GRACO INC. |
(Exact name of registrant as specified in its charter) |
Minnesota | 41-0285640 | |
(State of incorporation) | (I.R.S. Employer Identification Number) |
88 - 11th Avenue N.E. Minneapolis, Minnesota | 55413 | |
(Address of principal executive offices) | (Zip Code) |
(612) 623-6000 |
(Registrant’s telephone number, including area code) |
Yes | X | No |
Yes | X | No |
Large Accelerated Filer | X | Accelerated Filer | Non-accelerated Filer | Smaller reporting company |
Yes | No | X |
Page | ||||
PART I - FINANCIAL INFORMATION | ||||
Item 1. | ||||
Item 2. | ||||
Item 3. | ||||
Item 4. | ||||
PART II - OTHER INFORMATION | ||||
Item 1A. | ||||
Item 2. | ||||
Item 6. | ||||
EXHIBITS |
Three Months Ended | |||||||
March 31, 2017 | March 25, 2016 | ||||||
Net Sales | $ | 340,590 | $ | 304,912 | |||
Cost of products sold | 155,317 | 143,116 | |||||
Gross Profit | 185,273 | 161,796 | |||||
Product development | 14,499 | 14,686 | |||||
Selling, marketing and distribution | 54,911 | 52,701 | |||||
General and administrative | 30,042 | 33,460 | |||||
Operating Earnings | 85,821 | 60,949 | |||||
Interest expense | 4,055 | 4,493 | |||||
Other expense (income), net | 191 | (1,146 | ) | ||||
Earnings Before Income Taxes | 81,575 | 57,602 | |||||
Income taxes | 20,843 | 18,050 | |||||
Net Earnings | $ | 60,732 | $ | 39,552 | |||
Per Common Share | |||||||
Basic net earnings | $ | 1.09 | $ | 0.71 | |||
Diluted net earnings | $ | 1.05 | $ | 0.70 | |||
Cash dividends declared | $ | 0.36 | $ | 0.33 |
Three Months Ended | |||||||
March 31, 2017 | March 25, 2016 | ||||||
Net Earnings | $ | 60,732 | $ | 39,552 | |||
Components of other comprehensive income (loss) | |||||||
Cumulative translation adjustment | 6,318 | (2,402 | ) | ||||
Pension and postretirement medical liability adjustment | 2,000 | 1,473 | |||||
Income taxes - pension and postretirement medical liability adjustment | (766 | ) | (569 | ) | |||
Other comprehensive income (loss) | 7,552 | (1,498 | ) | ||||
Comprehensive Income | $ | 68,284 | $ | 38,054 |
March 31, 2017 | December 30, 2016 | ||||||
ASSETS | |||||||
Current Assets | |||||||
Cash and cash equivalents | $ | 76,568 | $ | 52,365 | |||
Accounts receivable, less allowances of $13,300 and $12,700 | 244,395 | 218,365 | |||||
Inventories | 214,946 | 201,609 | |||||
Other current assets | 20,739 | 31,023 | |||||
Total current assets | 556,648 | 503,362 | |||||
Property, Plant and Equipment | |||||||
Cost | 499,014 | 489,642 | |||||
Accumulated depreciation | (307,066 | ) | (300,046 | ) | |||
Property, plant and equipment, net | 191,948 | 189,596 | |||||
Goodwill | 269,328 | 259,849 | |||||
Other Intangible Assets, net | 182,846 | 178,336 | |||||
Deferred Income Taxes | 87,175 | 86,653 | |||||
Other Assets | 25,905 | 25,313 | |||||
Total Assets | $ | 1,313,850 | $ | 1,243,109 | |||
LIABILITIES AND SHAREHOLDERS’ EQUITY | |||||||
Current Liabilities | |||||||
Notes payable to banks | $ | 9,380 | $ | 8,913 | |||
Current portion of long-term debt | 75,000 | — | |||||
Trade accounts payable | 43,908 | 39,988 | |||||
Salaries and incentives | 26,755 | 37,109 | |||||
Dividends payable | 20,160 | 20,088 | |||||
Other current liabilities | 78,504 | 71,887 | |||||
Total current liabilities | 253,707 | 177,985 | |||||
Long-term Debt | 302,655 | 305,685 | |||||
Retirement Benefits and Deferred Compensation | 161,562 | 159,250 | |||||
Deferred Income Taxes | 20,218 | 17,672 | |||||
Other Non-current Liabilities | 8,697 | 8,697 | |||||
Shareholders’ Equity | |||||||
Common stock | 55,538 | 55,834 | |||||
Additional paid-in-capital | 481,179 | 453,394 | |||||
Retained earnings | 164,970 | 206,820 | |||||
Accumulated other comprehensive income (loss) | (134,676 | ) | (142,228 | ) | |||
Total shareholders’ equity | 567,011 | 573,820 | |||||
Total Liabilities and Shareholders’ Equity | $ | 1,313,850 | $ | 1,243,109 |
Three Months Ended | |||||||
March 31, 2017 | March 25, 2016 | ||||||
Cash Flows From Operating Activities | |||||||
Net Earnings | $ | 60,732 | $ | 39,552 | |||
Adjustments to reconcile net earnings to net cash provided by operating activities | |||||||
Depreciation and amortization | 11,094 | 12,010 | |||||
Deferred income taxes | (864 | ) | (2,688 | ) | |||
Share-based compensation | 5,477 | 6,093 | |||||
Change in | |||||||
Accounts receivable | (23,207 | ) | 3,100 | ||||
Inventories | (12,209 | ) | (8,127 | ) | |||
Trade accounts payable | 2,806 | 119 | |||||
Salaries and incentives | (12,124 | ) | (17,191 | ) | |||
Retirement benefits and deferred compensation | 3,715 | 669 | |||||
Other accrued liabilities | 16,149 | (3,233 | ) | ||||
Other | (1,345 | ) | (1,426 | ) | |||
Net cash provided by operating activities | 50,224 | 28,878 | |||||
Cash Flows From Investing Activities | |||||||
Property, plant and equipment additions | (8,200 | ) | (13,121 | ) | |||
Acquisition of businesses, net of cash acquired | (9,968 | ) | (48,881 | ) | |||
Change in restricted assets | 638 | 876 | |||||
Other | (62 | ) | 320 | ||||
Net cash provided by (used in) investing activities | (17,592 | ) | (60,806 | ) | |||
Cash Flows From Financing Activities | |||||||
Borrowings (payments) on short-term lines of credit, net | 261 | (1,461 | ) | ||||
Borrowings on long-term line of credit | 191,120 | 298,709 | |||||
Payments on long-term line of credit | (119,150 | ) | (233,734 | ) | |||
Common stock issued | 30,127 | 20,111 | |||||
Common stock repurchased | (90,160 | ) | (48,050 | ) | |||
Cash dividends paid | (20,118 | ) | (18,332 | ) | |||
Net cash provided by (used in) financing activities | (7,920 | ) | 17,243 | ||||
Effect of exchange rate changes on cash | (509 | ) | (1,120 | ) | |||
Net increase (decrease) in cash and cash equivalents | 24,203 | (15,805 | ) | ||||
Cash and Cash Equivalents | |||||||
Beginning of year | 52,365 | 52,295 | |||||
End of period | $ | 76,568 | $ | 36,490 |
Three Months Ended | |||||||
March 31, 2017 | March 25, 2016 | ||||||
Net earnings available to common shareholders | $ | 60,732 | $ | 39,552 | |||
Weighted average shares outstanding for basic earnings per share | 55,768 | 55,394 | |||||
Dilutive effect of stock options computed using the treasury stock method and the average market price | 1,944 | 1,315 | |||||
Weighted average shares outstanding for diluted earnings per share | 57,712 | 56,709 | |||||
Basic earnings per share | $ | 1.09 | $ | 0.71 | |||
Diluted earnings per share | $ | 1.05 | $ | 0.70 |
Option Shares | Weighted Average Exercise Price | Options Exercisable | Weighted Average Exercise Price | ||||||||||
Outstanding, December 30, 2016 | 5,535 | $ | 55.26 | 3,672 | $ | 45.40 | |||||||
Granted | 539 | 91.02 | |||||||||||
Exercised | (387 | ) | 48.38 | ||||||||||
Canceled | (11 | ) | 77.19 | ||||||||||
Outstanding, March 31, 2017 | 5,676 | $ | 59.09 | 3,769 | $ | 48.24 |
Three Months Ended | |||||||
March 31, 2017 | March 25, 2016 | ||||||
Expected life in years | 7.0 | 7.0 | |||||
Interest rate | 2.3 | % | 1.4 | % | |||
Volatility | 26.7 | % | 30.3 | % | |||
Dividend yield | 1.6 | % | 1.9 | % | |||
Weighted average fair value per share | $ | 23.93 | $ | 18.89 |
Three Months Ended | |||||||
March 31, 2017 | March 25, 2016 | ||||||
Expected life in years | 1.0 | 1.0 | |||||
Interest rate | 0.9 | % | 0.7 | % | |||
Volatility | 22.3 | % | 24.6 | % | |||
Dividend yield | 1.5 | % | 1.7 | % | |||
Weighted average fair value per share | $ | 21.97 | $ | 19.14 |
Three Months Ended | |||||||
March 31, 2017 | March 25, 2016 | ||||||
Pension Benefits | |||||||
Service cost | $ | 2,061 | $ | 1,997 | |||
Interest cost | 3,930 | 4,017 | |||||
Expected return on assets | (4,352 | ) | (4,637 | ) | |||
Amortization and other | 2,325 | 2,300 | |||||
Net periodic benefit cost | $ | 3,964 | $ | 3,677 | |||
Postretirement Medical | |||||||
Service cost | $ | 175 | $ | 150 | |||
Interest cost | 275 | 262 | |||||
Amortization | 50 | (138 | ) | ||||
Net periodic benefit cost | $ | 500 | $ | 274 |
Pension and Postretirement Medical | Cumulative Translation Adjustment | Total | |||||||||
Balance, December 25, 2015 | $ | (69,922 | ) | $ | (34,575 | ) | $ | (104,497 | ) | ||
Other comprehensive income before reclassifications | — | (2,402 | ) | (2,402 | ) | ||||||
Amounts reclassified from accumulated other comprehensive income | 904 | — | 904 | ||||||||
Balance, March 25, 2016 | $ | (69,018 | ) | $ | (36,977 | ) | $ | (105,995 | ) |
Balance, December 30, 2016 | $ | (76,426 | ) | $ | (65,802 | ) | $ | (142,228 | ) | ||
Other comprehensive income before reclassifications | — | 6,318 | 6,318 | ||||||||
Amounts reclassified from accumulated other comprehensive income | 1,234 | — | 1,234 | ||||||||
Balance, March 31, 2017 | $ | (75,192 | ) | $ | (59,484 | ) | $ | (134,676 | ) |
Three Months Ended | |||||||
March 31, 2017 | March 25, 2016 | ||||||
Cost of products sold | $ | 708 | $ | 528 | |||
Product development | 298 | 204 | |||||
Selling, marketing and distribution | 646 | 486 | |||||
General and administrative | 348 | 255 | |||||
Total before tax | $ | 2,000 | $ | 1,473 | |||
Income tax (benefit) | (766 | ) | (569 | ) | |||
Total after tax | $ | 1,234 | $ | 904 |
6. | Segment Information |
Three Months Ended | |||||||
March 31, 2017 | March 25, 2016 | ||||||
Net Sales | |||||||
Industrial | $ | 156,390 | $ | 147,088 | |||
Process | 70,029 | 64,285 | |||||
Contractor | 114,171 | 93,539 | |||||
Total | $ | 340,590 | $ | 304,912 | |||
Operating Earnings | |||||||
Industrial | $ | 53,735 | $ | 45,794 | |||
Process | 13,463 | 7,277 | |||||
Contractor | 26,019 | 16,743 | |||||
Unallocated corporate (expense) | (7,396 | ) | (8,865 | ) | |||
Total | $ | 85,821 | $ | 60,949 |
March 31, 2017 | December 30, 2016 | ||||||
Industrial | $ | 556,290 | $ | 546,366 | |||
Process | 324,378 | 318,444 | |||||
Contractor | 244,759 | 208,016 | |||||
Unallocated corporate | 188,423 | 170,283 | |||||
Total | $ | 1,313,850 | $ | 1,243,109 |
Three Months Ended | |||||||
March 31, 2017 | March 25, 2016 | ||||||
Net Sales (based on customer location) | |||||||
United States | $ | 174,854 | $ | 153,001 | |||
Other countries | 165,736 | 151,911 | |||||
Total | $ | 340,590 | $ | 304,912 |
March 31, 2017 | December 30, 2016 | ||||||
Long-lived Assets | |||||||
United States | $ | 153,982 | $ | 151,911 | |||
Other countries | 37,966 | 37,685 | |||||
Total | $ | 191,948 | $ | 189,596 |
March 31, 2017 | December 30, 2016 | ||||||
Finished products and components | $ | 113,716 | $ | 113,643 | |||
Products and components in various stages of completion | 56,575 | 50,557 | |||||
Raw materials and purchased components | 92,005 | 84,631 | |||||
Subtotal | 262,296 | 248,831 | |||||
Reduction to LIFO cost | (47,350 | ) | (47,222 | ) | |||
Total | $ | 214,946 | $ | 201,609 |
Finite Life | Indefinite Life | ||||||||||||||||||
Customer Relationships | Patents and Proprietary Technology | Trademarks, Trade Names and Other | Trade Names | Total | |||||||||||||||
As of March 31, 2017 | |||||||||||||||||||
Cost | $ | 174,884 | $ | 17,921 | $ | 895 | $ | 57,853 | $ | 251,553 | |||||||||
Accumulated amortization | (44,700 | ) | (6,538 | ) | (388 | ) | — | (51,626 | ) | ||||||||||
Foreign currency translation | (11,860 | ) | (899 | ) | (54 | ) | (4,268 | ) | (17,081 | ) | |||||||||
Book value | $ | 118,324 | $ | 10,484 | $ | 453 | $ | 53,585 | $ | 182,846 | |||||||||
Weighted average life (years) | 13 | 10 | 4 | N/A |
As of December 30, 2016 | |||||||||||||||||||
Cost | $ | 170,284 | $ | 17,321 | $ | 895 | $ | 57,853 | $ | 246,353 | |||||||||
Accumulated amortization | (41,599 | ) | (6,088 | ) | (337 | ) | — | (48,024 | ) | ||||||||||
Foreign currency translation | (13,630 | ) | (1,055 | ) | (59 | ) | (5,249 | ) | (19,993 | ) | |||||||||
Book value | $ | 115,055 | $ | 10,178 | $ | 499 | $ | 52,604 | $ | 178,336 | |||||||||
Weighted average life (years) | 13 | 10 | 4 | N/A |
2017 | 2018 | 2019 | 2020 | 2021 | Thereafter | ||||||||||||||||||
Estimated Amortization Expense | $ | 14,558 | $ | 14,303 | $ | 13,974 | $ | 13,798 | $ | 13,635 | $ | 62,595 |
Industrial | Process | Contractor | Total | ||||||||||||
Balance, December 30, 2016 | $ | 150,556 | $ | 96,561 | $ | 12,732 | $ | 259,849 | |||||||
Additions from business acquisitions | 7,152 | — | — | 7,152 | |||||||||||
Foreign currency translation | 2,066 | 261 | — | 2,327 | |||||||||||
Balance, March 31, 2017 | $ | 159,774 | $ | 96,822 | $ | 12,732 | $ | 269,328 |
9. | Other Current Liabilities |
March 31, 2017 | December 30, 2016 | ||||||
Accrued self-insurance retentions | $ | 7,146 | $ | 7,105 | |||
Accrued warranty and service liabilities | 9,303 | 8,934 | |||||
Accrued trade promotions | 4,774 | 6,007 | |||||
Payable for employee stock purchases | 1,499 | 9,328 | |||||
Customer advances and deferred revenue | 15,894 | 9,400 | |||||
Income taxes payable | 16,491 | 8,608 | |||||
Other | 23,397 | 22,505 | |||||
Total | $ | 78,504 | $ | 71,887 |
Balance, December 30, 2016 | $ | 8,934 | |
Charged to expense | 1,855 | ||
Margin on parts sales reversed | 708 | ||
Reductions for claims settled | (2,194 | ) | |
Balance, March 31, 2017 | $ | 9,303 |
Level | March 31, 2017 | December 30, 2016 | |||||||
Assets | |||||||||
Cash surrender value of life insurance | 2 | $ | 14,467 | $ | 13,785 | ||||
Forward exchange contracts | 2 | — | 571 | ||||||
Total assets at fair value | $ | 14,467 | $ | 14,356 | |||||
Liabilities | |||||||||
Contingent consideration | 3 | $ | 4,081 | $ | 4,081 | ||||
Deferred compensation | 2 | 3,414 | 3,265 | ||||||
Forward exchange contracts | 2 | 546 | — | ||||||
Total liabilities at fair value | $ | 8,041 | $ | 7,346 |
Three Months Ended | ||||||||||
March 31, 2017 | March 25, 2016 | % Change | ||||||||
Net Sales | $ | 340.6 | $ | 304.9 | 12 | % | ||||
Operating Earnings | 85.8 | 60.9 | 41 | % | ||||||
Net Earnings | 60.7 | 39.6 | 54 | % | ||||||
Diluted Net Earnings per Common Share | $ | 1.05 | $ | 0.70 | 50 | % |
Three Months Ended | |||||
March 31, 2017 | March 25, 2016 | ||||
Net Sales | 100.0 | % | 100.0 | % | |
Cost of products sold | 45.6 | 46.9 | |||
Gross profit | 54.4 | 53.1 | |||
Product development | 4.3 | 4.8 | |||
Selling, marketing and distribution | 16.1 | 17.3 | |||
General and administrative | 8.8 | 11.0 | |||
Operating earnings | 25.2 | 20.0 | |||
Interest expense | 1.2 | 1.5 | |||
Other expense (income), net | 0.1 | (0.4 | ) | ||
Earnings before income taxes | 23.9 | 18.9 | |||
Income taxes | 6.1 | 5.9 | |||
Net Earnings | 17.8 | % | 13.0 | % |
Three Months Ended | |||||||
March 31, 2017 | March 25, 2016 | ||||||
Americas(1) | $ | 200.0 | $ | 173.4 | |||
EMEA(2) | 79.1 | 75.7 | |||||
Asia Pacific | 61.5 | 55.8 | |||||
Consolidated | $ | 340.6 | $ | 304.9 |
(1) | North, South and Central America, including the United States |
(2) | Europe, Middle East and Africa |
Three Months Ended | |||||||
Volume and Price | Acquisitions | Currency | Total | ||||
Americas | 15% | 0% | 0% | 15% | |||
EMEA | 9% | 0% | (5)% | 4% | |||
Asia Pacific | 11% | 1% | (2)% | 10% | |||
Consolidated | 13% | 0% | (1)% | 12% |
Three Months Ended | |||||||
March 31, 2017 | March 25, 2016 | ||||||
Net sales | |||||||
Americas | $ | 69.0 | $ | 65.1 | |||
EMEA | 44.1 | 44.2 | |||||
Asia Pacific | 43.3 | 37.8 | |||||
Total | $ | 156.4 | $ | 147.1 | |||
Operating earnings as a percentage of net sales | 34 | % | 31 | % |
Three Months Ended | |||||||
Volume and Price | Acquisitions | Currency | Total | ||||
Americas | 6% | 0% | 0% | 6% | |||
EMEA | 3% | 1% | (4)% | 0% | |||
Asia Pacific | 16% | 1% | (3)% | 14% | |||
Segment Total | 7% | 1% | (2)% | 6% |
Three Months Ended | |||||||
March 31, 2017 | March 25, 2016 | ||||||
Net sales | |||||||
Americas | $ | 44.6 | $ | 40.0 | |||
EMEA | 14.9 | 13.9 | |||||
Asia Pacific | 10.5 | 10.4 | |||||
Total | $ | 70.0 | $ | 64.3 | |||
Operating earnings as a percentage of net sales | 19 | % | 11 | % |
Three Months Ended | |||||||
Volume and Price | Acquisitions | Currency | Total | ||||
Americas | 11% | 0% | 1% | 12% | |||
EMEA | 15% | 0% | (8)% | 7% | |||
Asia Pacific | 3% | 0% | (2)% | 1% | |||
Segment Total | 11% | 0% | (2)% | 9% |
Three Months Ended | |||||||
March 31, 2017 | March 25, 2016 | ||||||
Net sales | |||||||
Americas | $ | 86.4 | $ | 68.3 | |||
EMEA | 20.1 | 17.6 | |||||
Asia Pacific | 7.7 | 7.6 | |||||
Total | $ | 114.2 | $ | 93.5 | |||
Operating earnings as a percentage of net sales | 23 | % | 18 | % |
Three Months Ended | |||||||
Volume and Price | Acquisitions | Currency | Total | ||||
Americas | 26% | 0% | 0% | 26% | |||
EMEA | 18% | 0% | (4)% | 14% | |||
Asia Pacific | 1% | 0% | 0% | 1% | |||
Segment Total | 23% | 0% | (1)% | 22% |
Period | Total Number of Shares Purchased | Average Price Paid per Share | Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs | Maximum Number of Shares that May Yet Be Purchased Under the Plans or Programs (at end of period) | |||||||||
Dec 31, 2016 - Jan 27, 2017 | — | $ | — | — | 3,817,367 | ||||||||
Jan 28, 2017 - Feb 24, 2017 (1) | 1,774 | $ | 90.64 | — | 3,817,367 | ||||||||
Feb 2017 ASR (2) | 850,000 | (2 | ) | 850,000 | 2,967,367 | ||||||||
Feb 25, 2017 - Mar 31, 2017 | — | $ | — | — | 2,967,367 |
3.1 | Restated Articles of Incorporation as amended December 9, 2016. (Incorporated by reference to Exhibit 3.1 to the Company’s Report on Form 8-K filed December 9, 2016.) | ||
3.2 | Restated Bylaws as amended February 14, 2014. (Incorporated by reference to Exhibit 3.2 to the Company’s 2013 Annual Report on Form 10-K.) | ||
31.1 | Certification of President and Chief Executive Officer pursuant to Rule 13a-14(a). | ||
31.2 | Certification of Chief Financial Officer and Treasurer pursuant to Rule 13a-14(a). | ||
32 | Certification of President and Chief Executive Officer and Chief Financial Officer and Treasurer pursuant to Section 1350 of Title 18, U.S.C. | ||
99.1 | Press Release Reporting First Quarter Earnings dated April 26, 2017. | ||
101 | Interactive Data File. |
Date: | April 26, 2017 | By: | /s/ Patrick J. McHale | |||
Patrick J. McHale | ||||||
President and Chief Executive Officer | ||||||
(Principal Executive Officer) | ||||||
Date: | April 26, 2017 | By: | /s/ Christian E. Rothe | |||
Christian E. Rothe | ||||||
Chief Financial Officer and Treasurer | ||||||
(Principal Financial Officer) | ||||||
Date: | April 26, 2017 | By: | /s/ Caroline M. Chambers | |||
Caroline M. Chambers | ||||||
Vice President, Corporate Controller and Information Systems | ||||||
(Principal Accounting Officer) |
Exhibit 31.1 |
1. | I have reviewed this quarterly report on Form 10-Q of Graco Inc.; |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
4. | The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
a) | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
b) | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
c) | Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
d) | Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and |
5. | The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors: |
a) | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and |
b) | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting. |
Date: | April 26, 2017 | /s/ Patrick J. McHale | ||
Patrick J. McHale | ||||
President and Chief Executive Officer |
Exhibit 31.2 |
1. | I have reviewed this quarterly report on Form 10-Q of Graco Inc.; |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
4. | The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
a) | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
b) | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
c) | Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
d) | Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and |
5. | The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors: |
a) | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and |
b) | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting. |
Date: | April 26, 2017 | /s/ Christian E. Rothe | ||
Christian E. Rothe | ||||
Chief Financial Officer and Treasurer |
Exhibit 32 |
Date: | April 26, 2017 | /s/ Patrick J. McHale | ||
Patrick J. McHale | ||||
President and Chief Executive Officer | ||||
Date: | April 26, 2017 | /s/ Christian E. Rothe | ||
Christian E. Rothe | ||||
Chief Financial Officer and Treasurer |
Exhibit 99.1 | GRACO INC. | ![]() | ||
P.O. Box 1441 | ||||
![]() | Minneapolis, MN | |||
55440-1441 | ||||
NYSE: GGG |
FOR IMMEDIATE RELEASE: | FOR FURTHER INFORMATION: |
Wednesday, April 26, 2017 | Financial Contact: Christian Rothe, 612-623-6205 Media Contact: Charlotte Boyd, 612-623-6153 Charlotte_M_Boyd@graco.com |
Three Months Ended | ||||||||||
Mar 31, 2017 | Mar 25, 2016 | % Change | ||||||||
Net Sales | $ | 340.6 | $ | 304.9 | 12 | % | ||||
Operating Earnings | 85.8 | 60.9 | 41 | % | ||||||
Net Earnings | 60.7 | 39.6 | 54 | % | ||||||
Diluted Net Earnings per Common Share | $ | 1.05 | $ | 0.70 | 50 | % |
• | Sales increased 12 percent, led by double-digit growth in the Contractor segment. |
• | Gross profit margin rate was more than 1 percentage point higher than the first quarter last year due to realized pricing and higher production volume. |
• | Operating expenses were slightly lower than the first quarter last year. |
• | The increase in diluted earnings per share includes $0.05 from a required change in accounting for stock compensation, and $0.01 from reduced intangible amortization expense resulting from the impairment charge recorded in the fourth quarter of 2016. |
• | The Company executed an accelerated share repurchase plan that reduced outstanding shares by 850,000 as of February 21, 2017. |
Industrial | Process | Contractor | |||||||||
Net sales (in millions) | $ | 156.4 | $ | 70.0 | $ | 114.2 | |||||
Percentage change from last year | |||||||||||
Sales | 6 | % | 9 | % | 22 | % | |||||
Operating earnings | 17 | % | 85 | % | 55 | % | |||||
Operating earnings as a percentage of sales | |||||||||||
2017 | 34 | % | 19 | % | 23 | % | |||||
2016 | 31 | % | 11 | % | 18 | % |
Volume and Price | Acquisitions | Currency | Total | ||||
Americas | 6% | 0% | 0% | 6% | |||
EMEA | 3% | 1% | (4)% | 0% | |||
Asia Pacific | 16% | 1% | (3)% | 14% | |||
Segment Total | 7% | 1% | (2)% | 6% |
Volume and Price | Acquisitions | Currency | Total | ||||
Americas | 11% | 0% | 1% | 12% | |||
EMEA | 15% | 0% | (8)% | 7% | |||
Asia Pacific | 3% | 0% | (2)% | 1% | |||
Segment Total | 11% | 0% | (2)% | 9% |
Volume and Price | Acquisitions | Currency | Total | ||||
Americas | 26% | 0% | 0% | 26% | |||
EMEA | 18% | 0% | (4)% | 14% | |||
Asia Pacific | 1% | 0% | 0% | 1% | |||
Segment Total | 23% | 0% | (1)% | 22% |
Three Months Ended | |||||||
Mar 31, 2017 | Mar 25, 2016 | ||||||
Net Sales | $ | 340,590 | $ | 304,912 | |||
Cost of products sold | 155,317 | 143,116 | |||||
Gross Profit | 185,273 | 161,796 | |||||
Product development | 14,499 | 14,686 | |||||
Selling, marketing and distribution | 54,911 | 52,701 | |||||
General and administrative | 30,042 | 33,460 | |||||
Operating Earnings | 85,821 | 60,949 | |||||
Interest expense | 4,055 | 4,493 | |||||
Other expense (income), net | 191 | (1,146 | ) | ||||
Earnings Before Income Taxes | 81,575 | 57,602 | |||||
Income taxes | 20,843 | 18,050 | |||||
Net Earnings | $ | 60,732 | $ | 39,552 | |||
Net Earnings per Common Share | |||||||
Basic | $ | 1.09 | $ | 0.71 | |||
Diluted | $ | 1.05 | $ | 0.70 | |||
Weighted Average Number of Shares | |||||||
Basic | 55,768 | 55,394 | |||||
Diluted | 57,712 | 56,709 |
Three Months Ended | |||||||
Mar 31, 2017 | Mar 25, 2016 | ||||||
Net Sales | |||||||
Industrial | $ | 156,390 | $ | 147,088 | |||
Process | 70,029 | 64,285 | |||||
Contractor | 114,171 | 93,539 | |||||
Total | $ | 340,590 | $ | 304,912 | |||
Operating Earnings | |||||||
Industrial | $ | 53,735 | $ | 45,794 | |||
Process | 13,463 | 7,277 | |||||
Contractor | 26,019 | 16,743 | |||||
Unallocated corporate (expense) | (7,396 | ) | (8,865 | ) | |||
Total | $ | 85,821 | $ | 60,949 |
Document and Entity Information - shares |
3 Months Ended | |
---|---|---|
Mar. 31, 2017 |
Apr. 19, 2017 |
|
Document and Entity Information [Abstract] | ||
Document Type | 10-Q | |
Document Period End Date | Mar. 31, 2017 | |
Amendment Flag | false | |
Entity Registrant Name | Graco Inc. | |
Entity Central Index Key | 0000042888 | |
Entity Current Reporting Status | Yes | |
Current Fiscal Year End Date | --12-29 | |
Entity Filer Category | Large Accelerated Filer | |
Entity Common Stock, Shares Outstanding | 55,552,000 | |
Document Fiscal Year Focus | 2017 | |
Document Fiscal Period Focus | Q1 | |
Trading Symbol | GGG |
Consolidated Statements of Earnings (Unaudited) - USD ($) $ in Thousands |
3 Months Ended | |
---|---|---|
Mar. 31, 2017 |
Mar. 25, 2016 |
|
Income Statement [Abstract] | ||
Net Sales | $ 340,590 | $ 304,912 |
Cost of products sold | 155,317 | 143,116 |
Gross Profit | 185,273 | 161,796 |
Product development | 14,499 | 14,686 |
Selling, marketing and distribution | 54,911 | 52,701 |
General and administrative | 30,042 | 33,460 |
Operating Earnings | 85,821 | 60,949 |
Interest expense | 4,055 | 4,493 |
Other expense (income), net | 191 | (1,146) |
Earnings Before Income Taxes | 81,575 | 57,602 |
Income taxes | 20,843 | 18,050 |
Net Earnings | $ 60,732 | $ 39,552 |
Basic net earnings (in dollars per share) | $ 1.09 | $ 0.71 |
Diluted net earnings (in dollars per share) | 1.05 | 0.70 |
Cash dividends declared (in dollars per share) | $ 0.36 | $ 0.33 |
Consolidated Statements of Comprehensive Income (Unaudited) - USD ($) $ in Thousands |
3 Months Ended | |
---|---|---|
Mar. 31, 2017 |
Mar. 25, 2016 |
|
Statement of Comprehensive Income [Abstract] | ||
Net Earnings | $ 60,732 | $ 39,552 |
Components of other comprehensive income (loss) | ||
Cumulative translation adjustment | 6,318 | (2,402) |
Pension and postretirement medical liability adjustment | 2,000 | 1,473 |
Income taxes - pension and postretirement medical liability adjustment | (766) | (569) |
Other comprehensive income (loss) | 7,552 | (1,498) |
Comprehensive Income | $ 68,284 | $ 38,054 |
Consolidated Balance Sheets (Unaudited) (Parenthetical) - USD ($) $ in Thousands |
Mar. 31, 2017 |
Dec. 30, 2016 |
---|---|---|
Statement of Financial Position [Abstract] | ||
Receivables allowances | $ 13,300 | $ 12,700 |
Basis of Presentation |
3 Months Ended |
---|---|
Mar. 31, 2017 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Basis of Presentation | Basis of Presentation The consolidated balance sheet of Graco Inc. and Subsidiaries (the “Company”) as of March 31, 2017 and the related statements of earnings and comprehensive income for the three months ended March 31, 2017 and March 25, 2016, and cash flows for the three months ended March 31, 2017 and March 25, 2016 have been prepared by the Company and have not been audited. In the opinion of management, these consolidated financial statements reflect all adjustments (consisting of only normal recurring adjustments) necessary to present fairly the financial position of the Company as of March 31, 2017, and the results of operations and cash flows for all periods presented. Certain information and footnote disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted. Therefore, these statements should be read in conjunction with the financial statements and notes thereto included in the Company’s 2016 Annual Report on Form 10-K. The results of operations for interim periods are not necessarily indicative of results that will be realized for the full fiscal year. |
Earnings per Share |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2017 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Earnings Per Share [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Earnings per Share | Earnings per Share The following table sets forth the computation of basic and diluted earnings per share (in thousands, except per share amounts):
Stock options to purchase 885,000 and 1,909,000 shares were not included in the March 31, 2017 and March 25, 2016 computations of diluted earnings per share, respectively, because they would have been anti-dilutive. |
Share-Based Awards |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2017 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Employee Service Share-based Compensation, Aggregate Disclosures [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Share-Based Awards | Share-Based Awards Options on common shares granted and outstanding, as well as the weighted average exercise price, are shown below (in thousands, except exercise prices):
The Company recognized year-to-date share-based compensation of $5.5 million in 2017 and $6.1 million in 2016. As of March 31, 2017, there was $21.5 million of unrecognized compensation cost related to unvested options, expected to be recognized over a weighted average period of 2.1 years. The fair value of each option grant is estimated on the date of grant using the Black-Scholes option-pricing model with the following weighted average assumptions and results:
Under the Company’s Employee Stock Purchase Plan, the Company issued 167,000 shares in 2017 and 170,000 shares in 2016. The fair value of the employees’ purchase rights under this Plan was estimated on the date of grant. The benefit of the 15 percent discount from the lesser of the fair market value per common share on the first day and the last day of the plan year was added to the fair value of the employees’ purchase rights determined using the Black-Scholes option-pricing model with the following assumptions and results:
|
Retirement Benefits |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2017 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Defined Benefit Pension Plans and Defined Benefit Postretirement Plans Disclosure [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Retirement Benefits | Retirement Benefits The components of net periodic benefit cost for retirement benefit plans were as follows (in thousands):
|
Shareholders' Equity |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2017 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Stockholders' Equity Note [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Shareholders' Equity | Shareholders’ Equity Changes in components of accumulated other comprehensive income (loss), net of tax were (in thousands):
Amounts related to pension and postretirement medical adjustments are reclassified to pension cost, which is allocated to cost of products sold and operating expenses based on salaries and wages, approximately as follows (in thousands):
On February 21, 2017, the Company entered into an accelerated share repurchase arrangement (“ASR”) with a financial institution. In exchange for an up-front payment of $90 million, the financial institution delivered 850,000 shares of Company common stock with a fair value of $78 million. The total number of shares ultimately delivered under the ASR will be determined at the end of the purchase period (up to five months, but not less than two months) based on the volume weighted-average price (“VWAP”) of the Company’s common stock during that period. If there were no change in the market price of the Company’s stock during the purchase period, the Company would receive approximately 135,000 additional shares at the end of the purchase period. The Company accounted for the up-front payment as a reduction of shareholders’ equity in the period made. Shares received under the ASR were retired and reflected as a reduction of outstanding shares on the date delivered for purposes of calculating earnings per share. The forward contract aspect of the ASR met all of the applicable criteria for equity classification, and therefore, was accounted for as a derivative indexed to the Company's equity. |
Segment Information |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2017 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Segment Reporting [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Segment Information | Segment Information The Company has three reportable segments, Industrial, Process and Contractor. Sales and operating earnings by segment were as follows (in thousands):
Assets by segment were as follows (in thousands):
Geographic information follows (in thousands):
|
Inventories |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2017 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Inventory, Net [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Inventories | Inventories Major components of inventories were as follows (in thousands):
|
Intangible Assets |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2017 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Goodwill and Intangible Assets Disclosure [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Intangible Assets | Intangible Assets Components of other intangible assets were (dollars in thousands):
Amortization of intangibles for the quarter was $3.6 million in 2017 and $4.8 million in 2016. Estimated future amortization expense based on the current carrying amount of other intangible assets is as follows (in thousands):
Changes in the carrying amount of goodwill for each reportable segment were (in thousands):
|
Other Current Liabilities |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2017 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accrued Liabilities, Current [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Current Liabilities | Other Current Liabilities Components of other current liabilities were (in thousands):
The Company manages certain self-insured loss exposures through a wholly-owned captive insurance subsidiary. Cash balances of $8.6 million as of March 31, 2017 and $9.2 million as of December 30, 2016 were restricted to funding of the captive's loss reserves and are included within other current assets on the Company's Consolidated Balance Sheets. A liability is established for estimated future warranty and service claims that relate to current and prior period sales. The Company estimates warranty costs based on historical claim experience and other factors including evaluating specific product warranty issues. Following is a summary of activity in accrued warranty and service liabilities (in thousands):
|
Fair Value |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2017 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair Value Disclosures [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair Value | Fair Value Assets and liabilities measured at fair value on a recurring basis and fair value measurement level were as follows (in thousands):
Contracts insuring the lives of certain employees who are eligible to participate in certain non-qualified pension and deferred compensation plans are held in trust. Cash surrender value of the contracts is based on performance measurement funds that shadow the deferral investment allocations made by participants in certain deferred compensation plans. The deferred compensation liability balances are valued based on amounts allocated by participants to the underlying performance measurement funds. Contingent consideration liability represents the estimated value (using a probability-weighted expected return approach) of future payments to be made to previous owners of an acquired business based on future revenues. Long-term notes payable with fixed interest rates have a carrying amount of $300 million and an estimated fair value of $325 million as of March 31, 2017 and $325 million as of December 30, 2016. The fair value of variable rate borrowings approximates carrying value. The Company uses significant other observable inputs to estimate fair value (level 2 of the fair value hierarchy) based on the present value of future cash flows and rates that would be available for issuance of debt with similar terms and remaining maturities. |
Recent Accounting Pronouncements |
3 Months Ended |
---|---|
Mar. 31, 2017 | |
New Accounting Pronouncements and Changes in Accounting Principles [Abstract] | |
Recent Accounting Pronouncements | A new accounting standard that changed certain aspects of accounting for share-based payments became effective for the Company in the first quarter of 2017. Excess tax benefits on exercised stock options that were previously credited to equity now reduce the current income tax provision. The change in accounting for excess tax benefits decreased the current income tax provision and increased net earnings for the first quarter by $3.7 million, reduced the effective income tax rate by 4 percentage points, increased the number of diluted average shares outstanding by 0.4 million and increased diluted earnings per share by $0.05. Under the new standard, excess tax benefits are no longer reclassified out of cash flows from operating activities to financing activities in the Consolidated Statements of Cash Flows. We elected to apply the cash flow presentation requirements retrospectively to all periods presented, which resulted in an increase in previously reported net cash provided by operating activities and a decrease in net cash provided by financing activities of $3.3 million for the quarter ended March 25, 2016. Also under the new standard, the Company elected to account for share-based grant forfeitures as they occur. The impact of the change in accounting for forfeitures was not significant, and was reflected in share-based compensation cost in the first quarter. |
New Accounting Pronouncements Not yet Adopted | In May 2014, the Financial Accounting Standards Board (FASB) issued a final standard on revenue from contracts with customers. The new standard sets forth a single comprehensive model for recognizing and reporting revenue. The new standard is effective for the Company in its fiscal year 2018 and permits the use of either a retrospective or a modified retrospective transition method. We have established an implementation team and engaged a third-party consultant to assist with our assessment of the impact of the new revenue guidance on our operations, consolidated financial statements and related disclosures. To date, this assessment has included (1) utilizing questionnaires to assist with the identification of our revenue streams, (2) performing sample contract analyses for each revenue stream identified, and (3) assessing the noted differences in recognition and measurement that may result from adopting this new standard. Based on the preliminary results of the evaluation, which is still in process, nothing has come to our attention that would indicate that adoption of the new standard will have a material impact on our consolidated financial statements. However, given our acquisition strategy, there may be additional revenue streams acquired prior to the adoption date. We currently believe the most significant potential changes relate to variable consideration and whether certain contracts' revenues will be recognized over time or at a point in time, although our technical analysis of these potential impacts is still on-going. We also anticipate changes to the consolidated balance sheet related to accounts receivable, contract assets, and contract liabilities. We are in the process of evaluating and designing the necessary changes to our business processes, systems and controls to support recognition and disclosure under the new standard. Further, we are continuing to assess what incremental disaggregated revenue disclosures will be required in our consolidated financial statements, and we continue to evaluate transition methods. In March 2017, the FASB issued a final standard that changes the presentation of net periodic benefit cost related to defined benefit plans. The Company will adopt the standard when it becomes effective in fiscal 2018 and it will be applied retrospectively to all periods presented. Under the new standard, net periodic benefit costs are required to be disaggregated between service costs presented as operating expenses and other components of pension costs presented as non-operating expenses. The Company currently charges service costs to segment operations and includes other components of pension cost in unallocated corporate operating expenses. Under the new standard, unallocated corporate operating expenses will decrease, operating earnings will increase and other expense will increase by the amount of other (non-service) components of pension cost. There will be no impact on reported segment earnings, net earnings or earnings per share. |
Recent Accounting Pronouncements (Policies) |
3 Months Ended |
---|---|
Mar. 31, 2017 | |
New Accounting Pronouncements and Changes in Accounting Principles [Abstract] | |
Recent Accounting Pronouncements | A new accounting standard that changed certain aspects of accounting for share-based payments became effective for the Company in the first quarter of 2017. Excess tax benefits on exercised stock options that were previously credited to equity now reduce the current income tax provision. The change in accounting for excess tax benefits decreased the current income tax provision and increased net earnings for the first quarter by $3.7 million, reduced the effective income tax rate by 4 percentage points, increased the number of diluted average shares outstanding by 0.4 million and increased diluted earnings per share by $0.05. Under the new standard, excess tax benefits are no longer reclassified out of cash flows from operating activities to financing activities in the Consolidated Statements of Cash Flows. We elected to apply the cash flow presentation requirements retrospectively to all periods presented, which resulted in an increase in previously reported net cash provided by operating activities and a decrease in net cash provided by financing activities of $3.3 million for the quarter ended March 25, 2016. Also under the new standard, the Company elected to account for share-based grant forfeitures as they occur. The impact of the change in accounting for forfeitures was not significant, and was reflected in share-based compensation cost in the first quarter. In May 2014, the Financial Accounting Standards Board (FASB) issued a final standard on revenue from contracts with customers. The new standard sets forth a single comprehensive model for recognizing and reporting revenue. The new standard is effective for the Company in its fiscal year 2018 and permits the use of either a retrospective or a modified retrospective transition method. We have established an implementation team and engaged a third-party consultant to assist with our assessment of the impact of the new revenue guidance on our operations, consolidated financial statements and related disclosures. To date, this assessment has included (1) utilizing questionnaires to assist with the identification of our revenue streams, (2) performing sample contract analyses for each revenue stream identified, and (3) assessing the noted differences in recognition and measurement that may result from adopting this new standard. Based on the preliminary results of the evaluation, which is still in process, nothing has come to our attention that would indicate that adoption of the new standard will have a material impact on our consolidated financial statements. However, given our acquisition strategy, there may be additional revenue streams acquired prior to the adoption date. We currently believe the most significant potential changes relate to variable consideration and whether certain contracts' revenues will be recognized over time or at a point in time, although our technical analysis of these potential impacts is still on-going. We also anticipate changes to the consolidated balance sheet related to accounts receivable, contract assets, and contract liabilities. We are in the process of evaluating and designing the necessary changes to our business processes, systems and controls to support recognition and disclosure under the new standard. Further, we are continuing to assess what incremental disaggregated revenue disclosures will be required in our consolidated financial statements, and we continue to evaluate transition methods. In March 2017, the FASB issued a final standard that changes the presentation of net periodic benefit cost related to defined benefit plans. The Company will adopt the standard when it becomes effective in fiscal 2018 and it will be applied retrospectively to all periods presented. Under the new standard, net periodic benefit costs are required to be disaggregated between service costs presented as operating expenses and other components of pension costs presented as non-operating expenses. The Company currently charges service costs to segment operations and includes other components of pension cost in unallocated corporate operating expenses. Under the new standard, unallocated corporate operating expenses will decrease, operating earnings will increase and other expense will increase by the amount of other (non-service) components of pension cost. There will be no impact on reported segment earnings, net earnings or earnings per share. |
Earnings per Share (Tables) |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2017 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Earnings Per Share [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Computation of basic and diluted earnings per share | The following table sets forth the computation of basic and diluted earnings per share (in thousands, except per share amounts):
|
Share-Based Awards (Tables) |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2017 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Employee Service Share-based Compensation, Aggregate Disclosures [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Options on common shares granted and outstanding | Options on common shares granted and outstanding, as well as the weighted average exercise price, are shown below (in thousands, except exercise prices):
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Black Scholes option pricing inputs | The fair value of each option grant is estimated on the date of grant using the Black-Scholes option-pricing model with the following weighted average assumptions and results:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair value of employee purchase rights | The benefit of the 15 percent discount from the lesser of the fair market value per common share on the first day and the last day of the plan year was added to the fair value of the employees’ purchase rights determined using the Black-Scholes option-pricing model with the following assumptions and results:
|
Retirement Benefits (Tables) |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2017 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Defined Benefit Pension Plans and Defined Benefit Postretirement Plans Disclosure [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Components of net periodic benefit cost | The components of net periodic benefit cost for retirement benefit plans were as follows (in thousands):
|
Shareholders' Equity (Tables) |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2017 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Stockholders' Equity Note [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Changes in components of accumulated other comprehensive income (loss) | Changes in components of accumulated other comprehensive income (loss), net of tax were (in thousands):
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Postretirement medical adjustments reclassified to pension cost | Amounts related to pension and postretirement medical adjustments are reclassified to pension cost, which is allocated to cost of products sold and operating expenses based on salaries and wages, approximately as follows (in thousands):
|
Segment Information (Tables) |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2017 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Segment Reporting [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Segment Reporting Information - Operations and Assets | Sales and operating earnings by segment were as follows (in thousands):
Assets by segment were as follows (in thousands):
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Segment Reporting Information - Geographic | Geographic information follows (in thousands):
|
Inventories (Tables) |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2017 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Inventory, Net [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Components of inventories | Major components of inventories were as follows (in thousands):
|
Intangible Assets (Tables) |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2017 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Goodwill and Intangible Assets Disclosure [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other intangible assets | Components of other intangible assets were (dollars in thousands):
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Future Amortization Expense | Estimated future amortization expense based on the current carrying amount of other intangible assets is as follows (in thousands):
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of goodwill roll forward | Changes in the carrying amount of goodwill for each reportable segment were (in thousands):
|
Other Current Liabilities (Tables) |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2017 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accrued Liabilities, Current [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Components of other current liabilities | Components of other current liabilities were (in thousands):
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accrued warranty liabilities activity | Following is a summary of activity in accrued warranty and service liabilities (in thousands):
|
Fair Value (Tables) |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2017 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair Value Disclosures [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of assets and liabilities measured at fair value | Assets and liabilities measured at fair value on a recurring basis and fair value measurement level were as follows (in thousands):
|
Earnings per Share (Details) - USD ($) $ / shares in Units, $ in Thousands |
3 Months Ended | |
---|---|---|
Mar. 31, 2017 |
Mar. 25, 2016 |
|
Earnings Per Share [Abstract] | ||
Net earnings available to common shareholders | $ 60,732 | $ 39,552 |
Weighted average shares outstanding for basic earnings per share (in shares) | 55,768,000 | 55,394,000 |
Dilutive effect of stock options computed using the treasury stock method and the average market price (in shares) | 1,944,000 | 1,315,000 |
Weighted average shares outstanding for diluted earnings per share (in shares) | 57,712,000 | 56,709,000 |
Basic net earnings (in dollars per share) | $ 1.09 | $ 0.71 |
Diluted net earnings (in dollars per share) | $ 1.05 | $ 0.70 |
Antidilutive securities excluded from the computation of diluted earnings per share | 885,000 | 1,909,000 |
Share-Based Awards - Options on common shares granted and outstanding (Details) - $ / shares shares in Thousands |
3 Months Ended | |
---|---|---|
Mar. 31, 2017 |
Dec. 30, 2016 |
|
Share-based Compensation Arrangement by Share-based Payment Award, Options, Outstanding [Roll Forward] | ||
Beginning (in shares) | 5,535 | |
Options granted (in shares) | 539 | |
Options exercised (in shares) | (387) | |
Options canceled (in shares) | (11) | |
Ending (in shares) | 5,676 | |
Share-based Compensation Arrangement by Share-based Payment Award, Options, Outstanding, Weighted Average Exercise Price [Abstract] | ||
Beginning (in dollars per share) | $ 55.26 | |
Granted (in dollars per share) | 91.02 | |
Exercised (in dollars per share) | 48.38 | |
Canceled (in dollars per share) | 77.19 | |
Ending (in dollars per share) | $ 59.09 | |
Options exercisable (in shares) | 3,769 | 3,672 |
Weighted average exercise price of exercisable options (dollars per share) | $ 48.24 | $ 45.40 |
Share-Based Awards - Narrative (Details) - USD ($) $ in Millions |
3 Months Ended | |
---|---|---|
Mar. 31, 2017 |
Mar. 25, 2016 |
|
Disclosure of Compensation Related Costs, Share-based Payments [Abstract] | ||
Share-based compensation expense | $ 5.5 | $ 6.1 |
Unrecognized compensation cost | $ 21.5 | |
Weighted average recognition period | 2 years 1 month | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||
Stock purchase plan discount from market value | 15.00% | |
Employee Stock Purchase Plan | ||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||
Employee stock purchase plan shares issued | 167,000 | 170,000 |
Share-Based Awards - Black Scholes option pricing inputs (Details) - Stock Option - $ / shares |
3 Months Ended | |
---|---|---|
Mar. 31, 2017 |
Mar. 25, 2016 |
|
Fair Value Assumptions and Methodology [Abstract] | ||
Expected life in years | 7 years | 7 years |
Interest rate | 2.30% | 1.40% |
Volatility | 26.70% | 30.30% |
Dividend yield | 1.60% | 1.90% |
Weighted average fair value per share (in dollars per share) | $ 23.93 | $ 18.89 |
Share-Based Awards - Fair value of employee purchase rights (Details) - Employee Stock Purchase Plan - $ / shares |
3 Months Ended | |
---|---|---|
Mar. 31, 2017 |
Mar. 25, 2016 |
|
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||
Expected life in years | 1 year | 1 year |
Interest rate | 0.90% | 0.70% |
Volatility | 22.30% | 24.60% |
Dividend yield | 1.50% | 1.70% |
Weighted average fair value per share (in dollars per share) | $ 21.97 | $ 19.14 |
Retirement Benefits (Details) - USD ($) $ in Thousands |
3 Months Ended | |
---|---|---|
Mar. 31, 2017 |
Mar. 25, 2016 |
|
Pension | ||
Defined Benefit Plan Disclosure [Line Items] | ||
Service cost | $ 2,061 | $ 1,997 |
Interest cost | 3,930 | 4,017 |
Expected return on assets | (4,352) | (4,637) |
Amortization and other | 2,325 | 2,300 |
Net periodic benefit cost | 3,964 | 3,677 |
Postretirement Medical | ||
Defined Benefit Plan Disclosure [Line Items] | ||
Service cost | 175 | 150 |
Interest cost | 275 | 262 |
Amortization | 50 | (138) |
Net periodic benefit cost | $ 500 | $ 274 |
Shareholders' Equity - Postretirement medical adjustments reclassified to pension cost (Details) - USD ($) $ in Thousands |
3 Months Ended | |
---|---|---|
Mar. 31, 2017 |
Mar. 25, 2016 |
|
Reclassification from AOCI | ||
Reclassification after tax | $ 1,234 | $ 904 |
Pension and Postretirement Medical | ||
Reclassification from AOCI | ||
Reclassification before tax | 2,000 | 1,473 |
Income tax (benefit) | (766) | (569) |
Reclassification after tax | 1,234 | 904 |
Cost of products sold | Pension and Postretirement Medical | ||
Reclassification from AOCI | ||
Reclassification before tax | 708 | 528 |
Product development | Pension and Postretirement Medical | ||
Reclassification from AOCI | ||
Reclassification before tax | 298 | 204 |
Selling, marketing and distribution | Pension and Postretirement Medical | ||
Reclassification from AOCI | ||
Reclassification before tax | 646 | 486 |
General and administrative | Pension and Postretirement Medical | ||
Reclassification from AOCI | ||
Reclassification before tax | $ 348 | $ 255 |
Shareholders' Equity Accelerated Share Repurchase (Details) $ in Millions |
Feb. 21, 2017
USD ($)
shares
|
---|---|
Stockholders' Equity Note [Abstract] | |
ASR Initial Payment | $ | $ 90 |
ASR Initial Shares | shares | 850,000 |
ASR Fair Value Of Initial Shares | $ | $ 78 |
ASR Hypothetical Settlement Shares | shares | 135,000 |
Segment Reporting Information - Operations and Assets (Details) $ in Thousands |
3 Months Ended | ||
---|---|---|---|
Mar. 31, 2017
USD ($)
segment
|
Mar. 25, 2016
USD ($)
|
Dec. 30, 2016
USD ($)
|
|
Segment Reporting Information [Line Items] | |||
Number of reportable segments | segment | 3 | ||
Net Sales | $ 340,590 | $ 304,912 | |
Operating Earnings | 85,821 | 60,949 | |
Assets | 1,313,850 | $ 1,243,109 | |
Operating Segments | Industrial | |||
Segment Reporting Information [Line Items] | |||
Net Sales | 156,390 | 147,088 | |
Operating Earnings | 53,735 | 45,794 | |
Assets | 556,290 | 546,366 | |
Operating Segments | Process | |||
Segment Reporting Information [Line Items] | |||
Net Sales | 70,029 | 64,285 | |
Operating Earnings | 13,463 | 7,277 | |
Assets | 324,378 | 318,444 | |
Operating Segments | Contractor | |||
Segment Reporting Information [Line Items] | |||
Net Sales | 114,171 | 93,539 | |
Operating Earnings | 26,019 | 16,743 | |
Assets | 244,759 | 208,016 | |
Unallocated corporate | |||
Segment Reporting Information [Line Items] | |||
Operating Earnings | (7,396) | $ (8,865) | |
Assets | $ 188,423 | $ 170,283 |
Segment Reporting Information - Geographic (Details) - USD ($) $ in Thousands |
3 Months Ended | ||
---|---|---|---|
Mar. 31, 2017 |
Mar. 25, 2016 |
Dec. 30, 2016 |
|
Geographic Information [Line Items] | |||
Net Sales | $ 340,590 | $ 304,912 | |
Long-lived Assets | 191,948 | $ 189,596 | |
United States | |||
Geographic Information [Line Items] | |||
Net Sales | 174,854 | 153,001 | |
Long-lived Assets | 153,982 | 151,911 | |
Other countries | |||
Geographic Information [Line Items] | |||
Net Sales | 165,736 | $ 151,911 | |
Long-lived Assets | $ 37,966 | $ 37,685 |
Inventories (Details) - USD ($) $ in Thousands |
Mar. 31, 2017 |
Dec. 30, 2016 |
---|---|---|
Inventory, Net [Abstract] | ||
Finished products and components | $ 113,716 | $ 113,643 |
Products and components in various stages of completion | 56,575 | 50,557 |
Raw materials and purchased components | 92,005 | 84,631 |
Inventory gross | 262,296 | 248,831 |
Reduction to LIFO cost | (47,350) | (47,222) |
Total | $ 214,946 | $ 201,609 |
Intangible Assets Future Amortization Expense (Details) $ in Thousands |
Mar. 31, 2017
USD ($)
|
---|---|
Finite-Lived Intangible Assets, Net, Amortization Expense, Fiscal Year Maturity [Abstract] | |
Estimated amortization expense 2017 | $ 14,558 |
Estimated amortization expense 2018 | 14,303 |
Estimated amortization expense 2019 | 13,974 |
Estimated amortization expense 2020 | 13,798 |
Estimated amortization expense 2021 | 13,635 |
Estimated amortization expense thereafter | $ 62,595 |
Intangible Assets - Goodwill Rollforward (Details) $ in Thousands |
3 Months Ended |
---|---|
Mar. 31, 2017
USD ($)
| |
Goodwill [Roll Forward] | |
Beginning balance | $ 259,849 |
Additions from business acquisitions | 7,152 |
Foreign currency translation | 2,327 |
Ending balance | 269,328 |
Industrial | |
Goodwill [Roll Forward] | |
Beginning balance | 150,556 |
Additions from business acquisitions | 7,152 |
Foreign currency translation | 2,066 |
Ending balance | 159,774 |
Process | |
Goodwill [Roll Forward] | |
Beginning balance | 96,561 |
Additions from business acquisitions | 0 |
Foreign currency translation | 261 |
Ending balance | 96,822 |
Contractor | |
Goodwill [Roll Forward] | |
Beginning balance | 12,732 |
Additions from business acquisitions | 0 |
Foreign currency translation | 0 |
Ending balance | $ 12,732 |
Intangible Assets - Narrative (Details) - USD ($) $ in Millions |
3 Months Ended | |
---|---|---|
Mar. 31, 2017 |
Mar. 25, 2016 |
|
Goodwill and Intangible Assets Disclosure [Abstract] | ||
Amortization of intangible assets | $ 3.6 | $ 4.8 |
Other Current Liabilities - Components of other current liabilities (Details) - USD ($) $ in Thousands |
Mar. 31, 2017 |
Dec. 30, 2016 |
---|---|---|
Other Current Liabilities Details [Abstract] | ||
Accrued self-insurance retentions | $ 7,146 | $ 7,105 |
Accrued warranty and service liabilities | 9,303 | 8,934 |
Accrued trade promotions | 4,774 | 6,007 |
Payable for employee stock purchases | 1,499 | 9,328 |
Customer advances and deferred revenue | 15,894 | 9,400 |
Income taxes payable | 16,491 | 8,608 |
Other | 23,397 | 22,505 |
Total | $ 78,504 | $ 71,887 |
Other Current Liabilities - Accrued warranty liabilities activity (Details) $ in Thousands |
3 Months Ended |
---|---|
Mar. 31, 2017
USD ($)
| |
Activity In Accrued Warranty And Service Liabilities Abstract | |
Balance, beginning of year | $ 8,934 |
Charged to expense | 1,855 |
Margin on parts sales reversed | 708 |
Reductions for claims settled | (2,194) |
Balance, end of period | $ 9,303 |
Other Current Liabilities - Narrative (Details) - USD ($) $ in Millions |
Mar. 31, 2017 |
Dec. 30, 2016 |
---|---|---|
Other Current Assets | ||
Restricted Cash and Cash Equivalents Items [Line Items] | ||
Restricted cash and cash equivalents | $ 8.6 | $ 9.2 |
Fair Value (Details) - USD ($) $ in Thousands |
Mar. 31, 2017 |
Dec. 30, 2016 |
---|---|---|
Assets | ||
Total assets at fair value | $ 14,467 | $ 14,356 |
Liabilities | ||
Total liabilities at fair value | 8,041 | 7,346 |
Long term debt carrying amount | 300,000 | 300,000 |
Long term debt fair value | 325,000 | 325,000 |
Level 2 | ||
Assets | ||
Cash surrender value of life insurance | 14,467 | 13,785 |
Forward exchange contracts | 0 | 571 |
Liabilities | ||
Deferred compensation | 3,414 | 3,265 |
Forward exchange contracts | 546 | 0 |
Level 3 | ||
Liabilities | ||
Contingent consideration | $ 4,081 | $ 4,081 |
Recent Accounting Pronouncements New Accounting Pronouncements (Details) - USD ($) $ / shares in Units, shares in Millions |
3 Months Ended | ||
---|---|---|---|
Mar. 31, 2017 |
Mar. 25, 2016 |
Dec. 30, 2016 |
|
New Accounting Pronouncements or Change in Accounting Principle [Line Items] | |||
Net Earnings | $ 60,732,000 | $ 39,552,000 | |
Diluted net earnings (in dollars per share) | $ 1.05 | $ 0.70 | |
Net Cash Provided by (Used in) Operating Activities | $ 50,224,000 | $ 28,878,000 | |
Net Cash Provided by (Used in) Financing Activities | (7,920,000) | 17,243,000 | |
Accounting Standards Update 2016-09 [Member] | |||
New Accounting Pronouncements or Change in Accounting Principle [Line Items] | |||
Net Earnings | $ 3,700,000 | ||
Diluted net earnings (in dollars per share) | $ 0.05 | ||
Net Cash Provided by (Used in) Operating Activities | 3,300,000 | ||
Net Cash Provided by (Used in) Financing Activities | $ (3,300,000) | ||
Effect of Change on Effective Tax Rate | (4.00%) | ||
Effect of Change on Diluted Average Shares Outstanding | 0.4 | ||
Cumulative Effect of Change on Equity | $ 0 |
6$)0/&,O&K4:EK5C):X+%3<$/MP
M,EM18"O0Z@<%:#H%A@V2H$NMRB(+5LMPU0)<@>)>2Q5KR)[23-*!U3JR VF9
MKEJ@*U#>:Z$8S1V;W8(,RUN
M[S-V#3HSY#1!^ J2+ B&XDL$OA7AQ-_1^38]W4PPC?1T'3T]; OL-P7V46#_
MOPK?0Y+TPS\QV*JC&FP39\F1T@Q=G..5=QG7!QY?Y"]\FO5OPC:R<^1B/+YK
M['YMC =,97># ]3B]UH,!;4/QWL\VVG()L.;?OX_;/G$Q1]02P,$% @
MMH*:2@U:=_BS 0 T@, !D !X;"]W;W)K+Y1,
MQ7^'"T@?'I3X'"5*&U=2]M:AFEB\%,5?QUWHN _CS2Z=8.N 9 (D,V ?\[ Q
M451^SQTO,H,#,6/O.QZ>>'M(?&_*X(RMB'=>O/7>2[%-KS-V"413S'&,298Q
M&PO=V]R:W-H965T
P.
MP>00S XR]_\
M2$D'&GY(@G!<)0 (1^.J]P:30$GYR0Q-PLG8I9+ZFSLX[0>S-=:3Q.A\HP:V
M=KQZIVFGO1^$G_)*.'LFU9QBIHDC8Y(JC?Z3>F%G-6#VFX(>I5XF:LW;*:O=
M2%9W$Z37C[&K?U!+ P04 " "V@II*'*G7B=,! "-! &0 'AL+W=O
M J/)(SO7RB>"J1\E\:(D'A1LH4R:]&X5
MC""R4%Q1@5'B1TF]**F+DD(+)7562?(\L5!<40;ADP^4>5$R#TIDH63.*E&"
MK=)5K@BCN/"CY%Z4W(-B;>AM[J*D!;;+XJIP J&?I?"R%!X6:Q]L"Y (C9L!FA3]AK]J[0"KJC
MGZ:PI=WD-B6NIV&3XO:O[VL5]!P,-G@'3()>3=0=H#B<@L:3?9MG5\OCZT.N
MX09V(UK206H*HVYFN:5UK)>7CKQ5UQYB:>#E^4_]BDE?)[(B@:U;_J?:R
MG+NIZ^SI@9QJ^]"/9,JO/7G)(GQB15EO!%95>KBW,9M/0D
M=3=7?3[='M- LF&^&<%R/6_^ 5!+ P04 " "V@II*SD0M-@0" !M!0
M&0 'AL+W=O'TH>.@V&]?.>V
M<@'7"<)U0LOU)+RTW3?&KH064^E#L'2(1>?A#KJL-JH2UGUA-[\6()&0#34'
ML3J>Q:SKLT^
0!($$0D[@0)4EEM704B$YGN'GY&^/&7__GMNG?VI1B.NH/^7U_A M-^C56=%O#SK=_N5?7_W]X[GYZ-Z]>_4_?_K7O_P_Y^?_UW[XY
YT7G][V[KH?+Y0@E(-]ZI6JW4AJ"BXQJ*0I(V*R<.^
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MQC?#%??#E8H?W([.+UNMF_EO+EJCSQ- 9A SPCL@*/#9#50<>ZP0D(,4X ]X*6A,.
MPDZ4+_'00F=[>)C2P_%XD BXK.AVE@VKM.0VQ2B 63QK[@TK2 7.M2E3XB6NX./6K^@H'8Y$4:, N*4+^72)!X$HB1*HH#GD' +,LPS?
M5M:.N@]G2+ %Y5 QQR<;R^X0U5=?4LDQ.SS>\ $>P
MH06/1;.U0(CNL,I5T1"'0E',Q0G^D#F=*"B0NJ VI6YM&$ WRCDK':A^B54%R_RMR]>N6;2'*7C
M&AJ$?HD85K\LY;R&].OSL[,S;#C3E*^:_=/H3T,@
M('R"Y3*=_[P=C=./GQ=SK<7YGHFV0_IX?'/,K;N#V:!*!+\;=M@"^>?+%N G
M-6SQK-FB]O.-"O>YL1LG:S=.SND]E'4:I?)42N6D6.E@X]2HH!=@C&:9%;'X
MG#Z8CQ]._-0=(CB0FAIS+"JV$1J-^CPUZE-O!E2PTKM^>W!=S(GZRZ ]51V+
MC/2A&!6M8?O* #%EZ(WN)G0_]L-K$TQI53#FL!S:VAYSYA;$',=-S:2
VVI(V4GOB25CAP+_2DM3GKK(\!&K%^:6RPNP/6*(&3=;WVDNG&^WJ)
M,KV;N];(]$D[:K"8S4[;][33MG,:YP.FJU^#-(>2S^!0\I&U4'/&>-IGC$^M
M0PXT7(T:.87-9%H).U!L2)X(Q(^54:&6,I8J+D*:E4IM)([A(^!Y+MS5,,&ZFMCQICKTFD
M4F)=:BUI6.9ZT$D;R)H(!.[U])"CVYY]^\PTEK;8$Z*5\=0KRYC1BI3HBVA/=!@ZKWO.0]$BN2;+-]G6=+QKUYSQ*:1B4H*PEXN#X=1I+2@H*'
MFVU$4YWOR=1 M(_%\$NW73PS92>P BH1X#0'T3V71,C2E-*@>9Y,O#&P6J##
MJ1!L;]8R3A+IG'(L* G4T9CK4JU)$_,]'*TWJ;5ZR'.R"BSJ8&PZ6"5)<44*
M<;HN%9BB^09IQ6[=Z1-L;WZ*@E@LC3[)/%-9*!68>>^4UTMC9,I&,*ITEDF%XY+*ZV S6X6ALVL2G!N,TKR;M(L40
M%9L=^@ :./(\2Q.^WR-$1(J53J00&XEX;Z&PN&> ;A*E(113TD$4^?'TG
M3QC<#G?#4^IHI*:(>H^"99*;6@G"*C#V 70=7^(@(1Z0J>VV3#UPN$ EH"%8G9^380C8EOER:T!7EZFN::V5
M&BZE DF5,AX4YOH>0.KRHV'PC.CR+NSBZWDMNMZ!>56 _;+N_@>G/]B6-7&:1W=J$3,,QP=!% LY=6G-E93\+RG
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MH-@'SK4MUZ+1VGDF4P]L8RGX$:94F43G:3Y^,=.]\O9:'S7*_[ZZ@(>>7[1
MNN[V[MY^ZEX7H[/?BJ]G'P;7K?Z/DVNC[G\7;S&Z&?_XZG]ZK>+LV$QAK=U!_WU+FK3EKMIRSW]E7R-67WI)*>P[LW6
MU&E:U$;+?-=:!C63C([G%GVOWL_7UA#\GO'=6:N?7*'AEVZ[6-S=VL?A?V'=
M-O5KBFI+'GLI$M8$P-^M/*C7FM:6H?%2Y*$)Q \V1>-AJU.%HMR?]!=*D4L$QJK(18\$;\DR%^91%G%*D4A]BI_1UBN
M69F(I;K7GWW\[-7L4K6+3EOZ][D_OT7W\#O7R8T9S6A*M@=V%;P(ZF(
MMO$%;UJR.H$\B/>.L[3+"4WOX.W&*7#1= 9+2PM.LC&A451.RT0.+,EJY])T
M!G1F*8_O&=P _V;D#'B1OS-(R@IQ5T&_D0>6,V5].S&55&$JJ64KR27U3YQ.
MV>YDT#?>;K9Z]:W:?$L2:;6S8C"+<7'7)W%:9BF!4W#7([#1Y62\R%D1YTPH
MHCJLZ#