
|
Quarter
Ended
|
Nine
Months Ended
|
|||||
|
8/28/10
|
8/29/09
|
Change
|
8/28/10
|
8/29/09
|
Change
|
|
|
Net
sales
|
$ 262.8
|
$ 230.3
|
14%
|
$ 735.8
|
$ 673.4
|
9%
|
|
Operating
profit
|
41.7
|
32.1
|
30%
|
100.8
|
71.0
|
42%
|
|
Net
earnings – CLARCOR
|
28.3
|
21.3
|
33%
|
67.1
|
46.9
|
43%
|
|
Diluted
earnings per share
|
$ 0.55
|
$ 0.42
|
31%
|
$ 1.31
|
$ 0.92
|
42%
|
|
Quarter
Ended
|
Nine Months
Ended
|
|||||||||||||||
|
August 28,
|
August 29,
|
August 28,
|
August 29,
|
|||||||||||||
|
2010
|
2009
|
2010
|
2009
|
|||||||||||||
|
Net sales
|
$ | 262,770 | $ | 230,271 | $ | 735,770 | $ | 673,356 | ||||||||
|
Cost of
sales
|
171,209 | 156,328 | 489,561 | 468,832 | ||||||||||||
|
Gross
profit
|
91,561 | 73,943 | 246,209 | 204,524 | ||||||||||||
|
Selling and administrative
expenses
|
49,869 | 41,863 | 145,409 | 133,527 | ||||||||||||
|
Operating
profit
|
41,692 | 32,080 | 100,800 | 70,997 | ||||||||||||
|
Other income
(expense):
|
||||||||||||||||
|
Interest
expense
|
(103 | ) | (316 | ) | (340 | ) | (1,848 | ) | ||||||||
|
Interest
income
|
70 | 40 | 186 | 270 | ||||||||||||
|
Other, net
|
15 | 189 | (582 | ) | 634 | |||||||||||
| (18 | ) | (87 | ) | (736 | ) | (944 | ) | |||||||||
|
Earnings before income
taxes
|
41,674 | 31,993 | 100,064 | 70,053 | ||||||||||||
|
Provision for income
taxes
|
13,103 | 10,669 | 32,751 | 22,886 | ||||||||||||
|
Net
earnings
|
28,571 | 21,324 | 67,313 | 47,167 | ||||||||||||
|
Net earnings attributable to
noncontrolling interests
|
(245 | ) | (42 | ) | (236 | ) | (302 | ) | ||||||||
|
Net earnings attributable to
CLARCOR Inc.
|
$ | 28,326 | $ | 21,282 | $ | 67,077 | $ | 46,865 | ||||||||
|
Net earnings per share
attributable to CLARCOR Inc:
|
||||||||||||||||
|
Basic
|
$ | 0.56 | $ | 0.42 | $ | 1.32 | $ | 0.92 | ||||||||
|
Diluted
|
$ | 0.55 | $ | 0.42 | $ | 1.31 | $ | 0.92 | ||||||||
|
Average number of shares
outstanding:
|
||||||||||||||||
|
Basic
|
50,796,393 | 50,733,251 | 50,700,066 | 50,941,354 | ||||||||||||
|
Diluted
|
51,248,957 | 51,019,060 | 51,145,071 | 51,208,486 | ||||||||||||
|
Dividends paid per
share
|
$ | 0.0975 | $ | 0.0900 | $ | 0.2925 | $ | 0.2700 | ||||||||
|
August 28,
|
November
28,
|
|||||||
|
2010
|
2009
|
|||||||
|
ASSETS
|
||||||||
|
Current
assets:
|
||||||||
|
Cash and cash
equivalents
|
$ | 87,224 | $ | 59,277 | ||||
|
Restricted
cash
|
765 | 762 | ||||||
|
Short-term
investments
|
- | 32,171 | ||||||
|
Accounts receivable, less
allowance for losses
|
||||||||
|
of $11,995 for 2010 and $15,150
for 2009
|
184,178 | 164,545 | ||||||
|
Inventories:
|
||||||||
|
Raw
materials
|
68,007 | 57,579 | ||||||
|
Work in
process
|
27,980 | 23,405 | ||||||
|
Finished
products
|
90,447 | 76,432 | ||||||
|
Total
inventories
|
186,434 | 157,416 | ||||||
|
Deferred income
taxes
|
29,732 | 27,567 | ||||||
|
Prepaid expenses and other current
assets
|
6,978 | 6,790 | ||||||
|
Total current
assets
|
495,311 | 448,528 | ||||||
|
Plant assets at cost,
|
452,148 | 447,241 | ||||||
|
less accumulated
depreciation
|
(271,713 | ) | (259,150 | ) | ||||
| 180,435 | 188,091 | |||||||
|
Assets held for
sale
|
3,769 | - | ||||||
|
Goodwill
|
226,920 | 228,182 | ||||||
|
Acquired intangibles, less
accumulated amortization
|
92,195 | 95,990 | ||||||
|
Deferred income
taxes
|
457 | 630 | ||||||
|
Other noncurrent
assets
|
11,168 | 12,469 | ||||||
|
Total
assets
|
$ | 1,010,255 | $ | 973,890 | ||||
|
LIABILITIES
|
||||||||
|
Current
liabilities:
|
||||||||
|
Current portion of long-term
debt
|
$ | 99 | $ | 99 | ||||
|
Accounts
payable
|
61,922 | 54,627 | ||||||
|
Accrued insurance
liabilities
|
12,043 | 10,572 | ||||||
|
Accrued salaries, wages and
commissions
|
23,834 | 8,599 | ||||||
|
Customer
deposits
|
13,151 | 8,705 | ||||||
|
Compensated
absences
|
7,860 | 7,903 | ||||||
|
Other accrued
liabilities
|
37,622 | 36,018 | ||||||
|
Income
taxes
|
3,523 | 5,419 | ||||||
|
Total current
liabilities
|
160,054 | 131,942 | ||||||
|
Long-term debt, less current
portion
|
17,327 | 52,096 | ||||||
|
Postretirement healthcare
benefits
|
696 | 689 | ||||||
|
Long-term pension
liabilities
|
63,625 | 61,746 | ||||||
|
Deferred income
taxes
|
30,521 | 32,136 | ||||||
|
Other long-term
liabilities
|
4,660 | 5,394 | ||||||
|
Total
liabilities
|
276,883 | 284,003 | ||||||
|
Contingencies
|
||||||||
|
Redeemable noncontrolling
interest
|
1,570 | 1,412 | ||||||
|
SHAREHOLDERS'
EQUITY
|
- | - | ||||||
|
Capital
stock
|
50,390 | 50,393 | ||||||
|
Capital in excess of par
value
|
37,160 | 36,814 | ||||||
|
Accumulated other comprehensive
loss
|
(41,322 | ) | (32,879 | ) | ||||
|
Retained
earnings
|
684,554 | 632,291 | ||||||
|
Total CLARCOR Inc.
equity
|
730,782 | 686,619 | ||||||
|
Noncontrolling
interests
|
1,020 | 1,856 | ||||||
|
Total shareholders'
equity
|
731,802 | 688,475 | ||||||
|
Total liabilities and
shareholders' equity
|
$ | 1,010,255 | $ | 973,890 | ||||
|
Nine Months
Ended
|
||||||||
|
August 28,
|
August 29,
|
|||||||
|
2010
|
2009
|
|||||||
|
Cash flows from operating
activities:
|
||||||||
|
Net
earnings
|
$ | 67,313 | $ | 47,167 | ||||
|
Depreciation
|
20,357 | 20,434 | ||||||
|
Amortization
|
3,563 | 3,662 | ||||||
|
Stock-based compensation
expense
|
4,004 | 3,664 | ||||||
|
Excess tax benefit from
stock-based compensation
|
(1,893 | ) | (1,513 | ) | ||||
|
Changes in short-term
investments
|
32,171 | (16,834 | ) | |||||
|
Changes in assets and liabilities,
excluding short-term
|
||||||||
|
investments
|
(24,800 | ) | 19,958 | |||||
|
Other, net
|
227 | (188 | ) | |||||
|
Net cash provided by operating
activities
|
100,942 | 76,350 | ||||||
|
Cash flows from investing
activities:
|
||||||||
|
Additions to plant
assets
|
(17,305 | ) | (15,019 | ) | ||||
|
Proceeds from disposition of plant
assets
|
88 | - | ||||||
|
Business acquisitions, net of cash
acquired
|
- | (9,389 | ) | |||||
|
Proceeds from insurance
claim
|
557 | - | ||||||
|
Investment in
affiliates
|
(100 | ) | (1,794 | ) | ||||
|
Other, net
|
- | 462 | ||||||
|
Net cash used in investing
activities
|
(16,760 | ) | (25,740 | ) | ||||
|
Cash flows from financing
activities:
|
||||||||
|
Net payments under line of
credit
|
(35,000 | ) | (15,000 | ) | ||||
|
Borrowings under long-term
debt
|
- | 8,410 | ||||||
|
Payments on long-term
debt
|
(115 | ) | (809 | ) | ||||
|
Sale of capital stock under stock
option
|
||||||||
|
and employee purchase
plans
|
4,979 | 2,944 | ||||||
|
Acquisition of noncontrolling
interest
|
(732 | ) | (2,388 | ) | ||||
|
Purchase of treasury
stock
|
(10,009 | ) | (19,767 | ) | ||||
|
Excess tax benefits from
stock-based compensation
|
1,893 | 1,513 | ||||||
|
Cash dividends
paid
|
(14,828 | ) | (13,754 | ) | ||||
|
Net cash used in financing
activities
|
(53,812 | ) | (38,851 | ) | ||||
|
Net effect of exchange rate
changes on cash
|
(2,423 | ) | 4,380 | |||||
|
Net change in cash and cash
equivalents
|
27,947 | 16,139 | ||||||
|
Cash and cash equivalents,
beginning of period
|
59,277 | 40,715 | ||||||
|
Cash and cash equivalents, end of
period
|
$ | 87,224 | $ | 56,854 | ||||
|
Cash paid during the period
for:
|
||||||||
|
Interest
|
$ | 1,126 | $ | 1,930 | ||||
|
Income
taxes
|
$ | 37,058 | $ | 17,301 | ||||
|
2010
|
||||||||||||||||
|
Quarter
|
Quarter
|
Quarter
|
||||||||||||||
|
Ended
|
Ended
|
Ended
|
Nine
|
|||||||||||||
|
February 27
|
May 29
|
August 28
|
Months
|
|||||||||||||
|
Net sales by
segment:
|
||||||||||||||||
|
Engine/Mobile
Filtration
|
$ | 96,428 | $ | 113,434 | $ | 118,753 | $ | 328,615 | ||||||||
|
Industrial/Environmental
Filtration
|
102,027 | 117,566 | 119,589 | 339,182 | ||||||||||||
|
Packaging
|
16,676 | 26,869 | 24,428 | 67,973 | ||||||||||||
| $ | 215,131 | $ | 257,869 | $ | 262,770 | $ | 735,770 | |||||||||
|
Operating profit by
segment:
|
||||||||||||||||
|
Engine/Mobile
Filtration
|
$ | 17,862 | $ | 23,643 | $ | 25,937 | $ | 67,442 | ||||||||
|
Industrial/Environmental
Filtration
|
4,283 | 10,371 | 12,887 | 27,541 | ||||||||||||
|
Packaging
|
751 | 2,198 | 2,868 | 5,817 | ||||||||||||
| $ | 22,896 | $ | 36,212 | $ | 41,692 | $ | 100,800 | |||||||||
|
Operating margin by
segment:
|
||||||||||||||||
|
Engine/Mobile
Filtration
|
18.5 | % | 20.8 | % | 21.8 | % | 20.5 | % | ||||||||
|
Industrial/Environmental
Filtration
|
4.2 | % | 8.8 | % | 10.8 | % | 8.1 | % | ||||||||
|
Packaging
|
4.5 | % | 8.2 | % | 11.7 | % | 8.6 | % | ||||||||
| 10.6 | % | 14.0 | % | 15.9 | % | 13.7 | % | |||||||||
|
2009
|
||||||||||||||||
|
Quarter
|
Quarter
|
Quarter
|
||||||||||||||
|
Ended
|
Ended
|
Ended
|
Nine
|
|||||||||||||
|
February 28
|
May 30
|
August 29
|
Months
|
|||||||||||||
|
Net sales by
segment:
|
||||||||||||||||
|
Engine/Mobile
Filtration
|
$ | 85,380 | $ | 92,277 | $ | 96,445 | $ | 274,102 | ||||||||
|
Industrial/Environmental
Filtration
|
113,458 | 119,889 | 114,630 | 347,977 | ||||||||||||
|
Packaging
|
14,852 | 17,229 | 19,196 | 51,277 | ||||||||||||
| $ | 213,690 | $ | 229,395 | $ | 230,271 | $ | 673,356 | |||||||||
|
Operating profit by
segment:
|
||||||||||||||||
|
Engine/Mobile
Filtration
|
$ | 13,301 | $ | 18,457 | $ | 21,904 | $ | 53,662 | ||||||||
|
Industrial/Environmental
Filtration
|
663 | 5,864 | 7,944 | 14,471 | ||||||||||||
|
Packaging
|
(277 | ) | 909 | 2,232 | 2,864 | |||||||||||
| $ | 13,687 | $ | 25,230 | $ | 32,080 | $ | 70,997 | |||||||||
|
Operating margin by
segment:
|
||||||||||||||||
|
Engine/Mobile
Filtration
|
15.6 | % | 20.0 | % | 22.7 | % | 19.6 | % | ||||||||
|
Industrial/Environmental
Filtration
|
0.6 | % | 4.9 | % | 6.9 | % | 4.2 | % | ||||||||
|
Packaging
|
-1.9 | % | 5.3 | % | 11.6 | % | 5.6 | % | ||||||||
| 6.4 | % | 11.0 | % | 13.9 | % | 10.5 | % | |||||||||