Notes to the Condensed Consolidated Financial Statements
(unaudited)
Note 1: Summary of significant accounting policies
Background
Ferguson plc (the “Company”) (NYSE: FERG; LSE: FERG) is a public company limited by shares incorporated in Jersey under the Companies (Jersey) Law 1991 (as amended). The Company is a value-added distributor in North America providing expertise, solutions and products from infrastructure, plumbing and appliances to HVAC, fire, fabrication and more. We exist to make our customers’ complex projects simple, successful and sustainable. Ferguson is headquartered in the United Kingdom (“U.K.”), with its operations and associates solely focused on North America and managed from Newport News, Virginia. The Company’s registered office is 13 Castle Street, St Helier, Jersey, JE1 1ES, Channel Islands.
Basis of presentation
The accompanying unaudited condensed consolidated financial statements and notes to the condensed consolidated financial statements are presented in accordance with the rules and regulations of the SEC and accounting principles generally accepted in the United States of America (“U.S. GAAP”), but do not include all disclosures normally required in annual consolidated financial statements. In the opinion of management, the unaudited condensed consolidated financial statements contain all normal recurring adjustments necessary to present fairly the financial position, results of operations and cash flows for the interim periods presented. The July 31, 2023 condensed consolidated balance sheet was derived from the audited financial statements.
For the three months ended October 31, 2022 and to conform to current period presentation, the Company has disaggregated the total change in income taxes within the cash flows from operating activities to reflect the changes in deferred income taxes separately from the changes in income taxes payable.
These unaudited interim condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto included in the Company’s Annual Report. The financial results for the interim periods may not be indicative of the financial results for the entire fiscal year.
Use of estimates
The preparation of the Company's interim condensed consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions affecting certain reported amounts. Actual results may differ from those estimates.
Cash, cash equivalents and restricted cash
Cash and cash equivalents include cash on hand, deposits with banks with original maturities of three months or less and overdrafts to the extent there is a legal right of offset and practice of net settlement with cash balances.
Restricted cash primarily consists of deferred consideration for business combinations, subject to various settlement agreements, and is recorded in prepaid and other current assets in the Company’s condensed consolidated balance sheets.
The following table provides a reconciliation of cash, cash equivalents and restricted cash reported within the condensed consolidated balance sheets compared with amounts shown in the condensed consolidated statements of cash flows.
| | | | | | | | | | | |
| As of |
(In millions) | October 31, 2023 | | July 31, 2023 |
Cash and cash equivalents | $743 | | | $601 | |
Restricted cash | 65 | | | 68 | |
Total cash, cash equivalents and restricted cash | $808 | | | $669 | |
Recently issued accounting pronouncements
In September 2022, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2022-04, “Liabilities—Supplier Finance Programs (Topic 405-50) - Disclosure of Supplier Finance Program Obligations.” The standard aims to enhance transparency of supplier finance programs used in connection with the purchase of goods and services. The standard requires entities to disclose the key terms, including a description of payment terms, the confirmed amount outstanding under such programs, a description of where those obligations are presented on the balance sheet, and an annual rollforward, including the amount of obligations confirmed and the amount paid during the period. The guidance does not affect the recognition, measurement, or financial statement presentation of obligations covered by supplier finance programs. ASU No. 2022-04 is effective for fiscal years beginning after December 15, 2022, including interim periods within those fiscal years, except for the required rollforward information, which is effective for fiscal years beginning after December 15, 2023. The Company adopted ASU No. 2022-04 as of August 1, 2023 and as of October 31, 2023, activity under the Company’s supplier finance agreements was not material.
In November 2023, the FASB issued ASU No. 2023-07, “Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures.” This ASU expands required public entities’ segment disclosures, including disclosure of significant segment expenses that are regularly provided to the chief operating decision maker and included within each reported measure of segment profit or loss, an amount and description of its composition for other segment items and interim disclosures of a reportable segment’s profit or loss and assets. This ASU is effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024. Early adoption is permitted. The Company is currently evaluating the impact of adopting this ASU on its consolidated financial statements and disclosures.
Recent accounting pronouncements pending adoption that are not discussed above are either not applicable, or will not have, or are not expected to have, a material impact on our consolidated financial condition, results of operations, cash flows or related disclosures.
Note 2: Revenue and segment information
The Company reports its financial results of operations on a geographical basis in the following two reportable segments: United States and Canada. Each segment generally derives its revenues in the same manner. The Company uses adjusted operating profit as its measure of segment profit. Adjusted operating profit is defined as profit before tax, excluding central and other costs, restructuring costs, impairments and other charges, amortization of acquired intangible assets, net interest expense, as well as other items typically recorded in net other (expense) income such as (loss)/gain on disposal of businesses, pension plan changes/closure costs and amounts recorded in connection with the Company’s interests in investees. Certain income and expenses are not allocated to the Company’s segments and, thus, the information that management uses to make operating decisions and assess performance does not reflect such amounts.
Segment details were as follows:
| | | | | | | | | | | | | | | |
| Three months ended | | |
| October 31, | | |
(In millions) | 2023 | | 2022 | | | | |
Net sales: | | | | | | | |
United States | $7,329 | | | $7,532 | | | | | |
Canada | 379 | | | 399 | | | | | |
Total net sales | $7,708 | | | $7,931 | | | | | |
Adjusted operating profit: | | | | | | | |
United States | $766 | | | $845 | | | | | |
Canada | 23 | | | 33 | | | | | |
| | | | | | | |
Central and other costs | (16) | | | (14) | | | | | |
| | | | | | | |
| | | | | | | |
Amortization of acquired intangible assets | (34) | | | (33) | | | | | |
Interest expense, net | (45) | | | (41) | | | | | |
Other (expense) income, net | (3) | | | 2 | | | | | |
Income before income taxes | $691 | | | $792 | | | | | |
Our products are delivered through a common network of distribution centers, branches, specialist sales associates, counter service, showroom consultants and e-commerce. The Company recognizes revenue when a sales arrangement with a customer exists, the transaction price is fixed or determinable, collection of consideration is probable and the Company has satisfied its performance obligation per the sales arrangement. The majority of the Company’s revenue originates from sales arrangements with a single performance obligation to deliver products, whereby the performance obligations are satisfied when control of the product is transferred to the customer which is the point the product is delivered to, or collected by, the customer.
The Company determined that disaggregating net sales by end market at the segment level achieves the disclosure objective to depict how the nature, amount, timing, and uncertainty of revenue and cash flows may be impacted by economic factors. The disaggregated net sales by end market are as follows:
| | | | | | | | | | | | | | | |
| Three months ended | | |
| October 31, | | |
(In millions) | 2023 | | 2022 | | | | |
United States: | | | | | | | |
Residential | $3,740 | | | $4,002 | | | | | |
Non-residential: | | | | | | | |
Commercial | 2,470 | | | 2,419 | | | | | |
Civil/Infrastructure | 633 | | | 638 | | | | | |
Industrial | 486 | | | 473 | | | | | |
Total Non-residential | 3,589 | | | 3,530 | | | | | |
Total United States | 7,329 | | | 7,532 | | | | | |
Canada | 379 | | | 399 | | | | | |
Total net sales | $7,708 | | | $7,931 | | | | | |
No sales to an individual customer accounted for more than 10% of net sales during any of the periods presented.
The Company is a value-added distributor in North America of products from infrastructure, plumbing and appliances to HVAC, fire, fabrication and more. We offer a broad line of products, and items are regularly added to and removed from the Company's inventory. Accordingly, it would be impractical to provide sales information by product category due to the way the business is managed, and the dynamic nature of the inventory offered.
Note 3: Weighted average shares
The following table presents the reconciliation of our basic to diluted weighted average number of shares outstanding:
| | | | | | | | | | | | | | | |
| Three months ended | | |
| October 31, | | |
(In millions) | 2023 | | 2022 | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Basic weighted average shares | 203.8 | | | 208.7 | | | | | |
Effect of dilutive shares(1) | 0.8 | | | 1.1 | | | | | |
Diluted weighted average shares | 204.6 | | | 209.8 | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Excluded anti-dilutive shares | 0.1 | | | — | | | | | |
(1)Represents the potential dilutive impact of share-based awards.
Note 4: Income tax
Ferguson manages its affairs so that it is centrally managed and controlled in the U.K. and therefore has its tax residency in the U.K. The provision for income taxes consists of provisions for the U.K. plus non-U.K. tax rate differentials with respect to other locations in which Ferguson’s operations are based. Accordingly, the consolidated income tax rate is a composite rate reflecting earnings in various locations and the applicable rates.
The Company’s tax provision for each period presented was calculated using an estimated annual tax rate, adjusted for discrete items occurring during the applicable period to arrive at an effective tax rate. The effective income tax rates for the relevant periods were as follows:
| | | | | | | | | | | | | | | |
| Three months ended | | |
| October 31, | | |
| 2023 | | 2022 | | | | |
Effective tax rate, continuing operations | 24.9 | % | | 24.9 | % | | | | |
During the three months ended October 31, 2023, there have been no material changes to the Company’s unrecognized tax benefits when compared to those items disclosed in the Annual Report.
Note 5: Debt
The Company’s debt obligations consisted of the following:
| | | | | | | | | | | |
| As of |
(In millions) | October 31, 2023 | | July 31, 2023 |
Variable-rate debt: | | | |
Receivables Facility | $— | | | $50 | |
Term Loan | 500 | | | 500 | |
Fixed-rate debt: | | | |
Private placement notes | 905 | | | 905 | |
Unsecured senior notes | 2,350 | | | 2,350 | |
Subtotal | $3,755 | | | $3,805 | |
Less: current maturities of debt | (55) | | | (55) | |
Unamortized discounts and debt issuance costs | (21) | | | (22) | |
Interest rate swap - fair value adjustment | (16) | | | (17) | |
Total long-term debt | $3,663 | | | $3,711 | |
Variable rate debt
The Company maintains a Receivables Securitization Facility (the “Receivables Facility”) that consists of funding for up to $1.1 billion, including a swingline for up to $100 million in same day funding. As of October 31, 2023, no borrowings were outstanding under the Receivables Facility. There was no significant change in interest rates from those disclosed in the Annual Report.
The Company’s Credit Agreement, dated October 7, 2022 (the “Term Loan Agreement”), provides for term loans (“Term Loan”) in an aggregate principal amount of $500 million. There was no significant change in interest rates from those disclosed in the Annual Report.
The Company maintains a revolving credit facility (the “Revolving Facility”) that has aggregate total available credit commitments of $1.35 billion. As of October 31, 2023, no borrowings were outstanding under the Revolving Facility.
Other
The Company was in compliance with all debt covenants that were in effect as of October 31, 2023.
Subsequent to October 31, 2023, the Company repaid $55 million related to the 3.30% private placement notes that matured in November 2023.
Note 6: Assets and liabilities at fair value
The Company has not changed its valuation techniques for measuring fair value of any financial assets or liabilities during the periods presented. The carrying amounts of cash and cash equivalents, accounts receivable, accounts payable, accrued liabilities and other debt instruments, such as the receivables securitization facility and term loans, approximated their fair values as of October 31, 2023 and July 31, 2023.
The Company’s derivatives (interest rate swaps which are considered fair value hedges) and investments in equity instruments are carried at fair value on the condensed consolidated balance sheets (Level 2 and Level 3 fair value inputs, respectively) and are not material. The notional amount of the Company’s outstanding fair value hedges as of October 31, 2023 and July 31, 2023 was $355 million.
Carrying amounts and the related estimated fair value (Level 2) of the Company’s long-term debt were as follows:
| | | | | | | | | | | | | | | | | | | | | | | |
| October 31, 2023 | | July 31, 2023 |
(In millions) | Carrying Amount | | Fair Value | | Carrying Amount | | Fair Value |
Unsecured senior notes | $2,331 | | | $2,100 | | | $2,330 | | | $2,195 | |
Private placement notes | 904 | | | 868 | | | 904 | | | 871 | |
Note 7: Commitments and contingencies
The Company is, from time to time, involved in various legal proceedings considered to be normal course of business in relation to, among other things, the products that we supply, contractual and commercial disputes and disputes with employees. Provision is made if, on the basis of current information and professional advice, liabilities are considered probable. In the case of unfavorable outcomes, the Company may benefit from applicable insurance protection. The Company does not expect any of its pending legal proceedings to have a material adverse effect on its results of operations, financial position or cash flows.
Note 8: Accumulated other comprehensive loss
The change in accumulated other comprehensive loss was as follows:
| | | | | | | | | | | | | | | | | |
(In millions, net of tax) | Foreign currency translation | | Pensions | | Total |
Balance at July 31, 2023 | ($429) | | | ($459) | | | ($888) | |
Other comprehensive loss before reclassifications | (35) | | | (2) | | | (37) | |
Amounts reclassified from accumulated other comprehensive loss | — | | | 3 | | | 3 | |
Other comprehensive (loss) income | (35) | | | 1 | | | (34) | |
Balance at October 31, 2023 | ($464) | | | ($458) | | | ($922) | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | | | | | | | | | | | | | |
(In millions, net of tax) | Foreign currency translation | | Pensions | | Total |
Balance at July 31, 2022 | ($420) | | | ($410) | | | ($830) | |
Other comprehensive loss before reclassifications | (36) | | | (3) | | | (39) | |
Amounts reclassified from accumulated other comprehensive loss | — | | | 2 | | | 2 | |
Other comprehensive loss | (36) | | | (1) | | | (37) | |
Balance at October 31, 2022 | ($456) | | | ($411) | | | ($867) | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
Amounts reclassified from accumulated other comprehensive income related to pension and other post-retirement items include the related income tax impacts. Such amounts consisted of the following:
| | | | | | | | | | | | | | | |
| Three months ended | | |
| October 31, | | |
(In millions) | 2023 | | 2022 | | | | |
Amortization of actuarial losses | $4 | | | $3 | | | | | |
Tax benefit | (1) | | | (1) | | | | | |
Amounts reclassified from accumulated other comprehensive loss | $3 | | | $2 | | | | | |
Note 9: Retirement benefit obligations
The Company maintains pension plans in the U.K. and Canada. The components of net periodic pension cost, which are included in Other (expense) income, net in the condensed consolidated statements of earnings, were as follows:
| | | | | | | | | | | | | | | |
| Three months ended | | |
| October 31, | | |
(In millions) | 2023 | | 2022 | | | | |
Interest cost | ($15) | | | ($12) | | | | | |
Expected return on plan assets | 15 | | | 12 | | | | | |
Amortization of net actuarial losses | (3) | | | (3) | | | | | |
Net periodic cost | ($3) | | | ($3) | | | | | |
The impact of exchange rate fluctuations is included on the amortization line above.
Note 10: Shareholders’ equity
The following table presents a summary of the Company’s share activity:
| | | | | | | | | | | | | | | |
| Three months ended | | |
| October 31, | | |
| 2023 | | 2022 | | | | |
Ordinary shares: | | | | | | | |
Balance at beginning of period | 232,171,182 | | | 232,171,182 | | | | | |
Change in shares issued | — | | | — | | | | | |
Balance at end of period | 232,171,182 | | | 232,171,182 | | | | | |
| | | | | | | |
Treasury shares: | | | | | | | |
Balance at beginning of period | (27,893,680) | | | (21,078,577) | | | | | |
Repurchases of ordinary shares | (697,398) | | | (2,991,097) | | | | | |
Treasury shares used to settle share-based compensation awards | 208,115 | | | — | | | | | |
Balance at end of period | (28,382,963) | | | (24,069,674) | | | | | |
| | | | | | | |
Employee Benefit Trusts: | | | | | | | |
Balance at beginning of period | (274,031) | | | (846,491) | | | | | |
New shares purchased | — | | | — | | | | | |
Employee Benefit Trust shares used to settle share-based compensation awards | 253,212 | | | 561,929 | | | | | |
Balance at end of period | (20,819) | | | (284,562) | | | | | |
Total shares outstanding at end of period | 203,767,400 | | | 207,816,946 | | | | | |
Two Employee Benefit Trusts were established in connection with the Company’s discretionary share award plans and long-term incentive plans. Dividends due on shares held by the Employee Benefit Trusts are waived in accordance with the provisions of the trust deeds. As of October 31, 2023, the largest of these two trusts has been terminated with all shares disbursed in connection with the vesting of share awards. The second trust is expected to terminate in the second quarter of fiscal 2024. At October 31, 2023 and July 31, 2023, the shares held in trust had market values of $3 million and $44 million, respectively.
Share Repurchases
Share repurchases are being made under an authorization that allows up to $3.0 billion in share repurchases. As of October 31, 2023, the Company has completed $2.6 billion of the total announced authorized program. The Company is currently purchasing shares under a revocable purchase arrangement with repurchases recorded directly to treasury shares as incurred.
Note 11: Share-based compensation
Awards granted under the Ferguson Group Ordinary Share Plan 2019 vest over a period of time (“time vested”), typically three years. Dividends do not accrue during the vesting period. The fair value of the award is based on the closing share price on the date of grant.
Awards granted under the Ferguson Group Performance Ordinary Share Plan 2019 vest at the end of a three-year performance cycle (“performance vested”). The number of ordinary shares issued upon vesting varies based upon the Company’s performance against an adjusted operating profit measure. Dividends do not accrue during the vesting period. The fair value of the award is based on the closing share price on the date of grant.
Awards granted under the the Ferguson Group Long Term Incentive Plan 2019 (“LTIP”) vest at the end of a three-year performance period. For grants awarded prior to fiscal 2023, the number of ordinary shares to be issued upon vesting will vary based on Company measures of inflation-indexed earnings per share (“EPS”), cash flow and total shareholder return (“TSR”) compared to a peer company set. Based on the performance conditions of these awards granted prior to fiscal 2023, these LTIP grants are treated as liability-settled awards. As such, the fair value of these awards is initially determined at the date of grant, and is remeasured at each balance sheet date until the liability is settled. Dividends accrue during the vesting period. As of October 31, 2023 and July 31, 2023, the total liability recorded in connection with these grants was $7 million and $13 million, respectively.
In the first quarters of fiscal 2024 and 2023, the Company granted awards under the LTIP in which the ordinary shares to be issued upon vesting vary based on fixed measures of Company defined EPS and return on capital employed (“ROCE”), as well as TSR compared to a peer company set. Dividend equivalents accrue during the vesting period. Based on the performance conditions of these awards, such grants are treated as equity-settled awards (“LTIP, equity-settled”) with the fair value determined on the date of grant. Specifically, the fair value of such awards that vest based on achievement of the EPS and ROCE measures are equal to the closing share price on the date of grant. The fair value of the awards that vest based on TSR are determined using a Monte-Carlo simulation, which estimate the fair value based on the Company's share price activity relative to the peer comparative set over the expected term of the award, risk-free interest rate, expected dividends, and the expected volatility of the shares of the Company and that of the peer company set.
The following table summarizes the share-based incentive awards activity for the three months ended October 31, 2023:
| | | | | | | | | | | |
| Number of Shares | | Weighted average grant date fair value |
Outstanding at July 31, 2023 | 1,158,673 | | | $111.57 | |
Time vested grants | 97,550 | | | 158.10 | |
Performance vested grants | 209,280 | | | 158.10 | |
LTIP, equity-settled grants | 28,216 | | 148.55 | |
Share adjustments based on performance | 2,784 | | | 108.98 | |
Vested | (455,200) | | | 98.66 | |
Forfeited | (9,422) | | | 116.19 | |
Outstanding at October 31, 2023 | 1,031,881 | | | $132.07 | |
The following table relates to time vested, performance vested and long-term incentive awards activity:
| | | | | | | |
| Three months ended | | |
| October 31, | | |
(In millions, except per share amounts) | 2023 | | |
Fair value of awards vested | $75 | | | |
Weighted average grant date fair value per share granted | $157.30 | | | |
The following table relates to all share-based compensation awards:
| | | | | | | | | | | | | | | |
| Three months ended | | |
| October 31, | | |
(In millions) | 2023 | | 2022 | | | | |
Share-based compensation expense (within SG&A) | $13 | | | $13 | | | | | |
Income tax benefit | 3 | | | 3 | | | | | |
The total unrecognized share-based compensation expense at October 31, 2023 was $80 million and is expected to be recognized over a weighted average period of 2.3 years.
Note 12: Related party transactions
For the three months ended October 31, 2023 and 2022, the Company purchased $6 million and $7 million, respectively, of delivery, installation and related administrative services from companies that are, or are indirect wholly-owned subsidiaries of companies that are, controlled or significantly influenced by a Ferguson Non-Employee Director. No material amounts are due to such companies. The services were purchased on an arm’s-length basis.