from share-based payment arrangements

 

8.9

 

13.3

 

Other, net

 

(8.3

)

 

Cash used for financing activities

 

(42.7

)

(285.5

)

 

 

 

 

 

 

Effect of exchange rate changes on cash

 

18.7

 

(18.1

)

 

 

 

 

 

 

INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS

 

(35.0

)

94.8

 

 

 

 

 

 

 

Cash and cash equivalents, beginning of period

 

242.3

 

73.6

 

 

 

 

 

 

 

Cash and cash equivalents, end of period

 

$

207.3

 

$

168.4

 

 

The accompanying notes are an integral part of the consolidated financial information.

 

7



 

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, 2011 and 2010 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, 2010 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 company’s Annual Report on Form 10-K for the year ended December 31, 2010.

 

With respect to the unaudited financial information of the company for the third quarter and nine months ended September 30, 2011 and 2010 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, 2011 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:

 

 

 

Third Quarter Ended

 

Nine Months Ended

 

 

 

September 30

 

September 30

 

(millions)

 

2011

 

2010

 

2011

 

2010

 

 

 

 

 

 

 

 

 

 

 

Cost of sales

 

 

 

 

 

 

 

 

 

Restructuring charges

 

$

4.5

 

$

 

$

5.3

 

$

 

 

 

 

 

 

 

 

 

 

 

Special (gains) and charges

 

 

 

 

 

 

 

 

 

Restructuring charges

 

12.6

 

 

52.8

 

 

Business structure and optimization

 

0.3

 

0.6

 

1.2

 

1.8

 

Cleantec acquisition integration costs

 

0.1

 

 

3.7

 

 

Nalco merger and integration costs

 

10.3

 

 

10.3

 

 

Gain on sale of investment

 

 

(5.9

)

 

(5.9

)

Venezuela currency devaluation

 

 

 

 

4.2

 

Business write-downs and closure

 

 

(0.4

)

 

(1.4

)

Other items

 

 

0.6

 

 

0.3

 

Total

 

23.3

 

(5.1

)

68.0

 

(1.0

)

 

 

 

 

 

 

 

 

 

 

Total special (gains) and charges

 

$

27.8

 

$

(5.1

)

$

73.3

 

$

(1.0

)

 

8



 

ECOLAB INC.

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 

2.       Special (Gains) and Charges (Continued)

 

For segment reporting purposes, special gains and charges are included in the Corporate segment, which is consistent with the company’s internal management reporting.

 

Restructuring Charges

 

Following the implementation of new business systems in Europe, 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 will be undertaken outside of Europe, the costs of which are not expected to be significant (collectively, the “2011 Restructuring Plan”). Through the 2011 Restructuring Plan, approximately 900 positions are expected to be eliminated.

 

The company expects to incur pretax restructuring charges of approximately $150 million ($125 million after tax) through 2013, as the 2011 Restructuring Plan continues to roll out. Approximately $60 million to $70 million ($50 million to $60 million after tax) of those charges are expected to occur in 2011. The company anticipates that approximately $125 million of the pre-tax charge will represent cash expenditures. The remaining $25 million of the pre-tax charges represent estimated asset 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, the company recorded restructuring charges of $17.1 million ($14.8 million after tax) or $0.06 per diluted share and $58.1 million ($49.0 million after tax) or $0.21 per diluted share, during the third quarter and nine months ended September 30, 2011, respectively.

 

Restructuring charges and subsequent activity for the first nine months of 2011 related to the 2011 Restructuring Plan include the following:

 

 

 

Employee

 

 

 

 

 

 

 

 

 

Termination

 

Asset

 

 

 

 

 

(millions)

 

Costs

 

Disposals

 

Other

 

Total

 

 

 

 

 

 

 

 

 

 

 

2011 Restructuring Plan:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recorded expense and accrual

 

$

52.4

 

$

0.5

 

$

5.2

 

$

58.1

 

Cash payments

 

(11.7

)

 

(1.7

)

(13.4

)

Non-cash charges

 

 

(0.5

)

 

(0.5

)

Effect of foreign currency translation

 

0.3

 

 

 

0.3

 

 

 

 

 

 

 

 

 

 

 

Restructuring liability, September 30, 2011

 

$

41.0

 

$

 

$

3.5

 

$

44.5

 

 

9



 

ECOLAB INC.

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 

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. Restructuring liabilities have been classified as a component of other current liabilities on the Consolidated Balance Sheet.

 

Employee termination costs include personnel reductions and related costs for severance, benefits and outplacement services. Asset disposals include leasehold improvement write-downs. Other charges include lease terminations.

 

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 “2009 Restructuring Plan”). The 2009 Restructuring Plan was finalized and all actions, except for certain cash payments, were completed as of December 31, 2009. As of December 31, 2010, the remaining liability related to the 2009 Restructuring Plan was $2.8 million.  A minimal amount remains as a liability related to the 2009 Restructuring Plan as of September 30, 2011.

 

Non-restructuring Special (Gains) and Charges

 

In the third quarter of 2011, the company entered into an agreement and plan of merger with Nalco Holding Company (“Nalco”). Special gains and charges incurred during 2011 include $10.3 million of charges related to the anticipated merger, including costs for advisory and legal fees and integration costs. Further details related to the anticipated Nalco merger are included in Note 7.

 

In the first quarter of 2011, the company completed the purchase of the assets of the Cleantec business of Campbell Brothers Ltd., Brisbane, Queensland, Australia (“Cleantec”). Special gains and charges in 2011 include acquisition integration costs incurred to optimize the Cleantec business structure. Further details related to the Cleantec acquisition are included in Note 7.

 

In the third quarter of 2010, the company sold an investment in a small U.S. business and recognized a gain on the sale. The investment was not material to the company’s consolidated results of operations or financial position.

 

Beginning in 2010, Venezuela was designated hyper-inflationary and as such all foreign currency fluctuations are recorded in income. On January 8, 2010 the Venezuelan government devalued its currency, the Bolivar Fuerte. As a result of the devaluation, the company recorded a charge in the first quarter of 2010 due to the remeasurement of the local balance sheet using the “official” rate of exchange for the Bolivar Fuerte.

 

10



 

ECOLAB INC.

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 

3.     Selected Balance Sheet Information

 

 

 

September 30

 

December 31

 

(millions)

 

2011

 

2010

 

 

 

(unaudited)

 

Accounts receivable, net

 

 

 

 

 

Accounts receivable

 

$

1,190.8

 

$

1,044.5

 

Allowance for doubtful accounts

 

(47.7

)

(44.9

)

Total

 

$

1,143.1

 

$

999.6

 

 

 

 

 

 

 

Inventories

 

 

 

 

 

Finished goods

 

$

283.3

 

$

254.2

 

Raw materials and parts

 

243.8

 

216.1

 

Inventories at FIFO cost

 

527.1

 

470.3

 

Excess of FIFO cost over LIFO cost

 

(22.2

)

(22.7

)

Total

 

$

504.9

 

$

447.6

 

 

 

 

 

 

 

Property, plant and equipment, net

 

 

 

 

 

Land

 

$

36.1

 

$

28.4

 

Buildings and improvements

 

307.8

 

279.9

 

Leasehold improvements

 

77.3

 

75.9

 

Machinery and equipment

 

739.8

 

699.1

 

Merchandising equipment

 

1,565.4

 

1,419.2

 

Capitalized software

 

339.7

 

321.2

 

Construction in progress

 

71.8

 

48.9

 

 

 

3,137.9

 

2,872.6

 

Accumulated depreciation

 

(1,919.7

)

(1,724.3

)

Total

 

$

1,218.2

 

$

1,148.3

 

 

 

 

 

 

 

Other intangible assets, gross

 

 

 

 

 

Customer relationships

 

$

440.2

 

$

276.0

 

Trademarks

 

122.5

 

111.3

 

Patents

 

82.0

 

79.0

 

Customer lists

 

5.6

 

5.6

 

Other intangibles

 

84.2

 

73.3

 

 

 

$

734.5

 

$

545.2

 

Accumulated amortization

 

 

 

 

 

Customer relationships

 

$

(195.0

)

$

(159.5

)

Trademarks

 

(47.0

)

(41.0

)

Patents

 

(32.8

)

(28.2

)

Customer lists

 

(5.6

)

(5.5

)

Other intangibles

 

(35.3

)

(28.5

)

Other intangible assets, net

 

$

418.8

 

$

282.5

 

 

 

 

 

 

 

Other assets

 

 

 

 

 

Deferred income taxes

 

$

112.2

 

$

112.0

 

Pension

 

1.5

 

1.5

 

Other

 

159.9

 

128.7

 

Total

 

$

273.6

 

$

242.2

 

 

11



 

ECOLAB INC.

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 

3.       Selected Balance Sheet Information (Continued)

 

 

 

September 30

 

December 31

 

(millions)

 

2011

 

2010

 

 

 

(unaudited)

 

 

 

 

 

 

 

Short-term debt

 

 

 

 

 

Commercial paper

 

$

305.0

 

$

 

Notes payable

 

24.6

 

32.4

 

Long-term debt, current maturities

 

7.2

 

156.8

 

Total

 

$

336.8

 

$

189.2

 

 

 

 

 

 

 

Other current liabilities

 

 

 

 

 

Discounts and rebates

 

$

235.5

 

$

220.7

 

Dividends payable

 

40.6

 

40.7

 

Interest payable

 

16.4

 

9.3

 

Taxes payable, other than income

 

48.8

 

49.2

 

Derivative liabilities

 

21.8

 

5.1

 

Restructuring

 

44.5

 

2.8

 

Other

 

123.4

 

113.7

 

Total

 

$

531.0

 

$

441.5

 

 

 

 

 

 

 

Other liabilities

 

 

 

 

 

Deferred income taxes

 

$

71.3

 

$

65.3

 

Income taxes payable - non-current

 

30.7

 

38.1

 

Other

 

120.0

 

88.8

 

Total

 

$

222.0

 

$

192.2

 

 

 

 

 

 

 

Accumulated other comprehensive loss

 

 

 

 

 

Unrealized loss on derivative financial instruments, net of tax

 

$

(19.3

)

$

(3.3

)

Unrecognized pension and postretirement benefit expense, net of tax

 

(380.6

)

(387.4

)

Cumulative translation, net of tax

 

239.2

 

118.8

 

Total

 

$

(160.7

)

$

(271.9

)

 

In September the company replaced its existing $600 million multi-year credit facility with a $1.5 billion multi-year credit facility, which expires in September 2016. The company also entered into a $2.0 billion, 364 day credit facility. Both credit facilities have been established with a diverse portfolio of banks. The credit facilities will be used for general corporate purposes, including share repurchases, the repayment of other indebtedness and acquisitions. The credit facilities are also expected to be used in connection with the funding of the anticipated Nalco merger.

 

12



 

ECOLAB INC.

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 

4.       Interest

 

 

 

Third Quarter Ended

 

Nine Months Ended

 

 

 

September 30

 

September 30

 

(millions)

 

2011

 

2010

 

2011

 

2010

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

$

15.9

 

$

16.3

 

$

45.7

 

$

48.7

 

Interest income

 

(2.7

)

(1.4

)

(5.9

)

(3.8

)

Interest expense, net

 

$

13.2

 

$

14.9

 

$

39.8

 

$

44.9

 

 

5.       Financial Instruments and Hedging Transactions

 

Fair Value of Financial Instruments

 

The company’s financial instruments include cash and cash equivalents, accounts receivable, accounts payable, commercial paper, notes payable, foreign currency forward contracts, interest rate swap 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 and interest rate swap contracts are at fair value, which is determined based on foreign currency exchange rates and current interest rates, respectively, 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:

 

 

 

September 30, 2011

 

December 31, 2010

 

 

 

Carrying

 

Fair

 

Carrying

 

Fair

 

(millions)

 

Amount

 

Value

 

Amount

 

Value

 

 

 

 

 

 

 

 

 

 

 

Long-term debt (including current maturities)

 

$

707.4

 

$

772.6

 

$

813.2

 

$

850.6

 

 

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 significant level 3 financial instruments (unobservable inputs) measured using the company’s own assumptions of fair market value.

 

13



 

ECOLAB INC.

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 

5.       Financial Instruments and Hedging Transactions (Continued)

 

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.

 

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. During the first nine months of 2011, the company entered into six forward starting swap agreements in anticipation of a long-term debt issuance. On October 27, 2011 the company entered into a Note Purchase Agreement, which is expected to be funded in November 2011. The interest rate swap agreements were designated and effective as cash flow hedges of the expected interest payments related to the anticipated debt issuance. 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.

 

14



 

ECOLAB INC.

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 

5.       Financial Instruments and Hedging Transactions (Continued)

 

The following table summarizes the fair value of the company’s outstanding derivatives. The amounts are included in other current assets and other current liabilities on the balance sheet.

 

 

 

Asset Derivatives

 

Liability Derivatives

 

 

 

September 30

 

December 31

 

September 30

 

December 31

 

(millions)

 

2011

 

2010

 

2011

 

2010

 

 

 

 

 

 

 

 

 

 

 

Derivatives designated as hedging instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency forward contracts

 

$

1.1

 

$

0.5

 

$

3.4

 

$

3.2

 

 

 

 

 

 

 

 

 

 

 

Interest rate swap contracts

 

 

 

15.1

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives not designated as hedging instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency forward contracts

 

9.5

 

1.3

 

3.3

 

1.9

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

10.6

 

$

1.8

 

$

21.8

 

$

5.1

 

 

The company had foreign currency forward exchange contracts with notional values that totaled approximately $501 million at September 30, 2011, and $433 million at December 31, 2010.

 

The company had interest rate swap contracts with notional values that totaled $250 million at September 30, 2011.

 

15



 

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:

 

 

 

 

 

Third Quarter Ended

 

Nine Months Ended

 

 

 

 

 

September 30

 

September 30

 

(millions)

 

Location

 

2011

 

2010

 

2011

 

2010

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized gain (loss) recognized into AOCI (effective portion)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency forward contracts

 

AOCI (equity)

 

$

0.6

 

$

(1.5

)

$

(5.0

)

$

0.8

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swap contracts

 

AOCI (equity)

 

(8.9

)

 

(16.7

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain (loss) reclassified from AOCI into income (effective portion)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency forward contracts

 

Sales

 

$

(0.1

)

$

 

$

(0.3

)

$

0.1

 

 

 

Cost of sales

 

(1.6

)

(0.8

)

(4.0

)

(3.8

)

 

 

SG&A

 

(0.5

)

0.3

 

(1.4

)

0.8

 

 

 

 

 

(2.2

)

(0.5

)

(5.7

)

(2.9

)

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swap

 

Interest expense, net

 

(0.1

)

(0.1

)

(0.3

)

(0.3

)

 

 

 

 

$

(2.3

)

$

(0.6

)

$

(6.0

)

$

(3.2

)

 

 

 

 

 

 

 

 

 

 

 

 

Gain (loss) recognized in income on derivative (ineffective portion)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency forward contracts

 

Interest expense, net

 

$

(0.6

)

$

(0.3

)

$

(1.4

)

$

(0.8

)

 

16


 


 

ECOLAB INC.

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 

5.       Financial Instruments and Hedging Transactions (Continued)

 

The impact on earnings from derivative contracts that are not designated as hedging instruments was as follows:

 

 

 

 

 

Third Quarter Ended

 

Nine Months Ended

 

 

 

 

 

September 30

 

September 30

 

(millions)

 

Location

 

2011

 

2010

 

2011

 

2010

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain (loss) recognized in income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency forward contracts

 

SG&A

 

$

0.2

 

$

(1.4

)

$

5.7

 

$

(5.4

)

 

 

Interest expense, net

 

(1.2

)

(1.3

)

(4.0

)

(4.1

)

 

 

 

 

$

(1.0

)

$

(2.7

)

$

1.7

 

$

(9.5

)

 

The amounts recognized in earnings above offset the earnings impact of the related foreign currency denominated assets and liabilities.

 

Net Investment Hedge

 

The company designates its euro 300 million ($431 million as of September 30, 2011) 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 company’s 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:

 

 

 

Third Quarter Ended

 

Nine Months Ended

 

 

 

September 30

 

September 30

 

(millions)

 

2011

 

2010

 

2011

 

2010

 

 

 

 

 

 

 

 

 

 

 

Transaction gains (losses), net of tax

 

$

0.5

 

$

(6.9

)

$

(27.4

)

$

43.3

 

 

17



 

ECOLAB INC.

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 

6.       Comprehensive Income

 

 

 

Third Quarter Ended

 

Nine Months Ended

 

 

 

September 30

 

September 30

 

(millions)

 

2011

 

2010

 

2011

 

2010

 

 

 

 

 

 

 

 

 

 

 

Net income including noncontrolling interest

 

$

154.5

 

$

174.3

 

$

374.5

 

$

399.5

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income (loss), net of tax

 

 

 

 

 

 

 

 

 

Foreign currency translation

 

 

59.5

 

120.4

 

(114.8

)

Derivative instruments

 

(6.5

)

(0.6

)

(16.0

)

2.0

 

Pension and postretirement benefits

 

5.3

 

1.5

 

6.8

 

25.5

 

Total

 

(1.2

)

60.4

 

111.2

 

(87.3

)

 

 

 

 

 

 

 

 

 

 

Total comprehensive income, including noncontrolling interest

 

153.3

 

234.7

 

485.7

 

312.2

 

 

 

 

 

 

 

 

 

 

 

Less: Comprehensive income (loss) attributable to noncontrolling interest

 

0.3

 

0.1

 

0.7

 

(0.5

)

 

 

 

 

 

 

 

 

 

 

Comprehensive income attributable to Ecolab

 

$

153.0

 

$

234.6

 

$

485.0

 

$

312.7

 

 

7.       Business Acquisitions and Dispositions

 

2011 Activity

 

In July 2011, the company entered into an agreement and plan of merger with Nalco Holding Company, under which Nalco will be merged with a subsidiary of the company. Based in Naperville, Illinois, Nalco is the world’s leading water treatment and process improvement company, offering water management sustainability services focused on industrial, energy and institutional market segments. Nalco sales were $4.3 billion in 2010. Subject to the terms of the merger agreement entered into on July 19, 2011, the company will issue approximately 68.3 million shares of Ecolab stock and pay approximately $1.6 billion in cash to Nalco shareholders. This represents a fully-diluted offer value for Nalco’s equity of $5.3 billion and, inclusive of $2.7 billion in Nalco net debt, a total transaction value of $8.0 billion, based on the company’s closing stock price on August 29, 2011, which is consistent with the company’s Form S-4 filing, as discussed below.

 

The company expects the transaction to close in the fourth quarter, subject to customary closing conditions, regulatory clearances, as well as approval of both the company’s and Nalco’s shareholders. The company filed with the SEC a registration statement on Form S-4 (commission file number 333-176601) that includes a joint proxy statement of the company and Nalco and that also constitutes a prospectus of the company with respect to the shares of Ecolab stock to be issued in the merger. The company established a record date of October 11, 2011 and a meeting date of November 30, 2011, for the special meeting of stockholders to approve the issuance of company stock in the merger. Nalco has set concurrent record and meeting dates for its special stockholder meeting to approve the merger.

 

18



 

ECOLAB INC.

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 

7.       Business Acquisitions and Dispositions (Continued)

 

The company and Nalco have submitted notifications with competition authorities in the U.S., European Union, Australia, Canada, China, Columbia, Mexico, Russia, South Korea and Turkey. The company has received clearances without imposed conditions from the U.S., Australia, Canada, Mexico, Russia, South Korea and Turkey. The company expects to obtain all required regulatory clearances to enable the transaction to close in the fourth quarter.

 

In March 2011, the company closed on the purchase of the assets of O.R. Solutions, Inc., a privately-held developer and marketer of surgical fluid warming and cooling systems in the U.S. The total purchase price was approximately $260 million, of which $26 million remains payable and was placed in an escrow for indemnification purposes related to general representations and warranties. The business, which has annual sales of approximately $55 million, became part of the company’s U.S. Cleaning & Sanitizing segment during the first quarter of 2011.

 

In December 2010, subsequent to the company’s fiscal year end for international operations, the company completed the purchase of the assets of Cleantec located in Brisbane, Queensland, Australia. Cleantec is a developer, manufacturer and marketer of cleaning and hygiene products principally within the Australian food and beverage processing, foodservice, hospitality and textile care markets. The total purchase price was approximately $43 million, of which $2 million remains payable and was placed in an escrow for indemnification purposes. The business, which has annual sales of approximately $55 million, became part of the company’s International segment during the first quarter of 2011.

 

2010 Activity

 

In September 2010, the company acquired the commercial laundry division of Dober Chemical Corp. The acquisition strengthened the company’s U.S. and Canada Textile Care business by adding customer relationships and business scale, as well as important customer technology.

 

During the third quarter of 2010, the company sold an investment in a small U.S. business and recognized a gain of $5.9 million. The investment was not material to the company’s consolidated results of operations or financial position.

 

During the second quarter of 2010, the company made an earnout payment related to a previous acquisition and sold a small joint venture in its international segment. The impact of this divestiture was not material.

 

Completed acquisitions in 2011 and 2010 were not material to the company’s 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.

 

19



 

ECOLAB INC.

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 

7.       Business Acquisitions and Dispositions (Continued)

 

Based upon purchase price allocations, the components of the aggregate purchase prices of 2011 and 2010 acquisitions are shown in the table below. The contingent consideration in 2011 relates to an immaterial acquisition completed during the second quarter.

 

 

 

Third Quarter Ended
September 30

 

Nine Months Ended
September 30

 

(millions)

 

2011

 

2010

 

2011

 

2010

 

 

 

 

 

 

 

 

 

 

 

Net tangible assets acquired

 

$

 

$

7.6

 

$

57.4

 

$

7.6

 

Identifiable intangible assets

 

 

 

 

 

 

 

 

 

Customer relationships

 

0.2

 

12.3

 

144.9

 

12.3

 

Trademarks

 

 

0.8

 

11.2

 

0.8

 

Patents

 

 

 

0.3

 

 

Other intangibles

 

 

6.2

 

8.4

 

6.2

 

Total

 

0.2

 

19.3

 

164.8

 

19.3

 

Goodwill

 

0.6

 

14.1

 

92.5

 

14.8

 

Total aggregate purchase price

 

0.8

 

41.0

 

314.7

 

41.7

 

Contingent consideration

 

 

 

(4.7

)

 

Liability for indemnification

 

 

(2.1

)

(28.1

)

(2.1

)

Net cash paid for acquisitions

 

$

0.8

 

$

38.9

 

$

281.9

 

$

39.6

 

 

The weighted average useful life of identifiable intangible assets acquired during the first nine months of 2011 and 2010 were 14 and 10 years, respectively.

 

20



 

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:

 

 

 

Third Quarter Ended

 

Nine Months Ended

 

 

 

September 30

 

September 30

 

(millions, except per share)

 

2011

 

2010

 

2011

 

2010

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Ecolab

 

$

154.3

 

$

174.2

 

$

373.8

 

$

399.0

 

 

 

 

 

 

 

 

 

 

 

Weighted-average common shares outstanding

 

 

 

 

 

 

 

 

 

Basic

 

231.9

 

232.8

 

231.8

 

233.8

 

Effect of dilutive stock options and awards

 

4.2

 

4.2

 

4.4

 

4.2

 

Diluted

 

236.1

 

237.0

 

236.2

 

238.0

 

 

 

 

 

 

 

 

 

 

 

Earnings attributable to Ecolab per common share

 

 

 

 

 

 

 

 

 

Basic

 

$

0.67

 

$

0.75

 

$

1.61

 

$

1.71

 

Diluted

 

$

0.65

 

$

0.74

 

$

1.58

 

$

1.68

 

 

 

 

 

 

 

 

 

 

 

Anti-dilutive securities excluded from computation of earnings per share

 

2.1

 

4.3

 

2.0

 

4.4

 

 

21


 

 


 

ECOLAB INC.

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 

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 2011. However, the company made a $100 million voluntary contribution to the U.S. pension plan in the first quarter of 2011.

 

Certain international pension benefit plans are required to be funded in accordance with local government requirements. The company contributed $32 million to its international pension benefit plans during the first nine months of 2011. The company currently estimates that it will contribute approximately $9 million more to the international pension benefit plans during the remainder of 2011.

 

The components of net periodic pension and postretirement health care benefit costs for the third quarter ended September 30 are as follows:

 

 

 

 

 

 

 

 

 

 

 

U.S.

 

 

 

 

 

 

 

International

 

Postretirement

 

 

 

U.S. Pension

 

Pension

 

Health Care

 

(millions)

 

2011

 

2010

 

2011

 

2010

 

2011

 

2010

 

Service cost

 

$

11.7

 

$

12.7

 

$

6.0

 

$

4.9

 

$

0.5

 

$

0.5

 

Interest cost on benefit obligation

 

15.3

 

15.6

 

7.2

 

6.7

 

2.1

 

2.2

 

Expected return on plan assets

 

(24.7

)

(22.5

)

(5.7

)

(4.4

)

(0.4

)

(0.4

)

Recognition of net actuarial loss

 

8.0

 

6.2

 

1.5

 

1.1

 

0.1

 

0.1

 

Amortization of prior service cost (benefit)

 

(1.1

)

0.1

 

 

0.1

 

 

(0.1

)

 

 

$

9.2

 

$

12.1

 

$

9.0

 

$

8.4

 

$

2.3

 

$

2.3

 

 

The components of net periodic pension and postretirement health care benefit costs for the nine months ended September 30 are as follows:

 

 

 

 

 

 

 

 

 

 

 

U.S.

 

 

 

 

 

 

 

International

 

Postretirement

 

 

 

U.S. Pension

 

Pension

 

Health Care

 

(millions)

 

2011

 

2010

 

2011

 

2010

 

2011

 

2010

 

Service cost

 

$

35.1

 

$

38.1

 

$

17.5

 

$

14.1

 

$

1.5

 

$

1.5

 

Interest cost on benefit obligation

 

45.9

 

46.8

 

21.2

 

19.6

 

6.3

 

6.6

 

Expected return on plan assets

 

(74.1

)

(67.5

)

(16.9

)

(12.7

)

(1.2

)

(1.2

)

Recognition of net actuarial loss

 

24.0

 

18.6

 

4.3

 

3.0

 

0.3

 

0.3

 

Amortization of prior service cost (benefit)

 

(3.3

)

0.3

 

 

0.3

 

 

(0.3

)

 

 

$

27.6

 

$

36.3

 

$

26.1

 

$

24.3

 

$

6.9

 

$

6.9

 

 

22



 

ECOLAB INC.

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 

10.  Operating Segments

 

The company’s twelve operating segments have been aggregated into three reportable segments. Financial information for each of the company’s reportable segments is as follows:

 

 

 

Third Quarter Ended

 

Nine Months Ended

 

 

 

September 30

 

September 30

 

(millions)

 

2011

 

2010

 

2011

 

2010

 

 

 

 

 

 

 

 

 

 

 

Net Sales

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

 

 

 

 

 

 

 

 

Cleaning & Sanitizing

 

$

763.1

 

$

718.9

 

$

2,197.0

 

$

2,040.5

 

Other Services

 

119.6

 

117.6

 

343.3

 

337.2

 

Total

 

882.7

 

836.5

 

2,540.3

 

2,377.7

 

International

 

797.0

 

753.4

 

2,294.3

 

2,163.0

 

Subtotal at fixed currency

 

1,679.7

 

1,589.9

 

4,834.6

 

4,540.7

 

Effect of foreign currency translation

 

56.4

 

(28.0

)

118.6

 

(26.5

)

Consolidated

 

$

1,736.1

 

$

1,561.9

 

$

4,953.2

 

$

4,514.2

 

 

 

 

 

 

 

 

 

 

 

Operating Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

 

 

 

 

 

 

 

 

Cleaning & Sanitizing

 

$

157.7

 

$

148.6

 

$

412.6

 

$

400.6

 

Other Services

 

20.9

 

19.7

 

51.5

 

52.9

 

Total

 

178.6

 

168.3

 

464.1

 

453.5

 

International

 

88.1

 

80.5

 

204.2

 

177.2

 

Corporate

 

(33.4

)

0.4

 

(89.7

)

(18.4

)

Subtotal at fixed currency

 

233.3

 

249.2

 

578.6

 

612.3

 

Effect of foreign currency translation

 

6.3

 

(4.1

)

11.0

 

(9.1

)

Consolidated

 

$

239.6

 

$

245.1

 

$

589.6

 

$

603.2

 

 

The International amounts included above are based on translation into U.S. dollars at the fixed currency exchange rates used by management for 2011.

 

Consistent with the company’s internal management reporting, the Corporate segment includes special gains and charges reported on the Consolidated Statement of Income. The Corporate segment also includes investments in the development of business systems and other corporate investments the company is making as part of ongoing efforts to improve efficiency and returns.

 

Total service revenue for the U.S. Other Services and International segments, at public exchange rates are as follows:

 

 

 

Third Quarter Ended

 

Nine Months Ended