UNITED STATES | ||
SECURITIES AND EXCHANGE COMMISSION | ||
Washington, D.C. 20549
|
☑ | 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 |
Pennsylvania | 23-1210010 | ||||||||||||||||||||||
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification Number) | ||||||||||||||||||||||
530 Herman O. West Drive, Exton, PA
|
19341-0645 | ||||||||||||||||||||||
(Address of principal executive offices) | (Zip Code) |
Title of each class | Trading Symbol | Name of each exchange on which registered | ||||||
Common Stock, par value $0.25 per share | WST | New York Stock Exchange |
Large accelerated filer
|
☑ | Accelerated filer | ☐ | |||||||||||
Non-accelerated filer
|
☐ | Smaller reporting company | ☐ | |||||||||||
Emerging growth company | ☐ |
Page | ||||||||
ITEM 1. | ||||||||
ITEM 2. | ||||||||
ITEM 3. | ||||||||
ITEM 4. | ||||||||
ITEM 1. | ||||||||
ITEM 1A. | ||||||||
ITEM 2. | ||||||||
ITEM 6. | ||||||||
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
Net sales | $ | 706.5 | $ | 548.0 | $ | 2,100.8 | $ | 1,566.7 | |||||||||||||||
Cost of goods and services sold | 418.3 | 353.4 | 1,225.6 | 1,010.0 | |||||||||||||||||||
Gross profit | 288.2 | 194.6 | 875.2 | 556.7 | |||||||||||||||||||
Research and development | 13.1 | 12.5 | 39.1 | 34.0 | |||||||||||||||||||
Selling, general and administrative expenses | 91.9 | 76.2 | 264.8 | 225.7 | |||||||||||||||||||
Other expense (income) (Note 15) | 1.8 | 6.7 | 3.0 | 6.2 | |||||||||||||||||||
Operating profit | 181.4 | 99.2 | 568.3 | 290.8 | |||||||||||||||||||
Interest expense | 1.8 | 2.1 | 5.6 | 6.1 | |||||||||||||||||||
Interest income | (0.4) | (0.2) | (0.7) | (1.2) | |||||||||||||||||||
Other nonoperating (income) expense | (1.1) | (0.4) | (3.6) | (0.3) | |||||||||||||||||||
Income before income taxes | 181.1 | 97.7 | 567.0 | 286.2 | |||||||||||||||||||
Income tax expense | 12.0 | 21.1 | 73.0 | 52.1 | |||||||||||||||||||
Equity in net income of affiliated companies | (6.5) | (5.7) | (20.1) | (13.7) | |||||||||||||||||||
Net income | $ | 175.6 | $ | 82.3 | $ | 514.1 | $ | 247.8 | |||||||||||||||
Net income per share: | |||||||||||||||||||||||
Basic | $ | 2.37 | $ | 1.11 | $ | 6.95 | $ | 3.35 | |||||||||||||||
Diluted | $ | 2.31 | $ | 1.09 | $ | 6.78 | $ | 3.28 | |||||||||||||||
Weighted average shares outstanding: | |||||||||||||||||||||||
Basic | 74.1 | 73.9 | 74.0 | 73.9 | |||||||||||||||||||
Diluted | 76.0 | 75.8 | 75.8 | 75.6 | |||||||||||||||||||
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
Net income | $ | 175.6 | $ | 82.3 | $ | 514.1 | $ | 247.8 | |||||||||||||||
Other comprehensive (loss) income, net of tax: | |||||||||||||||||||||||
Foreign currency translation adjustments | (24.2) | 29.4 | (46.9) | (4.9) | |||||||||||||||||||
Defined benefit pension and other postretirement plan adjustments, net of tax of $0.2, $(0.1), $0.4, and $(1.2), respectively
|
0.4 | (0.2) | 1.1 | (4.0) | |||||||||||||||||||
Net gain (loss) on derivatives, net of tax of $(0.4), $(0.2), $(0.4) and $(0.4), respectively
|
1.3 | (0.9) | 0.7 | (1.0) | |||||||||||||||||||
Other comprehensive (loss) income, net of tax | (22.5) | 28.3 | (45.1) | (9.9) | |||||||||||||||||||
Comprehensive income | $ | 153.1 | $ | 110.6 | $ | 469.0 | $ | 237.9 |
(in millions, except per share data) |
September 30,
2021 |
December 31,
2020 |
|||||||||
ASSETS | |||||||||||
Current assets: | |||||||||||
Cash and cash equivalents | $ | 688.0 | $ | 615.5 | |||||||
Accounts receivable, net | 476.4 | 385.3 | |||||||||
Inventories | 353.8 | 321.3 | |||||||||
Other current assets | 80.1 | 51.6 | |||||||||
Total current assets | 1,598.3 | 1,373.7 | |||||||||
Property, plant and equipment | 2,146.1 | 2,035.5 | |||||||||
Less: accumulated depreciation and amortization | 1,139.6 | 1,092.3 | |||||||||
Property, plant and equipment, net | 1,006.5 | 943.2 | |||||||||
Operating lease right-of-use assets | 58.5 | 68.3 | |||||||||
Investments in affiliated companies | 215.7 | 214.7 | |||||||||
Goodwill | 108.9 | 111.1 | |||||||||
Intangible assets, net | 26.1 | 30.5 | |||||||||
Deferred income taxes | 80.0 | 16.0 | |||||||||
Pension and other postretirement benefits | 17.0 | 12.9 | |||||||||
Other noncurrent assets | 31.6 | 23.4 | |||||||||
Total Assets | $ | 3,142.6 | $ | 2,793.8 | |||||||
LIABILITIES AND EQUITY | |||||||||||
Current liabilities: | |||||||||||
Notes payable and other current debt | $ | 44.2 | $ | 2.3 | |||||||
Accounts payable | 207.7 | 213.1 | |||||||||
Pension and other postretirement benefits | 2.4 | 2.3 | |||||||||
Accrued salaries, wages and benefits | 114.0 | 106.0 | |||||||||
Income taxes payable | 39.5 | 26.0 | |||||||||
Operating lease liabilities | 8.1 | 10.1 | |||||||||
Other current liabilities | 142.7 | 143.6 | |||||||||
Total current liabilities | 558.6 | 503.4 | |||||||||
Long-term debt | 209.9 | 252.9 | |||||||||
Deferred income taxes | 11.6 | 10.4 | |||||||||
Pension and other postretirement benefits | 52.1 | 57.5 | |||||||||
Operating lease liabilities | 53.4 | 60.4 | |||||||||
Deferred compensation benefits | 26.9 | 22.9 | |||||||||
Other long-term liabilities | 27.8 | 31.8 | |||||||||
Total Liabilities | 940.3 | 939.3 | |||||||||
Commitments and contingencies (Note 17) | |||||||||||
Equity: | |||||||||||
Preferred stock, 3.0 million shares authorized; 0 shares issued and outstanding
|
— | — | |||||||||
Common stock, par value $0.25 per share; 200.0 million shares authorized; shares issued: 75.3 million and 75.3 million, respectively; shares outstanding: 74.1 million and 74.0 million, respectively
|
18.8 | 18.8 | |||||||||
Capital in excess of par value | 251.2 | 267.3 | |||||||||
Retained earnings | 2,335.8 | 1,846.7 | |||||||||
Accumulated other comprehensive loss | (155.7) | (110.6) | |||||||||
Treasury stock, at cost (1.2 million and 1.3 million shares, respectively)
|
(247.8) | (167.7) | |||||||||
Total Equity | 2,202.3 | 1,854.5 | |||||||||
Total Liabilities and Equity | $ | 3,142.6 | $ | 2,793.8 |
Nine Months Ended
September 30, |
|||||||||||
2021 | 2020 | ||||||||||
Cash flows from operating activities: | |||||||||||
Net income | $ | 514.1 | $ | 247.8 | |||||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
Depreciation | 84.6 | 77.3 | |||||||||
Amortization | 3.3 | 3.3 | |||||||||
Stock-based compensation | 27.5 | 27.6 | |||||||||
Pension settlement charge | 0.7 | 3.4 | |||||||||
Contingent consideration payments in excess of acquisition-date liability | (1.0) | (0.7) | |||||||||
Other non-cash items, net | (17.5) | (9.5) | |||||||||
Changes in assets and liabilities
|
(188.5) | (25.4) | |||||||||
Net cash provided by operating activities | 423.2 | 323.8 | |||||||||
Cash flows from investing activities: | |||||||||||
Capital expenditures | (176.9) | (116.7) | |||||||||
Purchase of intangibles | — | (3.8) | |||||||||
Other, net | 1.2 | (1.4) | |||||||||
Net cash used in investing activities | (175.7) | (121.9) | |||||||||
Cash flows from financing activities: | |||||||||||
Repayments of long-term debt | (1.1) | (1.7) | |||||||||
Dividend payments | (37.8) | (35.5) | |||||||||
Proceeds from stock-based compensation awards | 23.1 | 22.0 | |||||||||
Employee stock purchase plan contributions | 5.7 | 4.6 | |||||||||
Shares purchased under share repurchase programs | (137.1) | (115.5) | |||||||||
Shares repurchased for employee tax withholdings | (14.7) | (2.3) | |||||||||
Net cash used in financing activities | (161.9) | (128.4) | |||||||||
Effect of exchange rates on cash | (13.1) | 6.8 | |||||||||
Net increase (decrease) in cash and cash equivalents | 72.5 | 80.3 | |||||||||
Cash, including cash equivalents at beginning of period | 615.5 | 439.1 | |||||||||
Cash, including cash equivalents at end of period | $ | 688.0 | $ | 519.4 |
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
Biologics |
40 %
|
32 %
|
40 %
|
29 %
|
|||||||||||||||||||
Generics |
18 %
|
18 %
|
17 %
|
19 %
|
|||||||||||||||||||
Pharma |
24 %
|
27 %
|
24 %
|
28 %
|
|||||||||||||||||||
Contract-Manufactured Products |
18 %
|
23 %
|
19 %
|
24 %
|
|||||||||||||||||||
100 %
|
100 %
|
100 %
|
100 %
|
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
High-Value Product Components |
55 %
|
47 %
|
54 %
|
45 %
|
|||||||||||||||||||
High-Value Product Delivery Devices |
5 %
|
5 %
|
4 %
|
5 %
|
|||||||||||||||||||
Standard Packaging |
22 %
|
25 %
|
23 %
|
26 %
|
|||||||||||||||||||
Contract-Manufactured Products |
18 %
|
23 %
|
19 %
|
24 %
|
|||||||||||||||||||
100 %
|
100 %
|
100 %
|
100 %
|
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
Americas |
45 %
|
49 %
|
45 %
|
49 %
|
|||||||||||||||||||
Europe, Middle East, Africa |
45 %
|
42 %
|
45 %
|
43 %
|
|||||||||||||||||||
Asia Pacific |
10 %
|
9 %
|
10 %
|
8 %
|
|||||||||||||||||||
100 %
|
100 %
|
100 %
|
100 %
|
($ in millions) | |||||
Contract assets, December 31, 2020 | $ | 10.9 | |||
Contract assets, September 30, 2021
|
12.8 | ||||
Change in contract assets - increase (decrease) | $ | 1.9 | |||
Deferred income, December 31, 2020 | $ | (57.1) | |||
Deferred income, September 30, 2021
|
(38.1) | ||||
Change in deferred income - decrease (increase) | $ | 19.0 |
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
||||||||||||||||||||||
(in millions) | 2021 | 2020 | 2021 | 2020 | |||||||||||||||||||
Net income | $ | 175.6 | $ | 82.3 | $ | 514.1 | $ | 247.8 | |||||||||||||||
Weighted average common shares outstanding | 74.1 | 73.9 | 74.0 | 73.9 | |||||||||||||||||||
Dilutive effect of equity awards, based on the treasury stock method
|
1.9 | 1.9 | 1.8 | 1.7 | |||||||||||||||||||
Weighted average shares assuming dilution | 76.0 | 75.8 | 75.8 | 75.6 |
($ in millions) |
September 30,
2021 |
December 31,
2020 |
|||||||||
Raw materials | $ | 140.4 | $ | 133.5 | |||||||
Work in process | 71.1 | 54.9 | |||||||||
Finished goods | 142.3 | 132.9 | |||||||||
$ | 353.8 | $ | 321.3 |
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
||||||||||||||||||||||
($ in millions) | 2021 | 2020 | 2021 | 2020 | |||||||||||||||||||
Operating lease cost | $ | 3.3 | $ | 3.1 | $ | 9.5 | $ | 9.3 | |||||||||||||||
Short-term lease cost | 0.4 | 0.3 | 0.9 | 0.6 | |||||||||||||||||||
Variable lease cost | 1.1 | 1.2 | 3.3 | 2.8 | |||||||||||||||||||
Total lease cost | $ | 4.8 | $ | 4.6 | $ | 13.7 | $ | 12.7 |
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
|||||||||||||||||||||||||
($ in millions) | 2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||||
Cash paid for amounts included in the measurement of lease liabilities: | ||||||||||||||||||||||||||
Operating cash flows from operating leases | $ | 2.9 | $ | 3.2 | $ | 9.2 | $ | 9.6 | ||||||||||||||||||
Right-of-use assets obtained in exchange for new operating lease liabilities | $ | — | $ | 0.3 | $ | 0.8 | $ | 4.6 |
($ in millions) | September 30, | December 31, | |||||||||||||||||||||||||||
Year | 2021 | 2020 | |||||||||||||||||||||||||||
2021 (remaining period as of ) | $ | 3.0 | $ | 12.4 | |||||||||||||||||||||||||
2022 | 10.3 | 10.4 | |||||||||||||||||||||||||||
2023 | 9.3 | 9.3 | |||||||||||||||||||||||||||
2024 | 8.5 | 8.7 | |||||||||||||||||||||||||||
2025 | 6.8 | 6.9 | |||||||||||||||||||||||||||
Thereafter | 36.2 | 37.5 | |||||||||||||||||||||||||||
74.1 | 85.2 | ||||||||||||||||||||||||||||
Less: imputed lease interest | (12.6) | (14.7) | |||||||||||||||||||||||||||
Total lease liabilities | $ | 61.5 | $ | 70.5 |
($ in millions) |
September 30,
2021 |
December 31,
2020 |
|||||||||
Term Loan, due December 31, 2024 (1.01%)
|
$ | 86.6 | $ | 87.7 | |||||||
Series A notes, due July 5, 2022 (3.67%)
|
42.0 | 42.0 | |||||||||
Series B notes, due July 5, 2024 (3.82%)
|
53.0 | 53.0 | |||||||||
Series C notes, due July 5, 2027 (4.02%)
|
73.0 | 73.0 | |||||||||
254.6 | 255.7 | ||||||||||
Less: unamortized debt issuance costs | 0.5 | 0.5 | |||||||||
Total debt | 254.1 | 255.2 | |||||||||
Less: current portion of long-term debt | 44.2 | 2.3 | |||||||||
Long-term debt, net | $ | 209.9 | $ | 252.9 |
(in millions) | Sell | |||||||||||||
Currency | Purchase | USD | Euro | |||||||||||
USD | 28.8 | — | 24.0 | |||||||||||
Yen | 6,131.7 | 24.6 | 27.7 | |||||||||||
SGD | 28.7 | 17.8 | 3.0 |
Amount of (Gain) Loss Recognized in Income for the | Amount of (Gain) Loss Recognized in Income for the | ||||||||||||||||||||||||||||
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
Location on Statement of Income | |||||||||||||||||||||||||||
($ in millions) | 2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||||
Fair Value Hedges: | |||||||||||||||||||||||||||||
Hedged item (intercompany loan)
|
$ | (5.9) | $ | 9.3 | $ | (11.0) | $ | 25.1 | Other expense (income) | ||||||||||||||||||||
Derivative designated as hedging instrument
|
5.9 | (9.3) | 11.0 | (25.1) | Other expense (income) | ||||||||||||||||||||||||
Amount excluded from effectiveness testing
|
(0.9) | (1.9) | (2.1) | (5.9) | Other expense (income) | ||||||||||||||||||||||||
Total | $ | (0.9) | $ | (1.9) | $ | (2.1) | $ | (5.9) |
Amount of Gain (Loss) Recognized in OCI for the | Amount of (Gain) Loss Reclassified from Accumulated OCI into Income for the | Location of (Gain) Loss Reclassified from Accumulated OCI into Income | |||||||||||||||||||||||||||
Three Months Ended
September 30, |
Three Months Ended
September 30, |
||||||||||||||||||||||||||||
($ in millions) | 2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||||
Fair Value Hedges | |||||||||||||||||||||||||||||
Foreign currency hedge contracts | $ | (0.2) | $ | (0.1) | $ | 0.1 | $ | (0.7) | Other expense (income) | ||||||||||||||||||||
Total | $ | (0.2) | $ | (0.1) | $ | 0.1 | $ | (0.7) | |||||||||||||||||||||
Cash Flow Hedges: | |||||||||||||||||||||||||||||
Foreign currency hedge contracts | $ | 0.1 | $ | (0.5) | $ | 0.1 | $ | 0.2 | Net sales | ||||||||||||||||||||
Foreign currency hedge contracts | 1.4 | — | (0.3) | 0.1 | Cost of goods and services sold | ||||||||||||||||||||||||
Forward treasury locks | — | — | 0.1 | 0.1 | Interest expense | ||||||||||||||||||||||||
Total | $ | 1.5 | $ | (0.5) | $ | (0.1) | $ | 0.4 | |||||||||||||||||||||
Net Investment Hedges: | |||||||||||||||||||||||||||||
Cross-currency swap | $ | 0.6 | $ | (3.0) | $ | — | $ | — | Other expense (income) | ||||||||||||||||||||
Total | $ | 0.6 | $ | (3.0) | $ | — | $ | — |
Amount of Gain (Loss) Recognized in OCI for the | Amount of (Gain) Loss Reclassified from Accumulated OCI into Income for the | Location of (Gain) Loss Reclassified from Accumulated OCI into Income | |||||||||||||||||||||||||||
Nine Months Ended
September 30, |
Nine Months Ended
September 30, |
||||||||||||||||||||||||||||
($ in millions) | 2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||||
Fair Value Hedges | |||||||||||||||||||||||||||||
Foreign currency hedge contracts | $ | (0.6) | $ | 2.8 | $ | 0.9 | $ | (3.3) | Other expense (income) | ||||||||||||||||||||
Total | $ | (0.6) | $ | 2.8 | $ | 0.9 | $ | (3.3) | |||||||||||||||||||||
Cash Flow Hedges: | |||||||||||||||||||||||||||||
Foreign currency hedge contracts | $ | (0.5) | $ | — | $ | 0.9 | $ | (0.3) | Net sales | ||||||||||||||||||||
Foreign currency hedge contracts | (1.4) | (0.3) | 1.2 | (0.1) | Cost of goods and services sold | ||||||||||||||||||||||||
Forward treasury locks | — | — | 0.2 | 0.2 | Interest expense | ||||||||||||||||||||||||
Total | $ | (1.9) | $ | (0.3) | $ | 2.3 | $ | (0.2) | |||||||||||||||||||||
Net Investment Hedges: | |||||||||||||||||||||||||||||
Cross-currency swap | $ | 6.0 | $ | (2.0) | $ | — | $ | — | Other expense (income) | ||||||||||||||||||||
Total | $ | 6.0 | $ | (2.0) | $ | — | $ | — |
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
||||||||||||||||||||||
($ in millions) | 2021 | 2020 | 2021 | 2020 | |||||||||||||||||||
Net sales | $ | 0.1 | $ | 0.2 | $ | 0.9 | $ | (0.3) | |||||||||||||||
Cost of goods and services sold | (0.3) | 0.1 | 1.2 | (0.1) | |||||||||||||||||||
Interest expense | 0.1 | 0.1 | 0.2 | 0.2 | |||||||||||||||||||
Other expense (income) | 0.1 | (0.7) | 0.9 | (3.3) | |||||||||||||||||||
Amount of Gain (Loss) Recognized in Income for the | Amount of Gain (Loss) Recognized in Income for the | ||||||||||||||||||||||||||||
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
Location on Statement of Income | |||||||||||||||||||||||||||
($ in millions) | 2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||||
Commodity call options | $ | 0.5 | $ | 0.1 | $ | 1.6 | $ | 0.3 | Other expense (income) | ||||||||||||||||||||
Total | $ | 0.5 | $ | 0.1 | $ | 1.6 | $ | 0.3 |
Balance at | Basis of Fair Value Measurements | ||||||||||||||||||||||
($ in millions) |
September 30,
2021 |
Level 1 | Level 2 | Level 3 | |||||||||||||||||||
Assets: | |||||||||||||||||||||||
Deferred compensation assets | $ | 14.4 | $ | 14.4 | $ | — | $ | — | |||||||||||||||
Foreign currency contracts | 12.0 | — | 12.0 | — | |||||||||||||||||||
Cross-currency swap | 2.2 | — | 2.2 | — | |||||||||||||||||||
Commodity call options | 1.8 | — | 1.8 | — | |||||||||||||||||||
$ | 30.4 | $ | 14.4 | $ | 16.0 | $ | — | ||||||||||||||||
Liabilities: | |||||||||||||||||||||||
Contingent consideration | $ | 3.5 | $ | — | $ | — | $ | 3.5 | |||||||||||||||
Deferred compensation liabilities | 15.7 | 15.7 | — | — | |||||||||||||||||||
Foreign currency contracts | 2.8 | — | 2.8 | — | |||||||||||||||||||
$ | 22.0 | $ | 15.7 | $ | 2.8 | $ | 3.5 |
Balance at | Basis of Fair Value Measurements | ||||||||||||||||||||||
($ in millions) |
December 31,
2020 |
Level 1 | Level 2 | Level 3 | |||||||||||||||||||
Assets: | |||||||||||||||||||||||
Deferred compensation assets | $ | 12.8 | $ | 12.8 | $ | — | $ | — | |||||||||||||||
Foreign currency contracts | 3.0 | — | 3.0 | — | |||||||||||||||||||
Commodity call options | 0.3 | 0.3 | |||||||||||||||||||||
$ | 16.1 | $ | 12.8 | $ | 3.3 | $ | — | ||||||||||||||||
Liabilities: | |||||||||||||||||||||||
Contingent consideration | $ | 3.6 | $ | — | $ | — | $ | 3.6 | |||||||||||||||
Deferred compensation liabilities | 14.5 | 14.5 | — | — | |||||||||||||||||||
Cross-currency swap | 5.6 | — | 5.6 | — | |||||||||||||||||||
Foreign currency contracts | 9.7 | — | 9.7 | — | |||||||||||||||||||
$ | 33.4 | $ | 14.5 | $ | 15.3 | $ | 3.6 |
($ in millions) |
(Losses) gains on
derivatives |
Change in equity affiliate investment AOCI |
Defined benefit
pension and other postretirement plans |
Foreign
currency translation |
Total | ||||||||||||||||||||||||
Balance, December 31, 2020 | $ | (1.9) | $ | 0.6 | $ | (40.5) | $ | (68.8) | $ | (110.6) | |||||||||||||||||||
Other comprehensive income (loss) before reclassifications | (2.5) | — | 0.6 | (46.9) | (48.8) | ||||||||||||||||||||||||
Amounts reclassified out from accumulated other comprehensive income (loss) | 3.2 | — | 0.5 | — | 3.7 | ||||||||||||||||||||||||
Other comprehensive income (loss), net of tax | 0.7 | — | 1.1 | (46.9) | (45.1) | ||||||||||||||||||||||||
Balance, September 30, 2021 | $ | (1.2) | $ | 0.6 | $ | (39.4) | $ | (115.7) | $ | (155.7) |
($ in millions) |
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
Location on Statement of Income | |||||||||||||||||||||||||||||
Detail of components | 2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||||||||||
Gains (losses) on derivatives: | ||||||||||||||||||||||||||||||||
Foreign currency contracts | $ | (0.1) | $ | (0.3) | $ | (1.1) | $ | 0.3 | Net sales | |||||||||||||||||||||||
Foreign currency contracts | 0.4 | (0.1) | (1.9) | 0.3 | Cost of goods and services sold | |||||||||||||||||||||||||||
Foreign currency contracts | (0.9) | 1.1 | (2.1) | 5.1 | Other expense (income) | |||||||||||||||||||||||||||
Forward treasury locks | (0.1) | (0.1) | (0.3) | (0.3) | Interest expense | |||||||||||||||||||||||||||
Total before tax | (0.7) | 0.6 | (5.4) | 5.4 | ||||||||||||||||||||||||||||
Tax benefit (expense) | 0.7 | (0.3) | 2.2 | (1.9) | ||||||||||||||||||||||||||||
Net of tax | $ | — | $ | 0.3 | $ | (3.2) | $ | 3.5 | ||||||||||||||||||||||||
Amortization of defined benefit pension and other postretirement plans: | ||||||||||||||||||||||||||||||||
Prior service credit | $ | 0.1 | $ | 0.1 | $ | 0.2 | $ | 0.4 | (a) | |||||||||||||||||||||||
Actuarial losses | 0.1 | 0.2 | (0.1) | — | (a) | |||||||||||||||||||||||||||
Settlements | — | (1.1) | (0.7) | (3.4) | (a) | |||||||||||||||||||||||||||
Total before tax | 0.2 | (0.8) | (0.6) | (3.0) | ||||||||||||||||||||||||||||
Tax benefit (expense) | (0.1) | 0.3 | 0.1 | 0.8 | ||||||||||||||||||||||||||||
Net of tax | $ | 0.1 | $ | (0.5) | $ | (0.5) | $ | (2.2) | ||||||||||||||||||||||||
Total reclassifications for the period, net of tax | $ | 0.1 | $ | (0.2) | $ | (3.7) | $ | 1.3 |
Common Shares Issued | Common Stock | Capital in Excess of Par Value | Number of Treasury Shares | Treasury Stock | Retained earnings | Accumulated other comprehensive loss | Total | ||||||||||||||||||||||||||||||||||||||||
(in millions) | |||||||||||||||||||||||||||||||||||||||||||||||
Balance, December 31, 2020 | 75.3 | $ | 18.8 | $ | 267.3 | 1.3 | $ | (167.7) | $ | 1,846.7 | $ | (110.6) | $ | 1,854.5 | |||||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | 151.2 | — | 151.2 | |||||||||||||||||||||||||||||||||||||||
Activity related to stock-based compensation | — | — | (20.6) | (0.3) | 23.1 | — | — | 2.5 | |||||||||||||||||||||||||||||||||||||||
Shares purchased under share repurchase program | — | — | — | 0.5 | (137.1) | — | — | (137.1) | |||||||||||||||||||||||||||||||||||||||
Dividends declared ($0.17 per share)
|
— | — | — | — | — | (12.5) | — | (12.5) | |||||||||||||||||||||||||||||||||||||||
Other comprehensive loss, net of tax | — | — | — | — | — | — | (29.6) | (29.6) | |||||||||||||||||||||||||||||||||||||||
Balance, March 31, 2021 | 75.3 | $ | 18.8 | $ | 246.7 | 1.5 | $ | (281.7) | $ | 1,985.4 | $ | (140.2) | $ | 1,829.0 | |||||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | 187.3 | — | 187.3 | |||||||||||||||||||||||||||||||||||||||
Activity related to stock-based compensation | — | — | 1.3 | (0.2) | 20.5 | — | — | 21.8 | |||||||||||||||||||||||||||||||||||||||
Dividends declared ($0.17 per share)
|
— | — | — | — | — | (12.5) | — | (12.5) | |||||||||||||||||||||||||||||||||||||||
Other comprehensive income, net of tax | — | — | — | — | — | — | 7.0 | 7.0 | |||||||||||||||||||||||||||||||||||||||
Balance, June 30, 2021 | 75.3 | $ | 18.8 | $ | 248.0 | 1.3 | $ | (261.2) | $ | 2,160.2 | $ | (133.2) | $ | 2,032.6 | |||||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | 175.6 | — | 175.6 | |||||||||||||||||||||||||||||||||||||||
Activity related to stock-based compensation | — | — | 3.2 | (0.1) | 13.4 | — | — | 16.6 | |||||||||||||||||||||||||||||||||||||||
Other comprehensive loss, net of tax | — | — | — | — | — | — | (22.5) | (22.5) | |||||||||||||||||||||||||||||||||||||||
Balance, September 30, 2021 | 75.3 | $ | 18.8 | $ | 251.2 | 1.2 | $ | (247.8) | $ | 2,335.8 | $ | (155.7) | $ | 2,202.3 |
Common Shares Issued | Common Stock | Capital in Excess of Par Value | Number of Treasury Shares | Treasury Stock | Retained earnings | Accumulated other comprehensive loss | Total | ||||||||||||||||||||||||||||||||||||||||
(in millions) | |||||||||||||||||||||||||||||||||||||||||||||||
Balance, December 31, 2019 | 75.3 | $ | 18.8 | $ | 272.7 | 1.2 | $ | (118.1) | $ | 1,549.4 | $ | (149.6) | $ | 1,573.2 | |||||||||||||||||||||||||||||||||
Effect of modified retrospective application of a new accounting standard | — | — | — | — | — | (0.1) | — | (0.1) | |||||||||||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | 74.3 | — | 74.3 | |||||||||||||||||||||||||||||||||||||||
Activity related to stock-based compensation | — | — | (5.1) | (0.3) | 17.9 | — | — | 12.8 | |||||||||||||||||||||||||||||||||||||||
Shares purchased under share repurchase program | — | — | — | 0.8 | (115.5) | — | — | (115.5) | |||||||||||||||||||||||||||||||||||||||
Dividends declared ($0.16 per share)
|
— | — | — | — | — | (11.8) | — | (11.8) | |||||||||||||||||||||||||||||||||||||||
Other comprehensive loss, net of tax | — | — | — | — | — | — | (42.7) | (42.7) | |||||||||||||||||||||||||||||||||||||||
Balance, March 31, 2020 | 75.3 | $ | 18.8 | $ | 267.6 | 1.7 | $ | (215.7) | $ | 1,611.8 | $ | (192.3) | $ | 1,490.2 | |||||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | 91.2 | — | 91.2 | |||||||||||||||||||||||||||||||||||||||
Activity related to stock-based compensation | — | — | (4.5) | (0.2) | 24.9 | — | — | 20.4 | |||||||||||||||||||||||||||||||||||||||
Other comprehensive income, net of tax | — | — | — | — | — | — | 4.5 | 4.5 | |||||||||||||||||||||||||||||||||||||||
Balance, June 30, 2020 | 75.3 | $ | 18.8 | $ | 263.1 | 1.5 | $ | (190.8) | $ | 1,703.0 | $ | (187.8) | $ | 1,606.3 | |||||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | 82.3 | — | 82.3 | |||||||||||||||||||||||||||||||||||||||
Activity related to stock-based compensation | — | — | 5.1 | (0.1) | 8.8 | — | — | 13.9 | |||||||||||||||||||||||||||||||||||||||
Dividends declared ($0.16 per share)
|
— | — | — | — | — | (11.9) | — | (11.9) | |||||||||||||||||||||||||||||||||||||||
Other comprehensive loss, net of tax | — | — | — | — | — | — | 28.3 | 28.3 | |||||||||||||||||||||||||||||||||||||||
Balance, September 30, 2020 | 75.3 | $ | 18.8 | $ | 268.2 | 1.4 | $ | (182.0) | $ | 1,773.4 | $ | (159.5) | $ | 1,718.9 |
Pension benefits | Other retirement benefits | Total | |||||||||||||||||||||||||||||||||
($ in millions) | 2021 | 2020 | 2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||||||||
Service cost | $ | 0.1 | $ | 0.4 | $ | — | $ | — | $ | 0.1 | $ | 0.4 | |||||||||||||||||||||||
Interest cost | 1.6 | 1.7 | — | — | 1.6 | 1.7 | |||||||||||||||||||||||||||||
Expected return on assets | (2.9) | (2.8) | — | — | (2.9) | (2.8) | |||||||||||||||||||||||||||||
Amortization of prior service credit | — | 0.1 | (0.1) | (0.2) | (0.1) | (0.1) | |||||||||||||||||||||||||||||
Recognized actuarial losses (gains) | 0.5 | 0.4 | (0.3) | (0.6) | 0.2 | (0.2) | |||||||||||||||||||||||||||||
Settlements | — | 1.1 | — | — | — | 1.1 | |||||||||||||||||||||||||||||
Net periodic benefit cost | $ | (0.7) | $ | 0.9 | $ | (0.4) | $ | (0.8) | $ | (1.1) | $ | 0.1 |
Pension benefits | Other retirement benefits | Total | |||||||||||||||||||||||||||||||||
($ in millions) | 2021 | 2020 | 2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||||||||
U.S. plans | $ | (0.9) | $ | 0.5 | $ | (0.4) | $ | (0.8) | $ | (1.3) | $ | (0.3) | |||||||||||||||||||||||
International plans | 0.2 | 0.4 | — | — | 0.2 | 0.4 | |||||||||||||||||||||||||||||
Net periodic benefit cost | $ | (0.7) | $ | 0.9 | $ | (0.4) | $ | (0.8) | $ | (1.1) | $ | 0.1 |
Pension benefits | Other retirement benefits | Total | |||||||||||||||||||||||||||||||||
($ in millions) | 2021 | 2020 | 2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||||||||
Service cost | $ | 0.9 | $ | 1.0 | $ | — | $ | — | $ | 0.9 | $ | 1.0 | |||||||||||||||||||||||
Interest cost | 4.5 | 5.5 | 0.1 | 0.1 | 4.6 | 5.6 | |||||||||||||||||||||||||||||
Expected return on assets | (9.0) | (8.8) | — | — | (9.0) | (8.8) | |||||||||||||||||||||||||||||
Amortization of prior service credit | 0.1 | 0.1 | (0.3) | (0.5) | (0.2) | (0.4) | |||||||||||||||||||||||||||||
Recognized actuarial losses (gains) | 1.5 | 1.4 | (1.2) | (1.4) | 0.3 | — | |||||||||||||||||||||||||||||
Settlements | 0.7 | 3.4 | — | — | 0.7 | 3.4 | |||||||||||||||||||||||||||||
Net periodic benefit cost | $ | (1.3) | $ | 2.6 | $ | (1.4) | $ | (1.8) | $ | (2.7) | $ | 0.8 |
Pension benefits | Other retirement benefits | Total | |||||||||||||||||||||||||||||||||
($ in millions) | 2021 | 2020 | 2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||||||||
U.S. plans | $ | (2.4) | $ | 1.5 | $ | (1.4) | $ | (1.8) | $ | (3.8) | $ | (0.3) | |||||||||||||||||||||||
International plans | 1.1 | 1.1 | — | — | 1.1 | 1.1 | |||||||||||||||||||||||||||||
Net periodic benefit cost | $ | (1.3) | $ | 2.6 | $ | (1.4) | $ | (1.8) | $ | (2.7) | $ | 0.8 |
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
||||||||||||||||||||||
($ in millions) | 2021 | 2020 | 2021 | 2020 | |||||||||||||||||||
Restructuring and related charges | $ | 0.4 | $ | 4.5 | $ | 2.5 | $ | 4.5 | |||||||||||||||
Fixed asset impairments and loss (gain) on sale of equipment | 0.2 | 0.9 | 0.6 | 7.2 | |||||||||||||||||||
Contingent consideration | 0.1 | 0.8 | 0.9 | 0.9 | |||||||||||||||||||
Foreign exchange transaction losses (gains) | 0.4 | 1.0 | (2.5) | (4.5) | |||||||||||||||||||
Other items | 0.7 | (0.5) | 1.5 | (1.9) | |||||||||||||||||||
Total other expense (income) | $ | 1.8 | $ | 6.7 | $ | 3.0 | $ | 6.2 |
($ in millions) |
Severance
and benefits |
Other charges | Total | ||||||||||||||||||||
Balance, December 31, 2020 | $ | 4.6 | $ | — | $ | 4.6 | |||||||||||||||||
Charges | 1.0 | 1.5 | 2.5 | ||||||||||||||||||||
Cash payments | (1.4) | (0.9) | (2.3) | ||||||||||||||||||||
Balance, September 30, 2021 | $ | 4.2 | $ | 0.6 | $ | 4.8 |
($ in millions) |
Severance
and benefits |
Total | |||||||||
Balance, December 31, 2020 | $ | 0.1 | $ | 0.1 | |||||||
Cash payments | (0.1) | (0.1) | |||||||||
Balance, September 30, 2021 | $ | — | $ | — |
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
||||||||||||||||||||||
($ in millions) | 2021 | 2020 | 2021 | 2020 | |||||||||||||||||||
Net sales: | |||||||||||||||||||||||
Proprietary Products | $ | 577.0 | $ | 421.5 | $ | 1,708.0 | $ | 1,194.5 | |||||||||||||||
Contract-Manufactured Products | 129.7 | 126.6 | 393.2 | 372.5 | |||||||||||||||||||
Intersegment sales elimination | (0.2) | (0.1) | (0.4) | (0.3) | |||||||||||||||||||
Consolidated net sales | $ | 706.5 | $ | 548.0 | $ | 2,100.8 | $ | 1,566.7 |
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
||||||||||||||||||||||
($ in millions) | 2021 | 2020 | 2021 | 2020 | |||||||||||||||||||
Operating profit (loss): | |||||||||||||||||||||||
Proprietary Products | $ | 195.5 | $ | 107.5 | $ | 594.3 | $ | 312.9 | |||||||||||||||
Contract-Manufactured Products | 16.8 | 18.8 | 51.9 | 52.1 | |||||||||||||||||||
Total business and segment operating profit | $ | 212.3 | $ | 126.3 | $ | 646.2 | $ | 365.0 | |||||||||||||||
Corporate and Unallocated | |||||||||||||||||||||||
Stock-based compensation expense | $ | (11.4) | $ | (10.0) | $ | (27.5) | $ | (27.6) | |||||||||||||||
Corporate general costs (1) | (18.1) | (12.4) | (45.5) | (39.5) | |||||||||||||||||||
Unallocated Items: | |||||||||||||||||||||||
Restructuring and severance related charges | (0.3) | (4.5) | (2.5) | (6.7) | |||||||||||||||||||
Amortization of Acquisition-related Intangible Assets (2) | (0.2) | (0.2) | (0.6) | (0.4) | |||||||||||||||||||
Cost investment activity | (0.9) | — | (1.8) | — | |||||||||||||||||||
Total Corporate and Unallocated | (30.9) | (27.1) | (77.9) | (74.2) | |||||||||||||||||||
Total consolidated operating profit | $ | 181.4 | $ | 99.2 | $ | 568.3 | $ | 290.8 | |||||||||||||||
Other expense, net | 0.3 | 1.5 | 1.3 | 4.6 | |||||||||||||||||||
Income before income taxes | $ | 181.1 | $ | 97.7 | $ | 567.0 | $ | 286.2 |
($ in millions, except per share data) | Operating Profit | Income tax expense | Net income | Diluted EPS | |||||||||||||||||||
Three months ended September 30, 2021 GAAP
|
$ | 181.4 | $ | 12.0 | $ | 175.6 | $ | 2.31 | |||||||||||||||
Unallocated items: | |||||||||||||||||||||||
Restructuring and related charges | 0.3 | 0.1 | 0.2 | — | |||||||||||||||||||
Amortization of acquisition-related intangible assets (2)
|
0.2 | — | 0.7 | 0.01 | |||||||||||||||||||
Cost investment activity (3)
|
0.9 | 0.2 | 0.7 | 0.01 | |||||||||||||||||||
Royalty acceleration (5)
|
— | 20.4 | (20.4) | (0.27) | |||||||||||||||||||
Three months ended September 30, 2021 adjusted amounts (non-U.S. GAAP)
|
$ | 182.8 | $ | 32.7 | $ | 156.8 | $ | 2.06 |
($ in millions, except per share data) | Operating Profit | Income tax expense | Net income | Diluted EPS | |||||||||||||||||||
Nine months ended September 30, 2021 GAAP
|
$ | 568.3 | $ | 73.0 | $ | 514.1 | $ | 6.78 | |||||||||||||||
Unallocated items: | |||||||||||||||||||||||
Restructuring and related charges | 2.5 | 0.6 | 1.9 | 0.02 | |||||||||||||||||||
Pension settlement (1)
|
— | 0.2 | 0.6 | 0.01 | |||||||||||||||||||
Amortization of acquisition-related intangible assets (2)
|
0.6 | 0.1 | 2.1 | 0.03 | |||||||||||||||||||
Cost investment activity (3)
|
1.8 | (0.1) | 1.9 | 0.02 | |||||||||||||||||||
Tax law changes (4)
|
— | 1.4 | (1.4) | (0.02) | |||||||||||||||||||
Royalty acceleration (5)
|
— | 20.4 | (20.4) | (0.27) | |||||||||||||||||||
Nine months ended September 30, 2021 adjusted amounts (non-U.S. GAAP)
|
$ | 573.2 | $ | 95.6 | $ | 498.8 | $ | 6.57 |
($ in millions, except per share data) | Operating Profit | Income tax expense | Net income | Diluted EPS | |||||||||||||||||||
Three months ended September 30, 2020 GAAP
|
$ | 99.2 | $ | 21.1 | $ | 82.3 | $ | 1.09 | |||||||||||||||
Unallocated items: | |||||||||||||||||||||||
Pension settlement (1)
|
— | 0.3 | 0.8 | 0.01 | |||||||||||||||||||
Restructuring and severance related charges | 4.5 | 1.1 | 3.4 | 0.04 | |||||||||||||||||||
Amortization of acquisition-related intangible assets (2)
|
0.2 | — | 0.7 | 0.01 | |||||||||||||||||||
Three months ended September 30, 2020 adjusted amounts (non-U.S. GAAP)
|
$ | 103.9 | $ | 22.5 | $ | 87.2 | $ | 1.15 |
($ in millions, except per share data) | Operating Profit | Income tax expense | Net income | Diluted EPS | |||||||||||||||||||
Nine months ended September 30, 2020 GAAP
|
$ | 290.8 | $ | 52.1 | $ | 247.8 | $ | 3.28 | |||||||||||||||
Unallocated items: | |||||||||||||||||||||||
Pension settlement (1)
|
— | 0.8 | 2.6 | 0.03 | |||||||||||||||||||
Restructuring and severance related charges | 6.7 | 1.7 | 5.0 | 0.06 | |||||||||||||||||||
Amortization of acquisition-related intangible assets (2)
|
0.4 | 0.1 | 2.9 | 0.04 | |||||||||||||||||||
Nine months ended September 30, 2020 adjusted amounts (non-U.S. GAAP)
|
$ | 297.9 | $ | 54.7 | $ | 258.3 | $ | 3.41 |
Three Months Ended
September 30, |
Percentage Change | ||||||||||||||||||||||
($ in millions) | 2021 | 2020 | As-Reported | Organic | |||||||||||||||||||
Proprietary Products | $ | 577.0 | $ | 421.5 | 36.9 | % | 35.7 | % | |||||||||||||||
Contract-Manufactured Products | 129.7 | 126.6 | 2.4 | % | 2.1 | % | |||||||||||||||||
Intersegment sales elimination | (0.2) | (0.1) | — | — | |||||||||||||||||||
Consolidated net sales | $ | 706.5 | $ | 548.0 | 28.9 | % | 27.9 | % |
Nine Months Ended
September 30, |
Percentage Change | |||||||||||||||||||||||||
($ in millions) | 2021 | 2020 | As-Reported | Organic | ||||||||||||||||||||||
Proprietary Products | $ | 1,708.0 | $ | 1,194.5 | 43.0 | % | 38.1 | % | ||||||||||||||||||
Contract-Manufactured Products | 393.2 | 372.5 | 5.6 | % | 3.1 | % | ||||||||||||||||||||
Intersegment sales elimination | (0.4) | (0.3) | — | — | ||||||||||||||||||||||
Consolidated net sales | $ | 2,100.8 | $ | 1,566.7 | 34.1 | % | 29.8 | % |
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
||||||||||||||||||||||
($ in millions) | 2021 | 2020 | 2021 | 2020 | |||||||||||||||||||
Proprietary Products: | |||||||||||||||||||||||
Gross profit | $ | 267.3 | $ | 171.9 | $ | 811.5 | $ | 492.8 | |||||||||||||||
Gross profit margin | 46.3 | % | 40.8 | % | 47.5 | % | 41.3 | % | |||||||||||||||
Contract-Manufactured Products: | |||||||||||||||||||||||
Gross profit | $ | 20.9 | $ | 22.7 | $ | 63.7 | $ | 63.9 | |||||||||||||||
Gross profit margin | 16.1 | % | 17.9 | % | 16.2 | % | 17.2 | % | |||||||||||||||
Consolidated gross profit | $ | 288.2 | $ | 194.6 | $ | 875.2 | $ | 556.7 | |||||||||||||||
Consolidated gross profit margin | 40.8 | % | 35.5 | % | 41.7 | % | 35.5 | % |
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
||||||||||||||||||||||
($ in millions) | 2021 | 2020 | 2021 | 2020 | |||||||||||||||||||
Proprietary Products | $ | 13.1 | $ | 12.5 | $ | 39.1 | $ | 34.0 | |||||||||||||||
Contract-Manufactured Products | — | — | — | — | |||||||||||||||||||
Consolidated R&D costs | $ | 13.1 | $ | 12.5 | $ | 39.1 | $ | 34.0 |
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
||||||||||||||||||||||
($ in millions) | 2021 | 2020 | 2021 | 2020 | |||||||||||||||||||
Proprietary Products | $ | 58.5 | $ | 50.6 | $ | 180.0 | $ | 144.7 | |||||||||||||||
Contract-Manufactured Products | 3.9 | 3.7 | 11.4 | 11.4 | |||||||||||||||||||
Corporate | 29.5 | 21.9 | 73.4 | 69.6 | |||||||||||||||||||
Consolidated SG&A costs | $ | 91.9 | $ | 76.2 | $ | 264.8 | $ | 225.7 | |||||||||||||||
SG&A as a % of net sales | 13.0 | % | 13.9 | % | 12.6 | % | 14.4 | % |
Expense (Income) |
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
|||||||||||||||||||||
($ in millions) | 2021 | 2020 | 2021 | 2020 | |||||||||||||||||||
Proprietary Products | $ | 0.2 | $ | 1.3 | $ | (1.9) | $ | 1.2 | |||||||||||||||
Contract-Manufactured Products | 0.2 | 0.2 | 0.4 | 0.4 | |||||||||||||||||||
Corporate and unallocated | 1.4 | 5.2 | 4.5 | 4.6 | |||||||||||||||||||
Consolidated other expense | $ | 1.8 | $ | 6.7 | $ | 3.0 | $ | 6.2 |
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
||||||||||||||||||||||
($ in millions) | 2021 | 2020 | 2021 | 2020 | |||||||||||||||||||
Proprietary Products | $ | 195.5 | $ | 107.5 | $ | 594.3 | $ | 312.9 | |||||||||||||||
Contract-Manufactured Products | 16.8 | 18.8 | 51.9 | 52.1 | |||||||||||||||||||
Corporate | (29.5) | (22.4) | (73.0) | (67.1) | |||||||||||||||||||
Adjusted consolidated operating profit | $ | 182.8 | $ | 103.9 | $ | 573.2 | $ | 297.9 | |||||||||||||||
Adjusted consolidated operating profit margin | 25.9 | % | 19.0 | % | 27.3 | % | 19.0 | % | |||||||||||||||
Unallocated items | (1.4) | (4.7) | (4.9) | (7.1) | |||||||||||||||||||
Consolidated operating profit | $ | 181.4 | $ | 99.2 | $ | 568.3 | $ | 290.8 | |||||||||||||||
Consolidated operating profit margin | 25.7 | % | 18.1 | % | 27.1 | % | 18.6 | % |
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
||||||||||||||||||||||
($ in millions) | 2021 | 2020 | 2021 | 2020 | |||||||||||||||||||
Interest expense | $ | 2.7 | $ | 2.4 | $ | 7.6 | $ | 7.1 | |||||||||||||||
Capitalized interest | (0.9) | (0.3) | (2.0) | (1.0) | |||||||||||||||||||
Interest income | (0.4) | (0.2) | (0.7) | (1.2) | |||||||||||||||||||
Interest expense, net | $ | 1.4 | $ | 1.9 | $ | 4.9 | $ | 4.9 |
($ in millions) | 2021 | 2020 | |||||||||
Net cash provided by operating activities | $ | 423.2 | $ | 323.8 | |||||||
Net cash used in investing activities | $ | (175.7) | $ | (121.9) | |||||||
Net cash used in financing activities | $ | (161.9) | $ | (128.4) |
($ in millions) |
September 30,
2021 |
December 31,
2020 |
|||||||||
Cash and cash equivalents | $ | 688.0 | $ | 615.5 | |||||||
Accounts receivable, net | $ | 476.4 | $ | 385.3 | |||||||
Inventories | $ | 353.8 | $ | 321.3 | |||||||
Accounts payable | $ | 207.7 | $ | 213.1 | |||||||
Debt | $ | 254.1 | $ | 255.2 | |||||||
Equity | $ | 2,202.3 | $ | 1,854.5 | |||||||
Working capital | $ | 1,039.7 | $ | 870.3 |
Exhibit Number | Description | ||||
3.1 | |||||
3.2 | |||||
4.1 | |||||
4.2 | |||||
4.3 | |||||
4.4 (1)
|
Instruments defining the rights of holders of long-term debt securities of West and its subsidiaries have been omitted. | ||||
10.1 | |||||
10.10 | |||||
10.36 | |||||
31.1 | |||||
31.2 | |||||
32.1* | |||||
32.2* | |||||
101.INS | The instance document does not appear in the interactive data file because its XBRL tags are embedded within the inline XBRL document. | ||||
101.SCH | Inline XBRL Taxonomy Extension Schema Document | ||||
101.CAL | Inline XBRL Taxonomy Extension Calculation Linkbase Document | ||||
101.LAB | Inline XBRL Taxonomy Extension Label Linkbase Document | ||||
101.PRE | Inline XBRL Taxonomy Extension Presentation Linkbase Document | ||||
101.DEF | Inline XBRL Taxonomy Extension Definition Linkbase Document | ||||
104 | Inline XBRL for the cover page of this Quarterly Report on Form 10-Q, included in the Exhibit 101 Inline XBRL Document Set. |
Date: |
WEST PHARMACEUTICAL SERVICES, INC.,
as Borrowers’ Representative
By:
Name:
Title:
|