XML 87 R15.htm IDEA: XBRL DOCUMENT v2.4.0.8
GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION
6 Months Ended
Jun. 29, 2013
GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION  
GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION

(7) GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION

        The Company has $450,000 principal amount of senior unsecured notes outstanding at a coupon interest rate of 6.625% per annum. The notes are guaranteed, jointly, severally, fully and unconditionally by certain of the Company's current and future direct and indirect domestic and foreign subsidiaries (collectively the "Guarantors"), excluding its other current domestic and foreign subsidiaries which do not guarantee the debt (collectively referred to as the "Non-Guarantors"). All Guarantors are 100% owned by the parent company.

        Consolidated financial information for the Company ("Parent"), the Guarantor subsidiaries and the Non-Guarantor subsidiaries is as follows:


CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS
For the Thirteen weeks ended June 29, 2013

 
  Parent   Guarantors   Non-Guarantors   Eliminations   Total  

Net sales

  $ 426,817   $ 169,027   $ 360,802   $ (77,987 ) $ 878,659  

Cost of sales

    297,949     126,290     273,482     (80,533 )   617,188  
                       

Gross profit

    128,868     42,737     87,320     2,546     261,471  

Selling, general and administrative expenses

    55,720     14,347     47,139     —     117,206  
                       

Operating income

    73,148     28,390     40,181     2,546     144,265  
                       

Other income (expense):

                               

Interest expense

    (7,636 )   (11,944 )   (390 )   11,945     (8,025 )

Interest income

    8     237     13,552     (11,945 )   1,852  

Other

    394     31     (302 )   —     123  
                       

 

    (7,234 )   (11,676 )   12,860     —     (6,050 )
                       

Earnings before income taxes and equity in earnings of nonconsolidated subsidiaries

    65,914     16,714     53,041     2,546     138,215  
                       

Income tax expense (benefit):

                               

Current

    24,824     6,546     16,182     658     48,210  

Deferred

    (750 )   1,399     (1,691 )   —     (1,042 )
                       

 

    24,074     7,945     14,491     658     47,168  
                       

Earnings before equity in earnings of nonconsolidated subsidiaries

    41,840     8,769     38,550     1,888     91,047  

Equity in earnings of nonconsolidated subsidiaries

    47,723     23,234     —     (70,688 )   269  
                       

Net earnings

    89,563     32,003     38,550     (68,800 )   91,316  

Less: Earnings attributable to noncontrolling interests

    —     —     (1,753 )   —     (1,753 )
                       

Net earnings attributable to Valmont Industries, Inc

  $ 89,563   $ 32,003   $ 36,797   $ (68,800 ) $ 89,563  
                       

CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS
For the Twenty-six Weeks Ended June 29, 2013

 
  Parent   Guarantors   Non-Guarantors   Eliminations   Total  

Net sales

  $ 843,430   $ 339,876   $ 686,211   $ (171,228 ) $ 1,698,289  

Cost of sales

    598,629     255,288     521,865     (174,333 )   1,201,449  
                       

Gross profit

    244,801     84,588     164,346     3,105     496,840  

Selling, general and administrative expenses

    105,746     28,341     100,298     —     234,385  
                       

Operating income

    139,055     56,247     64,048     3,105     262,455  
                       

Other income (expense):

                               

Interest expense

    (15,391 )   (24,574 )   (824 )   24,574     (16,215 )

Interest income

    15     490     27,274     (24,574 )   3,205  

Other

    1,802     46     (169 )   —     1,679  
                       

 

    (13,574 )   (24,038 )   26,281     —     (11,331 )
                       

Earnings before income taxes and equity in earnings of nonconsolidated subsidiaries

    125,481     32,209     90,329     3,105     251,124  
                       

Income tax expense (benefit):

                               

Current

    45,999     13,382     26,652     837     86,870  

Deferred

    (2,504 )   1,702     (3,927 )   —     (4,729 )
                       

 

    43,495     15,084     22,725     837     82,141  
                       

Earnings before equity in earnings of nonconsolidated subsidiaries

    81,986     17,125     67,604     2,268     168,983  

Equity in earnings of nonconsolidated subsidiaries

    85,146     42,385     207     (127,265 )   473  
                       

Net earnings

    167,132     59,510     67,811     (124,997 )   169,456  

Less: Earnings attributable to noncontrolling interests

    —     —     (2,324 )   —     (2,324 )
                       

Net earnings attributable to Valmont Industries, Inc

    167,132     59,510     65,487     (124,997 )   167,132  
                       

CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS
For the Thirteen weeks ended June 30, 2012

 
  Parent   Guarantors   Non-Guarantors   Eliminations   Total  

Net sales

  $ 347,643   $ 152,159   $ 333,171   $ (65,658 ) $ 767,315  

Cost of sales

    249,557     121,658     261,374     (64,669 )   567,920  
                       

Gross profit

    98,086     30,501     71,797     (989 )   199,395  

Selling, general and administrative expenses

    43,762     13,177     45,104     —     102,043  
                       

Operating income

    54,324     17,324     26,693     (989 )   97,352  
                       

Other income (expense):

                               

Interest expense

    (7,573 )   (12,244 )   152     12,244     (7,421 )

Interest income

    5     129     14,020     (12,244 )   1,910  

Other

    (454 )   11     (1,534 )   —     (1,977 )
                       

 

    (8,022 )   (12,104 )   12,638     —     (7,488 )
                       

Earnings before income taxes and equity in earnings of nonconsolidated subsidiaries

    46,302     5,220     39,331     (989 )   89,864  
                       

Income tax expense (benefit):

                               

Current

    19,363     6,197     10,425     —     35,985  

Deferred

    (2,963 )   (1,031 )   (1,199 )   —     (5,193 )
                       

 

    16,400     5,166     9,226     —     30,792  
                       

Earnings before equity in earnings of nonconsolidated subsidiaries

    29,902     54     30,105     (989 )   59,072  

Equity in earnings of nonconsolidated subsidiaries

    30,078     23,253     2,276     (53,520 )   2,087  
                       

Net earnings

  $ 59,980   $ 23,307   $ 32,381   $ (54,509 ) $ 61,159  

Less: Earnings attributable to noncontrolling interests

    —     —     (1,179 )   —     (1,179 )
                       

Net earnings attributable to Valmont Industries, Inc

  $ 59,980   $ 23,307   $ 31,202   $ (54,509 ) $ 59,980  
                       

CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS
For the Twenty-six Weeks Ended June 30, 2012

 
  Parent   Guarantors   Non-Guarantors   Eliminations   Total  

Net sales

    712,483     280,871     627,113     (135,802 )   1,484,665  

Cost of sales

    517,069     225,300     491,297     (134,710 )   1,098,956  
                       

Gross profit

    195,414     55,571     135,816     (1,092 )   385,709  

Selling, general and administrative expenses

    87,034     26,965     91,540     —     205,539  
                       

Operating income

    108,380     28,606     44,276     (1,092 )   180,170  

Other income (expense):

                               

Interest expense

    (15,255 )   (24,501 )   27     24,501     (15,228 )

Interest income

    14     323     28,152     (24,501 )   3,988  

Other

    1,005     25     (1,430 )   —     (400 )
                       

 

    (14,236 )   (24,153 )   26,749     —     (11,640 )
                       

Earnings before income taxes and equity in earnings of nonconsolidated subsidiaries              

    94,144     4,453     71,025     (1,092 )   168,530  
                       

Income tax expense (benefit):

                               

Current

    36,548     5,296     21,170     —     63,014  

Deferred

    (2,769 )   139     (1,826 )   —     (4,456 )
                       

 

    33,779     5,435     19,344     —     58,558  
                       

Earnings before equity in earnings of nonconsolidated subsidiaries

    60,365     (982 )   51,681     (1,092 )   109,972  

Equity in earnings of nonconsolidated subsidiaries

    51,940     46,361     3,932     (98,458 )   3,775  
                       

Net earnings

    112,305     45,379     55,613     (99,550 )   113,747  

Less: Earnings attributable to noncontrolling interests

    —     —     (1,442 )   —     (1,442 )
                       

Net earnings attributable to Valmont Industries, Inc

  $ 112,305   $ 45,379   $ 54,171   $ (99,550 ) $ 112,305  
                       

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
For the Thirteen weeks ended June 29, 2013

 
  Parent   Guarantors   Non-Guarantors   Eliminations   Total  

Net earnings

  $ 89,563   $ 32,003   $ 38,550   $ (68,800 ) $ 91,316  
                       

Other comprehensive income (loss), net of tax:

                               

Foreign currency translation adjustments:

                               

Unrealized gains (losses) arising during the period

    —     65,807     (118,769 )   —     (52,962 )

Realized (loss) included in net earnings during the period

    —     —     —     —     —  
                       

 

    —     65,807     (118,769 )   —     (52,962 )
                       

Unrealized loss on cash flow hedge:

                               

Amortization cost included in interest expense          

    100     —     —     —     100  
                       

 

    100     —     —     —     100  
                       

Actuarial gain (loss) in defined benefit pension plan liability

    —     —     42     —     42  

Equity in other comprehensive income

   
(49,618

)
 
—
   
—
   
49,618
   
—
 
                       

Other comprehensive income (loss)

    (49,518 )   65,807     (118,727 )   49,618     (52,820 )
                       

Comprehensive income

    40,045     97,810     (80,177 )   (19,182 )   38,496  

Comprehensive income attributable to noncontrolling interests

    —     —     1,549     —     1,549  
                       

Comprehensive income attributable to Valmont Industries, Inc. 

  $ 40,045   $ 97,810   $ (78,628 ) $ (19,182 ) $ 40,045  
                       


CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
For the Twenty-six Weeks Ended June 29, 2013

 
  Parent   Guarantors   Non-Guarantors   Eliminations   Total  

Net earnings

  $ 167,132   $ 59,510   $ 67,811   $ (124,997 ) $ 169,456  
                       

Other comprehensive income (loss), net of tax:

                               

Foreign currency translation adjustments:

                               

Unrealized gains (losses) arising during the period

    —     27,486     (90,068 )   —     (62,582 )

Realized (loss) included in net earnings during the period

    —     —     (5,194 )   —     (5,194 )
                       

 

    —     27,486     (95,262 )   —     (67,776 )
                       

Unrealized loss on cash flow hedge:

                               

Amortization cost included in interest expense          

    200     —     —     —     200  
                       

 

    200     —     —     —     200  
                       

Actuarial gain (loss) in defined benefit pension plan liability

    —     —     (894 )   —     (894 )

Equity in other comprehensive income

   
(63,157

)
 
—
         
63,157
   
—
 
                       

Other comprehensive income (loss)

    (62,957 )   27,486     (96,156 )   63,157     (68,470 )
                       

Comprehensive income

    104,175     86,996     (28,345 )   (61,840 )   100,986  

Comprehensive income attributable to noncontrolling interests

    —     —     3,189     —     3,189  
                       

Comprehensive income attributable to Valmont Industries, Inc. 

  $ 104,175   $ 86,996   $ (25,156 ) $ (61,840 ) $ 104,175  
                       


CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
For the Thirteen weeks ended June 30, 2012

 
  Parent   Guarantors   Non-Guarantors   Eliminations   Total  

Net earnings

  $ 59,980   $ 23,307   $ 32,381   $ (54,509 ) $ 61,159  
                       

Other comprehensive income (loss), net of tax:

                               

Foreign currency translation adjustments:

                               

Unrealized gains (losses) arising during the period

    —     14,123     (38,433 )   (6,511 )   (30,821 )
                       

 

    —     14,123     (38,433 )   (6,511 )   (30,821 )
                       

Unrealized loss on cash flow hedge:

                               

Amortization cost included in interest expense          

    100     —     —     —     100  
                       

 

    100     —     —     —     100  
                       

Actuarial gain (loss) in defined benefit pension plan liability

    —     —     (1,238 )   —     (1,238 )

Equity in other comprehensive income

   
(28,347

)
 
—
   
—
   
28,347
   
—
 
                       

Other comprehensive income (loss)

    (28,247 )   14,123     (39,671 )   21,836     (31,959 )
                       

Comprehensive income

    31,733     37,430     (7,290 )   (32,673 )   29,200  

Comprehensive income attributable to noncontrolling interests

    —     —     2,533     —     2,533  
                       

Comprehensive income attributable to Valmont Industries, Inc. 

  $ 31,733   $ 37,430   $ (4,757 ) $ (32,673 ) $ 31,733  
                       


CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
For the Twenty-six Weeks Ended June 30, 2012

 
  Parent   Guarantors   Non-Guarantors   Eliminations   Total  

Net earnings

  $ 112,305   $ 45,379   $ 55,613   $ (99,550 ) $ 113,747  
                       

Other comprehensive income (loss), net of tax:

                               

Foreign currency translation adjustments:

                               

Unrealized gains (losses) arising during the period

    —     (2,244 )   7,496     (6,511 )   (1,259 )
                       

 

    —     (2,244 )   7,496     (6,511 )   (1,259 )
                       

Unrealized loss on cash flow hedge:

                               

Amortization cost included in interest expense          

    200     —     —     —     200  
                       

 

    200     —     —     —     200  
                       

Actuarial gain in defined benefit pension plan liability

    —     —     633     —     633  

Equity in other comprehensive income

   
(1,665

)
 
—
   
—
   
1,665
   
—
 
                       

Other comprehensive income (loss)

    (1,465 )   (2,244 )   8,129     (4,846 )   (426 )
                       

Comprehensive income

    110,840     43,135     63,742     (104,396 )   113,321  

Comprehensive income attributable to noncontrolling interests

    —     —     (2,481 )   —     (2,481 )
                       

Comprehensive income attributable to Valmont Industries, Inc. 

  $ 110,840   $ 43,135   $ 61,261   $ (104,396 ) $ 110,840  
                       

CONDENSED CONSOLIDATED BALANCE SHEETS
June 29, 2013

 
  Parent   Guarantors   Non-Guarantors   Eliminations   Total  

ASSETS

                               

Current assets:

                               

Cash and cash equivalents

  $ 135,336   $ 29,738   $ 325,403   $ —   $ 490,477  

Receivables, net

    143,707     81,159     288,900     —     513,766  

Inventories

    135,396     70,345     207,667     —     413,408  

Prepaid expenses

    6,573     712     26,302     —     33,587  

Refundable and deferred income taxes

    38,155     5,605     24,408     —     68,168  
                       

Total current assets

    459,167     187,559     872,680     —     1,519,406  
                       

Property, plant and equipment, at cost

    476,731     141,114     401,143     —     1,018,988  

Less accumulated depreciation and amortization

    296,524     58,723     133,259     —     488,506  
                       

Net property, plant and equipment

    180,207     82,391     267,884     —     530,482  
                       

Goodwill

    20,108     107,542     204,717     —     332,367  

Other intangible assets

    419     50,869     117,182     —     168,470  

Investment in subsidiaries and intercompany accounts

    1,446,491     1,348,693     556,568     (3,351,752 )   —  

Other assets

    36,588     —     64,310     —     100,898  
                       

Total assets

  $ 2,142,980   $ 1,777,054   $ 2,083,341   $ (3,351,752 ) $ 2,651,623  
                       

LIABILITIES AND SHAREHOLDERS' EQUITY

                               

Current liabilities:

                               

Current installments of long-term debt

  $ 188   $ —   $ 269   $ —   $ 457  

Notes payable to banks

    —     —     16,004     —     16,004  

Accounts payable

    66,559     19,128     126,410     —     212,097  

Accrued employee compensation and benefits

    58,734     9,046     32,756     —     100,536  

Accrued expenses

    37,575     4,227     39,186     —     80,988  

Dividends payable

    6,693     —     —     —     6,693  
                       

Total current liabilities

    169,749     32,401     214,625     —     416,775  
                       

Deferred income taxes

    19,182     28,254     32,715     —     80,151  

Long-term debt, excluding current installments

    470,919     532,852     743     (532,852 )   471,662  

Defined benefit pension liability

    —     —     98,707     —     98,707  

Deferred compensation

    29,689     —     7,428     —     37,117  

Other noncurrent liabilities

    7,551     —     41,303     —     48,854  

Shareholders' equity:

                               

Common stock of $1 par value

    27,900     457,950     254,982     (712,932 )   27,900  

Additional paid-in capital

    —     150,286     894,239     (1,044,525 )   —  

Retained earnings

    1,458,326     526,750     505,878     (1,032,628 )   1,458,326  

Accumulated other comprehensive income (loss)

    (19,019 )   48,561     (19,746 )   (28,815 )   (19,019 )

Treasury stock

    (21,317 )   —     —     —     (21,317 )
                       

Total Valmont Industries, Inc. shareholders' equity

    1,445,890     1,183,547     1,635,353     (2,818,900 )   1,445,890  
                       

Noncontrolling interest in consolidated subsidiaries

    —     —     52,467     —     52,467  
                       

Total shareholders' equity

    1,445,890     1,183,547     1,687,820     (2,818,900 )   1,498,357  
                       

Total liabilities and shareholders' equity

  $ 2,142,980   $ 1,777,054   $ 2,083,341   $ (3,351,752 ) $ 2,651,623  
                       

CONDENSED CONSOLIDATED BALANCE SHEETS
December 29, 2012

 
  Parent   Guarantors   Non-Guarantors   Eliminations   Total  

ASSETS

                               

Current assets:

                               

Cash and cash equivalents

  $ 40,926   $ 83,203   $ 290,000   $ —   $ 414,129  

Receivables, net

    144,161     86,403     285,338     —     515,902  

Inventories

    146,619     71,988     193,777     —     412,384  

Prepaid expenses

    7,153     1,029     16,962     —     25,144  

Refundable and deferred income taxes

    29,359     6,904     22,118     —     58,381  
                       

Total current assets

    368,218     249,527     808,195     —     1,425,940  
                       

Property, plant and equipment, at cost

    456,497     122,937     415,340     —     994,774  

Less accumulated depreciation and amortization

    288,226     55,239     138,697     —     482,162  
                       

Net property, plant and equipment

    168,271     67,698     276,643     —     512,612  
                       

Goodwill

    20,108     107,542     203,141     —     330,791  

Other intangible assets

    499     53,517     118,254     —     172,270  

Investment in subsidiaries and intercompany accounts

    1,456,159     1,246,777     615,152     (3,318,088 )   —  

Other assets

    32,511     —     94,427     —     126,938  
                       

Total assets

  $ 2,045,766   $ 1,725,061   $ 2,115,812   $ (3,318,088 ) $ 2,568,551  
                       

LIABILITIES AND SHAREHOLDERS' EQUITY

                               

Current liabilities:

                               

Current installments of long-term debt

  $ 189   $ —   $ 35   $ —   $ 224  

Notes payable to banks

    —     —     13,375     —     13,375  

Accounts payable

    72,610     22,006     117,808     —     212,424  

Accrued employee compensation and benefits

    61,572     10,530     29,803           101,905  

Accrued expenses

    30,641     4,674     43,188     —     78,503  

Income taxes payable

    —     31     669     (700 )   —  

Dividends payable

    6,002     —     —     —     6,002  
                       

Total current liabilities

    171,014     37,241     204,878     (700 )   412,433  
                       

Deferred income taxes

    23,305     27,851     37,144     —     88,300  

Long-term debt, excluding current installments

    471,828     599,873     765     (599,873 )   472,593  

Defined benefit pension liability

    —     —     112,043     —     112,043  

Deferred compensation

    25,200     —     6,720     —     31,920  

Other noncurrent liabilities

    4,507     —     39,745     —     44,252  

Shareholders' equity:

                               

Common stock of $1 par value

    27,900     457,950     254,982     (712,932 )   27,900  

Additional paid-in capital

    —     150,286     893,274     (1,043,560 )   —  

Retained earnings

    1,300,529     467,240     443,337     (910,577 )   1,300,529  

Accumulated other comprehensive income

    43,938     (15,380 )   65,826     (50,446 )   43,938  

Treasury stock

    (22,455 )   —     —     —     (22,455 )
                       

Total Valmont Industries, Inc. shareholders' equity

    1,349,912     1,060,096     1,657,419     (2,717,515 )   1,349,912  
                       

Noncontrolling interest in consolidated subsidiaries

    —     —     57,098     —     57,098  
                       

Total shareholders' equity

    1,349,912     1,060,096     1,714,517     (2,717,515 )   1,407,010  
                       

Total liabilities and shareholders' equity

  $ 2,045,766   $ 1,725,061   $ 2,115,812   $ (3,318,088 ) $ 2,568,551  
                       

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
For the Twenty-six Weeks Ended June 29, 2013

 
  Parent   Guarantors   Non-Guarantors   Eliminations   Total  

Cash flows from operating activities:

                               

Net earnings

  $ 167,132   $ 59,510   $ 67,811   $ (124,997 ) $ 169,456  

Adjustments to reconcile net earnings to net cash flows from operations:

                               

Depreciation and amortization

    9,834     6,452     21,900     —     38,186  

Stock-based compensation

    3,342     —     —     —     3,342  

Defined benefit pension plan expense           

    —     —     3,245     —     3,245  

Contribution to defined benefit pension plan

    —     —     (10,346 )   —     (10,346 )

Gain on sale of property, plant and equipment

    337     36     (5,444 )   —     (5,071 )

Equity in earnings in nonconsolidated subsidiaries

    (266 )   —     (207 )   —     (473 )

Deferred income taxes

    (2,504 )   1,702     (3,927 )   —     (4,729 )

Changes in assets and liabilities (net of acquisitions):

                               

Receivables

    453     5,235     (9,019 )   —     (3,331 )

Inventories

    10,524     1,643     (14,658 )   —     (2,491 )

Prepaid expenses

    579     318     (6,807 )   —     (5,910 )

Accounts payable

    (6,052 )   (2,877 )   9,665     —     736  

Accrued expenses

    4,471     (1,932 )   377     —     2,916  

Other noncurrent liabilities

    3,058     —     (1,185 )   —     1,873  

Income taxes payable (refundable)           

    (10,415 )   (1,943 )   (277 )   825     (11,810 )
                       

Net cash flows from operating activities

    180,493     68,144     51,128     (124,172 )   175,593  
                       

Cash flows from investing activities:

                               

Purchase of property, plant and equipment

    (22,826 )   (18,569 )   (12,863 )   —     (54,258 )

Proceeds from sale of assets

    1,466     32     37,556     —     39,054  

Acquisitions, net of cash acquired

    —     —     (53,152 )   —     (53,152 )

Other, net

    (53,317 )   (99,472 )   28,484     124,172     (133 )
                       

Net cash flows from investing activities

    (74,677 )   (118,009 )   25     124,172     (68,489 )
                       

Cash flows from financing activities:

                               

Net borrowings under short-term agreements

    —     —     2,620     —     2,620  

Proceeds from long-term borrowings           

    —     —     68     —     68  

Principal payments on long-term borrowings

    (186 )   —     (117 )   —     (303 )

Dividends paid

    (12,021 )   —     —     —     (12,021 )

Dividends to noncontrolling interest           

    —     —     (1,767 )   —     (1,767 )

Proceeds from exercises under stock plans

    14,098     —     —     —     14,098  

Excess tax benefits from stock option exercises

    305     —     —     —     305  

Purchase of common treasury shares—stock plan exercises:

    (13,602 )   —     —     —     (13,602 )
                       

Net cash flows from financing activities

    (11,406 )   —     804     —     (10,602 )
                       

Effect of exchange rate changes on cash and cash equivalents

    —     (3,600 )   (16,554 )   —     (20,154 )
                       

Net change in cash and cash equivalents

    94,410     (53,465 )   35,403     —     76,348  

Cash and cash equivalents—beginning of year

    40,926     83,203     290,000     —     414,129  
                       

Cash and cash equivalents—end of period

  $ 135,336   $ 29,738   $ 325,403   $ —   $ 490,477  
                       

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
For the Twenty-six Weeks Ended June 30, 2012

 
  Parent   Guarantors   Non-Guarantors   Eliminations   Total  

Cash flows from operations:

                               

Net earnings

  $ 112,305   $ 45,379   $ 55,613   $ (99,550 ) $ 113,747  

Adjustments to reconcile net earnings to net cash flows from operations:

                               

Depreciation and amortization

    9,121     6,341     18,905     —     34,367  

Stock-based compensation

    3,067     —     —     —     3,067  

Defined benefit pension plan expense           

    —     —     2,050     —     2,050  

Contribution to defined benefit pension plan

    —     —     (10,750 )   —     (10,750 )

Gain on sale of property, plant and equipment

    (65 )   (44 )   (55 )   —     (164 )

Equity in earnings of nonconsolidated subsidiaries

    157     —     (3,932 )   —     (3,775 )

Deferred income taxes

    (2,769 )   139     (1,826 )   —     (4,456 )

Changes in assets and liabilities:

                               

Receivables

    (11,412 )   (27,844 )   (30,666 )   —     (69,922 )

Inventories

    (10,063 )   (7,131 )   (31,471 )   167     (48,498 )

Prepaid expenses

    (1,332 )   266     (2,994 )   —     (4,060 )

Accounts payable

    (13,913 )   5,395     10,494     —     1,976  

Accrued expenses

    3,009     (1,227 )   (2,403 )   —     (621 )

Other noncurrent liabilities

    719     —     (1,127 )   —     (408 )

Income taxes payable (refundable)           

    (13,249 )   38     (2,879 )   —     (16,090 )
                       

Net cash flows from operations

    75,575     21,312     (1,041 )   (99,383 )   (3,537 )
                       

Cash flows from investing activities:

                               

Purchase of property, plant and equipment

    (15,037 )   (6,017 )   (18,167 )   —     (39,221 )

Proceeds from sale of assets

    98     52     4,717     —     4,867  

Other, net

    (59,181 )   6,599     (44,964 )   99,383     1,837  
                       

Net cash flows from investing activities

    (74,120 )   634     (58,414 )   99,383     (32,517 )
                       

Cash flows from financing activities:

                               

Net borrowings under short-term agreements

    —     —     5,931     —     5,931  

Proceeds from long-term borrowings           

    39,000     —     126     —     39,126  

Principal payments on long-term borrowings

    (39,191 )   —     (41 )   —     (39,232 )

Proceeds from sale of partial ownership interest

    —     —     1,404     —     1,404  

Dividends paid

    (9,545 )   —     —     —     (9,545 )

Dividend to noncontrolling interests           

    —     —     (1,379 )   —     (1,379 )

Proceeds from exercises under stock plans

    15,153     —     —     —     15,153  

Excess tax benefits from stock option exercises

    3,211     —     —     —     3,211  

Purchase of common treasury shares—stock plan exercises

    (14,086 )   —     —     —     (14,086 )
                       

Net cash flows from financing activities

    (5,458 )   —     6,041     —     583  
                       

Effect of exchange rate changes on cash and cash equivalents

    —     270     688     —     958  
                       

Net change in cash and cash equivalents

    (4,003 )   22,216     (52,726 )   —     (34,513 )

Cash and cash equivalents—beginning of year

    27,545     18,257     317,092     —     362,894  
                       

Cash and cash equivalents—end of period

  $ 23,542   $ 40,473   $ 264,366   $ —   $ 328,381