NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Note 1: Basis of Presentation and Summary of Significant Accounting Policies
Principles of Consolidation: The consolidated financial statements include the accounts of West Pharmaceutical Services, Inc. ("West") after the elimination of intercompany transactions. We have no participation or other rights in variable interest entities.
West has been actively monitoring the coronavirus (“COVID-19”) situation and its impact globally. Our production facilities continue to operate as they had prior to the COVID-19 pandemic, other than for enhanced safety measures intended to prevent the spread of the virus.
Use of Estimates: The financial statements are prepared in conformity with U.S. GAAP. These principles require management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses and the disclosure of contingencies in the financial statements. Actual amounts realized may differ from these estimates.
Cash and Cash Equivalents: Cash equivalents include time deposits, certificates of deposit and all highly liquid short-term instruments with maturities of three months or less at the time of purchase.
Accounts Receivable: Our accounts receivable balance was net of an allowance for credit losses of $0.2 million and $0.4 million at December 31, 2022 and 2021, respectively. Under the current expected credit loss model, we have adopted a provision matrix approach, utilizing historical loss rates based on the number of days past due, adjusted to reflect current economic conditions and forecasts of future economic conditions.
Inventories: Inventories are valued at the lower of cost (on a first-in, first-out basis) or net realizable value. The Company provides for cost adjustments for excess, obsolete or slow-moving inventory based on changes in customer demand, technology developments or other economic factors. The following is a summary of inventories at December 31:
| | | | | | | | | | | |
($ in millions) | 2022 | | 2021 |
Raw materials | $ | 170.7 | | | $ | 153.8 | |
Work in process | 79.0 | | | 63.5 | |
Finished goods | 165.1 | | | 161.1 | |
| $ | 414.8 | | | $ | 378.4 | |
Property, Plant and Equipment: Property, plant and equipment assets are carried at cost. Maintenance and minor repairs and renewals are charged to expense as incurred. Costs incurred for computer software developed or obtained for internal use are capitalized for application development activities and immediately expensed for preliminary project activities or post-implementation activities. Upon sale or retirement of depreciable assets, costs and related accumulated depreciation are eliminated, and gains or losses are recognized in other expense (income). Depreciation and amortization are computed principally using the straight-line method over the estimated useful lives of the assets, or the remaining term of the lease, if shorter.
Leases: Operating lease right-of-use assets are initially measured at cost, which comprises the initial amount of the lease liability adjusted for lease payments made at or before the lease commencement date, plus any initial direct costs incurred less any lease incentives received. Operating lease right-of-use assets are subsequently measured throughout the lease term at the carrying amount of the lease liability, plus initial direct costs, plus (minus) any prepaid (accrued) lease payments, less the unamortized balance of lease incentives received. Lease expense for lease payments is recognized on a straight-line basis over the lease term. Operating lease liabilities are initially measured at the present value of the unpaid lease payments at the lease commencement date. We had no finance leases as of December 31, 2022 and 2021. Please refer to Note 6, Leases, for additional information.
Impairment of Long-Lived Assets: Long-lived assets, including property, plant and equipment and operating lease right-of-use assets, are tested for impairment whenever circumstances indicate that the carrying value of these assets may not be recoverable. An asset is considered impaired if the carrying value of the asset exceeds the sum of the future expected undiscounted cash flows to be derived from the asset. Once an asset is considered impaired, an impairment loss is recorded within other expense (income) for the difference between the asset’s carrying value and its fair value. For assets held and used in the business, management determines fair value using estimated future cash flows to be derived from the asset, discounted to a net present value using an appropriate discount rate. For assets held for sale or for investment purposes, management determines fair value by estimating the proceeds to be received upon sale of the asset, less disposition costs.
Impairment of Goodwill and Other Intangible Assets: Goodwill is tested for impairment at least annually, following the completion of our annual budget and long-range planning process, or whenever circumstances indicate that the carrying value of these assets may not be recoverable. Goodwill is tested for impairment at the reporting unit level, which is the same as, or one level below, our operating segments. A goodwill impairment charge represents the amount by which a reporting unit’s carrying amount exceeds its fair value, not to exceed the total amount of goodwill allocated to that reporting unit. Accounting guidance also allows entities to first assess qualitative factors, including macroeconomic conditions, industry and market considerations, cost factors, and overall financial performance, to determine whether it is necessary to perform the quantitative goodwill impairment test. We elected to follow this guidance for our annual impairment test. Based upon our assessment, we determined that it was not more likely than not that the fair value of each of our reporting units was less than its carrying amount and determined that it was not necessary to perform the quantitative goodwill impairment test.
Valuing identifiable intangible assets requires judgment. For example, for recent identifiable customer relationship intangible asset acquisitions, we applied an excess earnings model, which is a form of the income approach. This approach includes projecting revenues and expenses attributable to the existing customers over the remaining economic life of the customer relationships and then subtracting the required return on net tangible assets and any intangible assets used in the business to estimate any residual excess earnings attributable to the customer relationships. The after-tax excess earnings are then discounted to present value using the respective discount rates. Intangible assets with finite lives are amortized using the straight-line method over their estimated useful lives of 3 to 25 years, and reviewed for impairment whenever circumstances indicate that the carrying value of these assets may not be recoverable. Factors that could trigger an impairment review include the following: 1) significant under-performance relative to historical or projected future operating results; 2) significant changes in the manner of use of the acquired assets or the strategy of the overall business; 3) significant negative industry or economic trends; and 4) recognition of goodwill impairment charges. If we determine that the carrying value of identifiable intangibles assets may not be recoverable based on the existence of one or more of the above indicators of impairment, we measure recoverability of assets by comparing the respective carrying value of the assets to the current and expected future cash flows, on an un-discounted basis, to be generated from such assets. If such analysis indicates that the carrying value of these assets is not recoverable, we measure an impairment based on the amount in which the net carrying amount of the assets exceeds the fair values of the assets.
Employee Benefits: The measurement of the obligations under our defined benefit pension and postretirement medical plans are subject to a number of assumptions. These include the rate of return on plan assets (for funded plans) and the rate at which the future obligations are discounted to present value. For our funded plans, we consider the current and expected asset allocations of our plan assets, as well as historical and expected rates of return, in estimating the long-term rate of return on plan assets. U.S. GAAP requires the recognition of an asset or liability for the funded status of a defined benefit postretirement plan, as measured by the difference between the fair value of plan assets, if any, and the benefit obligation. For a pension plan, the benefit obligation is the projected benefit obligation; for any other postretirement plan, such as a retiree health plan, the benefit obligation is the accumulated postretirement benefit obligation. Please refer to Note 15, Benefit Plans, for a more detailed discussion of our pension and other retirement plans.
Financial Instruments: All derivatives are recognized as either assets or liabilities in the balance sheet and recorded at their fair value. For a derivative designated as hedging the exposure to variable cash flows of a forecasted transaction (referred to as a cash flow hedge), the effective portion of the derivative’s gain or loss is initially reported as a component of other comprehensive income (“OCI”), net of tax, and subsequently reclassified into earnings when the forecasted transaction affects earnings. For a derivative designated as hedging the exposure to changes in the fair value of a recognized asset or liability or a firm commitment (referred to as a fair value hedge), the derivative’s gain or loss is recognized in earnings in the period of change together with the offsetting loss or gain on the hedged item. For a derivative designated as hedging the foreign currency exposure of a net investment in a foreign operation, the gain or loss is reported in OCI, net of tax, as part of the cumulative translation adjustment. The ineffective portion of any derivative used in a hedging transaction is recognized immediately into earnings. Derivative financial instruments that are not designated as hedges are also recorded at fair value, with the change in fair value recognized immediately into earnings. We do not purchase or hold any derivative financial instrument for investment or trading purposes.
Foreign Currency Translation: Foreign currency transaction gains and losses are recognized in the determination of net income. Foreign currency translation adjustments of subsidiaries and affiliates operating outside of the U.S. are accumulated in other comprehensive loss, a separate component of equity.
Revenue Recognition: Our revenue results from the sale of goods or services and reflects the consideration to which we expect to be entitled in exchange for those goods or services. We record revenue based on a five-step model, in accordance with Accounting Standards Codification (“ASC”) 606. Following the identification of a contract with a customer, we identify the performance obligations (goods or services) in the contract, determine the transaction price, allocate the transaction price to the performance obligations in the contract, and recognize the revenue when (or as) we satisfy the performance obligations by transferring the promised goods or services to our customers. A good or service is transferred when (or as) the customer obtains control of that good or service. We have elected to disregard the effects of a significant financing component, as we expect, at the inception of our contracts, that the period between when we transfer a promised good or service to the customer and when the customer pays for that good or service will be one year or less. In addition, we have elected to omit the disclosure of the majority of our remaining performance obligations, which are satisfied within one year or less. Please refer to Note 3, Revenue, for additional information.
Shipping and Handling Costs: Shipping and handling costs are included in cost of goods and services sold. Shipping and handling costs billed to customers in connection with the sale are included in net sales.
Research and Development: Research and development expenditures are for the creation, engineering and application of new or improved products and processes. Expenditures include primarily salaries and outside services for those directly involved in research and development activities and are primarily expensed as incurred.
Environmental Remediation and Compliance Costs: Environmental remediation costs are accrued when such costs are probable and reasonable estimates are determinable. Cost estimates include investigation, cleanup and monitoring activities; such estimates are adjusted, if necessary, based on additional findings. Environmental compliance costs are expensed as incurred as part of normal operations.
Litigation: From time to time, we are involved in legal proceedings, investigations and claims generally incidental to our normal business activities. In accordance with U.S. GAAP, we accrue for loss contingencies when it is probable that a liability has been incurred and the amount of the loss can be reasonably estimated. These estimates are based on an analysis made by internal and external legal counsel considering information known at the time. Legal costs in connection with loss contingencies are expensed as incurred.
Income Taxes: Deferred income taxes are recognized by applying enacted statutory tax rates to tax loss carryforwards and temporary differences between the tax basis and financial statement carrying values of our assets and liabilities. The enacted statutory tax rate applied is based on the rate expected to be applicable at the time of the forecasted utilization of the loss carryforward or reversal of the temporary difference. Valuation allowances on deferred tax assets are established when it is more likely than not that all or a portion of a deferred tax asset will not be realized. The realizability of deferred tax assets is subject to our estimates of future taxable income, generally at the respective subsidiary company and the country level. Please refer to Note 17, Income Taxes, for additional information. We recognize interest costs related to income taxes in interest expense and penalties within other expense (income). The tax law ordering approach is used for purposes of determining whether an excess tax benefit has been realized during the year.
Stock-Based Compensation: Under the fair value provisions of U.S. GAAP, stock-based compensation cost is measured at the grant date based on the value of the award and is recognized as expense over the vesting period. In order to determine the fair value of stock options on the grant date, we use the Black-Scholes valuation model. Please refer to Note 14, Stock-Based Compensation, for a more detailed discussion of our stock-based compensation plans.
Net Income Per Share: Basic net income per share is computed by dividing net income attributable to common shareholders by the weighted average number of shares of common stock outstanding during each period. Net income per share assuming dilution considers the dilutive effect of outstanding stock options and other stock awards based on the treasury stock method. The treasury stock method assumes the use of exercise proceeds to repurchase common stock at the average fair market value in the period.
Note 2: New Accounting Standards
Recently Adopted Standards
In November 2021, the Financial Accounting Standards Board ("FASB") issued guidance that seeks to improve the transparency of financial disclosures for government assistance received by business entities. The amendment requires disclosures for transactions with a government accounted for by applying a grant or contribution accounting model by analogy, including (1) the types of transactions, (2) the accounting for those transactions, and (3) the effect of those transactions on an entity’s financial statements. This guidance is effective for fiscal years beginning after December 15, 2021. We adopted this guidance as of January 1, 2022, on a prospective basis. The adoption did not have a material impact on our financial statements.
In March 2020, the FASB issued guidance which provides optional expedients and exceptions to address the impact of reference rate reform where contracts, hedging relationships and other transactions that reference the London Interbank Offered Rate ("LIBOR") or another reference rate need to be discontinued. This guidance was effective upon issuance and generally can be applied through December 31, 2022. We adopted this guidance during the year by executing amendments to certain contracts to replace the use of LIBOR. The adoption did not have a material impact on our financial statements.
Note 3: Revenue
Revenue Recognition
We recognize the majority of our revenue, primarily relating to Proprietary Products product sales, at a point in time, following the transfer of control of our products to our customers, which typically occurs upon shipment or delivery, depending on the terms of the related agreements.
We recognize revenue relating to our Contract-Manufactured Products product sales and certain Proprietary Products product sales over time, as our performance does not create an asset with an alternative use to us and we have an enforceable right to payment for performance completed to date.
We recognize revenue relating to our development and tooling agreements over time, as our performance creates or enhances an asset that the customer controls as the asset is created or enhanced.
For revenue recognized over time, revenue is recognized by applying a method of measuring progress toward complete satisfaction of the related performance obligation. When selecting the method for measuring progress, we select the method that best depicts the transfer of control of goods or services promised to our customers.
Revenue for our Contract-Manufactured Products product sales, certain Proprietary Products product sales, and our development and tooling agreements is recorded under an input method, which recognizes revenue on the basis of our efforts or inputs to the satisfaction of a performance obligation (for example, resources consumed, labor hours expended, costs incurred, time elapsed, or machine hours used) relative to the total expected inputs to the satisfaction of that performance obligation. The input method that we use is based on costs incurred.
The majority of the performance obligations within our contracts are satisfied within one year or less. Performance obligations satisfied beyond one year include those relating to a nonrefundable customer payment of $20.0 million received in June 2013 in return for the exclusive use of the SmartDose® technology platform within a specific therapeutic area. As of December 31, 2022, there was $3.0 million of deferred income related to this payment, of which $0.9 million was included in other current liabilities and $2.1 million was included in other long-term liabilities. The deferred income is being recognized as income on a straight-line basis over the remaining term of the agreement. The agreement does not include a future minimum purchase commitment from the customer.
Our revenue can be generated from contracts with multiple performance obligations. When a sales agreement involves multiple performance obligations, each obligation is separately identified and the transaction price is allocated based on the amount of consideration we expect to be entitled in exchange for transferring the promised good or service to the customer.
Some customers receive pricing rebates upon attaining established sales volumes. We record rebate costs when sales occur based on our assessment of the likelihood that the required volumes will be attained. We also maintain an allowance for product returns, as we believe that we are able to reasonably estimate the amount of returns based on our substantial historical experience and specific identification of customer claims.
The following table presents the approximate percentage of our net sales by market group:
| | | | | | | | | | | | | | | | | | | | | |
| 2022 | | 2021 | | 2020 | | | | |
Biologics | 41 | % | | 41 | % | | 31 | % | | | | |
Generics | 18 | % | | 17 | % | | 20 | % | | | | |
Pharma | 24 | % | | 24 | % | | 26 | % | | | | |
Contract-Manufactured Products | 17 | % | | 18 | % | | 23 | % | | | | |
| 100 | % | | 100 | % | | 100 | % | | | | |
The following table presents the approximate percentage of our net sales by product category:
| | | | | | | | | | | | | | | | | | | | | |
| 2022 | | 2021 | | 2020 | | | | |
High-Value Product Components | 55 | % | | 54 | % | | 46 | % | | | | |
High-Value Product Delivery Devices | 5 | % | | 5 | % | | 5 | % | | | | |
Standard Packaging | 23 | % | | 23 | % | | 26 | % | | | | |
Contract-Manufactured Products | 17 | % | | 18 | % | | 23 | % | | | | |
| 100 | % | | 100 | % | | 100 | % | | | | |
The following table presents the approximate percentage of our net sales by geographic location:
| | | | | | | | | | | | | | | | | | | | | |
| 2022 | | 2021 | | 2020 | | | | |
Americas | 48 | % | | 45 | % | | 48 | % | | | | |
Europe, Middle East, Africa | 43 | % | | 45 | % | | 43 | % | | | | |
Asia Pacific | 9 | % | | 10 | % | | 9 | % | | | | |
| 100 | % | | 100 | % | | 100 | % | | | | |
Contract Assets and Liabilities
Contract assets and liabilities result from transactions with revenue primarily recorded over time. If the measure of remaining rights exceeds the measure of the remaining performance obligations, we record a contract asset. Contract assets are recorded on the consolidated balance sheet in accounts receivable, net, and other assets (current and noncurrent portions, respectively). Contract assets included in accounts receivable, net, relate to the unbilled amounts of our product sales for which we have recognized revenue over time. Contract assets included in other assets represent the remaining performance obligations of our development and tooling agreements. Conversely, if the measure of the remaining performance obligations exceeds the measure of the remaining rights, we record a contract liability. Contract liabilities are recorded on the consolidated balance sheet within other liabilities (current and noncurrent portions, respectively) and represent cash payments received in advance of our performance.
The following table summarizes our contract assets and liabilities, excluding amounts included in accounts receivable, net:
| | | | | |
| ($ in millions) |
Contract assets, December 31, 2021 | $ | 14.6 | |
Contract assets, December 31, 2022 | 16.3 | |
Change in contract assets - increase (decrease) | $ | 1.7 | |
| |
Deferred income, December 31, 2021 | $ | (61.3) | |
Deferred income, December 31, 2022 | (68.2) | |
Change in deferred income - (increase) decrease | $ | (6.9) | |
Contract assets are included within other current assets and deferred income is included within other current liabilities and other long-term liabilities. The increase in deferred income during 2022 was primarily due to additional cash payments of $88.3 million received in advance of satisfying future performance obligations, partially offset by the recognition of current year revenue of $54.2 million, and $28.0 million of revenue was recognized that was included in deferred income at the beginning of the year.
Note 4: Net Income Per Share
The following table reconciles the shares used in the calculation of basic net income per share to those used for diluted net income per share:
| | | | | | | | | | | | | | | | | |
(in millions) | 2022 | | 2021 | | 2020 |
Net income | $ | 585.9 | | | $ | 661.8 | | | $ | 346.2 | |
Weighted average common shares outstanding | 74.4 | | | 74.4 | | | 73.9 | |
Dilutive effect of equity awards, based on the treasury stock method | 1.4 | | | 1.9 | | | 1.9 | |
| | | | | |
Weighted average shares assuming dilution | 75.8 | | | 76.3 | | | 75.8 | |
During 2022, 2021 and 2020, there were 0.2 million, 0.0 million, and 0.0 million shares, respectively, from stock-based compensation plans not included in the computation of diluted net income per share because their impact was antidilutive.
In December 2021, we announced a share repurchase program for calendar-year 2022 authorizing the repurchase of up to 650,000 shares of our common stock from time to time on the open market or in privately-negotiated transactions. There were no shares purchased during the three months ended December 31, 2022. During the year ended December 31, 2022, we purchased 563,334 shares of our common stock under the now completed program at a cost of $202.8 million, or an average price of $360.03 per share.
In February 2023, the Board of Directors approved a share repurchase program under which we may repurchase up to $1.0 billion in shares of common stock. The share repurchase program does not have an expiration date under which we may repurchase common stock on the open market or in privately-negotiated transactions. The number of shares to be repurchased and the timing of such transactions will depend on a variety of factors, including market conditions.
Note 5: Property, Plant and Equipment
A summary of gross property, plant and equipment at December 31 is presented in the following table:
| | | | | | | | | | | | | | | | | |
($ in millions) | Expected useful lives (years) | | 2022 | | 2021 |
Land | | | $ | 29.0 | | | $ | 29.3 | |
Buildings and improvements | 15-35 | | 663.6 | | | 644.8 | |
Machinery and equipment | 5-12 | | 1,039.7 | | | 976.1 | |
Molds and dies | 4-7 | | 154.5 | | | 139.5 | |
Computer hardware and software | 3-10 | | 193.9 | | | 182.6 | |
Construction in progress | | | 305.9 | | | 242.7 | |
| | | $ | 2,386.6 | | | $ | 2,215.0 | |
Depreciation expense for the years ended December 31, 2022, 2021 and 2020 was $116.9 million, $116.9 million and $104.7 million, respectively.
We capitalize interest on borrowings during the active construction period of major capital projects. Capitalized interest is added to the cost of the underlying assets and is amortized over the useful lives of the assets. Capitalized interest for the years ended December 31, 2022, 2021 and 2020 was $3.7 million, $2.0 million and $1.4 million, respectively.
Note 6: Leases
As of December 31, 2022, we had operating leases primarily related to land, buildings, and machinery and equipment, with lease terms through 2047. Certain of our operating leases provide us with an option, exercisable at our sole discretion, to terminate the lease or extend the lease term for one year or more. At this time, the Company is not able to assert whether any of these options will be exercised. We had no finance leases as of December 31, 2022 and 2021.
Judgments used in applying ASC 842 include determining: i) whether a contract is, or contains, a lease; ii) the discount rate to be used to discount the unpaid lease payments to present value; iii) the lease term; and iv) the lease payments. We determine if a contract is, or contains, a lease at contract inception. A lease exists when a contract conveys to the customer the right to control the use of identified property, plant, or equipment for a period of time in exchange for consideration. The definition of a lease embodies two conditions: 1) there is an identified asset in the contract that is land or a depreciable asset (i.e., property, plant, and equipment); and 2) the customer has the right to control the use of the identified asset.
ASC 842 requires a lessee to discount its unpaid lease payments using the interest rate implicit in the lease or, if that rate cannot be readily determined, its incremental borrowing rate. As all of our operating leases do not provide an implicit rate, we use our incremental borrowing rate based on the information available at commencement date in determining the present value of lease payments. Our incremental borrowing rate for a lease is the rate of interest we would have to pay on a collateralized basis to borrow an amount equal to the lease payments under similar terms. The lease term for all of our operating leases includes the noncancellable period of the lease plus any additional periods covered by either a lessee option to extend (or not to terminate) the lease that the lessee is reasonably certain to exercise, or an option to extend (or not to terminate) the lease controlled by the lessor. Lease payments included in the measurement of the operating lease right-of-use assets and lease liabilities are comprised of fixed payments (including in-substance fixed payments), variable payments that depend on an index or rate, and the exercise price of a lessee option to purchase the underlying asset if the lessee is reasonably certain to exercise.
The components of lease expense were as follows:
| | | | | | | | | | | | | | | | | |
($ in millions) | 2022 | | 2021 | | 2020 |
Operating lease cost | $ | 15.5 | | | $ | 12.7 | | | $ | 12.8 | |
Short-term lease cost | 1.3 | | | 1.3 | | | 0.8 | |
Variable lease cost | 6.8 | | | 4.8 | | | 3.8 | |
Total lease cost | $ | 23.6 | | | $ | 18.8 | | | $ | 17.4 | |
Supplemental information related to leases was as follows:
| | | | | | | | | | | | | | | | | |
($ in millions) | 2022 | | 2021 | | 2020 |
Cash paid for amounts included in the measurement of lease liabilities: | | | | | |
Operating cash flows from operating leases | $ | 13.3 | | | $ | 12.1 | | | $ | 12.6 | |
| | | | | |
Right-of-use assets obtained in exchange for new operating lease liabilities | $ | 47.6 | | | $ | 13.3 | | | $ | 6.1 | |
As of December 31, 2022 and December 31, 2021, the weighted average remaining lease term for operating leases was 9.31 years and 10.7 years and the weighted average discount rate was 3.25% and 3.58%, respectively.
Maturities of lease liabilities as of December 31, 2022 were as follows:
| | | | | |
($ in millions) | Operating |
Year | Leases |
2023 | $ | 19.0 | |
2024 | 18.1 | |
2025 | 16.0 | |
2026 | 13.4 | |
2027 | 9.4 | |
Thereafter | 50.8 | |
| 126.7 | |
Less: imputed lease interest | (17.7) | |
Total lease liabilities | $ | 109.0 | |
Practical Expedients and Exemptions
We have elected to adopt practical expedients around the combination of lease and non-lease components and the portfolio approach relating to discount rates. These practical expedients were applied consistently to all leases.
We have elected not to recognize operating lease right-of-use assets and operating lease liabilities for all short-term leases (leases with an initial lease term of 12 months or less). We recognize the lease payments associated with our short-term leases as an expense over the lease term.
Note 7: Affiliated Companies
At December 31, 2022, the following affiliated companies were accounted for under the equity method:
| | | | | | | | |
| Location | Ownership interest |
The West Company Mexico, S.A. de C.V. | Mexico | 49% |
Aluplast S.A. de C.V. | Mexico | 49% |
Pharma Tap S.A. de C.V. | Mexico | 49% |
Pharma Rubber S.A. de C.V. | Mexico | 49% |
Daikyo | Japan | 49% |
Unremitted income of affiliated companies included in consolidated retained earnings amounted to $133.6 million, $115.6 million and $98.2 million at December 31, 2022, 2021 and 2020, respectively. Dividends received from affiliated companies were $2.6 million in 2022, $2.7 million in 2021 and $1.6 million in 2020.
Our equity in net unrealized gains of Daikyo’s investment securities and derivative instruments, as well as pension adjustments, included in accumulated other comprehensive loss was $1.6 million, $1.5 million and $0.6 million at December 31, 2022, 2021 and 2020, respectively.
Our purchases from, and royalty payments made to, affiliates totaled $167.6 million, $155.0 million and $143.3 million, respectively, in 2022, 2021 and 2020, of which $31.2 million and $25.5 million was due and payable as of December 31, 2022 and 2021, respectively. The majority of these transactions related to a distributorship agreement with Daikyo that allows us to purchase and re-sell Daikyo products. Sales to affiliates were $14.2 million, $12.0 million and $9.7 million, respectively, in 2022, 2021 and 2020, of which $2.2 million and $2.3 million was receivable as of December 31, 2022 and 2021, respectively.
At December 31, 2022 and 2021, the aggregate carrying amount of our investment in affiliated companies that are accounted for under the equity method was $197.0 million and $201.2 million, respectively, and the aggregate carrying amount of our investment in affiliated companies that are not accounted for under the equity method was $7.9 million and $6.5 million, respectively. We have elected to record these investments, for which fair value was not readily determinable, at cost, less impairment, adjusted for subsequent observable price changes. We test these investments for impairment whenever circumstances indicate that the carrying value of the investments may not be recoverable.
Note 8: Goodwill and Intangible Assets
The changes in the carrying amount of goodwill by reportable segment were as follows:
| | | | | | | | | | | | | | | | | |
($ in millions) | Proprietary Products | | Contract-Manufactured Products | | Total |
Balance, December 31, 2020 | $ | 80.9 | | | $ | 30.2 | | | $ | 111.1 | |
Goodwill recorded due to acquisition | 1.7 | | | — | | | 1.7 | |
Goodwill impairment charge | (0.1) | | | — | | | (0.1) | |
Foreign currency translation | (2.4) | | | (0.4) | | | (2.8) | |
Balance, December 31, 2021 | 80.1 | | | 29.8 | | | 109.9 | |
| | | | | |
| | | | | |
Foreign currency translation | (2.2) | | | (0.4) | | | (2.6) | |
Balance, December 31, 2022 | $ | 77.9 | | | $ | 29.4 | | | $ | 107.3 | |
As of December 31, 2022, we had $0.1 million of accumulated goodwill impairment losses.
Intangible assets and accumulated amortization as of December 31 were as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 2022 | | 2021 |
($ in millions) | Cost | | Accumulated amortization | | Net | | Cost | | Accumulated amortization | | Net |
Patents and licensing | $ | 24.5 | | | $ | (20.6) | | | $ | 3.9 | | | $ | 25.1 | | | $ | (19.4) | | | $ | 5.7 | |
Technology | 3.3 | | | (2.2) | | | 1.1 | | | 3.3 | | | (2.0) | | | 1.3 | |
Trademarks | 1.9 | | | (1.8) | | | 0.1 | | | 2.0 | | | (1.9) | | | 0.1 | |
Customer relationships | 39.6 | | | (27.2) | | | 12.4 | | | 40.1 | | | (25.4) | | | 14.7 | |
Customer contracts | 10.9 | | | (10.0) | | | 0.9 | | | 10.6 | | | (9.4) | | | 1.2 | |
| $ | 80.2 | | | $ | (61.8) | | | $ | 18.4 | | | $ | 81.1 | | | $ | (58.1) | | | $ | 23.0 | |
The cost basis of intangible assets includes a foreign currency translation loss of $0.9 million and $1.3 million for the years ended December 31, 2022 and 2021, respectively. Amortization expense for the years ended December 31, 2022, 2021 and 2020 was $3.7 million, $5.4 million and $4.4 million, respectively. Estimated annual amortization expense for the next five years is as follows: 2023 - $3.6 million, 2024 - $3.6 million, 2025 - $3.0 million, 2026 - $2.6 million and 2027 - $2.4 million.
Note 9: Other Current Liabilities
Other current liabilities as of December 31 included the following:
| | | | | | | | | | | |
($ in millions) | 2022 | | 2021 |
Deferred income | $ | 57.3 | | | $ | 48.7 | |
Dividends payable | 14.1 | | | 13.4 | |
Accrued commissions, rebates and royalties | 32.1 | | | 38.7 | |
Accrued retirement plans (excluding pension) | 10.6 | | | 8.8 | |
Accrued taxes other than income | 13.7 | | | 13.0 | |
Accrued professional services | 5.4 | | | 3.7 | |
Accrued interest | 2.5 | | | 3.2 | |
Restructuring and severance related charges | 11.3 | | | 4.6 | |
Short term derivative instruments | 1.3 | | | 3.3 | |
Other | 33.4 | | | 26.0 | |
Total other current liabilities | $ | 181.7 | | | $ | 163.4 | |
Note 10: Debt
The following table summarizes our long-term debt obligations, net of unamortized debt issuance costs and current maturities, at December 31. The interest rates shown in parentheses are as of December 31, 2022 with the exception of the Series A notes which are as of December 31, 2021.
| | | | | | | | | | | |
($ in millions) | 2022 | | 2021 |
| | | |
| | | |
| | | |
| | | |
| | | |
Term Loan, due December 31, 2024 (5.56%) | $ | 83.2 | | | $ | 85.5 | |
Series A notes, due July 5, 2022 (3.67%) | — | | | 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 | |
| 209.2 | | | 253.5 | |
Less: unamortized debt issuance costs for Term Loan and Series notes | 0.3 | | | 0.5 | |
Total debt | 208.9 | | | 253.0 | |
Less: current portion of long-term debt | 2.2 | | | 44.2 | |
Long-term debt, net | $ | 206.7 | | | $ | 208.8 | |
Credit Facility
In March 2022, we amended and extended the existing credit facility (entered into in March 2019), which was scheduled to expire in March 2024, from $300.0 million to a $500.0 million senior unsecured revolving credit facility by entering into a Second Amendment and Joinder and Assumption Agreement (the "Amended Credit Agreement"). The Amended Credit Agreement, which expires March 2027, contains a senior unsecured, multi-currency revolving credit facility of $500.0 million, with sublimits of up to $50.0 million for swing line loans for Domestic Borrowers in U.S. dollars and a $40.0 million swing line loan for West Pharmaceuticals Services Holding GmbH and up to $50.0 million for the issuance of standby letters of credit. The credit facility may be increased from time-to-time by the greater of (a) $929.0 million or (b) EBITDA for the preceding twelve month period in the aggregate through an increase in the revolving credit facility, subject to the satisfaction of certain conditions. Borrowings under the credit facility bear interest, at the Company’s option, at either: (a) the Term Secured Overnight Financing Rate (“SOFR”) plus 0.10% plus an applicable margin; or (b) a base rate defined as the highest of: (i) the Bank of America “prime rate”; (ii) the Federal Funds effective rate plus 0.50%; and (iii) Term SOFR plus 1.00%. The applicable margin is based on the ratio of the Company’s Net Consolidated Debt to its modified EBITDA, ranging from 0 to 37.5 basis points for base rate loans and 87.5 to 137.5 basis points for Term SOFR loans. The Amended Credit Agreement contains financial covenants providing that the Company shall not permit the ratio of the Company’s Net Consolidated Debt to its Modified EBITDA to be greater than 3.5 to 1; provided that, no more than three times during the term of the Amended Credit Agreement, upon the occurrence of a Qualified Acquisition for each of the four fiscal quarters of the Company immediately following such Qualified Acquisition, the ratio set forth above shall be increased to 4.0 to 1. The Amended Credit Agreement also contains customary limitations on liens securing indebtedness of the Company and its subsidiaries, fundamental changes (mergers, consolidations, liquidations and dissolutions), asset sales, distributions and acquisitions. As of December 31, 2022 and 2021, total unamortized debt issuance costs of $1.3 million and $0.1 million, respectively, were recorded in other current assets and other noncurrent assets and are being amortized as additional interest expense over the term of the Credit Facility.
At December 31, 2022, we had no outstanding borrowings under the Credit Facility. At December 31, 2022, the borrowing capacity available under the Credit Facility, including outstanding letters of credit of $2.4 million, was $497.6 million.
Term Loan
In December 2019, we entered into a First Amendment and Incremental Facility Amendment (the “First Amendment”) to the Credit Agreement. Pursuant to the First Amendment and the Credit Agreement, we established the Term Loan in the amount of $90.0 million, which is due on December 31, 2024. Borrowings under the Term Loan bear interest at the three-month Term SOFR plus 87.5 basis points. As of December 31, 2022 and 2021, there were unamortized debt issuance costs remaining of $0.1 million and $0.1 million, respectively, which are being amortized as additional interest expense over the term of the Term Loan.
At December 31, 2022, we had $83.2 million in borrowings under the Term Loan, of which $2.2 million was classified as current and $81.0 million was classified as long-term. Please refer to Note 11, Derivative Financial Instruments, for a discussion of the foreign currency hedge associated with the Term Loan.
Private Placement
In 2012, we concluded a private placement issuance of $168.0 million in senior unsecured notes. The total amount of the private placement issuance was divided into three tranches - $42.0 million 3.67% Series A Notes due July 5, 2022, $53.0 million 3.82% Series B Notes due July 5, 2024, and $73.0 million 4.02% Series C Notes due July 5, 2027 (the “Notes”). The Notes rank pari passu with our other senior unsecured debt. The weighted average of the coupon interest rates on the Notes outstanding as of December 31, 2022 is 3.94%. As of December 31, 2022 and 2021, there were unamortized debt issuance costs remaining of $0.2 million and $0.3 million, respectively, which are being amortized as additional interest expense over the term of the Notes.
Covenants
Pursuant to the financial covenants in our debt agreements, we are required to maintain established interest coverage ratios and to not exceed established leverage ratios. In addition, the agreements contain other customary covenants, none of which we consider restrictive to our operations. At December 31, 2022, we were in compliance with all of our debt covenants.
Interest costs incurred during 2022, 2021 and 2020 were $11.6 million, $10.2 million and $9.6 million, respectively. The aggregate annual maturities of long-term debt, excluding unamortized debt issuance costs, are as follows: $2.2 million in 2023, 2024 - $134.0 million, 2025 - $0.0 million, 2026 - $0.0 million, 2027 - $73.0 million, and thereafter - $0.0 million.
Note 11: Derivative Financial Instruments
Our ongoing business operations expose us to various risks, such as fluctuating interest rates, foreign currency exchange rates and increasing commodity prices. To manage these market risks, we periodically enter into derivative financial instruments, such as interest rate swaps, options and foreign exchange contracts for periods consistent with, and for notional amounts equal to or less than, the related underlying exposures. We do not purchase or hold any derivative financial instruments for investment or trading purposes. All derivatives are recorded in our consolidated balance sheet at fair value.
Foreign Currency Exchange Rate Risk
We have entered into forward exchange contracts, designated as fair value hedges, to manage our exposure to fluctuating foreign exchange rates on cross-currency intercompany loans. As of December 31, 2022 and December 31, 2021, the total amount of these forward exchange contracts was Singapore Dollar ("SGD") 601.5 million and $13.4 million.
In addition, we have entered into several foreign currency contracts, designated as cash flow hedges, for periods of up to eighteen months, intended to hedge the currency risk associated with a portion of our forecasted transactions denominated in foreign currencies. As of December 31, 2022, we had outstanding foreign currency contracts to purchase and sell certain pairs of currencies, as follows:
| | | | | | | | | | | | | | |
(in millions) | | | Sell |
Currency | Purchase | | USD | EUR |
USD | 1.7 | | | | 1.2 | |
Yen | 6,123.6 | | | 31.0 | | 15.0 | |
SGD | 62.8 | | | 21.1 | | 23.5 | |
In November and December 2019, in conjunction with the repayment of the outstanding long-term borrowings under our Credit Facility denominated in Euro and Japanese Yen, we de-designated these borrowings as hedges of our net investments in certain European subsidiaries and Daikyo. The amounts recorded as cumulative translation adjustments within accumulated other comprehensive loss related to these borrowings (prior to de-designation) will remain in accumulated other comprehensive loss indefinitely, unless certain future events occur, such as the disposition of the operations for which the net investment hedges relate.
In December 2019, we entered into a five-year floating-to-floating forward-starting cross-currency swap (the “cross-currency swap”) for $90 million, which we designated as a hedge of our net investment in Daikyo. The notional amount of the cross-currency swap is ¥9.1 billion ($83.2 million) as of December 31, 2022. Under the cross-currency swap, we receive floating interest rate payments based on USD compounded SOFR plus a margin, in return for paying floating interest rate payments based on Japanese Yen ("Yen") Tokyo Overnight Average Rate ("TONAR") plus a margin. In addition, we receive periodic fixed payments of USD in return for paying fixed principal payments of Yen.
Commodity Price Risk
Many of our proprietary products are made from synthetic elastomers, which are derived from the petroleum refining process. We purchase the majority of our elastomers via long-term supply contracts, some of which contain clauses that provide for surcharges related to fluctuations in crude oil prices. The following economic hedges did not qualify for hedge accounting treatment since they did not meet the highly effective requirement at inception.
From November 2017 through December 2022, we purchased several series of call options for a total of 867,500 barrels of crude oil to mitigate our exposure to such oil-based surcharges and protect operating cash flows with regards to a portion of our forecasted elastomer purchases.
As of December 31, 2022, we had outstanding contracts to purchase 258,597 barrels of crude oil from December 2022 to September 2024, at a weighted-average strike price of $108.28 per barrel.
Effects of Derivative Instruments on Financial Position and Results of Operations
Please refer to Note 12, Fair Value Measurements, for the balance sheet location and fair values of our derivative instruments as of December 31, 2022 and 2021.
The following table summarizes the effects of derivative instruments designated as fair value hedges in our consolidated statements of income for the years ended December 31:
| | | | | | | | | | | | | | | | | | | | | | | |
| Amount of Gain (Loss) Recognized in Income | | Location on Statement of Income |
($ in millions) | 2022 | | 2021 | | 2020 | | |
Fair Value Hedges: | | | | | | | |
Hedged item (intercompany loan) | $ | (28.3) | | | $ | (22.1) | | | $ | 28.5 | | | Other expense (income) |
Derivative designated as hedging instrument | 28.3 | | | 22.1 | | | (28.5) | | | Other expense (income) |
Amount excluded from effectiveness testing | 5.2 | | | 3.0 | | | 6.1 | | | Other expense (income) |
Total | $ | 5.2 | | | $ | 3.0 | | | $ | 6.1 | | | |
We recognize in earnings the initial value of forward point components on a straight-line basis over the life of the fair value hedge. The amounts recognized in earnings, pre-tax, for forward point components for the years ended December 31, 2022, 2021 and 2020 were $4.0 million, $2.6 million and $6.3 million, respectively. We expect to recognize $3.2 million in earnings, pre-tax, for forward point components in 2023.
The following tables summarize the effects of derivative instruments designated as fair value, cash flow, and net investment hedges on OCI and earnings, net of tax, for the years ended December 31:
| | | | | | | | | | | | | | | | | |
| Amount of Gain (Loss) Recognized in OCI |
($ in millions) | 2022 | | 2021 | | 2020 |
Fair Value Hedges: | | | | | |
Foreign currency hedge contracts | $ | 1.3 | | | $ | 0.6 | | | $ | 4.0 | |
Total | $ | 1.3 | | | $ | 0.6 | | | $ | 4.0 | |
Cash Flow Hedges: | | | | | |
Foreign currency hedge contracts (hedges of net sales) | $ | 0.3 | | | $ | (0.2) | | | $ | (0.6) | |
Foreign currency hedge contracts (hedges of cost of goods and services sold) | (1.1) | | | (1.8) | | | (0.6) | |
Forward treasury locks | — | | | — | | | — | |
Total | $ | (0.8) | | | $ | (2.0) | | | $ | (1.2) | |
Net Investment Hedges: | | | | | |
Cross-currency swap | $ | 9.1 | | | $ | 7.7 | | | $ | (3.2) | |
Total | $ | 9.1 | | | $ | 7.7 | | | $ | (3.2) | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Amount of (Gain) Loss Reclassified from Accumulated OCI into Income | | Location of (Gain) Loss Reclassified from Accumulated OCI into Income |
($ in millions) | 2022 | | 2021 | | 2020 | | |
Fair Value Hedges: | | | | | | | |
Foreign currency hedge contracts | $ | (1.6) | | | $ | (0.8) | | | $ | (4.3) | | | Other expense (income) |
Total | $ | (1.6) | | | $ | (0.8) | | | $ | (4.3) | | | |
Cash Flow Hedges: | | | | | | | |
Foreign currency hedge contracts | $ | (1.2) | | | $ | 0.9 | | | $ | 0.2 | | | Net sales |
Foreign currency hedge contracts | 3.5 | | | 1.7 | | | (0.1) | | | Cost of goods and services sold |
Forward treasury locks | 0.2 | | | 0.3 | | | 0.3 | | | Interest expense |
Total | $ | 2.5 | | | $ | 2.9 | | | $ | 0.4 | | | |
Net Investment Hedges: | | | | | | | |
Cross-currency swap | — | | | — | | | — | | | Other expense (income) |
Total | $ | — | | | $ | — | | | $ | — | | | |
Refer to the above table which summarizes the effects of derivative instruments designated as fair value hedges within the other expense (income) line in our consolidated statements of income for the years ended December 31. The following table summarizes the effects of derivative instruments designated as cash flow and net investment hedges by line item in our consolidated statements of income for the years ended December 31:
| | | | | | | | | | | | | | | | | |
($ in millions) | 2022 | | 2021 | | 2020 |
Net sales | $ | (1.2) | | | $ | 0.9 | | | $ | 0.2 | |
Cost of goods and services sold | 3.5 | | | 1.7 | | | (0.1) | |
Interest expense | 0.2 | | | 0.3 | | | 0.3 | |
The following table summarizes the effects of derivative instruments not designated as hedges in our consolidated statements of income for the years ended December 31:
| | | | | | | | | | | | | | | | | | | | | | | |
| Amount of Gain (Loss) Recognized in Income | | Location on Statement of Income |
($ in millions) | 2022 | | 2021 | | 2020 | | |
Commodity call options | $ | 1.5 | | | $ | 1.7 | | | $ | (0.2) | | | Other expense (income) |
Total | $ | 1.5 | | | $ | 1.7 | | | $ | (0.2) | | | |
During 2022 and 2021, there was no material ineffectiveness related to our hedges.
Note 12: Fair Value Measurements
Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. The following fair value hierarchy classifies the inputs to valuation techniques used to measure fair value into one of three levels:
•Level 1: Unadjusted quoted prices in active markets for identical assets or liabilities.
•Level 2: Inputs other than quoted prices that are observable for the asset or liability, either directly or indirectly. These include quoted prices for similar assets or liabilities in active markets and quoted prices for identical or similar assets or liabilities in markets that are not active.
•Level 3: Unobservable inputs that reflect the reporting entity’s own assumptions.
The following tables present the assets and liabilities recorded at fair value on a recurring basis:
| | | | | | | | | | | | | | | | | | | | | | | |
| Balance at | | Basis of Fair Value Measurements |
($ in millions) | December 31, 2022 | | Level 1 | | Level 2 | | Level 3 |
Assets: | | | | | | | |
| | | | | | | |
Deferred compensation assets | $ | 12.5 | | | $ | 12.5 | | | $ | — | | | $ | — | |
Foreign currency contracts | 4.5 | | | — | | | 4.5 | | | — | |
Cross-currency swap | 13.9 | | | — | | | 13.9 | | | — | |
Commodity call options | 1.2 | | | — | | | 1.2 | | | — | |
| $ | 32.1 | | | $ | 12.5 | | | $ | 19.6 | | | $ | — | |
Liabilities: | | | | | | | |
Contingent consideration | $ | 4.7 | | | $ | — | | | $ | — | | | $ | 4.7 | |
Deferred compensation liabilities | 12.7 | | | 12.7 | | | — | | | — | |
| | | | | | | |
Foreign currency contracts | 1.4 | | | — | | | 1.4 | | | — | |
| $ | 18.8 | | | $ | 12.7 | | | $ | 1.4 | | | $ | 4.7 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Balance at | | Basis of Fair Value Measurements |
($ in millions) | December 31, 2021 | | Level 1 | | Level 2 | | Level 3 |
Assets: | | | | | | | |
| | | | | | | |
Deferred compensation assets | $ | 15.5 | | | $ | 15.5 | | | $ | — | | | $ | — | |
Foreign currency contracts | 14.8 | | | — | | | 14.8 | | | — | |
Cross-currency swap | 4.4 | | | — | | | 4.4 | | | — | |
Commodity call options | 1.7 | | | — | | | 1.7 | | | — | |
| $ | 36.4 | | | $ | 15.5 | | | $ | 20.9 | | | $ | — | |
Liabilities: | | | | | | | |
Contingent consideration | $ | 3.7 | | | $ | — | | | $ | — | | | $ | 3.7 | |
Deferred compensation liabilities | 16.1 | | | 16.1 | | | — | | | — | |
| | | | | | | |
Foreign currency contracts | 3.4 | | | — | | | 3.4 | | | — | |
| $ | 23.2 | | | $ | 16.1 | | | $ | 3.4 | | | $ | 3.7 | |
Deferred compensation assets are included within other noncurrent assets and are valued using a market approach based on quoted market prices in an active market. The fair value of our foreign currency contracts, included within other current and other noncurrent assets, as well as other current and other long-term liabilities, is valued using an income approach based on quoted forward foreign exchange rates and spot rates at the reporting date. The fair value of our commodity call options, included within other current and other noncurrent assets, is valued using a market approach. The fair value of the contingent consideration liability, within current and long-term liabilities, related to the SmartDose® technology platform (the “SmartDose® contingent consideration”) was initially determined using a probability-weighted income approach, and is revalued at each reporting date or more frequently if circumstances dictate. The fair value of deferred compensation liabilities is based on quoted prices of the underlying employees’ investment selections and is included within other long-term liabilities. The fair value of the cross-currency swap, included within other long-term assets, is valued using a market approach. Please refer to Note 11, Derivative Financial Instruments, for further discussion of our derivatives.
Other Financial Instruments
We believe that the carrying amounts of our cash and cash equivalents and accounts receivable approximate their fair values due to their near-term maturities.
The estimated fair value of long-term debt is based on quoted market prices for debt issuances with similar terms and maturities, and is classified as Level 2 within the fair value hierarchy. At December 31, 2022, the estimated fair value of long-term debt was $201.8 million compared to a carrying amount of $206.7 million. At December 31, 2021, the estimated fair value of long-term debt was $217.9 million and the carrying amount was $208.8 million.
Note 13: Accumulated Other Comprehensive Loss
The following table presents the changes in the components of accumulated other comprehensive loss, net of tax:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
($ in millions) | Derivatives | | Equity affiliate investment AOCI | | Defined benefit pension and other postretirement plans | | Foreign currency translation | | Total |
Balance, December 31, 2019 | $ | (0.8) | | | $ | 0.4 | | | $ | (40.3) | | | $ | (108.9) | | | $ | (149.6) | |
Other comprehensive income (loss) before reclassifications | 2.8 | | | 0.2 | | | (2.5) | | | 40.1 | | | 40.6 | |
Amounts reclassified out | (3.9) | | | — | | | 2.3 | | | — | | | (1.6) | |
Other comprehensive income (loss), net of tax | (1.1) | | | 0.2 | | | (0.2) | | | 40.1 | | | 39.0 | |
Balance, December 31, 2020 | (1.9) | | | 0.6 | | | (40.5) | | | (68.8) | | | (110.6) | |
Other comprehensive (loss) income before reclassifications | (1.4) | | | 0.9 | | | 7.4 | | | (59.3) | | | (52.4) | |
Amounts reclassified out | 2.1 | | | — | | | 1.3 | | | — | | | 3.4 | |
Other comprehensive (loss) income, net of tax | 0.7 | | | 0.9 | | | 8.7 | | | (59.3) | | | (49.0) | |
Balance, December 31, 2021 | (1.2) | | | 1.5 | | | (31.8) | | | (128.1) | | | (159.6) | |
Other comprehensive (loss) income before reclassifications | 0.5 | | | 0.1 | | | (9.3) | | | (47.3) | | | (56.0) | |
Amounts reclassified out | 0.9 | | | — | | | 31.7 | | | — | | | 32.6 | |
Other comprehensive (loss) income, net of tax | 1.4 | | | 0.1 | | | 22.4 | | | (47.3) | | | (23.4) | |
Balance, December 31, 2022 | $ | 0.2 | | | $ | 1.6 | | | $ | (9.4) | | | $ | (175.4) | | | $ | (183.0) | |
A summary of the reclassifications out of accumulated other comprehensive loss is presented in the following table ($ in millions): | | | | | | | | | | | | | | | | | | | | | | | | | | |
Detail of components | | 2022 | | 2021 | | 2020 | | Location on Statement of Income |
Gains (losses) on derivatives: | | | | | | | | |
Foreign currency contracts | | $ | 1.4 | | | $ | (1.1) | | | $ | (0.2) | | | Net sales |
Foreign currency contracts | | (4.1) | | | (2.4) | | | 0.1 | | | Cost of goods and services sold |
Foreign currency contracts | | 2.4 | | | 1.2 | | | 5.9 | | | Other expense (income) |
Forward treasury locks | | (0.3) | | | (0.4) | | | (0.4) | | | Interest expense |
Total before tax | | (0.6) | | | (2.7) | | | 5.4 | | | |
Tax (expense) benefit | | (0.3) | | | 0.6 | | | (1.5) | | | |
Net of tax | | $ | (0.9) | | | $ | (2.1) | | | $ | 3.9 | | | |
Amortization of defined benefit pension and other postretirement plans: | | | | | | | | |
| | | | | | | | |
Prior service credit | | $ | — | | | $ | 0.3 | | | $ | 0.6 | | | (a) |
Actuarial gains (losses) | | 0.6 | | | (0.2) | | | (0.1) | | | (a) |
Settlements | | (52.2) | | | (1.8) | | | (3.7) | | | (a) |
Other | | (0.4) | | | — | | | — | | | (a) |
Total before tax | | (52.0) | | | (1.7) | | | (3.2) | | | |
Tax benefit | | 20.3 | | | 0.4 | | | 0.9 | | | |
Net of tax | | $ | (31.7) | | | $ | (1.3) | | | $ | (2.3) | | | |
Total reclassifications for the period, net of tax | | $ | (32.6) | | | $ | (3.4) | | | $ | 1.6 | | | |
(a) These components are included in the computation of net periodic benefit cost. Please refer to Note 15, Benefit Plans, for additional details.
Note 14: Stock-Based Compensation
The West Pharmaceutical Services, Inc. 2016 Omnibus Incentive Compensation Plan (the “2016 Plan”) provides for the granting of stock options, stock appreciation rights, restricted stock awards and performance awards to employees and non-employee directors. A committee of the Board of Directors determines the terms and conditions of awards to be granted. Vesting requirements vary by award. At December 31, 2022, there were 1,681,526 shares remaining in the 2016 Plan for future grants.
Stock options and stock appreciation rights reduce the number of shares available by one share for each award granted. All other awards under the 2016 Plan will reduce the total number of shares available for grant by an amount equal to 2.5 times the number of shares awarded. If awards made under previous plans would entitle a plan participant to an amount of West stock in excess of the target amount, the additional shares (up to a maximum threshold amount) will be distributed under the 2016 Plan.
The following table summarizes our stock-based compensation expense recorded within selling, general and administrative expenses for the years ended December 31:
| | | | | | | | | | | | | | | | | |
($ in millions) | 2022 | | 2021 | | 2020 |
Stock option and appreciation rights | $ | 5.6 | | | $ | 12.5 | | | $ | 10.2 | |
Performance share units, stock-settled | 15.6 | | | 17.6 | | | 16.6 | |
Performance share units, cash-settled | (0.1) | | | 1.0 | | | 0.4 | |
Performance share units, dividend equivalents | 0.1 | | | 0.2 | | | 0.6 | |
Employee stock purchase plan | 1.3 | | | 1.4 | | | 1.1 | |
Deferred compensation plans and restricted share awards | 1.2 | | | 4.8 | | | 5.1 | |
Total stock-based compensation expense | $ | 23.7 | | | $ | 37.5 | | | $ | 34.0 | |
The Company estimates expected forfeitures. The amount of unrecognized compensation expense for all non-vested awards as of December 31, 2022 was $28.9 million, which is expected to be recognized over a weighted average period of 1.6 years.
Stock Options
Stock options granted to employees vest in equal increments. All awards expire 10 years from the date of grant. Upon the exercise of stock options, shares are issued in exchange for the exercise price of the options.
The following table summarizes changes in outstanding options:
| | | | | |
(in millions, except per share data) | 2022 |
Options outstanding, January 1 | 2.0 | |
Granted | 0.1 | |
Exercised | (0.2) | |
Forfeited | 0.0 | |
Options outstanding, December 31 | 1.9 | |
Options vested and expected to vest, December 31 | 1.9 | |
Options vested and exercisable, December 31 | 1.5 | |
| | | | | |
Weighted Average Exercise Price | 2022 |
Options outstanding, January 1 | $ | 101.73 | |
Granted | 364.47 | |
Exercised | 83.77 | |
Forfeited | 224.26 | |
Options outstanding, December 31 | $ | 118.72 | |
Options vested and expected to vest, December 31 | $ | 116.88 | |
Options vested and exercisable, December 31 | $ | 84.11 | |
As of December 31, 2022, the weighted average remaining contractual life of options outstanding and of options exercisable was 4.8 years and 4.0 years, respectively.
As of December 31, 2022, the aggregate intrinsic value of total options outstanding was $241.4 million, of which $225.6 million represented vested options.
The fair value of the options was estimated on the date of grant using a Black-Scholes option valuation model that used the following weighted average assumptions in 2022, 2021 and 2020: a risk-free interest rate of 1.8%, 0.8%, and 1.3%, respectively; stock volatility of 25.1%, 23.9%, and 22.4%, respectively; and dividend yields of 0.2%, 0.3%, and 0.4%, respectively. Stock volatility is estimated based on historical data and the impact from expected future trends. Expected lives, which are based on prior experience, averaged 5.6 years for 2022 and 2021 and 5.7 years for 2020. The weighted average grant date fair value of options granted in 2022, 2021 and 2020 was $96.43, $64.51 and $40.28, respectively. Stock option expense is recognized over the vesting period, net of forfeitures.
For the years ended December 31, 2022, 2021 and 2020, the intrinsic value of options exercised was $60.1 million, $147.3 million and $88.8 million, respectively. The grant date fair value of options vested during those same periods was $8.8 million, $8.3 million and $8.4 million, respectively.
Stock Appreciation Rights
Stock appreciation rights (“SARs”) granted to eligible international employees vest in equal annual increments over 4 years of continuous service. All awards expire 10 years from the date of grant. The fair value of each cash-settled SAR is adjusted at the end of each reporting period, with the resulting change reflected in expense. As of December 31, 2022, SARs outstanding were 20,402, all of which were cash-settled. Upon exercise of a cash-settled SAR, the employee receives cash for the difference between the grant date price and the fair market value of the Company’s stock on the date of exercise. As a result of the cash settlement feature, cash-settled SARs are recorded within other long-term liabilities. Upon exercise of a stock-settled SAR, shares are issued in exchange for the exercise price of the stock-settled SAR. As a result of the stock settlement feature, stock-settled SARs are recorded within equity.
The following table summarizes changes in outstanding SARs:
| | | | | |
| 2022 |
SARs outstanding, January 1 | 21,054 | |
Granted | 520 | |
Exercised | (1,169) | |
Forfeited | (3) | |
SARs outstanding, December 31 | 20,402 | |
SARs vested and expected to vest, December 31 | 20,402 | |
SARs vested and exercisable, December 31 | 17,450 | |
| | | | | |
| |
Weighted Average Exercise Price | 2022 |
SARs outstanding, January 1 | $ | 88.18 | |
Granted | 369.13 | |
Exercised | 54.64 | |
Forfeited | 21.22 | |
SARs outstanding, December 31 | $ | 97.28 | |
SARs vested and expected to vest, December 31 | $ | 97.28 | |
SARs vested and exercisable, December 31 | $ | 74.86 | |
Performance Awards
In addition to stock options and SAR awards, we grant performance share unit (“PSU”) awards to eligible employees. These awards are earned based on the Company’s performance against pre-established targets, including annual growth rate of revenue and return on invested capital, over a specified performance period. Depending on the achievement of the targets, recipients of stock-settled PSU awards are entitled to receive a certain number of shares of common stock, whereas recipients of cash-settled PSU awards are entitled to receive a payment in cash per unit based on the fair market value of a share of our common stock at the end of the performance period.
The following table summarizes changes in our outstanding stock-settled PSU awards:
| | | | | |
| 2022 |
Non-vested stock-settled PSU awards, January 1 | 164,474 | |
Granted at target level | 32,109 | |
Adjustments above/(below) target | 68,426 | |
Vested and converted | (144,490) | |
Forfeited | (7,966) | |
Non-vested stock-settled PSU awards, December 31 | 112,553 | |
| |
Weighted Average Fair Value | 2022 |
Non-vested stock-settled PSU awards, January 1 | $ | 179.88 | |
Granted at target level | 362.40 | |
Adjustments above/(below) target | 106.57 | |
Vested and converted | 369.13 | |
Forfeited | 240.19 | |
Non-vested stock-settled PSU awards, December 31 | $ | 278.38 | |
Shares earned under PSU awards may vary from 0% to 200% of an employee’s targeted award. The fair value of stock-settled PSU awards is based on the market price of our stock at the grant date and is recognized as expense over the performance period, adjusted for estimated target outcomes and net of forfeitures. The weighted average grant date fair value of stock-settled PSU awards granted during the years 2022, 2021 and 2020 was $362.40, $333.58 and $177.31, respectively. Including forfeiture and target achievement expectations, we expect that the stock-settled PSU awards will convert to 94,480 shares to be issued over an average remaining term of one year.
The fair value of cash-settled PSU awards is also based on the market price of our stock at the grant date. These awards are revalued at the end of each quarter based on changes in our stock price. As a result of the cash settlement feature, cash-settled PSU awards are recorded within other long-term liabilities.
The following table summarizes changes in our outstanding cash-settled PSU awards:
| | | | | |
| 2022 |
Non-vested cash-settled PSU awards, January 1 | 1,318 | |
Granted at target level | 136 | |
Adjustments above/(below) target | 507 | |
Vested and converted | (1,071) | |
Forfeited | — | |
Non-vested cash-settled PSU awards, December 31 | 890 | |
| | | | | |
Weighted Average Fair Value | 2022 |
Non-vested cash-settled PSU awards, January 1 | $ | 169.53 | |
Granted at target level | 369.13 | |
Adjustments above/(below) target | 104.44 | |
Vested and converted | 369.13 | |
Forfeited | — | |
Non-vested cash-settled PSU awards, December 31 | $ | 242.29 | |
Employee Stock Purchase Plan
We also offer an Employee Stock Purchase Plan (“ESPP”), which provides for the sale of our common stock to eligible employees at 85% of the current market price on the last trading day of each quarterly offering period. Payroll deductions are limited to 25% of the employee’s base salary, not to exceed $25,000 in any one calendar year. In addition, employees may not buy more than 2,000 shares during any offering period (8,000 shares per year). Purchases under the ESPP were 27,894 shares, 27,016 shares and 36,494 shares for the years 2022, 2021 and 2020, respectively. At December 31, 2022, there were approximately 3,738,000 shares available for issuance under the ESPP.
Deferred Compensation Plans and Restricted Share Awards
Our deferred compensation plans include a Non-Qualified Deferred Compensation Plan for Non-Employee Directors, under which non-employee directors may defer all or part of their annual cash retainers. The deferred fees may be credited to a stock-equivalent account. Amounts credited to this account are converted into deferred stock units based on the fair market value of one share of our common stock on the last day of the quarter. For deferred stock units ultimately paid in cash, a liability is calculated at an amount determined by multiplying the number of units by the fair market value of our common stock at the end of each reporting period. In addition, deferred stock awards are granted on the date of our annual meeting, and are distributed in shares of common stock. In 2022, we granted 4,827 deferred stock awards, with a weighted grant date fair value of $300.78. In 2021, we granted 6,034 deferred stock awards, with a grant date fair value of $338.38. Similarly, a non-qualified deferred compensation plan for eligible employees provides for the conversion of compensation into deferred stock units.
As of December 31, 2022, the two deferred compensation plans held a total of 383,792 deferred stock units, including 9,366 units to be paid in cash.
In addition, during 2022, we granted 9,648 restricted share awards at a weighted grant-date fair value of $310.52 per share to employees under the 2016 Plan. During 2021, we granted 6,002 restricted share awards at a weighted grant-date fair value of $312.41 per share to employees under the 2016 Plan. During 2020, we granted 8,721 restricted share awards at a weighted grant-date fair value of $200.35 per share to employees under the 2016 Plan. The fair value of these awards is based on the market price of our stock at the grant date and is recognized as expense over the vesting period.
Note 15: Benefit Plans
Certain of our U.S. and international subsidiaries sponsor defined benefit pension plans. In addition, we provide minimal death benefits for certain U.S. retirees and pay a portion of healthcare costs for retired U.S. salaried employees and their dependents. Benefits for participants are coordinated with Medicare when possible. We also sponsor a defined contribution plan for certain salaried and hourly U.S. employees. Our 401(k) plan contributions were $22.8 million for 2022, $19.5 million for 2021 and $16.8 million for 2020.
Pension and Other Retirement Benefits
The components of net periodic benefit cost and other amounts recognized in OCI were as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Pension benefits | | Other retirement benefits |
($ in millions) | 2022 | | 2021 | | 2020 | | 2022 | | 2021 | | 2020 |
Net periodic benefit cost: | | | | | | | | | | | |
Service cost | $ | 1.5 | | | $ | 1.6 | | | $ | 1.5 | | | $ | — | | | $ | — | | | $ | — | |
Interest cost | 4.2 | | | 6.2 | | | 7.1 | | | 0.2 | | | 0.2 | | | 0.2 | |
Expected return on plan assets | (6.1) | | | (11.9) | | | (11.7) | | | — | | | — | | | — | |
Amortization of prior service credit | — | | | 0.1 | | | 0.1 | | | — | | | (0.4) | | | (0.7) | |
| | | | | | | | | | | |
Amortization of actuarial loss (gain) | 1.3 | | | 1.8 | | | 2.0 | | | (1.9) | | | (1.6) | | | (1.9) | |
Settlement loss | 52.2 | | | 1.8 | | | 3.7 | | | — | | | — | | | — | |
Other | 1.0 | | | — | | | — | | | 0.4 | | | — | | | — | |
Net periodic benefit cost | $ | 54.1 | | | $ | (0.4) | | | $ | 2.7 | | | $ | (1.3) | | | $ | (1.8) | | | $ | (2.4) | |
Other changes in plan assets and benefit obligations recognized in OCI, pre-tax: | | | | | | | | | | | |
Net loss (gain) arising during period | $ | 16.0 | | | $ | (6.3) | | | $ | 1.8 | | | $ | (2.0) | | | $ | (0.9) | | | $ | (0.4) | |
Prior service credit arising during period | — | | | (2.0) | | | — | | | — | | | — | | | — | |
Amortization of prior service credit | — | | | (0.1) | | | (0.1) | | | — | | | 0.4 | | | 0.7 | |
| | | | | | | | | | | |
Amortization of actuarial (loss) gain | (1.3) | | | (1.8) | | | (2.0) | | | 1.9 | | | 1.6 | | | 1.9 | |
Settlement loss | (52.2) | | | (1.8) | | | (3.7) | | | — | | | — | | | — | |
Foreign currency translation | (2.3) | | | (0.9) | | | 1.8 | | | — | | | — | | | — | |
Other | — | | | — | | | — | | | (0.4) | | | — | | | — | |
Total recognized in OCI | $ | (39.8) | | | $ | (12.9) | | | $ | (2.2) | | | $ | (0.5) | | | $ | 1.1 | | | $ | 2.2 | |
Total recognized in net periodic benefit cost and OCI | $ | 14.3 | | | $ | (13.3) | | | $ | 0.5 | | | $ | (1.8) | | | $ | (0.7) | | | $ | (0.2) | |
Net periodic benefit cost by geographic location is as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Pension benefits | | Other retirement benefits |
($ in millions) | 2022 | | 2021 | | 2020 | | 2022 | | 2021 | | 2020 |
U.S. plans | $ | 51.7 | | | $ | (2.3) | | | $ | 1.2 | | | $ | (1.3) | | | $ | (1.8) | | | $ | (2.4) | |
International plans | 2.4 | | | 1.9 | | | 1.5 | | | — | | | — | | | — | |
Net periodic benefit cost | $ | 54.1 | | | $ | (0.4) | | | $ | 2.7 | | | $ | (1.3) | | | $ | (1.8) | | | $ | (2.4) | |
The service cost component included within net periodic benefit cost is considered employee compensation and is therefore presented within the selling, general, and administrative and costs of goods and services sold financial statement line items of our consolidated statements of income. The remaining components of net periodic benefit cost are reported separately and are therefore presented within the other nonoperating expense (income) financial statement line item of our consolidated statements of income.
During 2021, the Company approved the termination of our U.S. qualified defined benefit pension plan (the "U.S. pension plan"). During 2021, a Notice of Intent to Terminate was sent to all interested parties and in 2022 a favorable determination letter was received from the Internal Revenue Service. During 2022, lump sum payments were offered to all current employees and former employees with vested benefits under the U.S. pension plan. A cash contribution of $7.1 million was made by the Company to ensure the U.S. pension plan was fully funded in preparation for the group annuity contract purchase which was executed in August of 2022 to settle the outstanding benefit obligations, as well as to cover any ancillary benefits and expenses remaining. During 2022, we recorded a $52.2 million pension settlement charge within other nonoperating expense (income), which primarily related to the full settlement and relief of the historical balance sheet position, inclusive of accumulated other comprehensive income, of the U.S. pension plan. During 2021 and 2020, we recorded a $1.8 million and $3.7 million, respectively, pension settlement charge within other nonoperating expense (income), as we determined that normal-course lump-sum payments for the U.S. pension plan exceeded the threshold for settlement accounting under U.S. GAAP for the year.
During 2022, we contributed $7.1 million to our U.S. pension plan. During 2021, we did not contribute to our U.S. pension plan.
The following table presents the changes in the benefit obligation and the fair value of plan assets, as well as the funded status of the plans:
| | | | | | | | | | | | | | | | | | | | | | | |
| Pension benefits | | Other retirement benefits |
($ in millions) | 2022 | | 2021 | | 2022 | | 2021 |
Change in benefit obligation: | | | | | | | |
Benefit obligation, January 1 | $ | (269.8) | | | $ | (298.9) | | | $ | (5.6) | | | $ | (6.1) | |
Service cost | (1.5) | | | (1.6) | | | — | | | — | |
Interest cost | (4.2) | | | (6.2) | | | (0.2) | | | (0.2) | |
Participants’ contributions | (0.4) | | | (0.6) | | | (0.4) | | | (0.5) | |
Actuarial gain (loss) | 33.0 | | | 12.1 | | | 2.0 | | | 0.9 | |
Amendments/transfers in | — | | | 2.0 | | | — | | | — | |
Benefits paid | 6.9 | | | 7.1 | | | 0.3 | | | 0.3 | |
| | | | | | | |
Settlement loss | 174.4 | | | 13.1 | | | — | | | — | |
Foreign currency translation | 6.1 | | | 3.2 | | | — | | | — | |
Benefit obligation, December 31 | $ | (55.5) | | | $ | (269.8) | | | $ | (3.9) | | | $ | (5.6) | |
| | | | | | | |
Change in plan assets: | | | | | | | |
Fair value of assets, January 1 | $ | 249.2 | | | $ | 258.1 | | | $ | — | | | $ | — | |
Actual return on plan assets | (42.4) | | | 6.1 | | | — | | | — | |
Employer contribution | 8.4 | | | 3.6 | | | (0.1) | | | (0.2) | |
Participants’ contributions | 0.4 | | | 0.6 | | | 0.4 | | | 0.5 | |
Benefits paid | (7.2) | | | (5.2) | | | (0.3) | | | (0.3) | |
| | | | | | | |
Settlement loss | (174.4) | | | (13.1) | | | — | | | — | |
Foreign currency translation | (4.6) | | | (0.9) | | | — | | | — | |
Fair value of assets, December 31 | $ | 29.4 | | | $ | 249.2 | | | $ | — | | | $ | — | |
| | | | | | | |
Funded status at end of year | $ | (26.1) | | | $ | (20.6) | | | $ | (3.9) | | | $ | (5.6) | |
International pension plan assets, at fair value, included in the preceding table were $29.4 million and $49.3 million at December 31, 2022 and 2021, respectively.
Amounts recognized in the balance sheet were as follows:
| | | | | | | | | | | | | | | | | | | | | | | |
| Pension benefits | | Other retirement benefits |
($ in millions) | 2022 | | 2021 | | 2022 | | 2021 |
Noncurrent assets | $ | 0.3 | | | $ | 16.7 | | | $ | — | | | $ | — | |
Current liabilities | (1.5) | | | (1.7) | | | (0.6) | | | (0.7) | |
Noncurrent liabilities | (24.9) | | | (35.6) | | | (3.3) | | | (4.9) | |
| $ | (26.1) | | | $ | (20.6) | | | $ | (3.9) | | | $ | (5.6) | |
The amounts in accumulated other comprehensive loss, pre-tax, consisted of:
| | | | | | | | | | | | | | | | | | | | | | | |
| Pension benefits | | Other retirement benefits |
($ in millions) | 2022 | | 2021 | | 2022 | | 2021 |
Net actuarial loss (gain) | $ | 16.7 | | | $ | 56.5 | | | $ | (5.2) | | | $ | (4.7) | |
| | | | | | | |
Prior service cost (credit) | (1.1) | | | (1.3) | | | — | | | — | |
Total | $ | 15.6 | | | $ | 55.2 | | | $ | (5.2) | | | $ | (4.7) | |
The accumulated benefit obligation for all defined benefit pension plans was $52.4 million and $265.2 million at December 31, 2022 and 2021, respectively, including $46.0 million and $73.0 million, respectively, for international pension plans.
As of December 31, 2022, our United Kingdom qualified defined benefit pension plan had plan assets in excess of its obligations. As of December 31, 2021, our U.S. and United Kingdom qualified defined benefit pension plan had assets in excess of its obligations. As of December 31, 2022 and December 31, 2021, our other defined benefit pension plans had projected benefit obligations and accumulated benefit obligations in excess of plan assets.
Benefit payments expected to be paid under our defined benefit pension and other retirement benefit plans in the next ten years are as follows. The expected benefit payments listed correspond to regular ongoing benefit payments expected to be made by the plan during future years.
| | | | | | | | | | | | | | | | | |
($ in millions) | Domestic | | International | | Total |
2023 | $ | 1.5 | | | $ | 2.2 | | | $ | 3.7 | |
2024 | 1.4 | | | 2.5 | | | 3.9 | |
2025 | 1.3 | | | 2.8 | | | 4.1 | |
2026 | 1.2 | | | 3.3 | | | 4.5 | |
2027 | 1.0 | | | 3.7 | | | 4.7 | |
2028 to 2032 | 4.2 | | | 17.8 | | | 22.0 | |
| $ | 10.6 | | | $ | 32.3 | | | $ | 42.9 | |
In 2023, we expect to contribute $0.6 million to pension plans, all of which is in the U.S. In addition, we expect to contribute $0.6 million for other retirement benefits in 2023. We periodically consider additional, voluntary contributions depending on the investment returns generated by pension plan assets, changes in benefit obligation projections and other factors.
Weighted average assumptions used to determine net periodic benefit cost were as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Pension benefits | | Other retirement benefits |
| 2022 | | 2021 | | 2020 | | 2022 | | 2021 | | 2020 |
Discount rate | 2.48 | % | | 2.29 | % | | 2.61 | % | | 2.75 | % | | 2.30 | % | | 3.20 | % |
Rate of compensation increase | 2.79 | % | | 2.41 | % | | 2.33 | % | | — | | | — | | | — | |
Expected long-term rate of return on assets | 4.14 | % | | 4.93 | % | | 5.10 | % | | — | | | — | | | — | |
Weighted average assumptions used to determine the benefit obligations were as follows:
| | | | | | | | | | | | | | | | | | | | | | | |
| Pension benefits | | Other retirement benefits |
| 2022 | | 2021 | | 2022 | | 2021 |
Discount rate | 4.35 | % | | 2.48 | % | | 5.55 | % | | 2.75 | % |
Rate of compensation increase | 3.09 | % | | 2.79 | % | | — | | | — | |
The discount rate used to determine the benefit obligations for U.S. pension plans was 5.55% and 2.95% as of December 31, 2022 and 2021, respectively. The weighted average discount rate used to determine the benefit obligations for all international plans was 4.20% and 1.32% as of December 31, 2022 and 2021, respectively. The weighted average rate of compensation increase for all international plans was 3.09% for 2022 and 2.79% for 2021, while there was no rate increase for the U.S. plans since they are frozen. Other retirement benefits were only available to U.S. employees. The expected long-term rate of return for U.S. plans was 3.70% for 2022, 5.10% for 2021 and 5.10% for 2020.
The assumed healthcare cost trend rate used to determine benefit obligations was 6.75% for all participants in 2022, decreasing to 5.0% by 2030. The assumed healthcare cost trend rate used to determine net periodic benefit cost was 6.25% for all participants in 2022, decreasing to 5.0% by 2027.
The defined pension plan benefit obligation decreased for the year ended December 31, 2022 primarily due to settlement losses recognized during the year, as well as an increase in the discount rate used to calculate the obligation. The net actuarial losses will be impacted in future periods by actual asset returns, discount rate changes, currency exchange rate fluctuations, actual demographic experience, and certain other factors. The other retirement plan benefit obligation decreased due an increase in the discount rate used to calculate the obligation.
The Company has cash balance plans and other plans with promised interest crediting rates. For these plans, the interest crediting rates are set in line with plan rules or country legislation and do not change with market conditions.
The weighted average interest crediting rating used to determine net periodic benefit cost by geographic location for our pension plans, at December 31, were as follows:
| | | | | | | | | | | | | | | | | |
| 2022 | | 2021 | | 2020 |
U.S. plans | 3.31 | % | | 3.31 | % | | 3.30 | % |
International plans | 1.75 | % | | 0.67 | % | | 0.52 | % |
The weighted average asset allocations by asset category for our pension plans, at December 31, were as follows:
| | | | | | | | | | | |
| 2022 | | 2021 |
Equity securities | 28 | % | | 12 | % |
Debt securities | 68 | % | | 86 | % |
Other | 4 | % | | 2 | % |
| 100 | % | | 100 | % |
Diversification across and within asset classes is the primary means by which we mitigate risk. We maintain guidelines for all asset and sub-asset categories in order to avoid excessive investment concentrations. Fund assets are monitored on a regular basis. If at any time the fund asset allocation is not within the acceptable allocation range, funds will be reallocated. We also review the fund on a regular basis to ensure that the investment returns received are consistent with the short-term and long-term goals of the fund and with comparable market returns. We are prohibited from pledging fund securities and from investing pension fund assets in our own stock, securities on margin or derivative securities.
The following are the target asset allocations and acceptable allocation ranges across:
| | | | | | | | | | | |
| Target allocation | | Allocation range |
Equity securities | 27% | | 25% - 30% |
Debt securities | 68% | | 63% - 68% |
Other | 5% | | 2% - 7% |
The following tables present the fair value of our pension plan assets, utilizing the fair value hierarchy discussed in Note 12, Fair Value Measurements. In accordance with U.S. GAAP, certain pension plan assets measured at net asset value (“NAV”) have not been classified in the fair value hierarchy.
| | | | | | | | | | | | | | | | | | | | | | | |
| Balance at | | |
| December 31, | | Basis of Fair Value Measurements |
($ in millions) | 2022 | | Level 1 | | Level 2 | | Level 3 |
Cash | $ | 0.7 | | | $ | 0.7 | | | $ | — | | | $ | — | |
Equity securities: | | | | | | | |
| | | | | | | |
International mutual funds | 8.2 | | | — | | | 8.2 | | | — | |
Fixed income securities: | | | | | | | |
Mutual funds | 20.4 | | | — | | | 20.4 | | | — | |
| | | | | | | |
| | | | | | | |
Other mutual funds | 0.1 | | | — | | | 0.1 | | | — | |
Pension plan assets in the fair value hierarchy | $ | 29.4 | | | $ | 0.7 | | | $ | 28.7 | | | $ | — | |
Pension plan assets measured at NAV | — | | | | | | | |
Pension plan assets at fair value | $ | 29.4 | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Balance at | | |
| December 31, | | Basis of Fair Value Measurements |
($ in millions) | 2021 | | Level 1 | | Level 2 | | Level 3 |
Cash | $ | 1.6 | | | $ | 1.6 | | | $ | — | | | $ | — | |
Equity securities: | | | | | | | |
| | | | | | | |
International mutual funds | 21.2 | | | — | | | 21.2 | | | — | |
Fixed income securities: | | | | | | | |
Mutual funds | 22.1 | | | — | | | 22.1 | | | — | |
| | | | | | | |
Other mutual funds | 4.6 | | | — | | | 4.6 | | | — | |
| | | | | | | |
Pension plan assets in the fair value hierarchy | $ | 49.5 | | | $ | 1.6 | | | $ | 47.9 | | | $ | — | |
Pension plan assets measured at NAV | 199.7 | | | | | | | |
Pension plan assets at fair value | $ | 249.2 | | | | | | | |
Note 16: Other Expense (Income)
Other expense (income) consisted of:
| | | | | | | | | | | | | | | | | |
($ in millions) | 2022 | | 2021 | | 2020 |
Restructuring and related charges: | | | | | |
Severance and post-employment benefits | $ | 8.7 | | | $ | 0.6 | | | $ | 4.6 | |
Asset-related charges | 15.3 | | | — | | | — | |
Other charges | (0.2) | | | 1.6 | | | — | |
Total restructuring and related charges | $ | 23.8 | | | $ | 2.2 | | | $ | 4.6 | |
Fixed asset impairments and sale of equipment, net | 2.7 | | | 1.3 | | | 7.7 | |
| | | | | |
(Gain) loss on oil hedges | (1.5) | | | (1.7) | | | 0.2 | |
| | | | | |
Contingent consideration | 3.0 | | | 1.5 | | | 1.2 | |
Foreign exchange transaction gains | (4.1) | | | (1.4) | | | (1.5) | |
Cost investment activity | 3.5 | | | 4.3 | | | 2.5 | |
Other items | (0.6) | | | 1.7 | | | (2.7) | |
Total other expense (income) | $ | 26.8 | | | $ | 7.9 | | | $ | 12.0 | |
Restructuring and Related Charges
In December 2022, the Company approved a restructuring plan to adjust our operating cost base to better respond to the macroeconomic factors influencing our business. These changes are expected to be implemented over a period of up to twelve months from the date of the approval. The plan is expected to require restructuring and related charges of approximately $25 million to $27 million, with annualized savings in the range of $22 million to $24 million. Included within the expected restructuring charges is an impairment charge of $15.3 million representing the net book value of long-lived fixed assets held in our production facilities that were determined to have no future use to the Company.
The following table presents activity related to our restructuring obligations related to our 2022 restructuring plan:
| | | | | | | | | | | | | | | | | | | |
($ in millions) | Severance and benefits | | Asset-related charges | | | | Total |
Balance, December 31, 2021 | $ | — | | | $ | — | | | | | $ | — | |
Charges | 10.1 | | | 15.3 | | | | | 25.4 | |
Cash payments | — | | | — | | | | | — | |
Balance, December 31, 2022 | $ | 10.1 | | | $ | 15.3 | | | | | $ | 25.4 | |
In July 2020, our Board of Directors approved a restructuring plan designed to optimize certain organizational structures within the Company to better support our continued growth and business priorities. These changes were implemented over a period of approximately twenty-four months from the date of the approval. The plan is expected to have annualized savings in the range of $0.9 million to $1.6 million. Since its approval, we recorded a net pre-tax amount equal to $5.2 million in restructuring and related charges associated with this plan.
The following table presents activity related to our restructuring obligations related to our 2020 restructuring plan:
| | | | | | | | | | | | | | | | | | |
($ in millions) | Severance and benefits | | | Other charges | | Total |
Balance, December 31, 2021 | $ | 2.8 | | | | $ | 0.5 | | | $ | 3.3 | |
Charges | (1.4) | | | | (0.2) | | | (1.6) | |
Cash payments | (0.7) | | | | (0.3) | | | (1.0) | |
Balance, December 31, 2022 | $ | 0.7 | | | | $ | — | | | $ | 0.7 | |
Contingent Consideration
Contingent consideration represents changes in the fair value of the SmartDose® contingent consideration. Please refer to Note 12, Fair Value Measurements, for additional details.
Oil Hedges
During 2022, 2021 and 2020, we recorded a gain of $1.5 million, a gain of $1.7 million, and a loss of $0.2 million, respectively, related to oil hedges. Please refer to Note 11, Derivative Financial Instruments, for further discussion of our hedging activity.
Cost Investment
During 2022, specific to our cost method investments, we recorded a total impairment charge of $3.5 million. During 2021, specific to our cost method investments, we recorded a total impairment charge of $4.6 million which was offset by a net gain of $0.3 million on the sale of a cost investment. During 2020, specific to our cost method investments, we recorded a total impairment charge of $2.5 million.
Note 17: Income Taxes
As a global organization, we and our subsidiaries file income tax returns in the U.S. federal jurisdiction and various state and foreign jurisdictions. As of December 31, 2022, the statute of limitations for the U.S. federal tax years 2017 through 2022 remain open to examination. For U.S. state and local jurisdictions, tax years 2013 through 2022 are open to examination. We are also subject to examination in various foreign jurisdictions for tax years 2015 through 2022.
A reconciliation of the beginning and ending amount of the liability for unrecognized tax benefits is as follows:
| | | | | | | | | | | | | | | | | |
($ in millions) | 2022 | | 2021 | | 2020 |
Balance at January 1 | $ | 24.9 | | | $ | 10.4 | | | $ | 5.0 | |
Increase due to current year position | 11.4 | | | 16.3 | | | 4.9 | |
Increase (decrease) due to prior year position | 0.6 | | | (1.0) | | | 0.6 | |
Reduction for expiration of statute of limitations/audits | (0.4) | | | (0.8) | | | (0.1) | |
Balance at December 31 | $ | 36.5 | | | $ | 24.9 | | | $ | 10.4 | |
In addition, we had balances in accrued liabilities for interest and penalties of $1.6 million and $0.5 million at December 31, 2022 and 2021, respectively. As of December 31, 2022, we had $36.5 million of total gross unrecognized tax benefits, which, if recognized, $36.5 million would favorably impact the effective income tax rate. It is reasonably possible that, due to the expiration of statutes and the closing of tax audits, the amount of gross unrecognized tax benefits may be reduced by approximately $1.7 million during the next twelve months, which would favorably impact our effective tax rate.
The components of income before income taxes and equity in net income of affiliated companies are: | | | | | | | | | | | | | | | | | |
($ in millions) | 2022 | | 2021 | | 2020 |
U.S. operations | $ | 394.4 | | | $ | 420.0 | | | $ | 227.0 | |
International operations | 285.5 | | | 328.9 | | | 174.3 | |
Total income before income taxes and equity in net income of affiliated companies | $ | 679.9 | | | $ | 748.9 | | | $ | 401.3 | |
The related provision for income taxes consists of:
| | | | | | | | | | | | | | | | | |
($ in millions) | 2022 | | 2021 | | 2020 |
Current: | | | | | |
Federal | $ | 75.7 | | | $ | 64.8 | | | $ | 28.9 | |
State | 8.4 | | | 10.9 | | | 3.4 | |
International | 61.4 | | | 74.4 | | | 46.0 | |
Current income tax provision | 145.5 | | | 150.1 | | | 78.3 | |
Deferred: | | | | | |
Federal and state | (20.3) | | | 7.3 | | | 0.2 | |
International | (10.5) | | | (50.2) | | | (6.0) | |
Deferred income tax provision | (30.8) | | | (42.9) | | | (5.8) | |
Income tax expense | $ | 114.7 | | | $ | 107.2 | | | $ | 72.5 | |
Deferred income taxes result from temporary differences between the amount of assets and liabilities recognized for financial reporting and tax purposes.
The significant components of our deferred tax assets and liabilities at December 31 are:
| | | | | | | | | | | |
($ in millions) | 2022 | | 2021 |
Deferred tax assets | | | |
Net operating loss carryforwards | $ | 10.3 | | | $ | 14.0 | |
Tax credit carryforwards | 1.9 | | | 1.5 | |
| | | |
Pension and deferred compensation | 31.4 | | | 31.6 | |
Royalty acceleration | 46.2 | | | 45.1 | |
Other | 25.5 | | | 12.2 | |
Capitalized R&D expenses | 8.1 | | | — | |
Leases | 20.6 | | | — | |
Valuation allowance | (13.3) | | | (12.2) | |
Total deferred tax assets | 130.7 | | | 92.2 | |
Deferred tax liabilities: | | | |
Property, plant, and equipment | 53.7 | | | 47.2 | |
Tax on undistributed earnings of subsidiaries | 1.5 | | | 1.8 | |
Leases | 19.7 | | | — | |
Other | 4.5 | | | (0.4) | |
Total deferred tax liabilities | 79.4 | | | 48.6 | |
Net deferred tax asset (liability) | $ | 51.3 | | | $ | 43.6 | |
A reconciliation of the U.S. federal corporate tax rate to our effective consolidated tax rate on income before income taxes and equity in net income of affiliated companies is as follows:
| | | | | | | | | | | | | | | | | |
| 2022 | | 2021 | | 2020 |
U.S. federal corporate tax rate | 21.0 | % | | 21.0 | % | | 21.0 | % |
Tax on international operations other than U.S. tax rate | (1.5) | | | 1.9 | | | 1.2 | |
| | | | | |
| | | | | |
Adjustments to reserves for unrecognized tax benefits | 2.9 | | | 0.1 | | | 1.4 | |
U.S. tax on international earnings, net of foreign tax credits | (0.3) | | | 0.3 | | | 0.4 | |
Foreign-Derived Intangible Income Deductions (FDII) | (2.1) | | | (1.5) | | | (1.1) | |
State income taxes, net of federal tax effect | 1.0 | | | (0.1) | | | 1.2 | |
U.S. research and development credits | (0.6) | | | (0.4) | | | (0.7) | |
Excess tax benefits on share-based payments | (2.4) | | | (4.2) | | | (5.2) | |
Royalty acceleration | — | | | (2.5) | | | — | |
Pension settlement | (1.2) | | | — | | | — | |
| | | | | |
Tax on undistributed earnings of subsidiaries | — | | | (0.6) | | | 0.1 | |
| | | | | |
| | | | | |
Other | 0.1 | | | 0.3 | | | (0.2) | |
Effective tax rate | 16.9 | % | | 14.3 | % | | 18.1 | % |
During 2022, we recorded tax expense of $5.7 million due to the impact of tax law changes enacted during the year, $19.8 million of tax expense due to the Company's recognition of reserves for unrecognized tax benefits, and a tax benefit of $16.5 million associated with stock-based compensation. A tax benefit of $20.6 million was recognized for the 2022 termination of our U.S. pension plan. The company did not elect to reclassify to retained earnings the stranded tax effects on items within AOCI related to the Tax Cuts and Jobs Act of 2017, and therefore included within the $20.6 million pension termination benefit is a deferred tax benefit of $8.0 million.
During 2021, we recorded a tax benefit of $1.4 million due to the impact of tax law changes enacted during 2021, a tax benefit of $18.5 million due to the Company's prepayment of future royalties from one of its subsidiaries, and a tax benefit of $31.5 million associated with stock-based compensation.
During 2020, we recorded a tax benefit of $0.5 million due to the impact of tax law changes enacted during 2020 and a tax benefit of $20.8 million associated with stock-based compensation.
State operating loss carryforwards of $123.2 million created a deferred tax asset of $7.3 million, while foreign operating loss carryforwards of $18.4 million created a deferred tax asset of $2.9 million. Management estimates that certain state and foreign operating loss carryforwards are unlikely to be utilized and the associated deferred tax assets have been appropriately reserved. In 2022, it was determined that $3.8 million of previously reserved state loss carryforwards were more likely than not to be utilized prior to expiration. State loss carryforwards expire as follows: $4.7 million in 2023 and $118.5 million thereafter. Foreign loss carryforwards total $18.4 million, none of which will expire.
During 2019, we utilized all of our remaining U.S. federal research and development credit carryforwards. State research and development credit carryforwards of $1.8 million created a deferred tax asset of $1.4 million. As of December 31, 2022, $0.4 million of state research and development credits expire in 2025.
In response to the 2017 Tax Act, we reevaluated our position regarding permanent reinvestment of foreign subsidiary earnings and profits through 2017 (with the exception of China and Mexico) and decided that those profits were no longer permanently reinvested. As of January 1, 2018, we reasserted indefinite reinvestment related to all post-2017 unremitted earnings in all of our foreign subsidiaries. In general, it is our practice and intention to permanently reinvest the earnings of our foreign subsidiaries and repatriate earnings only when the tax impact is de minimis, and that position has not changed subsequent to the one-time transition tax under the 2017 Tax Act, except as noted above.
Accordingly, no deferred taxes have been provided for withholding taxes or other taxes that would result upon repatriation of approximately $893.1 million of undistributed earnings from foreign subsidiaries to the U.S., as those earnings continue to be permanently reinvested. Further, it is impracticable for us to estimate any future tax costs for any unrecognized deferred tax liabilities associated with our indefinite reinvestment assertion, because the actual tax liability, if any, would be dependent on complex analysis and calculations considering various tax laws, exchange rates, circumstances existing when there is a repatriation, sale or liquidation, or other factors.
Note 18: Commitments and Contingencies
At December 31, 2022, we were obligated under various operating lease agreements. Please refer to Note 6, Leases, for additional details.
At December 31, 2022, we were obligated under various defined benefit pension plans in the U.S. and other countries that cover employees who meet eligibility requirements. Please refer to Note 15, Benefit Plans, for additional details.
At December 31, 2022, our outstanding unconditional contractual commitments, including for the purchase of raw materials and finished goods, amounted to $96.8 million, the majority of which is to be paid in the next two years, with $70.9 million due to be paid in 2023.
We have letters of credit totaling $2.4 million supporting the reimbursement of workers’ compensation and other claims paid on our behalf by insurance carriers. Our accrual for insurance obligations was $3.3 million at December 31, 2022, of which $0.7 million is in excess of our deductible and, therefore, is reimbursable by the insurance company.
Note 19: Segment Information
Our business operations are organized into two reportable segments, Proprietary Products and Contract-Manufactured Products. Our Proprietary Products reportable segment offers proprietary packaging, containment solutions and drug delivery products, along with analytical lab services and other integrated services and solutions, primarily to biologic, generic and pharmaceutical drug customers. Our Contract-Manufactured Products reportable segment serves as a fully integrated business, focused on the design, manufacture, and automated assembly of complex devices, primarily for pharmaceutical, diagnostic, and medical device customers.
The Chief Operating Decision Maker ("CODM") evaluates the performance of our segments based upon, among other things, segment net sales and operating profit. Segment operating profit excludes general corporate costs, which include executive and director compensation, stock-based compensation, certain pension and other retirement benefit costs, and other corporate facilities and administrative expenses not allocated to the segments. Also excluded are items that the CODM considers not representative of ongoing operations. Such items are referred to as other unallocated items and generally include restructuring and related charges, certain asset impairments and other specifically-identified income or expense items. The segment operating profit metric is what the CODM uses in evaluating our results of operations and the financial measure that provides a valuable insight into our overall performance and financial position.
The following table presents net sales information about our reportable segments, reconciled to consolidated totals:
| | | | | | | | | | | | | | | | | |
($ in millions) | 2022 | | 2021 | | 2020 |
Net sales: | | | | | |
Proprietary Products | $ | 2,406.8 | | | $ | 2,317.3 | | | $ | 1,648.6 | |
Contract-Manufactured Products | 480.4 | | | 514.7 | | | 498.6 | |
Intersegment sales elimination | (0.3) | | | (0.4) | | | (0.3) | |
Consolidated net sales | $ | 2,886.9 | | | $ | 2,831.6 | | | $ | 2,146.9 | |
The intersegment sales elimination, which is required for the presentation of consolidated net sales, represents the elimination of components sold between our segments.
We do not have any customers accounting for greater than 10% of consolidated net sales.
The following table presents net sales and long-lived assets, by the country in which the legal subsidiary is domiciled and assets are located:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Net Sales | | Long-Lived Assets |
($ in millions) | 2022 | | 2021 | | 2020 | | 2022 | | 2021 |
United States | $ | 1,286.5 | | | $ | 1,198.0 | | | $ | 975.6 | | | $ | 611.5 | | | $ | 504.1 | |
Germany | 398.7 | | | 474.3 | | | 282.1 | | | 139.0 | | | 124.1 | |
Ireland | 240.3 | | | 247.6 | | | 226.0 | | | 179.5 | | | 187.3 | |
France | 237.9 | | | 213.0 | | | 172.7 | | | 68.8 | | | 86.1 | |
Other European countries | 359.2 | | | 341.3 | | | 236.8 | | | 81.8 | | | 65.1 | |
Other | 364.3 | | | 357.4 | | | 253.7 | | | 182.1 | | | 160.1 | |
| $ | 2,886.9 | | | $ | 2,831.6 | | | $ | 2,146.9 | | | $ | 1,262.7 | | | $ | 1,126.8 | |
| | | | | | | | | | | | | | | | | | |
The following tables provide summarized financial information for our segments:
| |
($ in millions) | 2022 | | 2021 | | 2020 | |
Operating profit (loss): | | | | | | |
Proprietary Products | $ | 784.4 | | | $ | 796.1 | | | $ | 434.5 | | |
Contract-Manufactured Products | 60.4 | | | 67.2 | | | 68.6 | | |
Total business segment operating profit | $ | 844.8 | | | $ | 863.3 | | | $ | 503.1 | | |
Corporate and Unallocated | | | | | | |
Stock-based compensation expense | $ | (23.7) | | | $ | (37.5) | | | $ | (34.0) | | |
Corporate general costs (1) | (59.1) | | | (63.4) | | | (52.1) | | |
Unallocated Items: | | | | | | |
Restructuring and severance related charges (2) | (23.8) | | | (2.2) | | | (7.0) | | |
Amortization of acquisition-related intangible assets (3) | (0.7) | | | (0.8) | | | (0.6) | | |
Asset impairment (4) | — | | | (2.8) | | | — | | |
Cost investment activity (5) | (3.5) | | | (4.3) | | | (2.5) | | |
| | | | | | |
| | | | | | |
| | | | | | |
Total Corporate and Unallocated | $ | (110.8) | | | $ | (111.0) | | | $ | (96.2) | | |
Total consolidated operating profit | $ | 734.0 | | | $ | 752.3 | | | $ | 406.9 | | |
Interest expense (income) and other nonoperating expense (income), net (6) | 54.1 | | | 3.4 | | | 5.6 | | |
Income before income taxes and equity in net income of affiliated companies | $ | 679.9 | | | $ | 748.9 | | | $ | 401.3 | | |
(1) Corporate general costs includes executive and director compensation, certain pension and other retirement benefit costs, and other corporate facilities and administrative expenses not allocated to the segments.
(2) During 2022, the Company recorded restructuring and related charges of $23.8 million, which primarily included a charge of $8.7 million in net severance and post-employment benefits primarily in connection with our plan to adjust our operating cost base and $15.3 million in asset-related charges associated with this plan. During 2021 and 2020, the Company recorded a restructuring and severance related charge of $2.2 million and $7.0 million, respectively, to optimize certain organizational structure within the Company.
(3) During 2022, 2021 and 2020, the company recorded $0.7 million, $0.8 million and $0.6 million, respectively, of amortization expense within operating profit associated with an acquisition of an intangible asset during the second quarter of 2020.
(4) During 2021, the Company recorded a $2.8 million impairment charge for certain long-lived and intangible assets within the Proprietary Products segment as it determined the carrying value was not fully recoverable. $1.9 million of this charge is recorded in Cost of Goods and Services Sold and $0.9 million of the charge is recorded in Selling, General, and Administrative expense, due to the nature of the impaired assets.
(5) During 2022, the Company recorded a cost investment impairment charge of $3.5 million. During 2021, the net cost investment activity was equal to $4.3 million, inclusive of an impairment charge of $4.6 million partially offset by a $0.3 million gain on the sale of a cost investment. During 2020, the Company recorded a cost investment impairment charge of $2.5 million.
(6) During 2022, the Company recorded a $52.2 million pension settlement charge, which primarily related to the full settlement and relief of the historical balance sheet position, inclusive of accumulated other comprehensive income, of the U.S. pension plan. During 2021 and 2020, we recorded a $1.8 million and $3.7 million, respectively, pension settlement charge, as we determined that normal-course lump-sum payments for the U.S. pension plan exceeded the threshold for settlement accounting under U.S. GAAP for the year.
The following tables provide summarized financial information for our two reportable segments and corporate and unallocated:
| | | | | | | | | | | |
($ in millions) | | | |
Assets | 2022 | | 2021 |
Proprietary Products | $ | 2,578.3 | | | $ | 2,152.6 | |
Contract-Manufactured Products | 480.3 | | | 443.7 | |
Corporate and Unallocated | 558.2 | | | 717.5 | |
Total consolidated | $ | 3,616.8 | | | $ | 3,313.8 | |
| | | | | | | | | | | | | | | | | |
($ in millions) | | | | | |
Depreciation and Amortization | 2022 | | 2021 | | 2020 |
Proprietary Products | $ | 96.9 | | | $ | 93.8 | | | $ | 84.6 | |
Contract-Manufactured Products | 19.0 | | | 21.1 | | | 20.4 | |
Corporate and Unallocated | 4.7 | | | 7.4 | | | 4.1 | |
Total consolidated | $ | 120.6 | | | $ | 122.3 | | | $ | 109.1 | |
| | | | | |
($ in millions) | | | | | |
Capital Expenditures | 2022 | | 2021 | | 2020 |
Proprietary Products | $ | 237.3 | | | $ | 218.0 | | | $ | 139.5 | |
Contract-Manufactured Products | 34.0 | | | 26.6 | | | 25.0 | |
Corporate and Unallocated | 13.3 | | | 8.8 | | | 9.9 | |
Total consolidated | $ | 284.6 | | | $ | 253.4 | | | $ | 174.4 | |