☒
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
For the quarterly period ended:
|
September 30, 2018
|
☐
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
For the transition period from
|
to
|
Wisconsin
|
39‑0561070
|
|
(State or other jurisdiction of incorporation or
organization)
|
(I.R.S. Employer Identification Number)
|
Registrant's telephone number, including area code: |
(414) 271‑6755
|
Large accelerated filer ☒
|
Accelerated filer ☐
|
Non-accelerated filer ☐
|
|
Smaller reporting company ☐
|
Emerging growth company ☐
|
Class
|
Outstanding at October 31, 2018
|
|
Common Stock, par value $0.10 per share
|
42,275,048
|
Page No.
|
|||
PART I. FINANCIAL INFORMATION:
|
|||
Item 1.
|
Financial Statements:
|
||
1 | |||
|
|||
2 | |||
|
|||
3 | |||
|
|||
4
|
|||
|
|||
5 | |||
Item 2.
|
16 | ||
|
|||
Item 3.
|
22 | ||
Item 4.
|
22 | ||
PART II. OTHER INFORMATION:
|
|||
Item 1.
|
23
|
||
Item 1A.
|
24
|
||
Item 2.
|
24
|
||
Item 6.
|
24
|
||
Exhibit Index. |
25
|
||
26
|
PART I |
FINANCIAL INFORMATION
|
ITEM 1. |
FINANCIAL STATEMENTS
|
Three Months
Ended September 30,
|
Nine Months
Ended September 30,
|
|||||||||||||||
2018
|
2017
|
2018
|
2017
|
|||||||||||||
Revenue
|
$
|
342,734
|
$
|
353,519
|
$
|
1,062,252
|
$
|
1,033,391
|
||||||||
Cost of products sold
|
227,161
|
230,784
|
702,138
|
670,486
|
||||||||||||
Selling and administrative expenses
|
65,309
|
70,725
|
201,988
|
242,478
|
||||||||||||
Operating income
|
50,264
|
52,010
|
158,126
|
120,427
|
||||||||||||
Interest expense
|
5,407
|
4,946
|
16,517
|
14,474
|
||||||||||||
Earnings before income taxes
|
44,857
|
47,064
|
141,609
|
105,953
|
||||||||||||
Income taxes (benefit)
|
(2,336
|
)
|
14,851
|
17,099
|
29,774
|
|||||||||||
Net earnings
|
$
|
47,193
|
$
|
32,213
|
$
|
124,510
|
$
|
76,179
|
||||||||
Weighted average number of shares outstanding:
|
||||||||||||||||
Basic
|
42,240
|
43,624
|
42,464
|
43,947
|
||||||||||||
Diluted
|
42,313
|
43,864
|
42,571
|
44,209
|
||||||||||||
Earnings per common share:
|
||||||||||||||||
Basic
|
$
|
1.12
|
$
|
0.74
|
$
|
2.93
|
$
|
1.73
|
||||||||
Diluted
|
$
|
1.12
|
$
|
0.73
|
$
|
2.92
|
$
|
1.72
|
||||||||
Dividends declared per common share
|
$
|
0.33
|
$
|
0.30
|
$
|
0.99
|
$
|
0.90
|
Three Months
Ended September 30,
|
Nine Months
Ended September 30,
|
|||||||||||||||
2018
|
2017
|
2018
|
2017
|
|||||||||||||
Comprehensive Income
|
$
|
47,961
|
$
|
44,599
|
$
|
112,496
|
$
|
141,053
|
ASSETS
|
September 30,
2018
(Unaudited)
|
December 31,
2017
|
||||||
CURRENT ASSETS:
|
||||||||
Cash and cash equivalents
|
$
|
36,760
|
$
|
29,344
|
||||
Trade accounts receivable, net
|
271,268
|
195,439
|
||||||
Inventories
|
484,811
|
463,517
|
||||||
Prepaid expenses and other current assets
|
40,152
|
43,206
|
||||||
Assets held for sale
|
1,903
|
1,969
|
||||||
TOTAL CURRENT ASSETS
|
834,894
|
733,475
|
||||||
OTHER ASSETS
|
67,178
|
68,251
|
||||||
DEFERRED TAX ASSETS
|
10,868
|
7,885
|
||||||
INTANGIBLE ASSETS, NET
|
12,843
|
7,211
|
||||||
GOODWILL
|
422,953
|
408,995
|
||||||
PROPERTY, PLANT AND EQUIPMENT:
|
||||||||
Land
|
37,043
|
35,198
|
||||||
Buildings
|
319,969
|
317,464
|
||||||
Machinery and equipment
|
707,662
|
687,896
|
||||||
Construction in progress
|
39,140
|
40,833
|
||||||
1,103,814
|
1,081,391
|
|||||||
Less accumulated depreciation
|
(611,643
|
)
|
(582,868
|
)
|
||||
492,171
|
498,523
|
|||||||
TOTAL ASSETS
|
$
|
1,840,907
|
$
|
1,724,340
|
||||
LIABILITIES AND
SHAREHOLDERS' EQUITY
|
||||||||
CURRENT LIABILITIES:
|
||||||||
Trade accounts payable
|
$
|
97,027
|
$
|
109,780
|
||||
Accrued salaries, wages and withholdings from employees
|
22,215
|
23,613
|
||||||
Other accrued expenses
|
51,842
|
51,764
|
||||||
Income taxes
|
2,994
|
11,036
|
||||||
Short-term borrowings
|
20,096
|
20,130
|
||||||
TOTAL CURRENT LIABILITIES
|
194,174
|
216,323
|
||||||
DEFERRED TAX LIABILITIES
|
24,638
|
18,724
|
||||||
OTHER LIABILITIES
|
7,820
|
13,539
|
||||||
ACCRUED EMPLOYEE AND RETIREE BENEFITS
|
22,094
|
19,294
|
||||||
LONG‑TERM DEBT
|
746,012
|
604,159
|
||||||
SHAREHOLDERS' EQUITY:
|
||||||||
Common stock
|
5,396
|
5,396
|
||||||
Additional paid‑in capital
|
102,703
|
107,176
|
||||||
Earnings reinvested in the business
|
1,497,218
|
1,414,485
|
||||||
Treasury stock, at cost
|
(597,800
|
)
|
(525,422
|
)
|
||||
Accumulated other comprehensive loss
|
(161,348
|
)
|
(149,334
|
)
|
||||
TOTAL SHAREHOLDERS’ EQUITY
|
846,169
|
852,301
|
||||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
$
|
1,840,907
|
$
|
1,724,340
|
Nine Months
Ended September 30,
|
|||||||||
|
|
||||||||
2018 | 2017 | ||||||||
Cash flows from operating activities:
|
|||||||||
Net earnings
|
$
|
124,510
|
$
|
76,179
|
|||||
Adjustments to arrive at net cash provided by operating activities:
|
|||||||||
Depreciation and amortization
|
39,057
|
36,626
|
|||||||
Share-based compensation
|
1,541
|
6,296
|
|||||||
Net loss on assets
|
311
|
1,371
|
|||||||
Loss on divestiture of businesses
|
-
|
33,160
|
|||||||
Deferred income taxes
|
3,152
|
(9,087
|
)
|
||||||
Changes in operating assets and liabilities
|
(159,711
|
)
|
(122,386
|
)
|
|||||
Net cash provided by operating activities
|
8,860
|
22,159
|
|||||||
Cash flows from investing activities:
|
|||||||||
Acquisition of property, plant and equipment
|
(34,090
|
)
|
(32,825
|
)
|
|||||
Cash receipts on sold receivables
|
91,142
|
|
86,229
|
||||||
Proceeds from sale of assets
|
283
|
5,444
|
|||||||
Proceeds from divestiture of businesses
|
-
|
12,457
|
|||||||
Acquisition of new businesses
|
(31,100
|
)
|
-
|
||||||
Other investing activity
|
616
|
2,396
|
|||||||
Net cash provided by investing activities
|
26,851
|
73,701
|
|||||||
Cash flows from financing activities:
|
|||||||||
Proceeds from additional borrowings
|
248,426
|
188,387
|
|||||||
Debt payments
|
(158,214
|
)
|
(190,164
|
)
|
|||||
Purchase of treasury stock
|
(76,734
|
)
|
(64,486
|
)
|
|||||
Dividends paid
|
(42,195
|
)
|
(39,696
|
)
|
|||||
Other financing activity
|
(2,777
|
)
|
(988
|
)
|
|||||
Net cash used in financing activities
|
(31,494
|
)
|
(106,947
|
)
|
|||||
Effect of exchange rate changes on cash and cash equivalents
|
3,199
|
9,876
|
|||||||
Net increase (decrease) in cash and cash equivalents
|
7,416
|
(1,211
|
)
|
||||||
Cash and cash equivalents at beginning of period
|
29,344
|
25,865
|
|||||||
Cash and cash equivalents at end of period
|
$
|
36,760
|
$
|
24,654
|
1. |
Accounting Policies
|
· |
Identification of the contract, or contracts, with a customer
|
· |
Identification of the performance obligations in the contract
|
· |
Determination of the transaction price
|
· |
Allocation of the transaction price to the performance obligations in the contract
|
· |
Recognition of revenue when, or as, we satisfy the performance obligations
|
2. |
Acquisitions
|
3. |
Fair Value
|
4. |
Segment Information
|
(In thousands)
|
Flavors &
Fragrances
|
Color
|
Asia
Pacific
|
Corporate &
Other
|
Consolidated
|
|||||||||||||||
Three months ended September 30, 2018:
|
||||||||||||||||||||
Revenue from external customers
|
$
|
179,103
|
$
|
132,187
|
$
|
31,275
|
$
|
169
|
$
|
342,734
|
||||||||||
Intersegment revenue
|
5,294
|
2,774
|
-
|
-
|
8,068
|
|||||||||||||||
Total revenue
|
$
|
184,397
|
$
|
134,961
|
$
|
31,275
|
$
|
169
|
$
|
350,802
|
||||||||||
Operating income (loss)
|
$
|
24,814
|
$
|
27,269
|
$
|
5,750
|
$
|
(7,569
|
)
|
$
|
50,264
|
|||||||||
Interest expense
|
-
|
-
|
-
|
5,407
|
5,407
|
|||||||||||||||
Earnings (loss) before income taxes
|
$
|
24,814
|
$
|
27,269
|
$
|
5,750
|
$
|
(12,976
|
)
|
$
|
44,857
|
|||||||||
Three months ended September 30, 2017:
|
||||||||||||||||||||
Revenue from external customers
|
$
|
191,063
|
$
|
129,899
|
$
|
32,557
|
$
|
-
|
$
|
353,519
|
||||||||||
Intersegment revenue
|
4,929
|
3,324
|
151
|
-
|
8,404
|
|||||||||||||||
Total revenue
|
$
|
195,992
|
1
|
$
|
133,223
|
$
|
32,708
|
$
|
-
|
$
|
361,923
|
|||||||||
Operating income (loss)
|
$
|
33,006
|
$
|
28,624
|
$
|
5,780
|
$
|
(15,400
|
)
|
$
|
52,010
|
|||||||||
Interest expense
|
-
|
-
|
-
|
4,946
|
4,946
|
|||||||||||||||
Earnings (loss) before income taxes
|
$
|
33,006
|
$
|
28,624
|
$
|
5,780
|
$
|
(20,346
|
)
|
$
|
47,064
|
(In thousands)
|
Flavors &
Fragrances
|
Color
|
Asia
Pacific
|
Corporate &
Other
|
Consolidated
|
|||||||||||||||
Nine months ended September 30, 2018:
|
||||||||||||||||||||
Revenue from external customers
|
$
|
553,403
|
$
|
416,617
|
$
|
92,063
|
$
|
169
|
$
|
1,062,252
|
||||||||||
Intersegment revenue
|
17,998
|
9,795
|
-
|
-
|
27,793
|
|||||||||||||||
Total revenue
|
$
|
571,401
|
$
|
426,412
|
$
|
92,063
|
$
|
169
|
$
|
1,090,045
|
||||||||||
Operating income (loss)
|
$
|
74,142
|
$
|
92,074
|
$
|
15,256
|
$
|
(23,346
|
)
|
$
|
158,126
|
|||||||||
Interest expense
|
-
|
-
|
-
|
16,517
|
16,517
|
|||||||||||||||
Earnings (loss) before income taxes
|
$
|
74,142
|
$
|
92,074
|
$
|
15,256
|
$
|
(39,863
|
)
|
$
|
141,609
|
|||||||||
Nine months ended September 30, 2017:
|
||||||||||||||||||||
Revenue from external customers
|
$
|
552,874
|
$
|
389,992
|
$
|
90,525
|
$
|
-
|
$
|
1,033,391
|
||||||||||
Intersegment revenue
|
15,549
|
10,191
|
764
|
-
|
26,504
|
|||||||||||||||
Total revenue
|
$
|
568,423
|
$
|
400,183
|
$
|
91,289
|
$
|
-
|
$
|
1,059,895
|
||||||||||
Operating income (loss)
|
$
|
90,278
|
$
|
87,913
|
$
|
14,750
|
$
|
(72,514
|
)
|
$
|
120,427
|
|||||||||
Interest expense
|
-
|
-
|
-
|
14,474
|
14,474
|
|||||||||||||||
Earnings (loss) before income taxes
|
$
|
90,278
|
$
|
87,913
|
$
|
14,750
|
$
|
(86,988
|
)
|
$
|
105,953
|
(In thousands)
|
Flavors &
Fragrances |
Color
|
Asia
Pacific
|
Corporate &
Other
|
Consolidated
|
|||||||||||||||
Three months ended
September 30, 2018:
|
||||||||||||||||||||
Flavors
|
$
|
98,060
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
98,060
|
||||||||||
Natural Ingredients
|
58,140
|
-
|
-
|
-
|
58,140
|
|||||||||||||||
Fragrances
|
28,197
|
-
|
-
|
-
|
28,197
|
|||||||||||||||
Food & Beverage Colors
|
-
|
76,524
|
-
|
-
|
76,524
|
|||||||||||||||
Cosmetics
|
-
|
35,466
|
-
|
-
|
35,466
|
|||||||||||||||
Other Colors
|
-
|
22,971
|
-
|
-
|
22,971
|
|||||||||||||||
Asia Pacific
|
-
|
-
|
31,275
|
-
|
31,275
|
|||||||||||||||
Corporate & Other
|
-
|
-
|
-
|
169
|
169
|
|||||||||||||||
Intersegment Revenue
|
(5,294
|
)
|
(2,774
|
)
|
-
|
-
|
(8,068
|
)
|
||||||||||||
Total revenue from external customers
|
$
|
179,103
|
|
$
|
132,187
|
$
|
31,275
|
$
|
169
|
$
|
342,734
|
|||||||||
Three months ended
September 30, 2017:
|
||||||||||||||||||||
Flavors
|
$
|
113,215
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
113,215
|
||||||||||
Natural Ingredients
|
59,851
|
-
|
-
|
-
|
59,851
|
|||||||||||||||
Fragrances
|
22,926
|
-
|
-
|
-
|
22,926
|
|||||||||||||||
Food & Beverage Colors
|
-
|
70,858
|
-
|
-
|
70,858
|
|||||||||||||||
Cosmetics
|
-
|
38,729
|
-
|
-
|
38,729
|
|||||||||||||||
Other Colors
|
-
|
23,636
|
-
|
-
|
23,636
|
|||||||||||||||
Asia Pacific
|
-
|
-
|
32,708
|
-
|
32,708
|
|||||||||||||||
Intersegment Revenue
|
(4,929
|
)
|
(3,324
|
)
|
(151
|
)
|
-
|
(8,404
|
)
|
|||||||||||
Total revenue from external customers
|
$
|
191,063
|
$
|
129,899
|
$
|
32,557
|
$
|
-
|
$
|
353,519
|
(In thousands)
|
Flavors &
Fragrances
|
Color
|
Asia
Pacific
|
Corporate &
Other
|
Consolidated
|
|||||||||||||||
Nine months ended September 30, 2018:
|
||||||||||||||||||||
Flavors
|
$
|
322,333
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
322,333
|
||||||||||
Natural Ingredients
|
167,538
|
-
|
-
|
-
|
167,538
|
|||||||||||||||
Fragrances
|
81,530
|
-
|
-
|
-
|
81,530
|
|||||||||||||||
Food & Beverage Colors
|
-
|
230,807
|
-
|
-
|
230,807
|
|||||||||||||||
Cosmetics
|
-
|
121,697
|
-
|
-
|
121,697
|
|||||||||||||||
Other Colors
|
-
|
73,908
|
-
|
-
|
73,908
|
|||||||||||||||
Asia Pacific
|
-
|
-
|
92,063
|
-
|
92,063
|
|||||||||||||||
Corporate & Other
|
-
|
-
|
-
|
169
|
169
|
|||||||||||||||
Intersegment Revenue
|
(17,998
|
)
|
(9,795
|
)
|
-
|
-
|
(27,793
|
)
|
||||||||||||
Total revenue from external customers
|
$
|
553,403
|
$
|
416,617
|
$
|
92,063
|
$
|
169
|
$
|
1,062,252
|
||||||||||
Nine months ended September 30, 2017:
|
||||||||||||||||||||
Flavors
|
$
|
342,367
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
342,367
|
||||||||||
Natural Ingredients
|
162,371
|
-
|
-
|
-
|
162,371
|
|||||||||||||||
Fragrances
|
63,685
|
-
|
-
|
-
|
63,685
|
|||||||||||||||
Food & Beverage Colors
|
-
|
212,741
|
-
|
-
|
212,741
|
|||||||||||||||
Cosmetics
|
-
|
113,077
|
-
|
-
|
113,077
|
|||||||||||||||
Other Colors
|
-
|
74,365
|
-
|
-
|
74,365
|
|||||||||||||||
Asia Pacific
|
-
|
-
|
91,289
|
-
|
91,289
|
|||||||||||||||
Intersegment Revenue
|
(15,549
|
)
|
(10,191
|
)
|
(764
|
)
|
-
|
(26,504
|
)
|
|||||||||||
Total revenue from external customers
|
$
|
552,874
|
$
|
389,992
|
$
|
90,525
|
$
|
-
|
$
|
1,033,391
|
(In thousands)
|
Flavors &
Fragrances
|
Color
|
Asia
Pacific
|
Corporate &
Other
|
Consolidated
|
|||||||||||||||
Three months ended September 30, 2018:
|
||||||||||||||||||||
North America
|
$
|
118,690
|
$
|
63,850
|
$
|
-
|
$
|
95
|
$
|
182,635
|
||||||||||
Europe
|
42,866
|
34,854
|
81
|
74
|
77,875
|
|||||||||||||||
Asia Pacific
|
7,053
|
15,910
|
31,032
|
-
|
53,995
|
|||||||||||||||
Other
|
10,494
|
17,573
|
162
|
-
|
28,229
|
|||||||||||||||
Total revenue from external customers
|
$
|
179,103
|
|
$
|
132,187
|
$
|
31,275
|
$
|
169
|
$
|
342,734
|
|||||||||
Three months ended September 30, 2017:
|
||||||||||||||||||||
North America
|
$
|
131,632
|
$
|
59,579
|
$
|
-
|
$
|
-
|
$
|
191,211
|
||||||||||
Europe
|
40,891
|
38,686
|
178
|
-
|
79,755
|
|||||||||||||||
Asia Pacific
|
7,042
|
13,357
|
31,937
|
-
|
52,336
|
|||||||||||||||
Other
|
11,498
|
18,277
|
442
|
-
|
30,217
|
|||||||||||||||
Total revenue from external customers
|
$
|
191,063
|
$
|
129,899
|
$
|
32,557
|
$
|
-
|
$
|
353,519
|
(In thousands)
|
Flavors &
Fragrances
|
Color
|
Asia
Pacific
|
Corporate &
Other
|
Consolidated
|
|||||||||||||||
Nine months ended September 30, 2018:
|
||||||||||||||||||||
North America
|
$
|
364,941
|
$
|
191,170
|
$
|
-
|
$
|
95
|
$
|
556,206
|
||||||||||
Europe
|
133,257
|
119,612
|
111
|
74
|
253,054
|
|||||||||||||||
Asia Pacific
|
23,144
|
50,461
|
91,327
|
-
|
164,932
|
|||||||||||||||
Other
|
32,061
|
55,374
|
625
|
-
|
88,060
|
|||||||||||||||
Total revenue from external customers
|
$
|
553,403
|
$
|
416,617
|
$
|
92,063
|
$
|
169
|
$
|
1,062,252
|
||||||||||
Nine months ended September 30, 2017:
|
||||||||||||||||||||
North America
|
$
|
375,481
|
$
|
180,616
|
$
|
-
|
$
|
-
|
$
|
556,097
|
||||||||||
Europe
|
125,812
|
112,796
|
303
|
-
|
238,911
|
|||||||||||||||
Asia Pacific
|
20,164
|
43,158
|
89,229
|
-
|
152,551
|
|||||||||||||||
Other
|
31,417
|
53,422
|
993
|
-
|
85,832
|
|||||||||||||||
Total revenue from external customers
|
$
|
552,874
|
$
|
389,992
|
$
|
90,525
|
$
|
-
|
$
|
1,033,391
|
5. |
Inventories
|
6. |
Retirement Plans
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
(In thousands)
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
Service cost
|
$
|
366
|
$
|
466
|
$
|
1,100
|
$
|
1,392
|
||||||||
Interest cost
|
282
|
366
|
857
|
1,080
|
||||||||||||
Expected return on plan assets
|
(236
|
)
|
(264
|
)
|
(722
|
)
|
(778
|
)
|
||||||||
Amortization of actuarial gain
|
(27
|
)
|
(19
|
)
|
(81
|
)
|
(61
|
)
|
||||||||
Settlement expense
|
-
|
-
|
-
|
3,797
|
||||||||||||
Total defined benefit expense
|
$
|
385
|
$
|
549
|
$
|
1,154
|
$
|
5,430
|
7. |
Shareholders’ Equity
|
8. |
Derivative Instruments and Hedging Activity
|
9. |
Income Taxes
|
10. |
Accumulated Other Comprehensive Income
|
(In thousands)
|
Cash Flow
Hedges (a)
|
Pension
Items (a)
|
Foreign
Currency
Items
|
Total
|
||||||||||||
Balance as of June 30, 2018
|
$
|
(34
|
)
|
$
|
(369
|
)
|
$
|
(161,713
|
)
|
$
|
(162,116
|
)
|
||||
Other comprehensive income before reclassifications
|
(121
|
)
|
-
|
931
|
810
|
|||||||||||
Amounts reclassified from OCI
|
(12
|
)
|
(30
|
)
|
-
|
(42
|
)
|
|||||||||
Balance as of September 30, 2018
|
$
|
(167
|
)
|
$
|
(399
|
)
|
$
|
(160,782
|
)
|
$
|
(161,348
|
)
|
(In thousands)
|
Cash Flow
Hedges (a)
|
Pension
Items (a)
|
Foreign
Currency
Items
|
Total
|
||||||||||||
Balance as of December 31, 2017
|
$
|
(669
|
)
|
$
|
(309
|
)
|
$
|
(148,356
|
)
|
$
|
(149,334
|
)
|
||||
Other comprehensive income before reclassifications
|
404
|
-
|
(12,426
|
)
|
(12,022
|
)
|
||||||||||
Amounts reclassified from OCI
|
98
|
(90
|
)
|
-
|
8
|
|||||||||||
Balance as of September 30, 2018
|
$
|
(167
|
)
|
$
|
(399
|
)
|
$
|
(160,782
|
)
|
$
|
(161,348
|
)
|
(a) |
Cash Flow Hedges and Pension Items are net of tax.
|
11. |
Accounts Receivable Securitization
|
12. |
Debt
|
13. |
Restructuring
|
14. |
Divestiture
|
15. |
Commitments and Contingencies
|
16. |
Subsequent Events
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||||||||||
2018
|
2017
|
% Change
|
2018
|
2017
|
% Change
|
|||||||||||||||||||
Operating income (GAAP)
|
$
|
50,264
|
$
|
52,010
|
(3.4
|
%)
|
$
|
158,126
|
$
|
120,427
|
31.3
|
%
|
||||||||||||
Restructuring - Cost of products sold
|
-
|
3,073
|
-
|
3,415
|
||||||||||||||||||||
Restructuring - Selling and administrative
|
-
|
2,927
|
-
|
30,212
|
||||||||||||||||||||
Other - Selling and administrative (1)
|
-
|
14
|
-
|
11,555
|
||||||||||||||||||||
Adjusted operating income
|
$
|
50,264
|
$
|
58,024
|
(13.4
|
%)
|
$
|
158,126
|
$
|
165,609
|
(4.5
|
%)
|
||||||||||||
Net earnings (GAAP)
|
$
|
47,193
|
$
|
32,213
|
46.5
|
%
|
$
|
124,510
|
$
|
76,179
|
63.4
|
%
|
||||||||||||
Restructuring and other, before tax
|
-
|
6,014
|
-
|
45,182
|
||||||||||||||||||||
Tax impact of restructuring and other
|
-
|
681
|
-
|
(7,424
|
)
|
|||||||||||||||||||
Impact of the 2017 Tax Legislation
|
(7,061
|
)
|
-
|
(7,061
|
)
|
-
|
||||||||||||||||||
Adjusted net earnings
|
$
|
40,132
|
$
|
38,908
|
3.1
|
%
|
$
|
117,449
|
$
|
113,937
|
3.1
|
%
|
||||||||||||
Diluted EPS (GAAP)
|
$
|
1.12
|
$
|
0.73
|
53.4
|
%
|
$
|
2.92
|
$
|
1.72
|
69.8
|
%
|
||||||||||||
Restructuring and other, net of tax
|
-
|
0.15
|
-
|
0.85
|
||||||||||||||||||||
Impact of the 2017 Tax Legislation
|
(0.17
|
)
|
-
|
(0.17
|
)
|
-
|
||||||||||||||||||
Adjusted diluted EPS
|
$
|
0.95
|
$
|
0.89
|
6.7
|
%
|
$
|
2.76
|
$
|
2.58
|
7.0
|
%
|
(1) |
The other costs in 2017 are for the divestiture related costs discussed under Divestiture
above.
|
Three Months Ended September 30, 2018
|
Nine Months Ended September 30, 2018
|
|||||||||||||||||||||||
Revenue
|
Total
|
Foreign
Exchange
Rates
|
Local
Currency
|
Total
|
Foreign
Exchange
Rates
|
Local
Currency
|
||||||||||||||||||
Flavors & Fragrances
|
(5.9
|
%)
|
(0.6
|
%)
|
(5.3
|
%)
|
0.5
|
%
|
1.8
|
%
|
(1.2
|
%)
|
||||||||||||
Color
|
1.3
|
%
|
(2.8
|
%)
|
4.1
|
%
|
6.6
|
%
|
1.5
|
%
|
5.1
|
%
|
||||||||||||
Asia Pacific
|
(4.4
|
%)
|
(2.9
|
%)
|
(1.5
|
%)
|
0.8
|
%
|
0.8
|
%
|
0.0
|
%
|
||||||||||||
Total Revenue
|
(3.1
|
%)
|
(1.7
|
%)
|
(1.4
|
%)
|
2.8
|
%
|
1.6
|
%
|
1.2
|
%
|
||||||||||||
Operating
Income
|