-
Record Fourth Quarter Net Sales of $1,071.8 million on 7.6% Organic
Growth
-
Record Fourth Quarter Reported Earnings per Share from Continuing
Operations of $1.82, including $0.19 of Restructuring, Facility
Rationalization and Acquisition Related Costs, and $0.84 of estimated
positive direct and indirect impact due to the Tax Cuts and Jobs Act
-
Full Year Reported Earnings per Share from Continuing Operations of
$5.71, including $0.64 of Restructuring, Facility Rationalization and
Acquisition Related Cost and $0.82 of estimated positive direct and
indirect impact due to the Tax Cuts and Jobs Act
-
Generated full year operating cash flows of $458.7 million
-
Signed definitive agreement to sell Carlisle FoodService Products
for $750 million
SCOTTSDALE, Ariz.--(BUSINESS WIRE)--
Carlisle Companies Incorporated (NYSE:CSL) reported record fourth
quarter 2017 net sales of $1,071.8 million, a 20.0% increase from $893.5
million in the fourth quarter of 2016. Acquired net sales contributed a
total of 11.7% in the quarter. Organic net sales grew 7.6% (organic net
sales are defined as net sales excluding both sales from acquisitions
within the last twelve months and the impact of changes in foreign
exchange rates versus the U.S. Dollar). Foreign exchange had a positive
impact of 0.7%.
Fourth quarter 2017 adjusted diluted EPS improved due to the positive
direct and indirect impact of the Tax Cuts and Jobs Act. This
increase was offset by lower operating results related to lower sales
and margin in the Carlisle Interconnect Technologies (CIT) segment,
rising raw material costs in the Carlisle Construction Materials (CCM)
segment, and increased costs related to restructuring, facility
rationalization, and acquisition related costs at CCM, CIT, Carlisle
Fluid Technologies (CFT) and the Carlisle Brake & Friction (CBF)
segments. Partially offsetting the lower operating results were higher
net sales volume at CCM and CBF, acquired operating earnings at Carlisle
FoodService Products (CFS), and savings from the Carlisle Operating
System (COS).
(in millions, except per share amounts)
|
|
Q4 2017
|
|
Q4 2016
|
|
YTD 2017
|
|
YTD 2016
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
1,071.8
|
|
|
$
|
893.5
|
|
|
$
|
4,089.9
|
|
|
$
|
3,675.4
|
Operating income
|
|
$
|
104.0
|
|
|
$
|
114.7
|
|
|
$
|
505.7
|
|
|
$
|
438.1
|
Adjusted operating income (1)
|
|
$
|
104.0
|
|
|
$
|
114.7
|
|
|
$
|
505.7
|
|
|
$
|
579.6
|
Income from continuing operations, net of tax
|
|
$
|
115.1
|
|
|
$
|
76.5
|
|
|
$
|
365.3
|
|
|
$
|
250.8
|
Adjusted income from continuing operations, net of tax (1)
|
|
$
|
115.1
|
|
|
$
|
86.6
|
|
|
$
|
365.3
|
|
|
$
|
383.5
|
Diluted EPS from continuing operations
|
|
$
|
1.82
|
|
|
$
|
1.17
|
|
|
$
|
5.71
|
|
|
$
|
3.83
|
Adjusted diluted EPS from continuing operations (1)
|
|
$
|
1.82
|
|
|
$
|
1.32
|
|
|
$
|
5.71
|
|
|
$
|
5.86
|
Items affecting comparability after tax impact on EPS(2)
|
|
$
|
(0.65
|
)
|
|
$
|
0.16
|
|
|
$
|
(0.18
|
)
|
|
$
|
0.26
|
(1)
|
|
Adjusted to exclude goodwill and intangible asset impairment
charges totaling $141.5 million pre-tax, $132.7 million after-tax
or $2.03 per share for 2016 YTD period. See related Non-GAAP
Reconciliation in the financial exhibits.
|
(2)
|
|
See schedule of Items Affecting Comparability in the financial
exhibits.
|
Comment
D. Christian “Chris” Koch, President and Chief Executive Officer, said,
“As we close Carlisle's 100th year, we reflect one final time on a
century of innovation and growth; a century of continuous improvement;
and a century of outstanding shareholder returns. 2017 marked a year of
transition in portfolio realignment, rationalization/restructuring, and
a new strategic vision for Carlisle. As we embark on the next one
hundred years, our nearly 14,000 dedicated employees are committed to
achieving superior shareholder returns by driving above market organic
growth, operational excellence, continuous improvement, and deploying
capital through synergistic acquisitions to the portfolio.
2017 was another year of milestones. Our revenue surpassed $4 billion
for the first time, driven by a strong U.S. Commercial Roofing market,
off-highway vehicle markets recovering from market lows, and strategic
acquisitions. We further returned a record $360.5 million to
shareholders in the form of $92.1 million of dividends and $268.4
million of share repurchases. We successfully executed on our commitment
to deploy capital in support of our growth strategy as evidenced nearly
$1 billion deployed into acquisitions, a Carlisle record amount. These
acquisitions included San Jamar, Arbo, Drexel Metals, and Accella
Performance Materials ("Accella"), the largest acquisition in Carlisle's
history. Finally, we issued $1 billion of senior notes to optimize our
capital structure. This debt issue was the largest in Carlisle's history
and was favorably received by the capital markets.
With a recently increased $1 billion of availability on our credit
revolver, and with our strong cash generation, we expect to have ample
liquidity to make further investments in our businesses and continue to
return capital to our shareholders.
While we are still evaluating the long-term impact of the recent change
to U.S. tax policy, our fourth quarter 2017 results include $52.6
million of estimated positive direct and indirect impact due to the Tax
Cuts and Jobs Act, consisting of a benefit of remeasuring deferred
taxes of $90 million, one-time toll charges for foreign earnings of $32
million, and expense from the change in assertion related to
reinvestment of foreign earnings of $5 million.
The Carlisle Operating System (COS), based on lean sigma principles and
the cornerstone of Carlisle's culture of operational excellence,
continued to drive improvements throughout the organization in 2017.
Savings from COS were in excess of $50 million and were a significant
contributor to our solid operating income performance. As the next phase
of COS is deployed, we will move from a factory based system to a focus
on consistent application of COS in our business processes.
Carlisle Construction Materials (CCM) achieved record fourth
quarter organic net sales, reflecting strong U.S. non-residential
roofing markets. The year-over-year operating income decline was
primarily due to rising raw material costs and acquisition related
costs, partially offset by higher net sales volume and COS savings.
On November 1st, we completed the $670 million purchase of Accella, a
premier specialty polyurethane growth platform with approximately $430
million of annual net sales and expected synergies of over $30 million
by 2021. The acquisition of Accella is part of our well-established
strategy of providing customers with high quality, innovative solutions
for building envelope applications.
(in millions)
|
|
Three Months Ended December 31,
|
|
Acquisition Effect
|
|
Price / Volume Effect
|
|
Exchange Rate Effect
|
|
2017
|
|
2016
|
|
Change %
|
Net sales
|
|
$
|
618.7
|
|
|
$
|
488.2
|
|
|
26.7%
|
|
16.7%
|
|
9.5%
|
|
0.5%
|
Operating income
|
|
$
|
87.7
|
|
|
$
|
93.0
|
|
|
(5.7)%
|
|
|
|
|
|
|
Operating margin
|
|
14.2
|
%
|
|
19.0
|
%
|
|
|
|
|
|
|
|
|
Items affecting comparability
|
|
$
|
5.8
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
The outlook for commercial construction in the U.S. remains positive. In
2018, we expect CCM to achieve mid-single digit organic net sales
growth. Contributions from acquisitions will result in a mid-teens
segment sales increase. We expect CCM to continue operating with price
discipline in their markets.
Carlisle Interconnect Technologies (CIT) net sales in the fourth
quarter met our expectations. Year-over-year operating income decline
was primarily related to unfavorable product mix and continued facility
rationalization and plant restructuring costs.
(in millions)
|
|
Three Months Ended December 31,
|
|
Acquisition Effect
|
|
Price / Volume Effect
|
|
Exchange Rate Effect
|
|
2017
|
|
2016
|
|
Change %
|
Net sales
|
|
$
|
208.5
|
|
|
$
|
210.3
|
|
|
(0.9)%
|
|
0.5%
|
|
(1.6)%
|
|
0.2%
|
Operating income
|
|
$
|
21.9
|
|
|
$
|
25.9
|
|
|
(15.4)%
|
|
|
|
|
|
|
Operating margin
|
|
10.5
|
%
|
|
12.3
|
%
|
|
|
|
|
|
|
|
|
Items affecting comparability
|
|
$
|
3.9
|
|
|
$
|
10.4
|
|
|
|
|
|
|
|
|
|
In 2018, we expect CIT to achieve mid-single digit net sales growth,
with growth driven by In-Flight Connectivity, Medical, and Test &
Measurement products.
Carlisle FoodService Products (CFS) net sales and operating
income in the fourth quarter 2017 reflected growth related to the
January 2017 acquisition of San Jamar, which contributed $21.5 million
to net sales and $2.3 million to operating income. We expect the sale of
FoodService Products to close in the first quarter of 2018.
(in millions)
|
|
Three Months Ended December 31,
|
|
Acquisition Effect
|
|
Price / Volume Effect
|
|
Exchange Rate Effect
|
|
2017
|
|
2016
|
|
Change %
|
Net sales
|
|
$
|
81.3
|
|
|
$
|
63.3
|
|
|
28.4%
|
|
33.9%
|
|
(5.5)%
|
|
—%
|
Operating income
|
|
$
|
9.8
|
|
|
$
|
7.2
|
|
|
36.1%
|
|
|
|
|
|
|
Operating margin
|
|
12.1
|
%
|
|
11.4
|
%
|
|
|
|
|
|
|
|
|
Items affecting comparability
|
|
$
|
—
|
|
|
$
|
1.3
|
|
|
|
|
|
|
|
|
|
|
|
Carlisle Fluid Technologies (CFT) underwent a leadership change
and finished 2017 with three consecutive months of strong revenue
performance, reflecting growth in EMEA and APAC. Transportation, General
Industrial, and Automotive Refinish markets all grew. Accelerated
restructuring and facility rationalization costs, and continuation of
investments to position the business for future growth and margin
improvement contributed to Operating Margin decline.
(in millions)
|
|
Three Months Ended December 31,
|
|
Acquisition Effect
|
|
Price / Volume Effect
|
|
Exchange Rate Effect
|
|
2017
|
|
2016
|
|
Change %
|
Net sales
|
|
$
|
79.0
|
|
|
$
|
71.0
|
|
|
11.3%
|
|
—%
|
|
8.9%
|
|
2.4%
|
Operating income
|
|
$
|
3.7
|
|
|
$
|
9.3
|
|
|
(60.2)%
|
|
|
|
|
|
|
Operating margin
|
|
4.7
|
%
|
|
13.1
|
%
|
|
|
|
|
|
|
|
|
Items affecting comparability
|
|
$
|
3.5
|
|
|
$
|
0.4
|
|
|
|
|
|
|
|
|
|
In 2018, we expect CFT to achieve mid-single digit net sales growth,
with growth expected in General Industrial and Automotive Refinish
markets.
Carlisle Brake & Friction (CBF) continued the strong net
sales growth that began early in the second quarter, reflecting share
gains and growth in their key end markets of construction, agriculture,
and mining. The improvement in operating margin, driven by higher sales
volume, was negatively impacted by unfavorable mix, and costs related to
the Tulsa, Oklahoma plant consolidation.
(in millions)
|
|
Three Months Ended December 31,
|
|
Acquisition Effect
|
|
Price / Volume Effect
|
|
Exchange Rate Effect
|
|
2017
|
|
2016
|
|
Change %
|
Net sales
|
|
$
|
84.3
|
|
|
$
|
60.7
|
|
|
38.9%
|
|
—%
|
|
36.4%
|
|
2.5%
|
Operating income
|
|
$
|
(1.2
|
)
|
|
$
|
(3.0
|
)
|
|
60.0%
|
|
|
|
|
|
|
Operating margin
|
|
(1.4
|
)%
|
|
(4.9
|
)%
|
|
|
|
|
|
|
|
|
Items affecting comparability
|
|
$
|
2.1
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
In 2018, we expect CBF to continue to achieve low teens sales growth,
with growth expected in core markets of Agriculture, Mining, and
Construction.
Koch concluded by stating, “We are pleased with our significant
accomplishments and solid performance at Carlisle in 2017. As we roll
out our Vision 2025 strategic plan, we expect our core operating
philosophies will continue to drive increased value for Carlisle
shareholders. For 2018 on a continuing operations basis, we expect total
net sales growth in the mid-teens. We expect capital expenditures will
be approximately $135 to $160 million. We expect a positive impact from
tax reform in 2018, with an effective tax rate of approximately 25-27%.
We plan to actively pursue synergistic acquisitions and continue to
return cash to shareholders through dividends and share repurchases.
With COS continuing to gain momentum enterprise wide, we expect 2018
will be another year of record performance for Carlisle."
Cash Flow
Free cash flow (defined as cash provided by operating activities less
capital expenditures, and comprised of continuing and discontinued
operations) was $298.8 million in the 2017, a decrease of $123.6 million
versus the prior year. The decrease in free cash flow was primarily
attributable to a greater usage of cash for working capital to support
expected organic sales growth and higher capital expenditures versus the
prior year.
During 2017, we utilized net proceeds from our $1.0 billion bond
offering to repay all outstanding amounts on our revolving credit
facility, including borrowings used to fund the acquisition of Accella.
We redeployed our free cash flow to acquire San Jamar, Arbo, and Drexel
Metals, and to repurchase approximately 2.7 million shares of Carlisle
common stock.
As announced on February 6th, we have increased our share repurchase
program by an additional 5 million shares. This authorization is in
addition to approximately 2.1 million shares remaining, as of December
31, 2017, under the existing share repurchase authorization announced in
September 2016.
As of December 31, 2017, we had $379.6 million cash on hand and $1
billion of availability under our revolving credit facility.
Conference Call and Webcast
The Company will discuss fourth quarter 2017 results on a conference
call at 5:00 p.m. ET today. The call may be accessed live by going to
the Investor Relations section of the Carlisle website (http://www.carlisle.com/investor-relations/events-and-webcasts/default.aspx),
or the taped call may be listened to shortly following the live call at
the same website location. A PowerPoint presentation will accompany the
call and can be found on the Carlisle website as well.
Operating Income and Non-GAAP Measures
During the fourth quarter of 2017, the Company revised (1) the
Consolidated Statement of Earnings to include a subtotal of operating
income, with non-operating expense (income) reflected as a separate line
item below interest expense, net and (2) its segment measure of
performance to operating income (previously earnings before interest and
taxes). See our form 10-K to be filed for 2017 for further information
regarding this change.
All financial and percentage comparisons in the Company's fourth quarter
2017 reporting are made to the same quarter of the previous year, unless
otherwise stated. This press release also includes non-GAAP measures of
operational performance based on a comparison of fourth quarter 2017
GAAP amounts to 2016 selected financial results for Carlisle and the CBF
segment, with 2016 adjusted to exclude the previously announced
impairment charges. Refer to the financial exhibits for a reconciliation
to the reported GAAP amounts.
Forward-Looking Statements
This press release contains forward-looking statements within the
meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking
statements generally use words such as “expect,” “foresee,”
“anticipate,” “believe,” “project,” “should,” “estimate,” “will,”
“plans,” “forecast,” and similar expressions, and reflect our
expectations concerning the future. It is possible that our
future performance may differ materially from current expectations
expressed in these forward-looking statements, due to a variety of
factors such as: increasing price and product/service competition by
foreign and domestic competitors, including new entrants; technological
developments and changes; the ability to continue to introduce
competitive new products and services on a timely, cost-effective basis;
our mix of products/services; increases in raw material costs which
cannot be recovered in product pricing; domestic and foreign
governmental and public policy changes including environmental and
industry regulations; threats associated with and efforts to combat
terrorism; protection and validity of patent and other intellectual
property rights; the successful integration and identification of our
strategic acquisitions; the cyclical nature of our businesses; and the
outcome of pending and future litigation and governmental proceedings.
In addition, such statements could be affected by general industry and
market conditions and growth rates, the condition of the financial and
credit markets, and general domestic and international economic
conditions including interest rate and currency exchange rate
fluctuations. Further, any conflict in the international arena
may adversely affect general market conditions and our future
performance. We refer you to the documents we file from time to
time with the Securities and Exchange Commission, such as our reports on
Form 10-K, Form 10-Q and Form 8-K, for a discussion of these and other
risks and uncertainties that could cause our actual results to differ
materially from our current expectations and from the forward-looking
statements contained in this press release. We undertake no
obligation to update any forward-looking statement.
About Carlisle Companies Incorporated
Carlisle Companies Incorporated is a diversified, global portfolio of
niche brands and businesses with highly engineered and high margin
products. Carlisle is committed to generating superior shareholder
returns by combining a unique management style of decentralization,
entrepreneurial spirit, active M&A, and a balanced approach to capital
deployment, all with a culture of continuous improvement as embodied in
the Carlisle Operating System. Carlisle’s markets include: commercial
roofing, agriculture, mining, construction, aerospace, defense,
transportation, industrial, protective coating, and auto refinishing.
Carlisle’s worldwide team of employees generated $4.1 billion in net
sales in 2017. Learn more about Carlisle at www.carlisle.com.
Carlisle Companies Incorporated
Unaudited Condensed Consolidated Statements of Earnings
|
|
|
|
|
|
|
|
Three Months Ended December 31,
|
|
Year Ended December 31,
|
(in millions except share and per share amounts)
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
Net sales
|
|
$
|
1,071.8
|
|
|
$
|
893.5
|
|
|
$
|
4,089.9
|
|
|
$
|
3,675.4
|
|
|
|
|
|
|
|
|
|
|
Cost of goods sold
|
|
797.0
|
|
|
626.4
|
|
|
2,941.9
|
|
|
2,518.1
|
|
Selling and administrative expenses
|
|
155.9
|
|
|
140.8
|
|
|
589.4
|
|
|
532.0
|
|
Research and development expenses
|
|
14.7
|
|
|
12.5
|
|
|
54.9
|
|
|
48.1
|
|
Impairment charges
|
|
—
|
|
|
—
|
|
|
—
|
|
|
141.5
|
|
Other operating expense (income), net
|
|
0.2
|
|
|
(0.9
|
)
|
|
(2.0
|
)
|
|
(2.4
|
)
|
Operating income
|
|
104.0
|
|
|
114.7
|
|
|
505.7
|
|
|
438.1
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net
|
|
12.1
|
|
|
6.5
|
|
|
33.5
|
|
|
30.6
|
|
Other non-operating expense (income), net
|
|
0.7
|
|
|
(0.5
|
)
|
|
4.0
|
|
|
(3.0
|
)
|
Income from continuing operations before income taxes
|
|
91.2
|
|
|
108.7
|
|
|
468.2
|
|
|
410.5
|
|
|
|
|
|
|
|
|
|
|
(Benefit from) provision for income taxes
|
|
(23.9
|
)
|
|
32.2
|
|
|
102.9
|
|
|
159.7
|
|
Income from continuing operations
|
|
115.1
|
|
|
76.5
|
|
|
365.3
|
|
|
250.8
|
|
|
|
|
|
|
|
|
|
|
Discontinued operations:
|
|
|
|
|
|
|
|
|
(Loss) income before income taxes
|
|
—
|
|
|
(0.4
|
)
|
|
0.3
|
|
|
(1.1
|
)
|
Income tax (benefit) expense
|
|
—
|
|
|
(0.1
|
)
|
|
0.1
|
|
|
(0.4
|
)
|
(Loss) income from discontinued operations
|
|
—
|
|
|
(0.3
|
)
|
|
0.2
|
|
|
(0.7
|
)
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
115.1
|
|
|
$
|
76.2
|
|
|
$
|
365.5
|
|
|
$
|
250.1
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share attributable to common shares:
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
$
|
1.84
|
|
|
$
|
1.18
|
|
|
$
|
5.75
|
|
|
$
|
3.87
|
|
Loss from discontinued operations
|
|
—
|
|
|
(0.01
|
)
|
|
—
|
|
|
(0.01
|
)
|
Basic earnings per share
|
|
$
|
1.84
|
|
|
$
|
1.17
|
|
|
$
|
5.75
|
|
|
$
|
3.86
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share attributable to common shares:
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
$
|
1.82
|
|
|
$
|
1.17
|
|
|
$
|
5.71
|
|
|
$
|
3.83
|
|
Loss from discontinued operations
|
|
—
|
|
|
(0.01
|
)
|
|
—
|
|
|
(0.01
|
)
|
Diluted earnings per share
|
|
$
|
1.82
|
|
|
$
|
1.16
|
|
|
$
|
5.71
|
|
|
$
|
3.82
|
|
|
|
|
|
|
|
|
|
|
Average shares outstanding (in thousands):
|
|
|
|
|
|
|
|
|
Basic
|
|
61,798
|
|
|
64,285
|
|
|
63,073
|
|
|
64,226
|
|
Diluted
|
|
62,302
|
|
|
64,873
|
|
|
63,551
|
|
|
64,883
|
|
|
|
|
|
|
|
|
|
|
Dividends declared and paid per share
|
|
$
|
0.37
|
|
|
$
|
0.35
|
|
|
$
|
1.44
|
|
|
$
|
1.30
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Basic and diluted EPS calculated based on
"two-class" method of computing earnings per share using the
following income attributable to common shareholders:
|
Income from continuing operations
|
|
$
|
114.0
|
|
|
$
|
75.8
|
|
|
$
|
362.2
|
|
|
$
|
248.6
|
|
Net income
|
|
$
|
114.0
|
|
|
$
|
75.6
|
|
|
$
|
362.4
|
|
|
$
|
248.0
|
|
Carlisle Companies Incorporated
Unaudited Segment Information
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31,
|
|
Increase (Decrease)
|
|
Year Ended December 31,
|
|
Increase (Decrease)
|
(in millions, except percentages)
|
|
2017
|
|
2016
|
|
Amount
|
|
Percent
|
|
2017
|
|
2016
|
|
Amount
|
|
Percent
|
Net Sales
|
|
Carlisle Construction Materials
|
|
$
|
618.7
|
|
|
$
|
488.2
|
|
|
$
|
130.5
|
|
|
26.7
|
%
|
|
$
|
2,336.2
|
|
|
$
|
2,052.6
|
|
|
$
|
283.6
|
|
|
13.8
|
%
|
Carlisle Interconnect Technologies
|
|
208.5
|
|
|
210.3
|
|
|
(1.8
|
)
|
|
(0.9
|
)
|
|
815.3
|
|
|
834.6
|
|
|
(19.3
|
)
|
|
(2.3
|
)
|
Carlisle FoodService Products
|
|
81.3
|
|
|
63.3
|
|
|
18.0
|
|
|
28.4
|
|
|
339.1
|
|
|
250.2
|
|
|
88.9
|
|
|
35.5
|
|
Carlisle Fluid Technologies
|
|
79.0
|
|
|
71.0
|
|
|
8.0
|
|
|
11.3
|
|
|
281.4
|
|
|
269.4
|
|
|
12.0
|
|
|
4.5
|
|
Carlisle Brake & Friction
|
|
84.3
|
|
|
60.7
|
|
|
23.6
|
|
|
38.9
|
|
|
317.9
|
|
|
268.6
|
|
|
49.3
|
|
|
18.4
|
|
Total
|
|
$
|
1,071.8
|
|
|
$
|
893.5
|
|
|
$
|
178.3
|
|
|
20.0
|
|
|
$
|
4,089.9
|
|
|
$
|
3,675.4
|
|
|
$
|
414.5
|
|
|
11.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income (Loss)
|
|
Carlisle Construction Materials
|
|
$
|
87.7
|
|
|
$
|
93.0
|
|
|
$
|
(5.3
|
)
|
|
(5.7
|
)%
|
|
$
|
421.9
|
|
|
$
|
430.3
|
|
|
$
|
(8.4
|
)
|
|
(2.0
|
)%
|
Carlisle Interconnect Technologies
|
|
21.9
|
|
|
25.9
|
|
|
(4.0
|
)
|
|
(15.4
|
)
|
|
89.5
|
|
|
143.9
|
|
|
$
|
(54.4
|
)
|
|
(37.8
|
)
|
Carlisle FoodService Products
|
|
9.8
|
|
|
7.2
|
|
|
2.6
|
|
|
36.1
|
|
|
39.5
|
|
|
31.5
|
|
|
$
|
8.0
|
|
|
25.4
|
|
Carlisle Fluid Technologies
|
|
3.7
|
|
|
9.3
|
|
|
(5.6
|
)
|
|
(60.2
|
)
|
|
16.1
|
|
|
31.2
|
|
|
$
|
(15.1
|
)
|
|
(48.4
|
)
|
Carlisle Brake & Friction
|
|
(1.2
|
)
|
|
(3.0
|
)
|
|
1.8
|
|
|
60.0
|
|
|
2.6
|
|
|
(135.9
|
)
|
|
$
|
138.5
|
|
|
101.9
|
|
Corporate
|
|
(17.9
|
)
|
|
(17.7
|
)
|
|
(0.2
|
)
|
|
1.1
|
|
|
(63.9
|
)
|
|
(62.9
|
)
|
|
$
|
(1.0
|
)
|
|
1.6
|
|
Total
|
|
$
|
104.0
|
|
|
$
|
114.7
|
|
|
$
|
(10.7
|
)
|
|
(9.3
|
)
|
|
$
|
505.7
|
|
|
$
|
438.1
|
|
|
$
|
67.6
|
|
|
15.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Margins
|
|
Carlisle Construction Materials
|
|
14.2
|
%
|
|
19.0
|
%
|
|
|
|
|
|
18.1
|
%
|
|
21.0
|
%
|
|
|
|
|
Carlisle Interconnect Technologies
|
|
10.5
|
|
|
12.3
|
|
|
|
|
|
|
11.0
|
|
|
17.2
|
|
|
|
|
|
Carlisle FoodService Products
|
|
12.1
|
|
|
11.4
|
|
|
|
|
|
|
11.6
|
|
|
12.6
|
|
|
|
|
|
Carlisle Fluid Technologies
|
|
4.7
|
|
|
13.1
|
|
|
|
|
|
|
5.7
|
|
|
11.6
|
|
|
|
|
|
Carlisle Brake & Friction
|
|
(1.4
|
)
|
|
(4.9
|
)
|
|
|
|
|
|
0.8
|
|
|
(50.6
|
)
|
|
|
|
|
Total
|
|
9.7
|
|
|
12.8
|
|
|
|
|
|
|
12.4
|
|
|
11.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Operating Income (Loss) (1)
|
|
Carlisle Construction Materials
|
|
$
|
87.7
|
|
|
$
|
93.0
|
|
|
|
|
|
|
$
|
421.9
|
|
|
$
|
430.3
|
|
|
|
|
|
Carlisle Interconnect Technologies
|
|
21.9
|
|
|
25.9
|
|
|
|
|
|
|
89.5
|
|
|
143.9
|
|
|
|
|
|
Carlisle FoodService Products
|
|
9.8
|
|
|
7.2
|
|
|
|
|
|
|
39.5
|
|
|
31.5
|
|
|
|
|
|
Carlisle Fluid Technologies
|
|
3.7
|
|
|
9.3
|
|
|
|
|
|
|
16.1
|
|
|
31.2
|
|
|
|
|
|
Carlisle Brake & Friction
|
|
(1.2
|
)
|
|
(3.0
|
)
|
|
|
|
|
|
2.6
|
|
|
5.6
|
|
|
|
|
|
Corporate
|
|
(17.9
|
)
|
|
(17.7
|
)
|
|
|
|
|
|
(63.9
|
)
|
|
(62.9
|
)
|
|
|
|
|
Total
|
|
$
|
104.0
|
|
|
$
|
114.7
|
|
|
|
|
|
|
$
|
505.7
|
|
|
$
|
579.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Operating Margins (1)
|
|
Carlisle Construction Materials
|
|
14.2
|
%
|
|
19.0
|
%
|
|
|
|
|
|
18.1
|
%
|
|
21.0
|
%
|
|
|
|
|
Carlisle Interconnect Technologies
|
|
10.5
|
|
|
12.3
|
|
|
|
|
|
|
11.0
|
|
|
17.2
|
|
|
|
|
|
Carlisle FoodService Products
|
|
12.1
|
|
|
11.4
|
|
|
|
|
|
|
11.6
|
|
|
12.6
|
|
|
|
|
|
Carlisle Fluid Technologies
|
|
4.7
|
|
|
13.1
|
|
|
|
|
|
|
5.7
|
|
|
11.6
|
|
|
|
|
|
Carlisle Brake & Friction
|
|
(1.4
|
)
|
|
(4.9
|
)
|
|
|
|
|
|
0.8
|
|
|
2.1
|
|
|
|
|
|
Total
|
|
9.7
|
|
|
12.8
|
|
|
|
|
|
|
12.4
|
|
|
15.8
|
|
|
|
|
|
(1)
|
|
See related Non-GAAP Reconciliation in the financial exhibits.
|
Carlisle Companies Incorporated
Unaudited Items Affecting
Comparability Information
Items affecting comparability include costs, and losses or gains related
to, among other things, growth and profitability improvement initiatives
and other events outside of core business operations (such as asset
impairments, exit and disposal and facility rationalization charges,
costs of and related to acquisitions, gains and losses from and costs
related to divestitures, and discrete tax items). Because these items
affect the Carlisle's, or any particular operating segment's, financial
condition or results in a specific period in which they are recognized,
we believe it is appropriate to present the total of these items to
provide information regarding the comparability of results of operations
period to period.
|
|
Three Months Ended December 31,
|
|
Year Ended December 31,
|
(in millions, except per share amounts)
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
Impact to Operating Income
|
|
Exit and disposal costs
|
|
$
|
7.0
|
|
|
$
|
10.0
|
|
|
$
|
26.8
|
|
|
$
|
15.5
|
|
Other facility rationalization costs
|
|
2.5
|
|
|
1.2
|
|
|
9.7
|
|
|
3.7
|
|
Acquisition related costs:
|
|
|
|
|
|
|
|
|
Inventory step-up amortization
|
|
5.4
|
|
|
0.8
|
|
|
11.5
|
|
|
2.0
|
|
Other acquisition costs
|
|
0.7
|
|
|
2.7
|
|
|
3.8
|
|
|
4.2
|
|
Gains from divestitures
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(0.3
|
)
|
Total items affecting comparability
|
|
$
|
15.6
|
|
|
$
|
14.7
|
|
|
$
|
51.8
|
|
|
$
|
25.1
|
|
|
|
|
|
|
|
|
|
|
Impact to EPS (1)
|
|
Exit and disposal costs
|
|
$
|
0.08
|
|
|
$
|
0.10
|
|
|
$
|
0.29
|
|
|
$
|
0.16
|
|
Other facility rationalization costs
|
|
0.03
|
|
|
0.02
|
|
|
0.11
|
|
|
0.05
|
|
Acquisition related costs:
|
|
|
|
|
|
|
|
|
Inventory step-up amortization
|
|
0.05
|
|
|
0.01
|
|
|
0.11
|
|
|
0.02
|
|
Other acquisition costs
|
|
0.02
|
|
|
0.03
|
|
|
0.05
|
|
|
0.04
|
|
Indemnification losses
|
|
—
|
|
|
—
|
|
|
0.07
|
|
|
—
|
|
Losses (gains) from divestitures
|
|
0.01
|
|
|
—
|
|
|
0.01
|
|
|
(0.01
|
)
|
Tax reform (benefit)
|
|
(0.84
|
)
|
|
—
|
|
|
(0.82
|
)
|
|
—
|
|
Total items affecting comparability
|
|
$
|
(0.65
|
)
|
|
$
|
0.16
|
|
|
$
|
(0.18
|
)
|
|
$
|
0.26
|
|
|
|
|
|
|
|
|
|
|
Impact to Operating Income
|
|
Carlisle Construction Materials
|
|
$
|
5.8
|
|
|
$
|
—
|
|
|
$
|
9.5
|
|
|
$
|
—
|
|
Carlisle Interconnect Technologies
|
|
3.9
|
|
|
10.4
|
|
|
18.0
|
|
|
14.9
|
|
Carlisle FoodService Products
|
|
—
|
|
|
1.3
|
|
|
4.1
|
|
|
1.3
|
|
Carlisle Fluid Technologies
|
|
3.5
|
|
|
0.4
|
|
|
12.6
|
|
|
4.2
|
|
Carlisle Brake & Friction
|
|
2.1
|
|
|
—
|
|
|
5.1
|
|
|
—
|
|
Corporate
|
|
0.3
|
|
|
2.6
|
|
|
2.5
|
|
|
4.7
|
|
Total items affecting comparability
|
|
$
|
15.6
|
|
|
$
|
14.7
|
|
|
$
|
51.8
|
|
|
$
|
25.1
|
|
|
|
|
|
|
|
|
|
|
Impact to EPS (1)
|
|
Carlisle Construction Materials
|
|
$
|
0.07
|
|
|
$
|
—
|
|
|
$
|
0.11
|
|
|
$
|
—
|
|
Carlisle Interconnect Technologies
|
|
0.06
|
|
|
0.12
|
|
|
0.22
|
|
|
0.17
|
|
Carlisle FoodService Products
|
|
—
|
|
|
0.01
|
|
|
0.04
|
|
|
0.01
|
|
Carlisle Fluid Technologies
|
|
0.04
|
|
|
—
|
|
|
0.13
|
|
|
0.04
|
|
Carlisle Brake & Friction
|
|
0.02
|
|
|
—
|
|
|
0.05
|
|
|
—
|
|
Corporate
|
|
(0.84
|
)
|
|
0.03
|
|
|
(0.73
|
)
|
|
0.04
|
|
Total items affecting comparability
|
|
$
|
(0.65
|
)
|
|
$
|
0.16
|
|
|
$
|
(0.18
|
)
|
|
$
|
0.26
|
|
(1)
|
|
Tax effect is based on the rate of the jurisdiction where the
expense is deductible or income is taxable.
|
Carlisle Companies Incorporated
Unaudited Condensed Consolidated Statements of Cash Flows
|
|
|
|
|
|
For the Years Ended December 31,
|
(in millions)
|
|
2017
|
|
2016
|
|
|
|
|
|
Net cash provided by operating activities
|
|
$
|
458.7
|
|
|
$
|
531.2
|
|
|
|
|
|
|
Investing activities:
|
|
|
|
|
Acquisitions, net of cash acquired
|
|
(934.3
|
)
|
|
(185.5
|
)
|
Capital expenditures
|
|
(159.9
|
)
|
|
(108.8
|
)
|
Other investing activities, net
|
|
(0.1
|
)
|
|
0.9
|
|
Net cash used in investing activities
|
|
(1,094.3
|
)
|
|
(293.4
|
)
|
|
|
|
|
|
Financing activities:
|
|
|
|
|
Proceeds from revolving credit facility
|
|
1,189.0
|
|
|
—
|
|
Repayments of revolving credit facility
|
|
(1,189.0
|
)
|
|
—
|
|
Proceeds from notes
|
|
997.2
|
|
|
—
|
|
Repayments of notes
|
|
—
|
|
|
(150.0
|
)
|
Repurchase of common stock
|
|
(268.4
|
)
|
|
(75.0
|
)
|
Dividends paid
|
|
(92.1
|
)
|
|
(84.5
|
)
|
Financing costs
|
|
(8.3
|
)
|
|
—
|
|
Proceeds from exercise of stock options, net of taxes paid
|
|
8.4
|
|
|
53.1
|
|
Withholding tax paid related to stock-based compensation
|
|
(9.6
|
)
|
|
(4.7
|
)
|
Net cash used in financing activities
|
|
627.2
|
|
|
(261.1
|
)
|
|
|
|
|
|
Effect of foreign currency exchange rate changes on cash and cash equivalents
|
|
2.7
|
|
|
(2.1
|
)
|
|
|
|
|
|
Change in cash and cash equivalents
|
|
(5.7
|
)
|
|
(25.4
|
)
|
Cash and cash equivalents:
|
|
|
|
|
Beginning of period
|
|
385.3
|
|
|
410.7
|
|
End of period
|
|
$
|
379.6
|
|
|
$
|
385.3
|
|
|
|
|
|
|
|
|
|
|
Carlisle Companies Incorporated
Selected Consolidated Balance Sheet Data
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
December 31, 2017
|
|
December 31, 2016
|
Cash and cash equivalents
|
|
$
|
379.6
|
|
|
$
|
385.3
|
|
Long-term debt
|
|
1,586.2
|
|
|
596.4
|
|
Total shareholders' equity
|
|
2,528.3
|
|
|
2,466.9
|
|
Carlisle Companies Incorporated
GAAP to Non-GAAP Reconciliation
|
|
|
|
Three Months Ended December 31, 2016
|
|
Carlisle Companies Incorporated
|
|
Carlisle Brake & Friction
|
(in millions, except percentages and per share
amounts)
|
Operating Income
|
|
Operating Income Margin
|
|
Income Tax Impact
|
|
Income from Continuing Operations
|
|
Diluted Earnings per Share from Cont.
Ops.
|
|
Operating Income
|
|
Operating Income Margin
|
As Reported
|
$
|
114.7
|
|
|
12.8
|
%
|
|
$
|
32.2
|
|
|
$
|
76.5
|
|
|
$
|
1.17
|
|
|
$
|
(3.0
|
)
|
|
(4.9
|
)%
|
Impairment charges
|
—
|
|
|
—
|
|
|
(10.1
|
)
|
(1)
|
10.1
|
|
|
0.15
|
|
|
—
|
|
|
—
|
|
Excluding goodwill and intangible Impairments
|
$
|
114.7
|
|
|
12.8
|
%
|
|
$
|
22.1
|
|
|
$
|
86.6
|
|
|
$
|
1.32
|
|
|
$
|
(3.0
|
)
|
|
(4.9
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2016
|
|
Carlisle Companies Incorporated
|
|
Carlisle Brake & Friction
|
(in millions, except percentages and per share
amounts)
|
Operating Income
|
|
Operating Income Margin
|
|
Income Tax Impact
|
|
Income from Continuing Operations
|
|
Diluted Earnings per Share from Cont.
Ops.
|
|
Operating Income
|
|
Operating Income Margin
|
As Reported
|
$
|
438.1
|
|
|
11.9
|
%
|
|
$
|
159.7
|
|
|
$
|
250.8
|
|
|
$
|
3.83
|
|
|
$
|
(135.9
|
)
|
|
(50.6
|
)%
|
Impairment charges
|
141.5
|
|
|
3.9
|
|
|
8.8
|
|
(1)
|
132.7
|
|
|
2.03
|
|
|
141.5
|
|
|
52.7
|
|
Excluding goodwill and intangible Impairments
|
$
|
579.6
|
|
|
15.8
|
%
|
|
$
|
168.5
|
|
|
$
|
383.5
|
|
|
$
|
5.86
|
|
|
$
|
5.6
|
|
|
2.1
|
%
|
(1)
|
|
The reconciling item related to income tax expense for the full year
2016 reflects the tax benefit of the impairment charges, with the
fourth quarter reconciling item reflecting the difference between
the full year tax benefit of $8.8 million and the first nine months
of $18.9 million, resulting in tax expense of $10.1 million in the
fourth quarter of 2016.
|
This selected Non-GAAP financial information for the fourth quarter and
full year 2016 are presented to exclude the impairment charges at
Carlisle Brake & Friction. Management believes adjusted results provide
meaningful supplemental information about the ongoing operational
performance and fundamentals of the underlying business and present a
useful comparison between current results and results in prior operating
periods. Management also uses the non-GAAP financial measures in making
financial, operating and planning decisions and in evaluating the
Company’s performance.

View source version on businesswire.com: http://www.businesswire.com/news/home/20180208006372/en/
Source: Carlisle Companies Incorporated