|
|
|
☒
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
☐
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Delaware
|
|
94-1658138
|
(State or other jurisdiction of incorporation or organization)
|
|
(I.R.S. Employer Identification No.)
|
Title of each class
|
|
Trading Symbol
|
|
Name of each exchange on which registered
|
Common stock, $1 par value
|
|
AXE
|
|
New York Stock Exchange
|
Large accelerated filer
|
☒
|
|
|
Accelerated filer
|
☐
|
Non-accelerated filer
|
☐
|
|
|
Smaller reporting company
|
☐
|
|
|
|
|
Emerging growth company
|
☐
|
|
|
|
Page
|
|
PART I. FINANCIAL INFORMATION
|
|
|
|
|
Item 1.
|
Condensed Consolidated Financial Statements (unaudited)
|
|
Item 2.
|
||
Item 3.
|
||
Item 4.
|
||
|
PART II. OTHER INFORMATION
|
|
|
|
|
Item 1.
|
||
Item 1A.
|
||
Item 6.
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
September 27,
2019 |
|
September 28,
2018 |
|
September 27,
2019 |
|
September 28,
2018 |
||||||||
(In millions, except per share amounts)
|
|
|
|
|
|
|
|
|
||||||||
Net sales
|
|
$
|
2,222.2
|
|
|
$
|
2,179.0
|
|
|
$
|
6,593.3
|
|
|
$
|
6,281.1
|
|
Cost of goods sold
|
|
1,775.8
|
|
|
1,754.9
|
|
|
5,278.0
|
|
|
5,053.1
|
|
||||
Gross profit
|
|
446.4
|
|
|
424.1
|
|
|
1,315.3
|
|
|
1,228.0
|
|
||||
Operating expenses
|
|
344.6
|
|
|
334.6
|
|
|
1,033.2
|
|
|
1,005.6
|
|
||||
Operating income
|
|
101.8
|
|
|
89.5
|
|
|
282.1
|
|
|
222.4
|
|
||||
Other expense:
|
|
|
|
|
|
|
|
|
||||||||
Interest expense
|
|
(18.5
|
)
|
|
(19.3
|
)
|
|
(58.3
|
)
|
|
(56.5
|
)
|
||||
Other, net
|
|
(1.2
|
)
|
|
(1.6
|
)
|
|
(0.1
|
)
|
|
(2.6
|
)
|
||||
Income before income taxes
|
|
82.1
|
|
|
68.6
|
|
|
223.7
|
|
|
163.3
|
|
||||
Income tax expense
|
|
22.8
|
|
|
21.0
|
|
|
61.8
|
|
|
48.8
|
|
||||
Net income
|
|
$
|
59.3
|
|
|
$
|
47.6
|
|
|
$
|
161.9
|
|
|
$
|
114.5
|
|
Income per share:
|
|
|
|
|
|
|
|
|
||||||||
Basic
|
|
$
|
1.74
|
|
|
$
|
1.41
|
|
|
$
|
4.75
|
|
|
$
|
3.39
|
|
Diluted
|
|
$
|
1.73
|
|
|
$
|
1.40
|
|
|
$
|
4.73
|
|
|
$
|
3.36
|
|
|
|
|
|
|
|
|
|
|
||||||||
Basic weighted-average common shares outstanding
|
|
34.2
|
|
|
33.8
|
|
|
34.1
|
|
|
33.8
|
|
||||
Effect of dilutive securities:
|
|
|
|
|
|
|
|
|
||||||||
Stock options and units
|
|
0.1
|
|
|
0.3
|
|
|
0.1
|
|
|
0.3
|
|
||||
Diluted weighted-average common shares outstanding
|
|
34.3
|
|
|
34.1
|
|
|
34.2
|
|
|
34.1
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Net income
|
|
$
|
59.3
|
|
|
$
|
47.6
|
|
|
$
|
161.9
|
|
|
$
|
114.5
|
|
Other comprehensive (loss) income:
|
|
|
|
|
|
|
|
|
||||||||
Foreign currency translation
|
|
(13.9
|
)
|
|
6.5
|
|
|
2.1
|
|
|
(22.8
|
)
|
||||
Changes in unrealized pension cost, net of tax
|
|
0.9
|
|
|
0.7
|
|
|
2.1
|
|
|
1.9
|
|
||||
Other comprehensive (loss) income
|
|
(13.0
|
)
|
|
7.2
|
|
|
4.2
|
|
|
(20.9
|
)
|
||||
Comprehensive income
|
|
$
|
46.3
|
|
|
$
|
54.8
|
|
|
$
|
166.1
|
|
|
$
|
93.6
|
|
|
|
(Unaudited)
|
|
|
||||
|
|
September 27,
2019 |
|
December 28,
2018 |
||||
(In millions, except share and per share amounts)
|
|
|
|
|
||||
ASSETS
|
|
|
|
|
||||
Current assets:
|
|
|
|
|
||||
Cash and cash equivalents
|
|
$
|
95.7
|
|
|
$
|
81.0
|
|
Accounts receivable, net
|
|
1,658.3
|
|
|
1,600.0
|
|
||
Inventories
|
|
1,339.1
|
|
|
1,440.4
|
|
||
Other current assets
|
|
46.3
|
|
|
50.6
|
|
||
Total current assets
|
|
3,139.4
|
|
|
3,172.0
|
|
||
Property and equipment, at cost
|
|
420.6
|
|
|
398.4
|
|
||
Accumulated depreciation
|
|
(253.5
|
)
|
|
(235.1
|
)
|
||
Property and equipment, net
|
|
167.1
|
|
|
163.3
|
|
||
Operating leases
|
|
252.8
|
|
|
—
|
|
||
Goodwill
|
|
833.3
|
|
|
832.0
|
|
||
Intangible assets, net
|
|
365.9
|
|
|
392.9
|
|
||
Other assets
|
|
110.0
|
|
|
92.9
|
|
||
Total assets
|
|
$
|
4,868.5
|
|
|
$
|
4,653.1
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
||||
Current liabilities:
|
|
|
|
|
||||
Accounts payable
|
|
$
|
1,266.5
|
|
|
$
|
1,320.0
|
|
Accrued expenses
|
|
315.1
|
|
|
309.0
|
|
||
Current operating lease obligations
|
|
58.6
|
|
|
—
|
|
||
Total current liabilities
|
|
1,640.2
|
|
|
1,629.0
|
|
||
Long-term debt
|
|
1,083.2
|
|
|
1,252.7
|
|
||
Operating lease obligations
|
|
201.0
|
|
|
—
|
|
||
Other liabilities
|
|
192.7
|
|
|
201.0
|
|
||
Total liabilities
|
|
3,117.1
|
|
|
3,082.7
|
|
||
Stockholders’ equity:
|
|
|
|
|
||||
Common stock - $1.00 par value, 100,000,000 shares authorized, 34,194,301 and 33,862,704 shares issued and outstanding at September 27, 2019 and December 28, 2018, respectively
|
|
34.2
|
|
|
33.9
|
|
||
Capital surplus
|
|
307.3
|
|
|
292.7
|
|
||
Retained earnings
|
|
1,682.8
|
|
|
1,513.2
|
|
||
Accumulated other comprehensive loss:
|
|
|
|
|
||||
Foreign currency translation
|
|
(166.5
|
)
|
|
(168.6
|
)
|
||
Unrecognized pension liability, net
|
|
(106.4
|
)
|
|
(100.8
|
)
|
||
Total accumulated other comprehensive loss
|
|
(272.9
|
)
|
|
(269.4
|
)
|
||
Total stockholders’ equity
|
|
1,751.4
|
|
|
1,570.4
|
|
||
Total liabilities and stockholders’ equity
|
|
$
|
4,868.5
|
|
|
$
|
4,653.1
|
|
|
|
Nine Months Ended
|
||||||
|
|
September 27,
2019 |
|
September 28,
2018 |
||||
(In millions)
|
|
|
|
|
||||
Operating activities:
|
|
|
|
|
||||
Net income
|
|
$
|
161.9
|
|
|
$
|
114.5
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
||||
Depreciation
|
|
28.7
|
|
|
23.3
|
|
||
Amortization of intangible assets
|
|
26.4
|
|
|
28.6
|
|
||
Stock-based compensation
|
|
14.5
|
|
|
15.0
|
|
||
Deferred income taxes
|
|
0.1
|
|
|
0.1
|
|
||
Pension plan contributions
|
|
(5.2
|
)
|
|
(5.8
|
)
|
||
Pension plan expenses
|
|
4.6
|
|
|
3.2
|
|
||
Changes in current assets and liabilities, net
|
|
(15.8
|
)
|
|
(74.8
|
)
|
||
Other, net
|
|
(8.8
|
)
|
|
(1.3
|
)
|
||
Net cash provided by operating activities
|
|
206.4
|
|
|
102.8
|
|
||
Investing activities:
|
|
|
|
|
||||
Acquisitions of businesses, net of cash acquired
|
|
—
|
|
|
(149.9
|
)
|
||
Capital expenditures, net
|
|
(27.5
|
)
|
|
(32.0
|
)
|
||
Other
|
|
—
|
|
|
9.1
|
|
||
Net cash used in investing activities
|
|
(27.5
|
)
|
|
(172.8
|
)
|
||
Financing activities:
|
|
|
|
|
||||
Proceeds from borrowings
|
|
3,361.9
|
|
|
2,036.8
|
|
||
Repayments of borrowings
|
|
(3,534.4
|
)
|
|
(2,020.5
|
)
|
||
Proceeds from stock options exercised
|
|
4.3
|
|
|
1.5
|
|
||
Other, net
|
|
(1.5
|
)
|
|
—
|
|
||
Net cash (used in) provided by financing activities
|
|
(169.7
|
)
|
|
17.8
|
|
||
Increase (decrease) in cash and cash equivalents
|
|
9.2
|
|
|
(52.2
|
)
|
||
Effect of exchange rate changes on cash balances
|
|
5.5
|
|
|
6.1
|
|
||
Cash and cash equivalents at beginning of period
|
|
81.0
|
|
|
116.0
|
|
||
Cash and cash equivalents at end of period
|
|
$
|
95.7
|
|
|
$
|
69.9
|
|
|
|
Three Months Ended September 27, 2019
|
|||||||||||||||||||||
|
|
Common Stock
|
|
Capital
Surplus
|
|
Retained
Earnings
|
|
Accumulated Other
Comprehensive Loss
|
|
|
|||||||||||||
|
|
Shares
|
|
Amount
|
|
|
|
|
Total
|
||||||||||||||
(In millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Balance at June 28, 2019
|
|
34.1
|
|
|
$
|
34.1
|
|
|
$
|
300.2
|
|
|
$
|
1,623.5
|
|
|
$
|
(259.9
|
)
|
|
$
|
1,697.9
|
|
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
59.3
|
|
|
—
|
|
|
59.3
|
|
|||||
Other comprehensive (loss) income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Foreign currency translation
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(13.9
|
)
|
|
(13.9
|
)
|
|||||
Changes in unrealized pension cost, net of tax
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.9
|
|
|
0.9
|
|
|||||
Stock-based compensation
|
|
—
|
|
|
—
|
|
|
5.2
|
|
|
—
|
|
|
—
|
|
|
5.2
|
|
|||||
Issuance of common stock and related taxes
|
|
0.1
|
|
|
0.1
|
|
|
1.9
|
|
|
—
|
|
|
—
|
|
|
2.0
|
|
|||||
Balance at September 27, 2019
|
|
34.2
|
|
|
$
|
34.2
|
|
|
$
|
307.3
|
|
|
$
|
1,682.8
|
|
|
$
|
(272.9
|
)
|
|
$
|
1,751.4
|
|
|
|
Three Months Ended September 28, 2018
|
|||||||||||||||||||||
|
|
Common Stock
|
|
Capital
Surplus
|
|
Retained
Earnings
|
|
Accumulated Other
Comprehensive Loss
|
|
|
|||||||||||||
|
|
Shares
|
|
Amount
|
|
|
|
|
Total
|
||||||||||||||
(In millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Balance at June 29, 2018
|
|
33.8
|
|
|
$
|
33.8
|
|
|
$
|
288.2
|
|
|
$
|
1,423.8
|
|
|
$
|
(238.4
|
)
|
|
$
|
1,507.4
|
|
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
47.6
|
|
|
—
|
|
|
47.6
|
|
|||||
Other comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Foreign currency translation
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6.5
|
|
|
6.5
|
|
|||||
Changes in unrealized pension cost, net of tax
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.7
|
|
|
0.7
|
|
|||||
Stock-based compensation
|
|
—
|
|
|
—
|
|
|
3.2
|
|
|
—
|
|
|
—
|
|
|
3.2
|
|
|||||
Issuance of common stock and related taxes
|
|
0.1
|
|
|
0.1
|
|
|
(1.4
|
)
|
|
—
|
|
|
—
|
|
|
(1.3
|
)
|
|||||
Balance at September 28, 2018
|
|
33.9
|
|
|
$
|
33.9
|
|
|
$
|
290.0
|
|
|
$
|
1,471.4
|
|
|
$
|
(231.2
|
)
|
|
$
|
1,564.1
|
|
|
|
Nine Months Ended September 27, 2019
|
|||||||||||||||||||||
|
|
Common Stock
|
|
Capital
Surplus |
|
Retained
Earnings |
|
Accumulated Other
Comprehensive Loss |
|
|
|||||||||||||
|
|
Shares
|
|
Amount
|
|
|
|
|
Total
|
||||||||||||||
(In millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Balance at December 28, 2018
|
|
33.9
|
|
|
$
|
33.9
|
|
|
$
|
292.7
|
|
|
$
|
1,513.2
|
|
|
$
|
(269.4
|
)
|
|
$
|
1,570.4
|
|
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
161.9
|
|
|
—
|
|
|
161.9
|
|
|||||
Other comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Foreign currency translation
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2.1
|
|
|
2.1
|
|
|||||
Changes in unrealized pension cost, net of tax
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2.1
|
|
|
2.1
|
|
|||||
Reclassification of tax effects (a)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7.7
|
|
|
(7.7
|
)
|
|
—
|
|
|||||
Stock-based compensation
|
|
—
|
|
|
—
|
|
|
14.5
|
|
|
—
|
|
|
—
|
|
|
14.5
|
|
|||||
Issuance of common stock and related taxes
|
|
0.3
|
|
|
0.3
|
|
|
0.1
|
|
|
—
|
|
|
—
|
|
|
0.4
|
|
|||||
Balance at September 27, 2019
|
|
34.2
|
|
|
$
|
34.2
|
|
|
$
|
307.3
|
|
|
$
|
1,682.8
|
|
|
$
|
(272.9
|
)
|
|
$
|
1,751.4
|
|
(a)
|
The Company reclassified $7.7 million of tax benefits from "Accumulated other comprehensive loss" to "Retained earnings" for the tax effects resulting from the December 22, 2017 enactment of the Tax Cuts and Jobs Act in accordance with the adoption of Accounting Standards Update 2018-02, "Income Statement - Reporting Comprehensive Income: Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income" in the first quarter of 2019.
|
|
|
Nine Months Ended September 28, 2018
|
|||||||||||||||||||||
|
|
Common Stock
|
|
Capital
Surplus |
|
Retained
Earnings |
|
Accumulated Other
Comprehensive Loss |
|
|
|||||||||||||
|
|
Shares
|
|
Amount
|
|
|
|
|
Total
|
||||||||||||||
(In millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Balance at December 29, 2017
|
|
33.7
|
|
|
$
|
33.7
|
|
|
$
|
278.7
|
|
|
$
|
1,356.9
|
|
|
$
|
(210.3
|
)
|
|
$
|
1,459.0
|
|
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
114.5
|
|
|
—
|
|
|
114.5
|
|
|||||
Other comprehensive (loss) income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Foreign currency translation
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(22.8
|
)
|
|
(22.8
|
)
|
|||||
Changes in unrealized pension cost, net of tax
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1.9
|
|
|
1.9
|
|
|||||
Stock-based compensation
|
|
—
|
|
|
—
|
|
|
15.0
|
|
|
—
|
|
|
—
|
|
|
15.0
|
|
|||||
Issuance of common stock and related taxes
|
|
0.2
|
|
|
0.2
|
|
|
(3.7
|
)
|
|
—
|
|
|
—
|
|
|
(3.5
|
)
|
|||||
Balance at September 28, 2018
|
|
33.9
|
|
|
$
|
33.9
|
|
|
$
|
290.0
|
|
|
$
|
1,471.4
|
|
|
$
|
(231.2
|
)
|
|
$
|
1,564.1
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
(In millions)
|
|
September 27,
2019 |
|
September 28,
2018 |
|
September 27,
2019 |
|
September 28,
2018 |
||||||||
Other, net:
|
|
|
|
|
|
|
|
|
||||||||
Foreign exchange loss
|
|
$
|
(1.9
|
)
|
|
$
|
(2.5
|
)
|
|
$
|
(2.7
|
)
|
|
$
|
(6.2
|
)
|
Cash surrender value of life insurance policies
|
|
0.3
|
|
|
0.3
|
|
|
3.0
|
|
|
0.1
|
|
||||
Net periodic pension benefit
|
|
0.7
|
|
|
1.3
|
|
|
2.0
|
|
|
3.9
|
|
||||
Other
|
|
(0.3
|
)
|
|
(0.7
|
)
|
|
(2.4
|
)
|
|
(0.4
|
)
|
||||
Total other, net
|
|
$
|
(1.2
|
)
|
|
$
|
(1.6
|
)
|
|
$
|
(0.1
|
)
|
|
$
|
(2.6
|
)
|
(a)
|
Employee-related costs primarily consist of severance benefits provided to employees who have been involuntarily terminated.
|
(b)
|
Facility exit and other costs primarily consist of lease termination costs.
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||
(In millions)
|
|
September 27, 2019
|
|
September 27, 2019
|
||||
Lease cost
|
|
|
|
|
||||
Operating lease cost
|
|
$
|
18.6
|
|
|
$
|
57.6
|
|
Variable lease cost
|
|
5.6
|
|
|
17.2
|
|
||
Short-term lease cost
|
|
0.3
|
|
|
1.0
|
|
||
Total lease cost
|
|
$
|
24.5
|
|
|
$
|
75.8
|
|
|
|
September 27, 2019
|
|
Lease term and discount rate
|
|
|
|
Weighted-average remaining lease term
|
|
6.4 years
|
|
Weighted-average discount rate (a)
|
|
6.1
|
%
|
(a)
|
Upon adoption of ASU 2016-02, the discount rate used for existing leases was established as of December 29, 2018.
|
(In millions)
|
|
September 27,
2019 |
|
December 28,
2018 |
||||
Long-term debt:
|
|
|
|
|
||||
6.00% Senior notes due 2025
|
|
$
|
247.2
|
|
|
$
|
246.9
|
|
5.50% Senior notes due 2023
|
|
347.8
|
|
|
347.4
|
|
||
5.125% Senior notes due 2021
|
|
398.1
|
|
|
397.4
|
|
||
Revolving lines of credit
|
|
82.0
|
|
|
260.0
|
|
||
Finance lease obligations
|
|
4.1
|
|
|
0.9
|
|
||
Other
|
|
9.0
|
|
|
6.1
|
|
||
Unamortized deferred financing costs
|
|
(5.0
|
)
|
|
(6.0
|
)
|
||
Total long-term debt
|
|
$
|
1,083.2
|
|
|
$
|
1,252.7
|
|
|
|
Three Months Ended
|
||||||||||||||||||||||
|
|
Domestic Plans
|
|
Foreign Plans
|
|
Total
|
||||||||||||||||||
(In millions)
|
|
September 27, 2019
|
|
September 28, 2018
|
|
September 27, 2019
|
|
September 28, 2018
|
|
September 27, 2019
|
|
September 28, 2018
|
||||||||||||
Recorded in operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Service cost
|
|
$
|
0.7
|
|
|
$
|
0.8
|
|
|
$
|
1.5
|
|
|
$
|
1.5
|
|
|
$
|
2.2
|
|
|
$
|
2.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Recorded in other, net:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest cost
|
|
2.7
|
|
|
2.6
|
|
|
1.7
|
|
|
1.6
|
|
|
4.4
|
|
|
4.2
|
|
||||||
Expected return on plan assets
|
|
(3.6
|
)
|
|
(4.0
|
)
|
|
(2.7
|
)
|
|
(2.4
|
)
|
|
(6.3
|
)
|
|
(6.4
|
)
|
||||||
Net amortization (a)
|
|
0.4
|
|
|
0.2
|
|
|
0.8
|
|
|
0.7
|
|
|
1.2
|
|
|
0.9
|
|
||||||
Total recorded in other, net
|
|
$
|
(0.5
|
)
|
|
(1.2
|
)
|
|
(0.2
|
)
|
|
(0.1
|
)
|
|
(0.7
|
)
|
|
(1.3
|
)
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total net periodic pension cost (benefit)
|
|
$
|
0.2
|
|
|
$
|
(0.4
|
)
|
|
$
|
1.3
|
|
|
$
|
1.4
|
|
|
$
|
1.5
|
|
|
$
|
1.0
|
|
(a)
|
Reclassified from AOCI.
|
|
|
Nine Months Ended
|
||||||||||||||||||||||
|
|
Domestic Plans
|
|
Foreign Plans
|
|
Total
|
||||||||||||||||||
(In millions)
|
|
September 27, 2019
|
|
September 28, 2018
|
|
September 27, 2019
|
|
September 28, 2018
|
|
September 27, 2019
|
|
September 28, 2018
|
||||||||||||
Recorded in operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Service cost
|
|
$
|
2.3
|
|
|
$
|
2.6
|
|
|
$
|
4.3
|
|
|
$
|
4.5
|
|
|
$
|
6.6
|
|
|
$
|
7.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Recorded in other, net:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest cost
|
|
8.2
|
|
|
7.7
|
|
|
5.2
|
|
|
5.1
|
|
|
13.4
|
|
|
12.8
|
|
||||||
Expected return on plan assets
|
|
(10.8
|
)
|
|
(12.0
|
)
|
|
(8.2
|
)
|
|
(7.4
|
)
|
|
(19.0
|
)
|
|
(19.4
|
)
|
||||||
Net amortization (a)
|
|
1.2
|
|
|
0.5
|
|
|
2.4
|
|
|
2.2
|
|
|
3.6
|
|
|
2.7
|
|
||||||
Total recorded in other, net
|
|
$
|
(1.4
|
)
|
|
$
|
(3.8
|
)
|
|
$
|
(0.6
|
)
|
|
$
|
(0.1
|
)
|
|
$
|
(2.0
|
)
|
|
$
|
(3.9
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total net periodic pension cost (benefit)
|
|
$
|
0.9
|
|
|
$
|
(1.2
|
)
|
|
$
|
3.7
|
|
|
$
|
4.4
|
|
|
$
|
4.6
|
|
|
$
|
3.2
|
|
(a)
|
Reclassified from AOCI.
|
(In millions)
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Third Quarter of 2019
|
|
NSS
|
|
EES
|
|
UPS
|
|
Corporate
|
|
Total
|
||||||||||
Net sales
|
|
$
|
1,179.3
|
|
|
$
|
580.1
|
|
|
$
|
462.8
|
|
|
$
|
—
|
|
|
$
|
2,222.2
|
|
Operating income (losses)
|
|
84.8
|
|
|
35.3
|
|
|
23.7
|
|
|
(42.0
|
)
|
|
101.8
|
|
Third Quarter of 2018
|
|
NSS
|
|
EES
|
|
UPS
|
|
Corporate
|
|
Total
|
||||||||||
Net sales
|
|
$
|
1,138.0
|
|
|
$
|
597.4
|
|
|
$
|
443.6
|
|
|
$
|
—
|
|
|
$
|
2,179.0
|
|
Operating income (losses)
|
|
75.0
|
|
|
34.1
|
|
|
19.9
|
|
|
(39.5
|
)
|
|
89.5
|
|
Nine Months of 2019
|
|
NSS
|
|
EES
|
|
UPS
|
|
Corporate
|
|
Total
|
||||||||||
Net sales
|
|
$
|
3,491.7
|
|
|
$
|
1,753.1
|
|
|
$
|
1,348.5
|
|
|
$
|
—
|
|
|
$
|
6,593.3
|
|
Operating income (losses)
|
|
242.0
|
|
|
102.6
|
|
|
65.3
|
|
|
(127.8
|
)
|
|
282.1
|
|
Nine Months of 2018
|
|
NSS
|
|
EES
|
|
UPS
|
|
Corporate
|
|
Total
|
||||||||||
Net sales
|
|
$
|
3,229.1
|
|
|
$
|
1,771.4
|
|
|
$
|
1,280.6
|
|
|
$
|
—
|
|
|
$
|
6,281.1
|
|
Operating income (losses)
|
|
194.6
|
|
|
101.1
|
|
|
54.2
|
|
|
(127.5
|
)
|
|
222.4
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
(In millions)
|
|
September 27, 2019
|
|
September 28, 2018
|
|
September 27, 2019
|
|
September 28, 2018
|
||||||||
Net sales
|
|
|
|
|
|
|
|
|
||||||||
North America
|
|
$
|
1,812.4
|
|
|
$
|
1,774.0
|
|
|
$
|
5,354.6
|
|
|
$
|
5,148.9
|
|
EMEA
|
|
155.6
|
|
|
160.6
|
|
|
456.4
|
|
|
502.2
|
|
||||
Emerging Markets
|
|
254.2
|
|
|
244.4
|
|
|
782.3
|
|
|
630.0
|
|
||||
Total net sales
|
|
$
|
2,222.2
|
|
|
$
|
2,179.0
|
|
|
$
|
6,593.3
|
|
|
$
|
6,281.1
|
|
(In millions)
|
|
NSS
|
|
EES
|
|
UPS
|
|
Total
|
||||||||
Balance as of December 28, 2018
|
|
$
|
472.7
|
|
|
$
|
180.9
|
|
|
$
|
178.4
|
|
|
$
|
832.0
|
|
Acquisition related
|
|
0.2
|
|
|
—
|
|
|
—
|
|
|
0.2
|
|
||||
Foreign currency translation
|
|
(2.0
|
)
|
|
0.2
|
|
|
2.9
|
|
|
1.1
|
|
||||
Balance as of September 27, 2019
|
|
$
|
470.9
|
|
|
$
|
181.1
|
|
|
$
|
181.3
|
|
|
$
|
833.3
|
|
(In millions)
|
|
September 27,
2019 |
|
December 28,
2018 |
||||
Assets:
|
|
|
|
|
||||
Current assets
|
|
$
|
3,137.1
|
|
|
$
|
3,171.6
|
|
Property and equipment, net
|
|
172.0
|
|
|
169.1
|
|
||
Operating leases
|
|
244.0
|
|
|
—
|
|
||
Goodwill
|
|
833.3
|
|
|
832.0
|
|
||
Intangible assets, net
|
|
365.9
|
|
|
392.9
|
|
||
Other assets
|
|
110.0
|
|
|
92.9
|
|
||
|
|
$
|
4,862.3
|
|
|
$
|
4,658.5
|
|
Liabilities and Stockholder's Equity:
|
|
|
|
|
||||
Current liabilities
|
|
$
|
1,639.5
|
|
|
$
|
1,630.3
|
|
Long-term debt
|
|
1,089.9
|
|
|
1,260.7
|
|
||
Operating lease obligations
|
|
194.2
|
|
|
—
|
|
||
Other liabilities
|
|
191.1
|
|
|
199.6
|
|
||
Stockholder’s equity
|
|
1,747.6
|
|
|
1,567.9
|
|
||
|
|
$
|
4,862.3
|
|
|
$
|
4,658.5
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
(In millions)
|
|
September 27,
2019 |
|
September 28,
2018 |
|
September 27,
2019 |
|
September 28,
2018 |
||||||||
Net sales
|
|
$
|
2,222.2
|
|
|
$
|
2,179.0
|
|
|
$
|
6,593.3
|
|
|
$
|
6,281.1
|
|
Operating income
|
|
$
|
103.5
|
|
|
$
|
91.1
|
|
|
$
|
287.1
|
|
|
$
|
227.5
|
|
Income before income taxes
|
|
$
|
83.7
|
|
|
$
|
70.1
|
|
|
$
|
228.2
|
|
|
$
|
167.8
|
|
Net income
|
|
$
|
60.8
|
|
|
$
|
49.1
|
|
|
$
|
166.3
|
|
|
$
|
119.0
|
|
Comprehensive income
|
|
$
|
47.9
|
|
|
$
|
56.3
|
|
|
$
|
170.6
|
|
|
$
|
98.1
|
|
(In millions, except per share amounts)
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
September 27,
2019 |
|
September 28,
2018 |
|
September 27,
2019 |
|
September 28,
2018 |
||||||||
Net sales
|
|
$
|
2,222.2
|
|
|
$
|
2,179.0
|
|
|
$
|
6,593.3
|
|
|
$
|
6,281.1
|
|
Gross profit
|
|
446.4
|
|
|
424.1
|
|
|
1,315.3
|
|
|
1,228.0
|
|
||||
Operating expenses
|
|
344.6
|
|
|
334.6
|
|
|
1,033.2
|
|
|
1,005.6
|
|
||||
Operating income
|
|
101.8
|
|
|
89.5
|
|
|
282.1
|
|
|
222.4
|
|
||||
Other expense:
|
|
|
|
|
|
|
|
|
||||||||
Interest expense
|
|
(18.5
|
)
|
|
(19.3
|
)
|
|
(58.3
|
)
|
|
(56.5
|
)
|
||||
Other, net
|
|
(1.2
|
)
|
|
(1.6
|
)
|
|
(0.1
|
)
|
|
(2.6
|
)
|
||||
Income before income taxes
|
|
82.1
|
|
|
68.6
|
|
|
223.7
|
|
|
163.3
|
|
||||
Income tax expense
|
|
22.8
|
|
|
21.0
|
|
|
61.8
|
|
|
48.8
|
|
||||
Net income
|
|
59.3
|
|
|
47.6
|
|
|
161.9
|
|
|
114.5
|
|
||||
Diluted income per share:
|
|
$
|
1.73
|
|
|
$
|
1.40
|
|
|
$
|
4.73
|
|
|
$
|
3.36
|
|
Items Impacting Comparability of Results:
|
|
|
|
|
|
|
||||||||||
(In millions, except per share amounts)
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
September 27,
2019 |
|
September 28,
2018 |
|
September 27,
2019 |
|
September 28,
2018 |
||||||||
Items impacting operating expense and operating income:
|
|
Favorable / (Unfavorable)
|
||||||||||||||
Amortization of intangible assets
|
|
$
|
(8.8
|
)
|
|
$
|
(9.6
|
)
|
|
$
|
(26.4
|
)
|
|
$
|
(28.6
|
)
|
Restructuring charge
|
|
—
|
|
|
(0.2
|
)
|
|
—
|
|
|
(9.4
|
)
|
||||
Acquisition and integration costs
|
|
—
|
|
|
(0.3
|
)
|
|
0.3
|
|
|
(2.9
|
)
|
||||
CEO retirement agreement expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2.6
|
)
|
||||
U.K. facility relocation costs
|
|
—
|
|
|
(0.2
|
)
|
|
—
|
|
|
(0.8
|
)
|
||||
Total of items impacting operating expense and operating income
|
|
$
|
(8.8
|
)
|
|
$
|
(10.3
|
)
|
|
$
|
(26.1
|
)
|
|
$
|
(44.3
|
)
|
Items impacting income taxes:
|
|
|
|
|
|
|
|
|
||||||||
Tax impact of items impacting pre-tax income above
|
|
2.3
|
|
|
3.1
|
|
|
6.7
|
|
|
11.1
|
|
||||
Reversal of deferred income tax valuation allowances
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1.8
|
|
||||
Tax expense related to domestic permanent tax differences
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(0.5
|
)
|
||||
Total of items impacting income taxes
|
|
$
|
2.3
|
|
|
$
|
3.1
|
|
|
$
|
6.7
|
|
|
$
|
12.4
|
|
Net income impact of these items
|
|
$
|
(6.5
|
)
|
|
$
|
(7.2
|
)
|
|
$
|
(19.4
|
)
|
|
$
|
(31.9
|
)
|
Diluted EPS impact of these items
|
|
$
|
(0.19
|
)
|
|
$
|
(0.21
|
)
|
|
$
|
(0.57
|
)
|
|
$
|
(0.94
|
)
|
|
|
Three Months Ended September 28, 2018
|
||||||||||||||||||
(In millions)
|
|
NSS
|
|
EES
|
|
UPS
|
|
Corporate
|
|
Total
|
||||||||||
Amortization of intangible assets
|
|
$
|
(5.0
|
)
|
|
$
|
(1.4
|
)
|
|
$
|
(3.2
|
)
|
|
$
|
—
|
|
|
$
|
(9.6
|
)
|
Restructuring charge
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(0.2
|
)
|
|
(0.2
|
)
|
|||||
Acquisition and integration costs
|
|
(0.2
|
)
|
|
—
|
|
|
—
|
|
|
(0.1
|
)
|
|
(0.3
|
)
|
|||||
U.K. facility relocation costs
|
|
(0.1
|
)
|
|
(0.1
|
)
|
|
—
|
|
|
—
|
|
|
(0.2
|
)
|
|||||
Total of items impacting operating expense and operating income
|
|
$
|
(5.3
|
)
|
|
$
|
(1.5
|
)
|
|
$
|
(3.2
|
)
|
|
$
|
(0.3
|
)
|
|
$
|
(10.3
|
)
|
|
|
Nine Months Ended September 27, 2019
|
||||||||||||||||||
(In millions)
|
|
NSS
|
|
EES
|
|
UPS
|
|
Corporate
|
|
Total
|
||||||||||
Amortization of intangible assets
|
|
$
|
(12.4
|
)
|
|
$
|
(4.1
|
)
|
|
$
|
(9.9
|
)
|
|
$
|
—
|
|
|
$
|
(26.4
|
)
|
Restructuring charge
|
|
—
|
|
|
(0.5
|
)
|
|
0.1
|
|
|
0.4
|
|
|
—
|
|
|||||
Acquisition and integration costs
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.3
|
|
|
0.3
|
|
|||||
Total of items impacting operating expense and operating income
|
|
$
|
(12.4
|
)
|
|
$
|
(4.6
|
)
|
|
$
|
(9.8
|
)
|
|
$
|
0.7
|
|
|
$
|
(26.1
|
)
|
|
|
Nine Months Ended September 28, 2018
|
||||||||||||||||||
(In millions)
|
|
NSS
|
|
EES
|
|
UPS
|
|
Corporate
|
|
Total
|
||||||||||
Amortization of intangible assets
|
|
$
|
(13.0
|
)
|
|
$
|
(5.7
|
)
|
|
$
|
(9.9
|
)
|
|
$
|
—
|
|
|
$
|
(28.6
|
)
|
Restructuring charge
|
|
(2.1
|
)
|
|
(1.3
|
)
|
|
(0.7
|
)
|
|
(5.3
|
)
|
|
(9.4
|
)
|
|||||
Acquisition and integration costs
|
|
(2.5
|
)
|
|
—
|
|
|
—
|
|
|
(0.4
|
)
|
|
(2.9
|
)
|
|||||
CEO retirement agreement expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2.6
|
)
|
|
(2.6
|
)
|
|||||
U.K. facility relocation costs
|
|
(0.2
|
)
|
|
(0.6
|
)
|
|
—
|
|
|
—
|
|
|
(0.8
|
)
|
|||||
Total of items impacting operating expense and operating income
|
|
$
|
(17.8
|
)
|
|
$
|
(7.6
|
)
|
|
$
|
(10.6
|
)
|
|
$
|
(8.3
|
)
|
|
$
|
(44.3
|
)
|
U.S. GAAP to Non-GAAP Net Income and EPS Reconciliation:
|
|
|
|
|
|
|
|
||||||||
(In millions, except per share amounts)
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
September 27,
2019 |
|
September 28,
2018 |
|
September 27,
2019 |
|
September 28,
2018 |
||||||||
Reconciliation to most directly comparable U.S. GAAP financial measure:
|
|
|
|
|
|
|
|
||||||||
Net income - U.S. GAAP
|
$
|
59.3
|
|
|
$
|
47.6
|
|
|
$
|
161.9
|
|
|
$
|
114.5
|
|
Items impacting net income
|
6.5
|
|
|
7.2
|
|
|
19.4
|
|
|
31.9
|
|
||||
Net income - Non-GAAP
|
$
|
65.8
|
|
|
$
|
54.8
|
|
|
$
|
181.3
|
|
|
$
|
146.4
|
|
|
|
|
|
|
|
|
|
||||||||
Diluted EPS – U.S. GAAP
|
$
|
1.73
|
|
|
$
|
1.40
|
|
|
$
|
4.73
|
|
|
$
|
3.36
|
|
Diluted EPS impact of these items
|
0.19
|
|
|
0.21
|
|
|
0.57
|
|
|
0.94
|
|
||||
Diluted EPS – Non-GAAP
|
$
|
1.92
|
|
|
$
|
1.61
|
|
|
$
|
5.30
|
|
|
$
|
4.30
|
|
Sales Growth Trends
|
|||||||||||||||||||||||||||||||||||
|
|
Nine Months Ended September 27, 2019
|
|
Nine Months Ended September 28, 2018
|
|
|
|
|
|||||||||||||||||||||||||||
(In millions)
|
|
As Reported
|
|
Foreign Exchange Impact
|
|
Copper Impact
|
|
As Adjusted
|
|
As Reported
|
|
Acquisitions Impact
|
|
Adjusted for Acquisitions
|
|
Growth/(Decline)
|
|||||||||||||||||||
Actual
|
|
Organic
|
|||||||||||||||||||||||||||||||||
Network & Security Solutions (NSS)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
North America
|
|
$
|
2,611.7
|
|
|
$
|
9.5
|
|
|
$
|
—
|
|
|
$
|
2,621.2
|
|
|
$
|
2,475.4
|
|
|
$
|
—
|
|
|
$
|
2,475.4
|
|
|
5.5
|
%
|
|
5.9
|
%
|
|
EMEA
|
|
279.7
|
|
|
13.4
|
|
|
—
|
|
|
293.1
|
|
|
303.8
|
|
|
1.7
|
|
|
305.5
|
|
|
(7.9
|
)%
|
|
(4.0
|
)%
|
||||||||
Emerging Markets
|
|
600.3
|
|
|
15.2
|
|
|
—
|
|
|
615.5
|
|
|
449.9
|
|
|
46.7
|
|
|
496.6
|
|
|
33.4
|
%
|
|
24.0
|
%
|
||||||||
NSS
|
|
$
|
3,491.7
|
|
|
$
|
38.1
|
|
|
$
|
—
|
|
|
$
|
3,529.8
|
|
|
$
|
3,229.1
|
|
|
$
|
48.4
|
|
|
$
|
3,277.5
|
|
|
8.1
|
%
|
|
7.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Electrical & Electronic Solutions (EES)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
North America
|
|
$
|
1,394.4
|
|
|
$
|
7.5
|
|
|
$
|
10.5
|
|
|
$
|
1,412.4
|
|
|
$
|
1,392.9
|
|
|
$
|
—
|
|
|
$
|
1,392.9
|
|
|
0.1
|
%
|
|
1.4
|
%
|
|
EMEA
|
|
176.7
|
|
|
10.0
|
|
|
0.9
|
|
|
187.6
|
|
|
198.4
|
|
|
—
|
|
|
198.4
|
|
|
(10.9
|
)%
|
|
(5.4
|
)%
|
||||||||
Emerging Markets
|
|
182.0
|
|
|
1.8
|
|
|
1.9
|
|
|
185.7
|
|
|
180.1
|
|
|
—
|
|
|
180.1
|
|
|
1.0
|
%
|
|
3.1
|
%
|
||||||||
EES
|
|
$
|
1,753.1
|
|
|
$
|
19.3
|
|
|
$
|
13.3
|
|
|
$
|
1,785.7
|
|
|
$
|
1,771.4
|
|
|
$
|
—
|
|
|
$
|
1,771.4
|
|
|
(1.0
|
)%
|
|
0.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Utility Power Solutions (UPS)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
North America
|
|
$
|
1,348.5
|
|
|
$
|
4.5
|
|
|
$
|
0.5
|
|
|
$
|
1,353.5
|
|
|
$
|
1,280.6
|
|
|
$
|
—
|
|
|
$
|
1,280.6
|
|
|
5.3
|
%
|
|
5.7
|
%
|
|
UPS
|
|
$
|
1,348.5
|
|
|
$
|
4.5
|
|
|
$
|
0.5
|
|
|
$
|
1,353.5
|
|
|
$
|
1,280.6
|
|
|
$
|
—
|
|
|
$
|
1,280.6
|
|
|
5.3
|
%
|
|
5.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total
|
|
$
|
6,593.3
|
|
|
$
|
61.9
|
|
|
$
|
13.8
|
|
|
$
|
6,669.0
|
|
|
$
|
6,281.1
|
|
|
$
|
48.4
|
|
|
$
|
6,329.5
|
|
|
5.0
|
%
|
|
5.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Geographic Sales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
North America
|
|
$
|
5,354.6
|
|
|
$
|
21.5
|
|
|
$
|
11.0
|
|
|
$
|
5,387.1
|
|
|
$
|
5,148.9
|
|
|
$
|
—
|
|
|
$
|
5,148.9
|
|
|
4.0
|
%
|
|
4.6
|
%
|
|
EMEA
|
|
456.4
|
|
|
23.4
|
|
|
0.9
|
|
|
480.7
|
|
|
502.2
|
|
|
1.7
|
|
|
503.9
|
|
|
(9.1
|
)%
|
|
(4.6
|
)%
|
||||||||
Emerging Markets
|
|
782.3
|
|
|
17.0
|
|
|
1.9
|
|
|
801.2
|
|
|
630.0
|
|
|
46.7
|
|
|
676.7
|
|
|
24.2
|
%
|
|
18.4
|
%
|
||||||||
Total
|
|
$
|
6,593.3
|
|
|
$
|
61.9
|
|
|
$
|
13.8
|
|
|
$
|
6,669.0
|
|
|
$
|
6,281.1
|
|
|
$
|
48.4
|
|
|
$
|
6,329.5
|
|
|
5.0
|
%
|
|
5.4
|
%
|
|
|
Three Months Ended
|
||||||||||||||||||
(In millions)
|
|
NSS
|
|
EES
|
|
UPS
|
|
Corporate
|
|
Total
|
||||||||||
Operating income, 2019
|
|
$
|
84.8
|
|
|
$
|
35.3
|
|
|
$
|
23.7
|
|
|
$
|
(42.0
|
)
|
|
$
|
101.8
|
|
Operating income, 2018
|
|
75.0
|
|
|
34.1
|
|
|
19.9
|
|
|
(39.5
|
)
|
|
89.5
|
|
|||||
$ Change
|
|
$
|
9.8
|
|
|
$
|
1.2
|
|
|
$
|
3.8
|
|
|
$
|
(2.5
|
)
|
|
$
|
12.3
|
|
% Change
|
|
13.2
|
%
|
|
3.5
|
%
|
|
19.7
|
%
|
|
(6.8
|
)%
|
|
13.8
|
%
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Items impacting operating income in 2019
|
|
$
|
4.1
|
|
|
$
|
1.9
|
|
|
$
|
3.3
|
|
|
$
|
(0.5
|
)
|
|
$
|
8.8
|
|
Adjusted operating income, 2019 (Non-GAAP)
|
|
$
|
88.9
|
|
|
$
|
37.2
|
|
|
$
|
27.0
|
|
|
$
|
(42.5
|
)
|
|
$
|
110.6
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Items impacting operating income in 2018
|
|
$
|
5.3
|
|
|
$
|
1.5
|
|
|
$
|
3.2
|
|
|
$
|
0.3
|
|
|
$
|
10.3
|
|
Adjusted operating income, 2018 (Non-GAAP)
|
|
$
|
80.3
|
|
|
$
|
35.6
|
|
|
$
|
23.1
|
|
|
$
|
(39.2
|
)
|
|
$
|
99.8
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted % Change (Non-GAAP)
|
|
10.7
|
%
|
|
4.5
|
%
|
|
16.9
|
%
|
|
(8.4
|
)%
|
|
10.8
|
%
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Plus the % impact of:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Foreign exchange
|
|
1.1
|
%
|
|
0.5
|
%
|
|
0.2
|
%
|
|
(0.5
|
)%
|
|
1.0
|
%
|
|||||
Copper pricing
|
|
—
|
%
|
|
0.7
|
%
|
|
(0.1
|
)%
|
|
—
|
%
|
|
0.2
|
%
|
|||||
Organic (Non-GAAP)
|
|
14.3
|
%
|
|
4.7
|
%
|
|
19.8
|
%
|
|
(7.3
|
)%
|
|
15.0
|
%
|
|
|
Nine Months Ended
|
||||||||||||||||||
(In millions)
|
|
NSS
|
|
EES
|
|
UPS
|
|
Corporate
|
|
Total
|
||||||||||
Operating income, 2019
|
|
$
|
242.0
|
|
|
$
|
102.6
|
|
|
$
|
65.3
|
|
|
$
|
(127.8
|
)
|
|
$
|
282.1
|
|
Operating income, 2018
|
|
194.6
|
|
|
101.1
|
|
|
54.2
|
|
|
(127.5
|
)
|
|
222.4
|
|
|||||
$ Change
|
|
$
|
47.4
|
|
|
$
|
1.5
|
|
|
$
|
11.1
|
|
|
$
|
(0.3
|
)
|
|
$
|
59.7
|
|
% Change
|
|
24.4
|
%
|
|
1.4
|
%
|
|
20.7
|
%
|
|
(0.3
|
)%
|
|
26.9
|
%
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Items impacting operating income in 2019
|
|
$
|
12.4
|
|
|
$
|
4.6
|
|
|
$
|
9.8
|
|
|
$
|
(0.7
|
)
|
|
$
|
26.1
|
|
Adjusted operating income, 2019 (Non-GAAP)
|
|
$
|
254.4
|
|
|
$
|
107.2
|
|
|
$
|
75.1
|
|
|
$
|
(128.5
|
)
|
|
$
|
308.2
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Items impacting operating income in 2018
|
|
$
|
17.8
|
|
|
$
|
7.6
|
|
|
$
|
10.6
|
|
|
$
|
8.3
|
|
|
$
|
44.3
|
|
Adjusted operating income, 2018 (Non-GAAP)
|
|
$
|
212.4
|
|
|
$
|
108.7
|
|
|
$
|
64.8
|
|
|
$
|
(119.2
|
)
|
|
$
|
266.7
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted % Change (Non-GAAP)
|
|
19.8
|
%
|
|
(1.4
|
)%
|
|
15.9
|
%
|
|
(7.8
|
)%
|
|
15.6
|
%
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Plus the % impact of:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Foreign exchange
|
|
1.8
|
%
|
|
1.0
|
%
|
|
0.7
|
%
|
|
(0.6
|
)%
|
|
1.8
|
%
|
|||||
Copper pricing
|
|
—
|
%
|
|
2.8
|
%
|
|
0.1
|
%
|
|
—
|
%
|
|
1.3
|
%
|
|||||
Organic (Non-GAAP)
|
|
26.2
|
%
|
|
5.2
|
%
|
|
21.5
|
%
|
|
(0.9
|
)%
|
|
30.0
|
%
|
Q3 EBITDA and Adjusted EBITDA by Segment:
|
|
|
|
|
||||||||||||||||
|
|
Three Months Ended September 27, 2019
|
||||||||||||||||||
(In millions)
|
|
NSS
|
|
EES
|
|
UPS
|
|
Corporate
|
|
Total
|
||||||||||
Net income (loss)
|
|
$
|
84.8
|
|
|
$
|
35.3
|
|
|
$
|
23.7
|
|
|
$
|
(84.5
|
)
|
|
$
|
59.3
|
|
Interest expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
18.5
|
|
|
18.5
|
|
|||||
Income taxes
|
|
—
|
|
|
—
|
|
|
—
|
|
|
22.8
|
|
|
22.8
|
|
|||||
Depreciation
|
|
2.4
|
|
|
1.8
|
|
|
1.0
|
|
|
4.5
|
|
|
9.7
|
|
|||||
Amortization of intangible assets
|
|
4.1
|
|
|
1.4
|
|
|
3.3
|
|
|
—
|
|
|
8.8
|
|
|||||
EBITDA
|
|
$
|
91.3
|
|
|
$
|
38.5
|
|
|
$
|
28.0
|
|
|
$
|
(38.7
|
)
|
|
$
|
119.1
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total of items impacting operating income (a)
|
|
$
|
—
|
|
|
$
|
0.5
|
|
|
$
|
—
|
|
|
$
|
(0.5
|
)
|
|
$
|
—
|
|
Foreign exchange and other non-operating expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1.2
|
|
|
1.2
|
|
|||||
Stock-based compensation
|
|
0.7
|
|
|
0.5
|
|
|
0.1
|
|
|
3.9
|
|
|
5.2
|
|
|||||
Adjusted EBITDA
|
|
$
|
92.0
|
|
|
$
|
39.5
|
|
|
$
|
28.1
|
|
|
$
|
(34.1
|
)
|
|
$
|
125.5
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
Items impacting operating income excludes amortization of intangible assets in the calculation of adjusted EBITDA as amortization is already added back in the EBITDA calculation above.
|
|
|
Three Months Ended September 28, 2018
|
||||||||||||||||||
(In millions)
|
|
NSS
|
|
EES
|
|
UPS
|
|
Corporate
|
|
Total
|
||||||||||
Net income (loss)
|
|
$
|
75.0
|
|
|
$
|
34.1
|
|
|
$
|
19.9
|
|
|
$
|
(81.4
|
)
|
|
$
|
47.6
|
|
Interest expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
19.3
|
|
|
19.3
|
|
|||||
Income taxes
|
|
—
|
|
|
—
|
|
|
—
|
|
|
21.0
|
|
|
21.0
|
|
|||||
Depreciation
|
|
0.9
|
|
|
0.6
|
|
|
1.1
|
|
|
5.6
|
|
|
8.2
|
|
|||||
Amortization of intangible assets
|
|
5.0
|
|
|
1.4
|
|
|
3.2
|
|
|
—
|
|
|
9.6
|
|
|||||
EBITDA
|
|
$
|
80.9
|
|
|
$
|
36.1
|
|
|
$
|
24.2
|
|
|
$
|
(35.5
|
)
|
|
$
|
105.7
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total of items impacting operating income (a)
|
|
$
|
0.3
|
|
|
$
|
0.1
|
|
|
$
|
—
|
|
|
$
|
0.3
|
|
|
$
|
0.7
|
|
Foreign exchange and other non-operating expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1.6
|
|
|
1.6
|
|
|||||
Stock-based compensation
|
|
0.4
|
|
|
0.3
|
|
|
(0.1
|
)
|
|
2.6
|
|
|
3.2
|
|
|||||
Adjusted EBITDA
|
|
$
|
81.6
|
|
|
$
|
36.5
|
|
|
$
|
24.1
|
|
|
$
|
(31.0
|
)
|
|
$
|
111.2
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
Items impacting operating income excludes amortization of intangible assets in the calculation of adjusted EBITDA as amortization is already added back in the EBITDA calculation above.
|
Q3 YTD EBITDA and Adjusted EBITDA by Segment:
|
|
|
|
|
||||||||||||||||
|
|
Nine Months Ended September 27, 2019
|
||||||||||||||||||
(In millions)
|
|
NSS
|
|
EES
|
|
UPS
|
|
Corporate
|
|
Total
|
||||||||||
Net income (loss)
|
|
$
|
242.0
|
|
|
$
|
102.6
|
|
|
$
|
65.3
|
|
|
$
|
(248.0
|
)
|
|
$
|
161.9
|
|
Interest expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
58.3
|
|
|
58.3
|
|
|||||
Income taxes
|
|
—
|
|
|
—
|
|
|
—
|
|
|
61.8
|
|
|
61.8
|
|
|||||
Depreciation
|
|
7.2
|
|
|
5.4
|
|
|
2.8
|
|
|
13.3
|
|
|
28.7
|
|
|||||
Amortization of intangible assets
|
|
12.4
|
|
|
4.1
|
|
|
9.9
|
|
|
—
|
|
|
26.4
|
|
|||||
EBITDA
|
|
$
|
261.6
|
|
|
$
|
112.1
|
|
|
$
|
78.0
|
|
|
$
|
(114.6
|
)
|
|
$
|
337.1
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total of items impacting operating income (a)
|
|
$
|
—
|
|
|
$
|
0.5
|
|
|
$
|
(0.1
|
)
|
|
$
|
(0.7
|
)
|
|
$
|
(0.3
|
)
|
Foreign exchange and other non-operating expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.1
|
|
|
0.1
|
|
|||||
Stock-based compensation
|
|
2.0
|
|
|
1.3
|
|
|
0.3
|
|
|
10.9
|
|
|
14.5
|
|
|||||
Adjusted EBITDA
|
|
$
|
263.6
|
|
|
$
|
113.9
|
|
|
$
|
78.2
|
|
|
$
|
(104.3
|
)
|
|
$
|
351.4
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
Items impacting operating income excludes amortization of intangible assets in the calculation of adjusted EBITDA as amortization is already added back in the EBITDA calculation above.
|
|
|
Nine Months Ended September 28, 2018
|
||||||||||||||||||
(In millions)
|
|
NSS
|
|
EES
|
|
UPS
|
|
Corporate
|
|
Total
|
||||||||||
Net income (loss)
|
|
$
|
194.6
|
|
|
$
|
101.1
|
|
|
$
|
54.2
|
|
|
$
|
(235.4
|
)
|
|
$
|
114.5
|
|
Interest expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
56.5
|
|
|
56.5
|
|
|||||
Income taxes
|
|
—
|
|
|
—
|
|
|
—
|
|
|
48.8
|
|
|
48.8
|
|
|||||
Depreciation
|
|
2.6
|
|
|
1.8
|
|
|
2.9
|
|
|
16.0
|
|
|
23.3
|
|
|||||
Amortization of intangible assets
|
|
13.0
|
|
|
5.7
|
|
|
9.9
|
|
|
—
|
|
|
28.6
|
|
|||||
EBITDA
|
|
$
|
210.2
|
|
|
$
|
108.6
|
|
|
$
|
67.0
|
|
|
$
|
(114.1
|
)
|
|
$
|
271.7
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total of items impacting operating income (a)
|
|
$
|
4.8
|
|
|
$
|
1.9
|
|
|
$
|
0.7
|
|
|
$
|
5.7
|
|
|
$
|
13.1
|
|
Foreign exchange and other non-operating expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2.6
|
|
|
2.6
|
|
|||||
Stock-based compensation
|
|
1.2
|
|
|
1.1
|
|
|
0.4
|
|
|
12.3
|
|
|
15.0
|
|
|||||
Adjusted EBITDA
|
|
$
|
216.2
|
|
|
$
|
111.6
|
|
|
$
|
68.1
|
|
|
$
|
(93.5
|
)
|
|
$
|
302.4
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
Items impacting operating income excludes amortization of intangible assets and CEO retirement agreement expense in the calculation of adjusted EBITDA as amortization is already added back in the EBITDA calculation and CEO retirement agreement expense is added back as part of Stock-based compensation.
|
|
ANIXTER INTERNATIONAL INC.
|
|
|
|
|
October 30, 2019
|
By:
|
/s/ William A. Galvin
|
|
|
William A. Galvin
|
|
|
President and Chief Executive Officer
|
|
|
|
October 30, 2019
|
By:
|
/s/ Theodore A. Dosch
|
|
|
Theodore A. Dosch
|
|
|
Executive Vice President – Finance and Chief Financial Officer
|
(1)
|
I have reviewed this quarterly report on Form 10-Q of Anixter International Inc.;
|
(2)
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
(3)
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
(4)
|
The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c)
|
Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d)
|
Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
|
(5)
|
The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):
|
a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
|
b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|
October 30, 2019
|
|
/s/ William A. Galvin
|
|
|
William A. Galvin
|
|
|
President and Chief Executive Officer
|
(1)
|
I have reviewed this quarterly report on Form 10-Q of Anixter International Inc.;
|
(2)
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
(3)
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
(4)
|
The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c)
|
Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d)
|
Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
|
(5)
|
The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):
|
a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
|
b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|
October 30, 2019
|
|
/s/ Theodore A. Dosch
|
|
|
Theodore A. Dosch
|
|
|
Executive Vice President-Finance and
|
|
|
Chief Financial Officer
|
(1)
|
The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
(2)
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
/s/ William A. Galvin
|
|
|
William A. Galvin
|
|
|
President and Chief Executive Officer
|
|
|
October 30, 2019
|
|
|
(1)
|
The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
(2)
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
/s/ Theodore A. Dosch
|
|
|
Theodore A. Dosch
|
|
|
Executive Vice President-Finance
|
|
|
and Chief Financial Officer
|
|
|
October 30, 2019
|
|
|