UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
| x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended April 30, 2006
OR
| ¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission File Number 001-00566
GREIF, INC.
(Exact name of registrant as specified in its charter)
| Delaware | 31-4388903 | |
|
(State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification No.) |
|
| 425 Winter Road, Delaware, Ohio | 43015 | |
| (Address of principal executive offices) | (Zip Code) | |
Registrants telephone number, including area code (740) 549-6000
Not Applicable
Former name, former address and former fiscal year, if changed since last report.
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer x Accelerated filer ¨ Non-accelerated filer ¨
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No x
The number of shares outstanding of each of the issuers classes of common stock at the close of business on April 30, 2006 was as follows:
| Class A Common Stock |
11,545,303 shares |
|
| Class B Common Stock |
11,521,245 shares |
PART I. FINANCIAL INFORMATION
ITEM 1. CONSOLIDATED FINANCIAL STATEMENTS
GREIF, INC. AND SUBSIDIARY COMPANIES
CONSOLIDATED STATEMENTS OF INCOME
(UNAUDITED)
(Dollars in thousands, except per share amounts)
|
Three months ended April 30, |
Six months ended April 30, |
||||||||||||
| 2006 | 2005 | 2006 | 2005 | ||||||||||
|
Net sales |
$ | 620,107 | $ | 612,960 | $ | 1,202,423 | $ | 1,195,524 | |||||
|
Cost of products sold |
510,664 | 515,042 | 1,003,308 | 1,008,880 | |||||||||
|
Gross profit |
109,443 | 97,918 | 199,115 | 186,644 | |||||||||
|
Selling, general and administrative expenses |
62,378 | 56,068 | 121,832 | 115,789 | |||||||||
|
Restructuring charges |
10,287 | 10,621 | 15,755 | 17,807 | |||||||||
|
Gain on sale of assets |
14,786 | 4,194 | 47,997 | 14,538 | |||||||||
|
Operating profit |
51,564 | 35,423 | 109,525 | 67,586 | |||||||||
|
Interest expense, net |
9,794 | 10,296 | 18,967 | 19,954 | |||||||||
|
Debt extinguishment charge |
| 2,828 | | 2,828 | |||||||||
|
Other income (expense), net |
288 | 1,469 | (194 | ) | 65 | ||||||||
|
Income before income tax expense |
42,058 | 23,768 | 90,364 | 44,869 | |||||||||
|
Income tax expense |
13,365 | 7,001 | 28,319 | 12,966 | |||||||||
|
Net income |
$ | 28,693 | $ | 16,767 | $ | 62,045 | $ | 31,903 | |||||
| Basic earnings per share: | |||||||||||||
|
Class A Common Stock |
$ | 0.99 | $ | 0.58 | $ | 2.15 | $ | 1.12 | |||||
|
Class B Common Stock |
$ | 1.49 | $ | 0.88 | $ | 3.22 | $ | 1.67 | |||||
| Diluted earnings per share: | |||||||||||||
|
Class A Common Stock |
$ | 0.97 | $ | 0.57 | $ | 2.11 | $ | 1.09 | |||||
|
Class B Common Stock |
$ | 1.49 | $ | 0.88 | $ | 3.22 | $ | 1.67 | |||||
See accompanying Notes to Consolidated Financial Statements
2
GREIF, INC. AND SUBSIDIARY COMPANIES
CONSOLIDATED BALANCE SHEETS
(Dollars in thousands)
ASSETS
April 30,
2006
Cash and cash equivalents
Trade accounts receivable, less allowance of $8,032 in 2006 and $8,972 in 2005
Inventories
Net assets held for sale
Deferred tax assets
Prepaid expenses and other current assets
Goodwill, net of amortization
Other intangible assets, net of amortization
Assets held by special purpose entities (Note 8)
Other long-term assets
Timber properties, net of depletion
Land
Buildings
Machinery and equipment
Capital projects in progress
Accumulated depreciation
See accompanying Notes to Consolidated Financial Statements
3
GREIF, INC. AND SUBSIDIARY COMPANIES
CONSOLIDATED BALANCE SHEETS
(Dollars in thousands)
LIABILITIES AND SHAREHOLDERS EQUITY
April 30,
2006
Accounts payable
Accrued payrolls and employee benefits
Restructuring reserves
Short-term borrowings
Other current liabilities
Long-term debt
Deferred tax liability
Pension liability
Postretirement benefit liability
Liabilities held by special purpose entities (Note 8)
Other long-term liabilities
Common stock, without par value
Treasury stock, at cost
Retained earnings
Accumulated other comprehensive income (loss):
- foreign currency translation
- interest rate derivatives
- energy derivatives
- minimum pension liability
See accompanying Notes to Consolidated Financial Statements
4
GREIF, INC. AND SUBSIDIARY COMPANIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
(Dollars in thousands)
For the six months ended April 30,
Net income
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation, depletion and amortization
Asset impairments
Deferred income taxes
Gain on disposals of properties, plants and equipment, net
Gain on significant sales of nonstrategic timberland (Note 8)
Increase (decrease) in cash from changes in certain assets and liabilities:
Trade accounts receivable
Inventories
Other current assets
Other long-term assets
Accounts payable
Accrued payroll and employee benefits
Restructuring reserves
Other current liabilities
Postretirement benefit liability
Other long-term liabilities
Net cash provided by (used in) operating activities
Purchases of properties, plants, equipment and other assets
Proceeds from the sale of properties, plants, equipment and other assets
Net cash used in investing activities
Proceeds from issuance of long-term debt
Payments on long-term debt
Proceeds (payments) on short-term borrowings
Dividends paid
Acquisitions of treasury stock
Exercise of stock options
Net cash provided by financing activities
See accompanying Notes to Consolidated Financial Statements
5
GREIF, INC. AND SUBSIDIARY COMPANIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
April 30, 2006
NOTE 1 BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES
Basis of Presentation
The information furnished herein reflects all adjustments which are, in the opinion of management, necessary for a fair presentation of the consolidated balance sheets as of April 30, 2006 and October 31, 2005 and the consolidated
statements of income and cash flows for the three-month and six-month periods ended April 30, 2006 and 2005 of Greif, Inc. and subsidiaries (the Company). These consolidated financial statements should be read in conjunction with
the consolidated financial statements and notes thereto included in the Companys Annual Report on Form 10-K for its fiscal year ended October 31, 2005 (the 2005 Form 10-K).
The Companys fiscal year begins on November 1 and ends on October 31 of the following year. Any references to the year 2006 or 2005, or
to any quarter of those years, relates to the fiscal year or quarter, as the case may be, ending in that year.
The preparation of
consolidated financial statements in conformity with accounting principles generally accepted in the United States requires management to make certain estimates and assumptions that affect the amounts reported in the consolidated financial
statements and accompanying notes. Actual amounts could differ from those estimates.
Certain prior year amounts have been reclassified to
conform to the 2006 presentation.
Stock-Based Compensation Expense
On November 1, 2005, the Company adopted Statement of Financial Accounting Standards (SFAS) No. 123(R), Share-Based
Payment, which requires the measurement and recognition of compensation expense, based on estimated fair values, for all share-based awards made to employees and directors, including stock options, restricted stock, restricted stock units and
participation in the Companys employee stock purchase plan. In March 2005, the Securities and Exchange Commission issued Staff Accounting Bulletin (SAB) No. 107 relating to SFAS No. 123(R). The Company has
applied the provisions of SAB 107 in its adoption of SFAS No. 123(R).
In adopting SFAS No. 123(R), the Company used the modified
prospective application transition method, as of November 1, 2005, the first day of the Companys fiscal year 2006. The Companys consolidated financial statements as of and for the first half of 2006 reflect the impact of SFAS
No. 123(R). In accordance with the modified prospective application transition method, the Companys consolidated financial statements for prior periods have not been restated to reflect, and do not include, the impact of SFAS
No. 123(R). Share-based compensation expense recognized under SFAS No. 123(R) for the first half of 2006 was $0.5 million.
6
Prior to the adoption of SFAS No. 123(R), the Company accounted for share-based awards to employees
and directors using the intrinsic value method in accordance with Accounting Principles Board (APB) Opinion No. 25, Accounting for Stock Issued to Employees, as interpreted by Financial Accounting Standards Board
(FASB) Interpretation (FIN) No. 44, Accounting for Certain Transactions Involving Stock Compensation, an Interpretation of APB Opinion No. 25, as allowed under SFAS No. 123, Accounting
for Stock-Based Compensation. Because the exercise price of the Companys stock options granted to employees and directors equaled the fair market value of the underlying stock at the grant date, under the intrinsic value method, no
share-based compensation expense was otherwise recognized in the Companys consolidated statement of income for the first half of 2005. If compensation cost had been determined based on fair values at the date of grant under Statement of
Financial Accounting Standards (SFAS) No. 123, Accounting for Stock-Based Compensation, pro forma net income and earnings per share would have been as follows (Dollars in thousands, except per share amounts):
Net income as reported
Deduct total stock option expense determined under fair value method, net of tax
Pro forma net income
Earnings per share:
Class A Common Stock:
Basic as reported
Basic pro forma
Diluted as reported
Diluted pro forma
Class B Common Stock
Basic as reported
Basic pro forma
Diluted as reported
Diluted pro forma
SFAS No. 123(R) requires companies to estimate the fair value of share-based awards on the
date of grant using an option-pricing model. The value of the portion of the award that is ultimately expected to vest is recognized as expense in the Companys consolidated statements of income over the requisite service periods. Share-based
compensation expense recognized in the Companys consolidated statements of income for the first half of 2006 includes compensation expense for share-based awards granted prior to, but not yet vested as of October 31, 2005, based on the
grant date fair value estimated in accordance with the provisions of SFAS No. 123. No options have been granted in 2006. For any options granted subsequent to October 31, 2005, compensation expense will be based on the grant date fair
value estimated in accordance with the provisions of SFAS No. 123(R).
Compensation expense for all share-based awards granted on or
prior to October 31, 2005 will continue to be recognized using the straight-line single option method. Compensation expense for all share-based awards granted subsequent to October 31, 2005 will be recognized using the straight-line
single-option method. It should be noted that, in the Companys Form 10-Q for the quarter ended January 31, 2006 under Note 1 Basis of Presentation and Summary of Significant Accounting Policies, the Company mistakenly indicated
another type of approach was used for recognizing the compensation expense for stock options; however, the Company has always used the straight-line single option method of expensing stock options for pro forma disclosure purposes prior to 2006 and
has and will continue to utilize this method to recognize compensation expense in its consolidated statements of income for all stock options, including those granted prior to October 31, 2005. Because share-based compensation expense is based
on awards that are ultimately expected to vest, share-based compensation expense will be reduced to account for estimated forfeitures. SFAS No. 123(R) requires forfeitures to be estimated at the time of grant and revised, if necessary, in
subsequent periods if actual forfeitures differ from those estimates. In the Companys pro forma information required under SFAS No. 123 for periods prior to 2006, the Company accounted for forfeitures as they occurred.
7
To calculate option-based compensation under SFAS No. 123(R), the Company used the Black-Scholes
option-pricing model, which it had previously used for valuation of option-based awards for its pro forma information required under SFAS No. 123 for periods prior to 2006. The Companys determination of fair value of option-based awards
on the date of grant using the Black-Scholes model is affected by the Companys stock price as well as assumptions regarding a number of subjective variables. These variables include, but are not limited to, the Companys expected stock
price volatility over the term of the awards and actual and projected employee stock option exercise behaviors.
NOTE 2 RECENT ACCOUNTING
STANDARDS
In May 2005, the FASB issued SFAS No. 154, Accounting Changes and Error Corrections. SFAS No. 154
replaces APB Opinion No. 20, Accounting Changes, and SFAS No. 3, Reporting Accounting Changes in Interim Financial Statements. It applies to all voluntary changes in accounting principle and requires that they be
reported via retrospective application. It is effective for all accounting changes and corrections of errors made in fiscal years beginning after December 15, 2005 (2007 for the Company). The Company does not expect the adoption of this
statement to have a material impact on the consolidated financial statements.
FASB Interpretation No. 47 (FIN 47),
Accounting for Conditional Asset Retirement Obligations, was issued by the FASB in March 2005. FIN 47 provides guidance relating to the identification of and financial reporting for legal obligations to perform an asset retirement
activity. The Interpretation requires recognition of a liability for the fair value of a conditional asset retirement obligation when incurred if the liabilitys fair value can be reasonably estimated. FIN 47 is effective no later than the end
of fiscal years ending after December 15, 2005 (2006 for the Company). The Company does not expect the adoption of this interpretation to have a material impact on consolidated financial statements.
NOTE 3 SALE OF EUROPEAN ACCOUNTS RECEIVABLE
Pursuant to the terms of a Receivable Purchase Agreement (the RPA) dated October 28, 2004 between Greif Coordination Center BVBA (the Seller), an indirect wholly-owned subsidiary of Greif, Inc., and a major
international bank (the Buyer), the Seller agreed to sell trade receivables meeting certain eligibility requirements that Seller had purchased from other indirect wholly-owned subsidiaries of Greif, Inc., including Greif Belgium BVBA,
Greif Germany GmbH, Greif Nederland BV, Greif Spain SA and Greif UK Ltd, under discounted receivables purchase agreements and from Greif France SAS under a factoring agreement. The RPA was amended on October 28, 2005 to include receivables
originated by Greif Portugal Lda, also an indirect wholly-owned subsidiary of Greif, Inc. In addition, on October 28, 2005, Greif Italia S.P.A., also an indirect wholly-owned subsidiary of Greif, Inc., entered into the Italian Receivables
Purchase Agreement with the Italian branch of the major international bank (the Italian RPA) with Greif Italia S.P.A., agreeing to sell trade receivables that meet certain eligibility criteria to the Italian branch of the major
international bank. The Italian RPA is similar in structure and terms as the RPA. The maximum amount of receivables that may be sold under the RPA and the Italian RPA is 90.0 million ($113.1 million) at April 30, 2006.
The structure of the transaction provides for a legal true sale, on a revolving basis, of the receivables transferred from the various Greif, Inc.
subsidiaries to Seller and from Seller to Buyer. The Buyer funds an initial purchase price of a certain percentage of eligible receivables based on a formula with the initial purchase price approximating 70 percent to 80 percent of eligible
receivables. The remaining deferred purchase price is settled upon collection of the receivables. At the balance sheet reporting dates, the Company removes from accounts receivable the amount of proceeds received from the initial purchase price
since they meet the applicable criteria of SFAS No. 140, Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities, and continues to recognize the deferred purchase price in its accounts
receivable. The receivables are sold on a non-recourse basis with the total funds in the servicing collection accounts pledged to Buyer between the semi-monthly settlement dates. At April 30, 2006, 57.6 million ($72.4 million) of accounts
receivable were sold under the RPA and Italian RPA.
At the time the receivables are initially sold, the difference between the carrying
amount and the fair value of the assets sold are included as a loss on sale in the consolidated statements of income. Expenses, primarily related to the loss on sale of receivables, associated with the RPA and Italian RPA totaled 0.5 million
($0.6 million) and 0.3 million ($0.4 million) for the three months ended April 30, 2006 and 2005, respectively. Expenses associated with the RPA and Italian RPA totaled 0.9 million ($1.1 million) and 0.6 million ($0.8 million)
for the six months ended April 30, 2006 and 2005, respectively. Additionally, the Company performs collections and administrative functions on the receivables sold similar to the procedures it uses for collecting all of its receivables,
including receivables that are not sold under the RPA and Italian RPA. The servicing liability for these receivables is not material to the consolidated financial statements.
8
NOTE 4 INVENTORIES
Inventories are summarized as follows (Dollars in thousands):
Finished goods
Raw materials and work-in-process
Reduction to state inventories on last-in, first-out basis
NOTE 5 NET ASSETS HELD FOR SALE
Net assets held for sale represent land, buildings and land improvements less accumulated depreciation for locations that meet the classification
requirements of net assets held for sale as defined in SFAS No. 144, Accounting for Impairment or Disposal of Long-Lived Assets. As of April 30, 2006, there were three facilities held for sale. The net assets held for sale are
being marketed for sale and it is the Companys intention to complete the sales within the upcoming year.
NOTE
6 GOODWILL AND OTHER INTANGIBLE ASSETS
The Company periodically reviews goodwill and indefinite-lived intangible assets for
impairment as required by SFAS No. 142, Goodwill and Other Intangible Assets. The Company has concluded that no indicators of impairment exists at this time.
Changes to the carrying amount of goodwill for the six-month period ended April 30, 2006 are as follows (Dollars in thousands):
The goodwill adjustments of $13.9 million primarily represents the recording of intangible assets
of $13.6 million related to two separate acquisitions of industrial packaging companies in October 2005 which were originally recorded in goodwill pending the completion of the Companys valuation and $1.1 million represents the recognition of
a deferred tax asset related to the Van Leer Industrial Packaging acquisition closed in March 2001. The adjustments to goodwill described in the Note were made in accordance with accounting pronouncements and described in this Note relate
principally to adjustments to deferred taxes or estimates for income tax contingencies existing at the acquisition date.
All other
intangible assets for the periods presented, except for $3.4 million, net, related to the Tri-Sure Trademark, are subject to amortization and are being amortized using the straight-line method over periods that range from two to 20 years. The detail
of other intangible assets by class as of April 30, 2006 and October 31, 2005 are as follows (Dollars in thousands):
9
During the first six months of 2006, there were no acquisitions of other intangible assets. However,
intangible assets of $13.6 million relating to the acquisition of industrial packaging companies in North America during 2005 were recorded in connection with the finalization of purchase price allocation relating to the acquisitions as described
above. Amortization expense for the six months ended April 30, 2006 was $2.2 million. Amortization expense for the next five years is expected to be $4.1 million in 2006, $3.6 million in 2007, $3.5 million in 2008, $3.5 million in 2009 and $3.4
million in 2010.
NOTE 7 RESTRUCTURING CHARGES
During the first six months of 2006, the Company recorded restructuring charges of $15.8 million, consisting of $6.8 million in employee separation costs,
$5.5 million in asset impairments, $0.3 million of professional fees, and $3.1 million in other restructuring costs. One company-owned plant in the Paper, Packaging & Services segment was closed. The Industrial Packaging & Services
segment is in the process of reducing the number of plants in the United Kingdom from five to three; merged operations of eight facilities purchased in October 2005 into existing North American plants; and consolidating one plant in France. In
addition, severance costs were incurred due to the elimination of certain operating and administrative positions throughout the world. The remaining restructuring charges for the above activities are anticipated to be $10.1 million for the remainder
of 2006.
For each business segment, costs incurred in 2006 are as follows (Dollars in thousands):
During 2003, the Company began the transformation to the Greif Business System, which continues to
generate productivity improvements and achieve permanent cost reductions. As a result, the Company incurred restructuring charges of $146.7 million through 2005 related to the transformation to the Greif Business System. The Company is continuing to
evaluate future rationalization options based on the progress of the transformation to the Greif Business System to-date.
As part of the
transformation to the Greif Business System, the Company closed two company-owned plants and a distribution center in the Industrial Packaging & Services segment during 2005. The two plants and distribution center were located in North
America. Five company-owned plants (four in the Industrial Packaging & Services segment and one in the Paper, Packaging & Services segment) were closed in 2004, and seven company-owned plants (four in the Industrial
Packaging & Services segment and three in the Paper, Packaging & Services segment) were closed in 2003. In addition, corporate and administrative staff reductions have been made throughout the world. As a result of the
transformation to the Greif Business System, during 2005, the Company recorded restructuring charges of $31.8 million, consisting of $15.7
10
million in employee separation costs, $2.5 million in asset impairments, $3.7 million in professional fees directly
related to the transformation to the Greif Business System and $9.9 million in other costs which primarily represented moving and lease termination costs. During 2005, the Company also recorded $3.9 million of restructuring charges related to the
impairment of two facilities that were closed during previous restructuring programs.
A total of 1,574 employees have been terminated in
connection with the transformation to the Greif Business System since 2003.
The following is a reconciliation of the beginning and ending
restructuring reserve balances for the six-month period ended April 30, 2006 (Dollars in thousands):
NOTE 8 SIGNIFICANT NONSTRATEGIC TIMBERLAND TRANSACTIONS AND CONSOLIDATION OF VARIABLE INTEREST
ENTITIES
On March 28, 2005, Soterra LLC (a wholly owned subsidiary) entered into two real estate purchase and sale agreements
with Plum Creek Timberlands, L.P. (Plum Creek) to sell approximately 56,000 acres of timberland and related assets located primarily in Florida for an aggregate sales price of approximately $90 million, subject to closing adjustments. In
connection with the closing of one of these agreements, Soterra LLC sold approximately 35,000 acres of timberland and associated assets in Florida, Georgia and Alabama for $51.0 million, resulting in a pretax gain of $42.1 million, on May 23,
2005. The purchase price was paid in the form of cash and a $50.9 million purchase note payable by an indirect subsidiary of Plum Creek (the Purchase Note). Soterra LLC contributed the Purchase Note to STA Timber LLC (STA
Timber), one of the Companys indirect wholly owned subsidiaries. The Purchase Note is secured by a Deed of Guarantee issued by the London branch of a major bank in an amount not to exceed $52.3 million (the Deed of
Guarantee), as a guarantee of the due and punctual payment of principal and interest on the Purchase Note. In the first quarter, the Company completed the second phase of its previously reported $90 million sale of timberland, timber and
associated assets. In this phase, the Company sold 15,300 acres of timberland holdings in Florida for $29.3 million in cash, resulting in a pre-tax gain of $27.4 million. On April 28, 2006 the Company completed the final phase of this
transaction, selling approximately 5,700 acres for $9.7 million in cash resulting in a pretax gain of $9.0 million.
On May 31, 2005,
STA Timber issued in a private placement its 5.20 percent Senior Secured Notes due August 5, 2020 (the Monetization Notes) in the principal amount of $43.3 million. In connection with the sale of the Monetization Notes, STA Timber
entered into note purchase agreements with the purchasers of the Monetization Notes (the Note Purchase Agreements) and related documentation. The Monetization Notes are secured by a pledge of the Purchase Note and the Deed of Guarantee.
The Monetization Notes may be accelerated in the event of a default in payment or a breach of the other obligations set forth therein or in the Note Purchase Agreements or related documents, subject in certain cases to any applicable cure periods,
or upon the occurrence of certain insolvency or bankruptcy related events. The Monetization Notes are subject to a mechanism that may cause them, subject to certain conditions, to be extended to November 5, 2020. The proceeds from the sale of
the Monetization Notes were primarily used for the repayment of indebtedness.
The Company has consolidated the assets and liabilities of
STA Timber in accordance with FASB Interpretation No. 46R, Consolidation of Variable Interest Entities Interpretation. Because STA Timber is a separate and distinct legal entity from Greif, Inc. and its other subsidiaries, the
assets of STA Timber are not available to satisfy the liabilities and obligations of these entities and the liabilities of STA Timber are not liabilities or obligations of these entities. In addition, Greif, Inc. and its other subsidiaries have not
extended any form of guaranty of the principal or interest on the Monetization Notes. Accordingly, Greif, Inc. and its other subsidiaries will not become directly or contingently liable for the payment of the Monetization Notes at any time.
11
The Company has also consolidated the assets and liabilities of the buyer-sponsored special purpose
entity (the Buyer SPE) involved in these transactions as the result of Interpretation 46R. However, because the Buyer SPE is a separate and distinct legal entity from the Company, the assets of the Buyer SPE are not available to satisfy
the liabilities and obligations of the Company and the liabilities of the Buyer SPE are not liabilities or obligations of the Company.
Assets of the Buyer SPE at April 30, 2006 and October 31, 2005 consist of restricted bank financial instruments of $50.9 million. STA Timber had long-term debt of $43.3 million as of April 30, 2006 and October 31, 2005.
STA Timber is exposed to credit-related losses in the event of nonperformance by the issuer of the Deed of Guarantee, but the Company does not expect that issuer to fail to meet its obligations. The accompanying consolidated statement of operations
for the six month period ended April 30, 2006 includes interest expense on STA Timber debt of $1.3 million and interest income on Buyer SPE investments of $1.1 million. No comparable activity is included in interest income or interest expense
NOTE 9 LONG-TERM DEBT
Long-term debt is summarized as follows (Dollars in thousands):
April 30,
2006
Credit Agreement
Senior Subordinated Notes
Trade accounts receivable credit facility
Other long-term debt
Credit Agreement
The Company and certain of its international subsidiaries, as borrowers, have entered into a Credit Agreement (the Credit Agreement) with a syndicate of financial institutions that provides for a $350.0
million revolving multicurrency credit facility. The revolving multicurrency credit facility is available for ongoing working capital and general corporate purposes. Interest is based on a euro currency rate or an alternative base rate that resets
periodically plus a calculated margin amount. As of April 30, 2006, $109.2 million was outstanding under the Credit Agreement. The weighted average interest rate on the Credit Agreement was 4.80 percent and 3.97 percent for the six months ended
April 30, 2006 and April 30, 2005, respectively. The interest rate was 5.27 percent at April 30, 2006 and 4.83 percent at October 31, 2005.
The Credit Agreement contains certain covenants, which include financial covenants that require the Company to maintain a certain leverage ratio and a minimum coverage of interest expense. At April 30, 2006, the
Company was in compliance with these covenants.
Senior Subordinated Notes
The Company has issued Senior Subordinated Notes in the aggregate principal amount of $250.0 million, receiving net proceeds of approximately $248.0
million before expenses. During 2005, the Company purchased $2.0 million of the Senior Subordinated Notes. At April 30, 2006, the outstanding balances, which included losses on fair value hedges the Company had in place to hedge interest rate
risk, were $242.1 million. Interest on the Senior Subordinated Notes is payable semi-annually at the annual rate of 8.875 percent. The Senior Subordinated Notes do not have required principal payments prior to maturity on August 1, 2012.
However, the Senior Subordinated Notes are redeemable at the option of the Company beginning August 1, 2007, at the redemption prices set forth below (expressed as percentages of principal amount), plus accrued interest, if any, to the
redemption date:
Year
2007
2008
2009
2010 and thereafter
In addition, prior to August 1, 2007, the Company may redeem the Senior Subordinated Notes by
paying a specified make-whole premium.
12
The fair value of the Senior Subordinated Notes was approximately $259.5 million and $259.3 million at
April 30, 2006 and October 31, 2005, respectively, based on quoted market prices. The Indenture pursuant to which the Senior Subordinated Notes were issued contains certain covenants. At April 30, 2006, the Company was in compliance
with these covenants.
A description of the guarantees of the Senior Subordinated Notes by the Companys United States subsidiaries is
included in Note 18.
Trade Accounts Receivable Credit Facility
The Company entered into a $120.0 million credit facility with an affiliate of a bank in connection with the securitization of certain of the Companys trade accounts receivable in the United States. The credit
facility is secured by certain of the Companys trade accounts receivable in the United States and bears interest at a variable rate based on London InterBank Offered Rate (LIBOR) plus a margin or other agreed upon rate (5.36
percent and 4.59 percent interest rate as of April 30, 2006 and October 31, 2005, respectively). The Company can terminate this facility at any time upon 60 days prior written notice. In connection with this transaction, the Company
established Greif Receivables Funding LLC (GRF), which is included in the Companys consolidated financial statements. However, because GRF is a separate and distinct legal entity from the Company, the assets of GRF are not
available to satisfy the liabilities and obligations of the Company and the liabilities of GRF are not liabilities or obligations of the Company. This entity purchases and services the Companys trade accounts receivable that are subject to
this credit facility. There was a total of $101.2 million and $95.7 million outstanding under the trade accounts receivable credit facility at April 30, 2006 and October 31, 2005, respectively.
The trade accounts receivable credit facility provides that in the event the Company breaches any of its financial covenants under the Credit Agreement,
and the majority of the lenders consent to a waiver, but the provider of the trade accounts receivable credit facility does not consent to any such waiver, then the Company must within 90 days of providing notice of the breach, pay all amounts
outstanding under the trade accounts receivable credit facility.
Other
In addition to the amounts borrowed against the Credit Agreement and proceeds from the Senior Subordinated Notes and the trade accounts receivable credit
facility, the Company had outstanding debt of $33.1 million and $24.3 million, comprised of $6.6 million and $7.1 million in long-term debt and $26.5 million and $17.2 million in short-term borrowings, at April 30, 2006 and October 31,
2005, respectively.
NOTE 10 FINANCIAL INSTRUMENTS
The carrying amounts of cash and cash equivalents, trade accounts receivable, accounts payable, current liabilities and short-term borrowings at
April 30, 2006 and October 31, 2005 approximate their fair values because of the short-term nature of these items.
The estimated
fair values of the Companys long-term debt was $476.5 million and $447.8 million as compared to the carrying amounts of $459.2 million and $430.4 million at April 30, 2006 and October 31, 2005, respectively. The fair values of the
Companys long-term obligations are estimated based on either the quoted market prices for the same or similar issues or the current interest rates offered for debt of the same remaining maturities.
The Company uses derivatives from time to time to partially mitigate the effect of exposure to interest rate movements, exposure to foreign currency
fluctuations, and energy cost fluctuations. The Company records derivatives based on SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities, and related amendments. This Statement requires that all derivatives be
recognized as assets or liabilities in the balance sheet and measured at fair value. Changes in the fair value of derivatives are recognized in either net income or in other comprehensive income, depending on the designated purpose of the
derivative.
The Company had interest rate swap agreements with an aggregate notional amount of $130.0 million and $280.0 million at
April 30, 2006 and October 31, 2005, respectively, with various maturities through 2012. The interest rate swap agreements are used to fix a portion of the interest on the Companys variable rate debt. Under certain of these
agreements, the Company receives interest quarterly from the counterparties equal to LIBOR and pays interest at a fixed rate (5.56 percent at April 30, 2006) over the life of the contracts. The Company was also party to agreements in which it
received interest semi-annually from the counterparties equal to a fixed rate of 8.875 percent and pays interest based on LIBOR plus a margin. These agreements were terminated during the first quarter of 2006. In conjunction with this termination,
the Company paid $4.8 million to the counterparties, which will be amortized over the remaining term of the Senior Subordinated Notes. A liability for the loss on interest rate swap contracts, which represented their fair values, in the amount of
$0.8 million and $6.6 million was recorded at April 30, 2006 and October 31, 2005, respectively.
13
At April 30, 2006, the Company had cross-currency interest rate swaps to hedge its net investment in
its European subsidiaries. Under these agreements, the Company receives interest semi-annually from the counterparties equal to a fixed rate of 8.875 percent on $248.0 million and pays interest at a fixed rate of 6.80 percent on 206.7 million.
Upon maturity of these swaps on August 1, 2007, the Company will be required to pay 206.7 million to the counterparties and receive $248.0 million from the counterparties. A liability for the loss on these agreements of $11.7 million,
representing their fair values, was recorded at April 30, 2006.
At April 30, 2006, the Company had outstanding foreign currency
forward contracts in the notional amount of $37.3 million ($21.5 million at October 31, 2005). The purpose of these contracts is to hedge the Companys exposure to foreign currency translation and short-term intercompany loan balances with
its international businesses. The fair value of these contracts resulted in a gain of $0.9 million recorded in other comprehensive income and $0.3 million recorded in the consolidated statements of income at April 30, 2006. The fair value of
similar contracts resulted in a loss of $0.5 million recorded in the consolidated statements of income at April 30, 2005.
The Company
has entered into certain cash flow hedges to mitigate its exposure to cost fluctuations in natural gas prices through April 30, 2007. The fair value of the energy hedges was an unfavorable position of $0.5 million ($0.3 million net of tax)
at April 30, 2006. As a result of the high correlation between the hedged instruments and the underlying transactions, ineffectiveness has not had a material impact on the Companys consolidated statements of income for the quarter ended
April 30, 2006.
While the Company may be exposed to credit losses in the event of nonperformance by the counterparties to its
derivative financial instrument contracts, its counterparties are established banks and financial institutions with high credit ratings. The Company has no reason to believe that such counterparties will not be able to fully satisfy their
obligations under these contracts.
The fair values of all derivative financial instruments are estimated based on current settlement
prices of comparable contracts obtained from dealer quotes or published market prices. The values represent the estimated amounts the Company would pay or receive to terminate the agreements at the reporting date.
During the next six months, the Company expects to reclassify into earnings a net gain from accumulated other comprehensive income (loss) of
approximately $0.3 million after tax at the time the underlying hedge transactions are realized.
NOTE 11 CAPITAL STOCK
Class A Common Stock is entitled to cumulative dividends of 1 cent a share per year after which Class B Common Stock is entitled to non-cumulative
dividends up to one half cent per share per year. Further distribution in any year must be made in proportion of one cent a share for Class A Common Stock to one and a half cents a share for Class B Common Stock. The Class A Common Stock
has no voting rights unless four quarterly cumulative dividends upon the Class A Common Stock are in arrears. The Class B Common Stock has full voting rights. There is no cumulative voting for the election of directors.
The following table summarizes the Companys Class A and Class B common and treasury shares at the specified dates:
Issued
Shares
April 30, 2006:
Class A Common Stock
Class B Common Stock
October 31, 2005:
Class A Common Stock
Class B Common Stock
14
NOTE 12 STOCK OPTIONS
In 2001, the Company adopted the 2001 Management Equity Incentive and Compensation Plan (the 2001 Plan). The provisions of the 2001 Plan allow
the awarding of incentive and nonqualified stock options and restricted and performance shares of Class A Common Stock to key employees. The maximum number of shares that may be issued each year is determined by a formula that takes into
consideration the total number of shares outstanding and is also subject to certain limits. In addition, the maximum number of incentive stock options that will be issued under the 2001 Plan during its term is 2,500,000 shares.
Prior to 2001, the Company had adopted a Nonstatutory Stock Option Plan (the 2000 Plan) that provides the discretionary granting of
nonstatutory options to key employees, and an Incentive Stock Option Plan (the Option Plan) that provides the discretionary granting of incentive stock options to key employees and nonstatutory options for non-employees. The aggregate
number of the Companys Class A Common Stock options that may be granted under the 2000 Plan and Option Plan may not exceed 200,000 shares and 1,000,000 shares, respectively.
Under the terms of the 2001 Plan, the 2000 Plan and the Option Plan, stock options are granted at exercise prices equal to the market value of the common
stock on the date options are granted and become fully vested two years after date of grant. Options expire 10 years after date of grant.
In 2005, the Company adopted the 2005 Outside Directors Equity Award Plan (the 2005 Directors Plan), which provides the granting of stock options, restricted stock or stock appreciation rights to directors who are not employees
of the Company. Prior to 2005, the Directors Stock Option Plan (the Directors Plan) provided the granting of stock options to directors who are not employees of the Company. The aggregate number of the Companys Class A Common
Stock options that may be granted may not exceed 100,000 shares under each of these plans. Under the terms of both plans, options are granted at exercise prices equal to the market value of the common stock on the date options are granted and become
exercisable immediately. Options expire 10 years after date of grant.
No stock options were granted during 2006.
In 2005, 109,575 stock options were granted under the 2001 Plan with option prices of $48.13 per share. Under the 2005 Directors Plan, 14,000 options
were granted to outside directors in 2005 with option prices of $64.35 per share.
The fair value for each option is estimated on the date
of grant using the Black-Scholes option pricing model, as allowed under SFAS No. 123(R), with the following assumptions:
Dividend yield
Volatility rate
Risk-free interest rate
Expected option life
The fair value of shares granted in 2005 was $17.63 per share as of the grant date.
Stock option activity was as follows (Shares in thousands):
15
As of April 30, 2006, outstanding stock options had exercise prices and contractual lives as
follows:
Range of Exercise Prices
$18-$28
$28-$38
$48-$58
$58-$68
There are 797,600 options that were exercisable at April 30, 2006 and 870,370 options that
NOTE 13 DIVIDENDS PER SHARE
The following dividends per share were paid during the periods indicated:
Class A Common Stock
Class B Common Stock
NOTE 14 CALCULATION OF EARNINGS PER SHARE
The Company has two classes of common stock and, as such, applies the two-class method of computing earnings per share as prescribed in SFAS
No. 128, Earnings Per Share. In accordance with the Statement, earnings are allocated first to Class A and Class B Common Stock to the extent that dividends are actually paid and the remainder allocated assuming all of the
earnings for the period have been distributed in the form of dividends.
The following is a reconciliation of the average shares used to
calculate basic and diluted earnings per share:
There were no stock options and 12,000 stock options that were antidilutive for the three-month
and six-month periods ended April 30, 2006, respectively, and no stock options that were antidilutive for the three-month and six-month periods ended April 30, 2005.
NOTE 15 COMPREHENSIVE INCOME
Comprehensive income is comprised of net income and other charges and credits to equity that are not the result of transactions with the Companys owners. The components of comprehensive income, net of tax, are
as follows (Dollars in thousands):
Net income
Other comprehensive income (loss):
Foreign currency translation adjustment
Change in fair value of interest rate derivatives, net of tax
Change in fair value of energy derivatives, net of tax
Minimum pension liability adjustment, net of tax
Comprehensive income
16
NOTE 16 RETIREMENT PLANS AND POSTRETIREMENT HEALTH CARE AND LIFE INSURANCE BENEFITS
The components of net periodic pension cost include the following (Dollars in thousands):
Service cost
Interest cost
Expected return on plan assets
Amortization of prior service cost, initial net asset and net actuarial gain
The Company made payments of $3.6 million in the first half of 2006. Based on minimum funding
requirements, $17.8 million of pension contributions are estimated for the entire 2006 fiscal year.
The components of net periodic cost
for postretirement benefits include the following (Dollars in thousands):
NOTE 17 BUSINESS SEGMENT INFORMATION
The Company operates in three business segments: Industrial Packaging & Services; Paper, Packaging & Services; and Timber.
Operations in the Industrial Packaging & Services segment involve the production and sale of industrial packaging and related services. These
products are manufactured and sold in over 40 countries throughout the world.
Operations in the Paper, Packaging & Services
segment involve the production and sale of containerboard, both semi-chemical and recycled, corrugated sheets, corrugated containers and multiwall bags and related services. These products are manufactured and sold in North America.
17
Operations in the Timber segment involve the management and sale of timber in the southeastern United
States (approximately 251,500 acres of land were owned at April 30, 2006) the sale of timber in Canada (approximately 37,000 acres of land were owned at April 30, 2006) and the sale of timberland, certain higher and better use property,
surplus property, and development property.
The Companys reportable segments are strategic business units that offer different
products. The accounting policies of the reportable segments are substantially the same as those described in the Description of Business and Summary of Significant Accounting Policies note (see Note 1) in the 2005 Form 10-K.
18
The following segment information is presented for the periods indicated (Dollars in thousands):
19
The following table presents net sales to external customers by geographic area (Dollars in thousands):
The following table presents total assets by geographic area (Dollars in thousands):
April 30,
2006
Assets:
North America
Europe
Other
NOTE 18 SUMMARIZED CONDENSED CONSOLIDATING FINANCIAL STATEMENTS
The Senior Subordinated Notes, more fully described in Note 9 Long-Term Debt, are fully guaranteed, jointly and severally,
by the Companys United States subsidiaries (Guarantor Subsidiaries). The Companys non-United States subsidiaries are not guaranteeing the Senior Subordinated Notes (Non-Guarantor Subsidiaries). Presented below are
summarized condensed consolidating financial statements of Greif, Inc. (the Parent), which includes certain of the Companys operating units, the Guarantor Subsidiaries, the Non-Guarantor Subsidiaries and the Company on a
consolidated basis.
Presented below are condensed consolidating financial statements of the Parent, the Guarantor Subsidiaries and the
non-Guarantor Subsidiaries at April 30, 2006 and October 31, 2005, and for the three-month and six-month periods ended April 30, 2006 and 2005. These summarized condensed consolidating financial statements are prepared using the
equity method. Separate financial statements for the Guarantor Subsidiaries are not presented based on managements determination that they do not provide additional information that is material to investors.
20
Condensed Consolidating Statements of Operations
For the three months ended April 30, 2006
Guarantor
Subsidiaries
Non-Guarantor
Subsidiaries
Net sales
Cost of products sold
Gross profit
Selling, general and administrative expenses
Restructuring charges
Gain on sale of assets
Operating profit
Interest expense, net
Other income (expense), net (1)
Equity in earnings of affiliates and minority interests
Income before income tax expense and equity in earnings of affiliates and minority interests
Income tax expense
Net income (loss)
21
Condensed Consolidating Statement of Operations
Six months ended April 30, 2006
Guarantor
Subsidiaries
Non-Guarantor
Subsidiaries
Net sales
Cost of products sold
Gross profit
Selling, general and administrative expenses
Restructuring charges
Gain on sale of assets
Operating profit
Interest expense, net
Other income (expense), net (1)
Equity in earnings of affiliates and minority interests
Income before income tax expense and equity in earnings of affiliates and minority interests
Income tax expense
Net income (loss)
Condensed Consolidating Statement of Operations
Three months ended April 30, 2005
Guarantor
Subsidiaries
Non-Guarantor
Subsidiaries
Net sales
Cost of products sold
Gross profit
Selling, general and administrative expenses
Restructuring charges
Gain on sale of assets
Operating profit
Interest expense, net
Debt extinguishment charge
Other income (expense), net (1)
Equity in earnings of affiliates and minority interests
Income before income tax expense and equity in earnings of affiliates and minority interests
Income tax expense
Net income (loss)
22
Condensed Consolidating Statement of Operations
Six months ended April 30, 2005
Guarantor
Subsidiaries
Non-Guarantor
Subsidiaries
Net sales
Cost of products sold
Gross profit
Selling, general and administrative expenses
Restructuring charges
Gain on sale of assets
Operating profit
Interest expense, net
Debt extinguishment charge
Other income (expense), net (1)
Equity in earnings of affiliates and minority interests
Income before income tax expense and equity in earnings of affiliates and minority interests
Income tax expense
October 31,
2005
(Unaudited)
Current assets
$
152,030
$
122,411
283,496
258,636
170,958
170,533
3,272
8,410
9,189
10,088
86,238
55,874
705,183
625,952
Long-term assets
249,505
263,703
35,975
25,015
50,891
50,891
53,483
55,706
389,854
395,315
Properties, plants and equipment
172,042
139,372
75,374
75,464
312,176
317,791
900,063
852,926
47,543
38,208
1,507,198
1,423,761
(624,551
)
(561,705
)
882,647
862,056
$
1,977,684
$
1,883,323
October 31,
2005
(Unaudited)
Current liabilities
$
225,423
$
234,672
44,474
45,252
6,958
10,402
26,459
17,173
79,069
75,485
382,383
382,984
Long-term liabilities
459,190
430,400
145,604
133,837
44,037
45,544
50,735
47,827
43,250
43,250
76,475
66,897
819,291
767,755
Minority interest
4,027
1,696
Shareholders equity
52,037
49,251
(81,429
)
(75,956
)
841,982
793,669
4,219
9,117
(1,861
)
(2,738
)
(508
)
(42,457
)
(42,455
)
771,983
730,888
$
1,977,684
$
1,883,323
2006
2005
Cash flows from operating activities:
$
62,045
$
31,903
47,999
50,174
5,525
3,896
12,436
2,832
(7,190
)
(14,538
)
(40,807
)
(28,970
)
25,041
(3,322
)
(30,829
)
(32,498
)
(12,609
)
1,353
(200
)
7,578
(39,254
)
(176
)
(7,720
)
(3,297
)
(3,031
)
(10,965
)
(7
)
2,138
3,118
36,645
(12,052
)
48,494
(3,276
)
Cash flows from investing activities:
(82,170
)
(26,200
)
52,282
17,687
(29,888
)
(8,513
)
Cash flows from financing activities:
480,544
965,480
(458,685
)
(954,263
)
11,141
12,880
(13,732
)
(9,049
)
(5,733
)
(5,291
)
1,916
14,767
15,451
24,524
Effects of exchange rates on cash
(4,438
)
1,185
Net increase in cash and cash equivalents
29,619
13,920
Cash and cash equivalents at beginning of period
122,411
38,109
Cash and cash equivalents at end of period
$
152,030
$
52,029
Three months end
April 30,
Six months ended
April 30,
2005
2005
$
16,767
$
31,903
331
604
$
16,436
$
31,299
$
0.58
$
1.12
$
0.57
$
1.10
$
0.57
$
1.09
$
0.56
$
1.07
$
0.88
$
1.67
$
0.86
$
1.63
$
0.88
$
1.67
$
0.86
$
1.63
April 30,
2006
October 31,
2005
$
54,617
$
57,924
150,005
143,168
204,622
201,092
(33,664
)
(30,559
)
$
170,958
$
170,533
October 31,
2005
$
109,240
$
85,655
242,098
241,889
101,227
95,711
6,625
7,145
$
459,190
$
430,400
Redemption
Price
104.438
%
102.958
%
101.479
%
100.000
%
Authorized
Shares
Outstanding
Shares
Treasury
Shares
32,000,000
21,140,960
11,545,303
9,595,657
17,280,000
17,280,000
11,521,245
5,758,755
32,000,000
21,140,960
11,532,356
9,608,604
17,280,000
17,280,000
11,538,645
5,741,355
2005
1.14
%
34.00
%
3.88
%
6 years
Number
Outstanding
Weighted-
Average
Remaining
Contractual
Life
396,170
6 years
389,430
4 years
108,825
9 years
12,000
9 years
Three months ended
April 30
Six months ended
April 30
2006
2005
2006
2005
$
0.24
$
0.16
$
0.48
$
0.32
$
0.36
$
0.24
$
0.71
$
0.47
Three months ended
April 30
Six months ended
April 30
2006
2005
2006
2005
$
28,693
$
16,767
$
62,045
$
31,903
(7,847
)
(2,716
)
(4,903
)
7,972
452
1,017
877
2,698
74
(508
)
(2
)
$
21,372
$
15,068
$
57,509
$
42,573
Three months ended
April 30
Six months ended
April 30
2006
2005
2006
2005
$
3,629
$
3,169
$
7,258
$
6,334
6,208
6,608
12,417
13,227
(7,361
)
(7,383
)
(14,723
)
(14,770
)
1,533
1,161
3,066
2,324
$
4,009
$
3,555
$
8,018
$
7,115
October 31,
2005
$
1,287,667
$
1,243,054
479,028
426,062
210,989
214,207
$
1,977,684
$
1,883,323
Parent
Eliminations
Consolidated
$
1,401
$
311,106
$
281,959
$
25,641
$
620,107
834
256,184
228,005
25,641
510,664
567
54,922
53,954
109,443
380
32,676
29,322
62,378
(36
)
3,173
7,149
1
10,287
13,013
1,773
14,786
223
32,086
19,256
(1
)
51,564
14,468
(5,924
)
1,174
75
9,793
3
(5,016
)
6,199
(1
)
1,185
38,520
(898
)
(38,520
)
(898
)
24,278
32,994
23,383
(38,597
)
42,058
(4,415
)
10,259
7,545
(24
)
13,365
$
28,693
$
22,735
$
15,838
$
(38,573
)
$
28,693
(1)
Includes amounts that relate to intercompany royalty arrangements.
Parent
Eliminations
Consolidated
$
2,555
$
661,641
$
578,130
$
(39,903
)
$
1,202,423
1,670
565,149
476,392
(39,903
)
1,003,308
885
96,492
101,738
199,115
579
62,773
58,480
121,832
(36
)
5,417
10,373
1
15,755
45,407
2,590
47,997
342
73,709
35,475
(1
)
109,525
14,468
2,244
2,180
75
18,967
7
(8,066
)
8,853
(1
)
793
71,787
(987
)
(71,787
)
(987
)
57,668
63,399
41,161
(71,864
)
90,364
(4,377
)
19,654
13,066
(24
)
28,319
$
62,045
$
43,745
$
28,095
$
(71,840
)
$
62,045
(1)
Includes amounts that relate to intercompany royalty arrangements.
Parent
Eliminations
Consolidated
$
1,326
$
328,866
$
311,844
$
(29,076
)
$
612,960
994
279,135
263,989
(29,076
)
515,042
332
49,731
47,855
97,918
304
30,650
25,114
56,068
4,670
5,951
10,621
3,029
1,165
4,194
28
17,440
17,955
35,423
8,707
1,986
10,693
2,828
2,828
4
(3,494
)
5,463
1,973
16,744
(107
)
(16,744
)
(107
)
16,776
2,411
21,325
23,768
9
754
6,238
7,001
$
16,767
$
1,657
$
15,087
$
(16,744
)
$
16,767
(1)
Includes amounts that relate to intercompany royalty arrangements.
Parent
Eliminations
Consolidated
$
2,592
$
646,223
$
607,240
$
(60,531
)
$
1,195,524
1,929
551,509
515,973
(60,531
)
1,008,880
663
94,714
91,267
186,644
605
60,733
54,451
115,789
9,155
8,652
17,807
13,453
1,085
14,538
58
38,279
29,249
67,586
17,682
3,104
20,786
2,828
2,828
6
(6,542
)
7,743
1,207
31,857
(310
)
(31,857
)
(310
)
31,921
11,227
33,578
(31,857
)
44,869
18
3,222
9,726