Delaware | 001-04534 | 23-1274455 | ||
(State or Other Jurisdiction of Incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
7201 Hamilton Boulevard, Allentown, Pennsylvania | 18195-1501 | |
(Address of Principal Executive Offices) | (Zip Code) |
¨ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |
¨ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |
¨ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |
¨ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Emerging growth company | ¨ |
Exhibit No. | Description | |
99.1 |
Air Products and Chemicals, Inc. | ||
(Registrant) | ||
Date: 24 April 2019 | By: | /s/ M. Scott Crocco |
M. Scott Crocco | ||
Executive Vice President and Chief Financial Officer |
News Release | |
• | GAAP EPS of $1.90, up one percent; GAAP net income of $421 million |
• | Adjusted EPS of $1.92*, up 12 percent; adjusted EPS up 17 percent on a constant currency basis |
• | Record adjusted EBITDA margin of 37.7 percent*, up 340 basis points |
• | Increasing fiscal 2019 full-year adjusted EPS guidance to a range of $8.15 to $8.30* per share, up 10 percent* over prior year at midpoint; fiscal 2019 third quarter adjusted EPS guidance of $2.10 to $2.15 per share*, up eight to 10 percent* over fiscal 2018 third quarter |
• | Increasing expected fiscal year 2019 capital spending to a range of $2.4 to $2.5 billion |
• | Industrial Gases – Americas sales of $992 million increased nine percent over the prior year. Volumes increased five percent and pricing and higher energy pass-through each contributed three percent, partially offset by two percent unfavorable currency. Adjusted EBITDA of $398 million increased 10 percent over the prior year, primarily driven by higher volumes and pricing. Adjusted EBITDA margin of 40.2 percent increased 60 basis points from the prior year; excluding the impact of higher energy pass-through, adjusted EBITDA margin increased 150 basis points. |
• | Industrial Gases – EMEA sales of $494 million decreased 12 percent from prior year. Strong pricing contributed three percent, volumes were stable, and higher energy pass-through added one percent. These results were offset by seven percent unfavorable currency and a nine percent decrease from the India contract modification. Adjusted EBITDA of $182 million increased two percent over the prior year; on a constant currency basis, adjusted EBITDA increased nine percent. Adjusted EBITDA margin of 36.8 percent increased 500 basis points over the prior year; excluding the impact of the India contract modification, adjusted EBITDA margin was up approximately 200 basis points. |
• | Industrial Gases – Asia sales of $625 million increased 12 percent over the prior year. Volumes increased 12 percent, driven primarily by new projects including the Lu'An project; pricing increased five percent; and currency was negative five percent. Adjusted EBITDA of $298 million increased 32 percent, and record adjusted EBITDA margin of 47.7 percent was up 700 basis points over the prior year on strong volumes and pricing. |
Continuing Operations | |||||||||||||||||
Three Months Ended 31 March | |||||||||||||||||
Q2 2019 vs. Q2 2018 | Operating Income | Operating Margin(A) | Equity Affiliates' Income | Income Tax Provision | Net Income | Diluted EPS | |||||||||||
2019 GAAP | $516.5 | 23.6 | % | $46.2 | $107.5 | $421.3 | $1.90 | ||||||||||
2018 GAAP | 455.4 | 21.1 | % | 43.7 | 56.2 | 416.4 | 1.89 | ||||||||||
Change GAAP | $61.1 | 250 | bp | $2.5 | $51.3 | $4.9 | $.01 | ||||||||||
% Change GAAP | 13 | % | 6 | % | 91 | % | 1 | % | 1 | % | |||||||
2019 GAAP | $516.5 | 23.6 | % | $46.2 | $107.5 | $421.3 | $1.90 | ||||||||||
Pension settlement loss(B) | — | — | % | — | 1.2 | 3.8 | .02 | ||||||||||
2019 Non-GAAP Measure | $516.5 | 23.6 | % | $46.2 | $108.7 | $425.1 | $1.92 | ||||||||||
2018 GAAP | $455.4 | 21.1 | % | $43.7 | $56.2 | $416.4 | $1.89 | ||||||||||
Tax restructuring | — | — | % | — | 38.8 | (38.8 | ) | (.18 | ) | ||||||||
2018 Non-GAAP Measure | $455.4 | 21.1 | % | $43.7 | $95.0 | $377.6 | $1.71 | ||||||||||
Change Non-GAAP Measure | $61.1 | 250 | bp | $2.5 | $13.7 | $47.5 | $.21 | ||||||||||
% Change Non-GAAP Measure | 13 | % | 6 | % | 14 | % | 13 | % | 12 | % |
Three Months Ended | |||||||||||
31 March | |||||||||||
2019 | 2018 | Change | % Change | ||||||||
GAAP Diluted EPS | $1.90 | $1.89 | |||||||||
Pension settlement loss | .02 | — | |||||||||
Tax restructuring | — | (.18 | ) | ||||||||
Adjusted Diluted EPS | $1.92 | $1.71 | $.21 | 12 | % | ||||||
Currency adjustment | .08 | ||||||||||
Adjusted Diluted EPS – constant currency basis | $2.00 | $1.71 | $.29 | 17 | % |
Continuing Operations | |||||||||||||||||
Six Months Ended 31 March | |||||||||||||||||
2019 vs. 2018 | Operating Income | Operating Margin(A) | Equity Affiliates' Income | Income Tax Provision | Net Income | Diluted EPS | |||||||||||
2019 GAAP | $971.5 | 22.0 | % | $99.1 | $239.6 | $768.8 | $3.48 | ||||||||||
2018 GAAP | 916.1 | 21.0 | % | 57.5 | 348.0 | 572.0 | 2.59 | ||||||||||
Change GAAP | $55.4 | 100 | bp | $41.6 | ($108.4 | ) | $196.8 | $.89 | |||||||||
% Change GAAP | 6 | % | 72 | % | (31 | )% | 34 | % | 34 | % | |||||||
2019 GAAP | $971.5 | 22.0 | % | $99.1 | $239.6 | $768.8 | $3.48 | ||||||||||
Facility closure | 29.0 | .7 | % | — | 6.9 | 22.1 | .10 | ||||||||||
Pension settlement loss(B) | — | — | % | — | 1.2 | 3.8 | .02 | ||||||||||
Tax reform repatriation | — | — | % | — | 15.6 | (15.6 | ) | (.07 | ) | ||||||||
Tax reform adjustment related to deemed foreign dividends | — | — | % | — | (56.2 | ) | 56.2 | .25 | |||||||||
2019 Non-GAAP Measure | $1,000.5 | 22.7 | % | $99.1 | $207.1 | $835.3 | $3.78 | ||||||||||
2018 GAAP | $916.1 | 21.0 | % | $57.5 | $348.0 | $572.0 | $2.59 | ||||||||||
Tax reform repatriation | — | — | % | 32.5 | (420.5 | ) | 453.0 | 2.06 | |||||||||
Tax reform rate change and other | — | — | % | — | 214.0 | (214.0 | ) | (.97 | ) | ||||||||
Tax restructuring | — | — | % | — | 38.8 | (38.8 | ) | (.18 | ) | ||||||||
2018 Non-GAAP Measure | $916.1 | 21.0 | % | $90.0 | $180.3 | $772.2 | $3.50 | ||||||||||
Change Non-GAAP Measure | $84.4 | 170 | bp | $9.1 | $26.8 | $63.1 | $.28 | ||||||||||
% Change Non-GAAP Measure | 9 | % | 10 | % | 15 | % | 8 | % | 8 | % |
(A) | Operating margin is calculated by dividing operating income by sales. |
(B) | Reflected on the consolidated income statements within "Other non-operating income (expense), net." Fiscal year 2019 includes a before-tax impact of $5.0 for the three and six months ended 31 March 2019. Refer to Note 1, Pension Settlement Loss, to the consolidated financial statements for additional information. |
Three Months Ended | Six Months Ended | |||||||||||
31 March | 31 March | |||||||||||
Operating Income | 2019 | 2018 | 2019 | 2018 | ||||||||
Consolidated total | $516.5 | $455.4 | $971.5 | $916.1 | ||||||||
Facility closure | — | — | 29.0 | — | ||||||||
Segment total | $516.5 | $455.4 | $1,000.5 | $916.1 |
Three Months Ended | Six Months Ended | |||||||||||
31 March | 31 March | |||||||||||
Equity Affiliates' Income | 2019 | 2018 | 2019 | 2018 | ||||||||
Consolidated total | $46.2 | $43.7 | $99.1 | $57.5 | ||||||||
Tax reform repatriation - equity method investment | — | — | — | 32.5 | ||||||||
Segment total | $46.2 | $43.7 | $99.1 | $90.0 |
2019 | Q1 | Q2 | Q3 | Q4 | Q2 YTD Total | |||||||||||||||
Income From Continuing Operations(A) | $357.0 | $433.5 | $790.5 | |||||||||||||||||
Add: Facility closure | 29.0 | — | 29.0 | |||||||||||||||||
Add: Interest expense | 37.3 | 35.4 | 72.7 | |||||||||||||||||
Less: Other non-operating income (expense), net | 18.5 | 13.7 | 32.2 | |||||||||||||||||
Add: Income tax provision | 132.1 | 107.5 | 239.6 | |||||||||||||||||
Add: Depreciation and amortization | 258.0 | 262.1 | 520.1 | |||||||||||||||||
Adjusted EBITDA | $794.9 | $824.8 | $1,619.7 | |||||||||||||||||
2018 | Q1 | Q2 | Q3 | Q4 | Q2 YTD Total | |||||||||||||||
Income From Continuing Operations(A) | $162.7 | $423.6 | $444.7 | $459.7 | $586.3 | |||||||||||||||
Less: Change in inventory valuation method | — | — | — | 24.1 | — | |||||||||||||||
Add: Interest expense | 29.8 | 30.4 | 34.9 | 35.4 | 60.2 | |||||||||||||||
Less: Other non-operating income (expense), net | 9.8 | 11.1 | 12.8 | (28.6 | ) | 20.9 | ||||||||||||||
Add: Income tax provision | 291.8 | 56.2 | 107.1 | 69.2 | 348.0 | |||||||||||||||
Add: Depreciation and amortization | 227.9 | 240.0 | 245.6 | 257.2 | 467.9 | |||||||||||||||
Add: Tax reform repatriation - equity method investment | 32.5 | — | — | (4.0 | ) | 32.5 | ||||||||||||||
Adjusted EBITDA | $734.9 | $739.1 | $819.5 | $822.0 | $1,474.0 |
(A) | Includes net income attributable to noncontrolling interests. |
2019 vs. 2018 | Q1 | Q2 | Q2 YTD Total | |||||||||||||
Change GAAP | ||||||||||||||||
Income from continuing operations change | $194.3 | $9.9 | $204.2 | |||||||||||||
Income from continuing operations % change | 119 | % | 2 | % | 35 | % | ||||||||||
Change Non-GAAP | ||||||||||||||||
Adjusted EBITDA change | $60.0 | $85.7 | $145.7 | |||||||||||||
Adjusted EBITDA % change | 8 | % | 12 | % | 10 | % |
Industrial Gases– Americas | Industrial Gases– EMEA | Industrial Gases– Asia | Industrial Gases– Global | Corporate and other | Segment Total | |||||||||||||
GAAP MEASURE | ||||||||||||||||||
Three Months Ended 31 March 2019 | ||||||||||||||||||
Operating income (loss) | $255.6 | $122.5 | $199.7 | ($12.2 | ) | ($49.1 | ) | $516.5 | ||||||||||
Operating margin | 25.8 | % | 24.8 | % | 31.9 | % | 23.6 | % | ||||||||||
Three Months Ended 31 March 2018 | ||||||||||||||||||
Operating income (loss) | $222.3 | $116.7 | $148.7 | $12.1 | ($44.4 | ) | $455.4 | |||||||||||
Operating margin | 24.3 | % | 20.8 | % | 26.7 | % | 21.1 | % | ||||||||||
Operating income (loss) change | $33.3 | $5.8 | $51.0 | ($24.3 | ) | ($4.7 | ) | $61.1 | ||||||||||
Operating income (loss) % change | 15 | % | 5 | % | 34 | % | (201 | )% | (11 | )% | 13 | % | ||||||
Operating margin change | 150 | bp | 400 | bp | 520 | bp | 250 | bp | ||||||||||
NON-GAAP MEASURE | ||||||||||||||||||
Three Months Ended 31 March 2019 | ||||||||||||||||||
Operating income (loss) | $255.6 | $122.5 | $199.7 | ($12.2 | ) | ($49.1 | ) | $516.5 | ||||||||||
Add: Depreciation and amortization | 124.9 | 46.3 | 84.9 | 2.0 | 4.0 | 262.1 | ||||||||||||
Add: Equity affiliates' income | 17.8 | 13.3 | 13.8 | 1.3 | — | 46.2 | ||||||||||||
Adjusted EBITDA | $398.3 | $182.1 | $298.4 | ($8.9 | ) | ($45.1 | ) | $824.8 | ||||||||||
Adjusted EBITDA margin | 40.2 | % | 36.8 | % | 47.7 | % | 37.7 | % | ||||||||||
Three Months Ended 31 March 2018 | ||||||||||||||||||
Operating income (loss) | $222.3 | $116.7 | $148.7 | $12.1 | ($44.4 | ) | $455.4 | |||||||||||
Add: Depreciation and amortization | 122.3 | 50.7 | 62.6 | 1.9 | 2.5 | 240.0 | ||||||||||||
Add: Equity affiliates' income | 16.9 | 11.1 | 15.4 | .3 | — | 43.7 | ||||||||||||
Adjusted EBITDA | $361.5 | $178.5 | $226.7 | $14.3 | ($41.9 | ) | $739.1 | |||||||||||
Adjusted EBITDA margin | 39.6 | % | 31.8 | % | 40.7 | % | 34.3 | % | ||||||||||
Adjusted EBITDA change | $36.8 | $3.6 | $71.7 | ($23.2 | ) | ($3.2 | ) | $85.7 | ||||||||||
Adjusted EBITDA % change | 10 | % | 2 | % | 32 | % | (162 | )% | (8 | )% | 12 | % | ||||||
Adjusted EBITDA margin change | 60 | bp | 500 | bp | 700 | bp | 340 | bp |
Industrial Gases– Americas | Industrial Gases– EMEA | Industrial Gases– Asia | Industrial Gases– Global | Corporate and other | Segment Total | |||||||||||||
GAAP MEASURE | ||||||||||||||||||
Six Months Ended 31 March 2019 | ||||||||||||||||||
Operating income (loss) | $474.8 | $228.1 | $401.5 | ($8.3 | ) | ($95.6 | ) | $1,000.5 | ||||||||||
Operating margin | 24.0 | % | 22.4 | % | 32.1 | % | 22.7 | % | ||||||||||
Six Months Ended 31 March 2018 | ||||||||||||||||||
Operating income (loss) | $439.5 | $221.2 | $324.2 | $21.6 | ($90.4 | ) | $916.1 | |||||||||||
Operating margin | 24.1 | % | 20.5 | % | 27.0 | % | 21.0 | % | ||||||||||
Operating income (loss) change | $35.3 | $6.9 | $77.3 | ($29.9 | ) | ($5.2 | ) | $84.4 | ||||||||||
Operating income (loss) % change | 8 | % | 3 | % | 24 | % | (138 | )% | (6 | )% | 9 | % | ||||||
Operating margin change | (10 | ) bp | 190 | bp | 510 | bp | 170 | bp | ||||||||||
NON-GAAP MEASURE | ||||||||||||||||||
Six Months Ended 31 March 2019 | ||||||||||||||||||
Operating income (loss) | $474.8 | $228.1 | $401.5 | ($8.3 | ) | ($95.6 | ) | $1,000.5 | ||||||||||
Add: Depreciation and amortization | 250.5 | 92.6 | 164.8 | 4.1 | 8.1 | 520.1 | ||||||||||||
Add: Equity affiliates' income | 40.4 | 27.0 | 30.0 | 1.7 | — | 99.1 | ||||||||||||
Adjusted EBITDA | $765.7 | $347.7 | $596.3 | ($2.5 | ) | ($87.5 | ) | $1,619.7 | ||||||||||
Adjusted EBITDA margin | 38.7 | % | 34.1 | % | 47.6 | % | 36.7 | % | ||||||||||
Six Months Ended 31 March 2018 | ||||||||||||||||||
Operating income (loss) | $439.5 | $221.2 | $324.2 | $21.6 | ($90.4 | ) | $916.1 | |||||||||||
Add: Depreciation and amortization | 240.1 | 99.8 | 119.4 | 3.5 | 5.1 | 467.9 | ||||||||||||
Add: Equity affiliates' income | 35.5 | 24.2 | 29.6 | .7 | — | 90.0 | ||||||||||||
Adjusted EBITDA | $715.1 | $345.2 | $473.2 | $25.8 | ($85.3 | ) | $1,474.0 | |||||||||||
Adjusted EBITDA margin | 39.2 | % | 32.0 | % | 39.4 | % | 33.7 | % | ||||||||||
Adjusted EBITDA change | $50.6 | $2.5 | $123.1 | ($28.3 | ) | ($2.2 | ) | $145.7 | ||||||||||
Adjusted EBITDA % change | 7 | % | 1 | % | 26 | % | (110 | )% | (3 | )% | 10 | % | ||||||
Adjusted EBITDA margin change | (50 | ) bp | 210 | bp | 820 | bp | 300 | bp |
Effective Tax Rate | |||||||||||||
Three Months Ended 31 March | Six Months Ended 31 March | ||||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||||
Income Tax Provision—GAAP | $107.5 | $56.2 | $239.6 | $348.0 | |||||||||
Income From Continuing Operations Before Taxes—GAAP | $541.0 | $479.8 | $1,030.1 | $934.3 | |||||||||
Effective Tax Rate—GAAP | 19.9 | % | 11.7 | % | 23.3 | % | 37.2 | % | |||||
Income Tax Provision—GAAP | $107.5 | $56.2 | $239.6 | $348.0 | |||||||||
Facility closure | — | — | 6.9 | — | |||||||||
Pension settlement loss | 1.2 | — | 1.2 | — | |||||||||
Tax reform repatriation | — | — | 15.6 | (420.5 | ) | ||||||||
Tax reform adjustment related to deemed foreign dividends | — | — | (56.2 | ) | — | ||||||||
Tax reform rate change and other | — | — | — | 214.0 | |||||||||
Tax restructuring | — | 38.8 | — | 38.8 | |||||||||
Income Tax Provision—Non-GAAP Measure | $108.7 | $95.0 | $207.1 | $180.3 | |||||||||
Income From Continuing Operations Before Taxes—GAAP | $541.0 | $479.8 | $1,030.1 | $934.3 | |||||||||
Facility closure | — | — | 29.0 | — | |||||||||
Pension settlement loss | 5.0 | — | 5.0 | — | |||||||||
Tax reform repatriation - equity method investment | — | — | — | 32.5 | |||||||||
Income From Continuing Operations Before Taxes—Non-GAAP Measure | $546.0 | $479.8 | $1,064.1 | $966.8 | |||||||||
Effective Tax Rate—Non-GAAP Measure | 19.9 | % | 19.8 | % | 19.5 | % | 18.6 | % |
Three Months Ended | Six Months Ended | |||||||||||
31 March | 31 March | |||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||
Additions to plant and equipment | $560.1 | $315.9 | $963.5 | $572.5 | ||||||||
Acquisitions, less cash acquired | 106.3 | 34.3 | 106.3 | 271.4 | ||||||||
Investment in and advances to unconsolidated affiliates | 1.4 | — | 1.4 | — | ||||||||
Capital expenditures | $667.8 | $350.2 | $1,071.2 | $843.9 |
2019 | 2018 | 2017 | |||||||||||||||||||||||||||
Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | |||||||||||||||||||||
Net income from continuing operations attributable to Air Products | $ | 421.3 | $ | 347.5 | $ | 452.9 | $ | 430.7 | $ | 416.4 | $ | 155.6 | $ | 474.2 | $ | 104.2 | |||||||||||||
Interest expense | 35.4 | 37.3 | 35.4 | 34.9 | 30.4 | 29.8 | 30.8 | 29.8 | |||||||||||||||||||||
Interest expense tax impact | (7.0 | ) | (10.1 | ) | (4.6 | ) | (6.8 | ) | (3.6 | ) | (19.1 | ) | .1 | (13.6 | ) | ||||||||||||||
Interest expense, after-tax | 28.4 | 27.2 | 30.8 | 28.1 | 26.8 | 10.7 | 30.9 | 16.2 | |||||||||||||||||||||
Net income attributable to noncontrolling interests of continuing operations | 12.2 | 9.5 | 6.8 | 14.0 | 7.2 | 7.1 | 6.3 | 2.2 | |||||||||||||||||||||
Earnings After-Tax—GAAP | $ | 461.9 | $ | 384.2 | $ | 490.5 | $ | 472.8 | $ | 450.4 | $ | 173.4 | $ | 511.4 | $ | 122.6 | |||||||||||||
Non-GAAP adjustments, after-tax | |||||||||||||||||||||||||||||
Change in inventory valuation method | $ | — | $ | — | $ | (17.5 | ) | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||
Facility closure | — | 22.1 | — | — | — | — | — | — | |||||||||||||||||||||
Tax benefit associated with business separation | — | — | — | — | — | — | — | (8.2 | ) | ||||||||||||||||||||
Cost reduction and asset actions | — | — | — | — | — | — | 30.9 | 30.0 | |||||||||||||||||||||
Goodwill and intangible asset impairment charge | — | — | — | — | — | — | — | 154.1 | |||||||||||||||||||||
Gain on land sale | — | — | — | — | — | — | (7.6 | ) | — | ||||||||||||||||||||
Equity method investment impairment charge | — | — | — | — | — | — | — | 79.5 | |||||||||||||||||||||
Pension settlement loss | 3.8 | — | 33.2 | — | — | — | .6 | 3.4 | |||||||||||||||||||||
Tax reform repatriation | — | (15.6 | ) | 24.1 | — | — | 453.0 | — | — | ||||||||||||||||||||
Tax reform adjustment related to deemed foreign dividends | 56.2 | (56.2 | ) | — | — | — | — | — | |||||||||||||||||||||
Tax reform rate change and other | — | — | 2.2 | — | — | (214.0 | ) | — | — | ||||||||||||||||||||
Tax restructuring | — | — | 3.1 | — | (38.8 | ) | — | — | — | ||||||||||||||||||||
Tax election benefit | — | — | — | — | — | — | (111.4 | ) | — | ||||||||||||||||||||
Earnings After-Tax—Non‑GAAP | $ | 465.7 | $ | 446.9 | $ | 479.4 | $ | 472.8 | $ | 411.6 | $ | 412.4 | $ | 423.9 | $ | 381.4 | |||||||||||||
Total Capital | |||||||||||||||||||||||||||||
Short-term borrowings | $ | 54.1 | $ | 23.0 | $ | 54.3 | $ | 90.4 | $ | 112.5 | $ | 87.1 | $ | 144.0 | $ | 143.4 | $ | 122.3 | |||||||||||
Current portion of long-term debt | 434.5 | 430.3 | 406.6 | 5.0 | 11.6 | 11.3 | 416.4 | 416.0 | 420.5 | ||||||||||||||||||||
Long-term debt | 2,933.0 | 2,954.4 | 2,967.4 | 3,377.1 | 3,442.4 | 3,414.9 | 3,402.4 | 3,366.6 | 3,300.4 | ||||||||||||||||||||
Long-term debt – related party | 369.2 | 360.2 | 384.3 | 398.7 | — | — | — | — | — | ||||||||||||||||||||
Total Debt | 3,790.8 | 3,767.9 | 3,812.6 | 3,871.2 | 3,566.5 | 3,513.3 | 3,962.8 | 3,926.0 | 3,843.2 | ||||||||||||||||||||
Total Equity | 11,503.4 | 11,203.4 | 11,176.3 | 10,810.0 | 10,693.2 | 10,321.2 | 10,185.5 | 9,509.9 | 9,420.2 | ||||||||||||||||||||
Assets of discontinued operations | — | — | — | — | — | (10.2 | ) | (10.2 | ) | (9.8 | ) | (9.8 | ) | ||||||||||||||||
Total Capital | $ | 15,294.2 | $ | 14,971.3 | $ | 14,988.9 | $ | 14,681.2 | $ | 14,259.7 | $ | 13,824.3 | $ | 14,138.1 | $ | 13,426.1 | $ | 13,253.6 | |||||||||||
Earnings After-Tax—GAAP | $ | 1,809.4 | $ | 1,257.8 | |||||||||||||||||||||||||
Five-quarter average total capital | 14,839.1 | 13,780.4 | |||||||||||||||||||||||||||
ROCE—GAAP items | 12.2 | % | 9.1 | % | |||||||||||||||||||||||||
Change GAAP-based Measure | 310 | bp | |||||||||||||||||||||||||||
Earnings After-Tax—Non-GAAP | $ | 1,864.8 | $ | 1,629.3 | |||||||||||||||||||||||||
Five-quarter average total capital | 14,839.1 | 13,780.4 | |||||||||||||||||||||||||||
ROCE—Non-GAAP items | 12.6 | % | 11.8 | % | |||||||||||||||||||||||||
Change Non-GAAP-based Measure | 80 | bp |
Diluted EPS | ||||||||
Q3 | Full Year | |||||||
2018 GAAP | $1.95 | $6.59 | ||||||
Change in inventory valuation method | — | (.08 | ) | |||||
Pension settlement loss | — | .15 | ||||||
Tax reform repatriation | — | 2.16 | ||||||
Tax reform adjustment related to deemed foreign dividends | — | (.25 | ) | |||||
Tax reform rate change and other | — | (.96 | ) | |||||
Tax restructuring | — | (.16 | ) | |||||
2018 Non-GAAP Measure | $1.95 | $7.45 | ||||||
2019 Non-GAAP Outlook | 2.10–2.15 | 8.15–8.30 | ||||||
Change Non-GAAP | .15–.20 | .70–.85 | ||||||
% Change Non-GAAP | 8%–10% | 9%–11% |
Three Months Ended | Six Months Ended | |||||||||||
31 March | 31 March | |||||||||||
(Millions of dollars, except for share and per share data) | 2019 | 2018 | 2019 | 2018 | ||||||||
Sales | $2,187.7 | $2,155.7 | $4,411.7 | $4,372.3 | ||||||||
Cost of sales | 1,474.7 | 1,506.5 | 3,018.7 | 3,078.3 | ||||||||
Facility closure | — | — | 29.0 | — | ||||||||
Selling and administrative | 190.0 | 194.6 | 379.6 | 386.2 | ||||||||
Research and development | 16.9 | 14.5 | 31.9 | 29.1 | ||||||||
Other income (expense), net | 10.4 | 15.3 | 19.0 | 37.4 | ||||||||
Operating Income | 516.5 | 455.4 | 971.5 | 916.1 | ||||||||
Equity affiliates' income | 46.2 | 43.7 | 99.1 | 57.5 | ||||||||
Interest expense | 35.4 | 30.4 | 72.7 | 60.2 | ||||||||
Other non-operating income (expense), net | 13.7 | 11.1 | 32.2 | 20.9 | ||||||||
Income From Continuing Operations Before Taxes | 541.0 | 479.8 | 1,030.1 | 934.3 | ||||||||
Income tax provision | 107.5 | 56.2 | 239.6 | 348.0 | ||||||||
Income From Continuing Operations | 433.5 | 423.6 | 790.5 | 586.3 | ||||||||
Loss From Discontinued Operations, net of tax | — | — | — | (1.0 | ) | |||||||
Net Income | 433.5 | 423.6 | 790.5 | 585.3 | ||||||||
Net Income Attributable to Noncontrolling Interests of Continuing Operations | 12.2 | 7.2 | 21.7 | 14.3 | ||||||||
Net Income Attributable to Air Products | $421.3 | $416.4 | $768.8 | $571.0 | ||||||||
Net Income Attributable to Air Products | ||||||||||||
Income from continuing operations | $421.3 | $416.4 | $768.8 | $572.0 | ||||||||
Loss from discontinued operations | — | — | — | (1.0 | ) | |||||||
Net Income Attributable to Air Products | $421.3 | $416.4 | $768.8 | $571.0 | ||||||||
Basic Earnings Per Common Share Attributable to Air Products | ||||||||||||
Income from continuing operations | $1.91 | $1.90 | $3.49 | $2.61 | ||||||||
Loss from discontinued operations | — | — | — | — | ||||||||
Net Income Attributable to Air Products | $1.91 | $1.90 | $3.49 | $2.61 | ||||||||
Diluted Earnings Per Common Share Attributable to Air Products | ||||||||||||
Income from continuing operations | $1.90 | $1.89 | $3.48 | $2.59 | ||||||||
Loss from discontinued operations | — | — | — | — | ||||||||
Net Income Attributable to Air Products | $1.90 | $1.89 | $3.48 | $2.59 | ||||||||
Weighted Average Common Shares – Basic (in millions) | 220.2 | 219.4 | 220.0 | 219.2 | ||||||||
Weighted Average Common Shares – Diluted (in millions) | 221.4 | 220.8 | 221.2 | 220.7 | ||||||||
Other Data from Continuing Operations | ||||||||||||
Depreciation and amortization | $262.1 | $240.0 | $520.1 | $467.9 | ||||||||
Capital expenditures – Refer to page 10 | $667.8 | $350.2 | $1,071.2 | $843.9 |
31 March | 30 September | |||||
(Millions of dollars) | 2019 | 2018 | ||||
Assets | ||||||
Current Assets | ||||||
Cash and cash items | $2,735.9 | $2,791.3 | ||||
Short-term investments | 2.6 | 184.7 | ||||
Trade receivables, net | 1,258.5 | 1,207.2 | ||||
Inventories | 408.3 | 396.1 | ||||
Prepaid expenses | 102.4 | 129.6 | ||||
Other receivables and current assets | 387.5 | 373.3 | ||||
Total Current Assets | 4,895.2 | 5,082.2 | ||||
Investment in net assets of and advances to equity affiliates | 1,279.3 | 1,277.2 | ||||
Plant and equipment, at cost | 21,986.3 | 21,490.2 | ||||
Less: accumulated depreciation | 11,792.5 | 11,566.5 | ||||
Plant and equipment, net | 10,193.8 | 9,923.7 | ||||
Goodwill, net | 811.9 | 788.9 | ||||
Intangible assets, net | 418.6 | 438.5 | ||||
Noncurrent capital lease receivables | 974.7 | 1,013.3 | ||||
Other noncurrent assets | 671.0 | 654.5 | ||||
Total Noncurrent Assets | 14,349.3 | 14,096.1 | ||||
Total Assets | $19,244.5 | $19,178.3 | ||||
Liabilities and Equity | ||||||
Current Liabilities | ||||||
Payables and accrued liabilities | $1,513.7 | $1,817.8 | ||||
Accrued income taxes | 70.7 | 59.6 | ||||
Short-term borrowings | 54.1 | 54.3 | ||||
Current portion of long-term debt | 434.5 | 406.6 | ||||
Total Current Liabilities | 2,073.0 | 2,338.3 | ||||
Long-term debt | 2,933.0 | 2,967.4 | ||||
Long-term debt – related party | 369.2 | 384.3 | ||||
Other noncurrent liabilities | 1,560.5 | 1,536.9 | ||||
Deferred income taxes | 805.4 | 775.1 | ||||
Total Noncurrent Liabilities | 5,668.1 | 5,663.7 | ||||
Total Liabilities | 7,741.1 | 8,002.0 | ||||
Air Products Shareholders’ Equity | 11,165.7 | 10,857.5 | ||||
Noncontrolling Interests | 337.7 | 318.8 | ||||
Total Equity | 11,503.4 | 11,176.3 | ||||
Total Liabilities and Equity | $19,244.5 | $19,178.3 |
Six Months Ended | ||||||
31 March | ||||||
(Millions of dollars) | 2019 | 2018 | ||||
Operating Activities | ||||||
Net income | $790.5 | $585.3 | ||||
Less: Net income attributable to noncontrolling interests of continuing operations | 21.7 | 14.3 | ||||
Net income attributable to Air Products | 768.8 | 571.0 | ||||
Loss from discontinued operations | — | 1.0 | ||||
Income from continuing operations attributable to Air Products | 768.8 | 572.0 | ||||
Adjustments to reconcile income to cash provided by operating activities: | ||||||
Depreciation and amortization | 520.1 | 467.9 | ||||
Deferred income taxes | 27.5 | (94.4 | ) | |||
Tax reform repatriation | 46.2 | 310.3 | ||||
Facility closure | 29.0 | — | ||||
Undistributed earnings of unconsolidated affiliates | (27.2 | ) | (1.0 | ) | ||
Gain on sale of assets and investments | (2.3 | ) | (2.4 | ) | ||
Share-based compensation | 21.2 | 22.5 | ||||
Noncurrent capital lease receivables | 47.6 | 47.2 | ||||
Other adjustments | (3.5 | ) | 44.7 | |||
Working capital changes that provided (used) cash, excluding effects of acquisitions: | ||||||
Trade receivables | (55.4 | ) | (30.2 | ) | ||
Inventories | (14.2 | ) | 5.5 | |||
Other receivables | 49.6 | 11.0 | ||||
Payables and accrued liabilities | (125.5 | ) | (260.4 | ) | ||
Other working capital | 3.9 | 13.3 | ||||
Cash Provided by Operating Activities | 1,285.8 | 1,106.0 | ||||
Investing Activities | ||||||
Additions to plant and equipment | (963.5 | ) | (572.5 | ) | ||
Acquisitions, less cash acquired | (106.3 | ) | (271.4 | ) | ||
Investment in and advances to unconsolidated affiliates | (1.4 | ) | — | |||
Proceeds from sale of assets and investments | 3.8 | 34.4 | ||||
Purchases of investments | (5.3 | ) | (345.7 | ) | ||
Proceeds from investments | 187.9 | 612.9 | ||||
Other investing activities | 2.7 | 1.5 | ||||
Cash Used for Investing Activities | (882.1 | ) | (540.8 | ) | ||
Financing Activities | ||||||
Long-term debt proceeds | — | .5 | ||||
Payments on long-term debt | (2.7 | ) | (409.2 | ) | ||
Net decrease in commercial paper and short-term borrowings | (6.6 | ) | (22.4 | ) | ||
Dividends paid to shareholders | (483.1 | ) | (415.5 | ) | ||
Proceeds from stock option exercises | 45.4 | 52.7 | ||||
Other financing activities | (12.8 | ) | (21.7 | ) | ||
Cash Used for Financing Activities | (459.8 | ) | (815.6 | ) | ||
Discontinued Operations | ||||||
Cash used for operating activities | — | (3.1 | ) | |||
Cash provided by investing activities | — | 18.6 | ||||
Cash provided by financing activities | — | — | ||||
Cash Provided by Discontinued Operations | — | 15.5 | ||||
Effect of Exchange Rate Changes on Cash | .7 | 28.2 | ||||
Decrease in Cash and Cash Items | (55.4 | ) | (206.7 | ) | ||
Cash and Cash items - Beginning of Year | 2,791.3 | 3,273.6 | ||||
Cash and Cash items - End of Period | $2,735.9 | $3,066.9 | ||||
Supplemental Cash Flow Information | ||||||
Cash paid for taxes (net of refunds) - Continuing operations | $165.6 | $153.7 |
(Millions of dollars) | Industrial Gases – Americas | Industrial Gases – EMEA | Industrial Gases – Asia | Industrial Gases – Global | Corporate and other | Segment Total | ||||||||||||
Three Months Ended 31 March 2019 | ||||||||||||||||||
Sales | $991.7 | $494.4 | $625.4 | $53.8 | $22.4 | $2,187.7 | ||||||||||||
Operating income (loss) | 255.6 | 122.5 | 199.7 | (12.2 | ) | (49.1 | ) | 516.5 | ||||||||||
Depreciation and amortization | 124.9 | 46.3 | 84.9 | 2.0 | 4.0 | 262.1 | ||||||||||||
Equity affiliates' income | 17.8 | 13.3 | 13.8 | 1.3 | — | 46.2 | ||||||||||||
Three Months Ended 31 March 2018 | ||||||||||||||||||
Sales | $913.2 | $561.6 | $557.6 | $101.7 | $21.6 | $2,155.7 | ||||||||||||
Operating income (loss) | 222.3 | 116.7 | 148.7 | 12.1 | (44.4 | ) | 455.4 | |||||||||||
Depreciation and amortization | 122.3 | 50.7 | 62.6 | 1.9 | 2.5 | 240.0 | ||||||||||||
Equity affiliates' income | 16.9 | 11.1 | 15.4 | .3 | — | 43.7 |
Industrial Gases – Americas | Industrial Gases – EMEA | Industrial Gases – Asia | Industrial Gases – Global | Corporate and other | Segment Total | |||||||||||||
Six Months Ended 31 March 2019 | ||||||||||||||||||
Sales | $1,980.9 | $1,018.6 | $1,252.2 | $122.0 | $38.0 | $4,411.7 | ||||||||||||
Operating income (loss) | 474.8 | 228.1 | 401.5 | (8.3 | ) | (95.6 | ) | 1,000.5 | ||||||||||
Depreciation and amortization | 250.5 | 92.6 | 164.8 | 4.1 | 8.1 | 520.1 | ||||||||||||
Equity affiliates' income | 40.4 | 27.0 | 30.0 | 1.7 | — | 99.1 | ||||||||||||
Six Months Ended 31 March 2018 | ||||||||||||||||||
Sales | $1,823.0 | $1,077.5 | $1,201.2 | $234.7 | $35.9 | $4,372.3 | ||||||||||||
Operating income (loss) | 439.5 | 221.2 | 324.2 | 21.6 | (90.4 | ) | 916.1 | |||||||||||
Depreciation and amortization | 240.1 | 99.8 | 119.4 | 3.5 | 5.1 | 467.9 | ||||||||||||
Equity affiliates' income | 35.5 | 24.2 | 29.6 | .7 | — | 90.0 | ||||||||||||
Total Assets | ||||||||||||||||||
31 March 2019 | $5,885.6 | $3,333.7 | $6,167.0 | $257.8 | $3,600.4 | $19,244.5 | ||||||||||||
30 September 2018 | 5,904.0 | 3,280.4 | 5,899.5 | 240.1 | 3,854.3 | 19,178.3 |
Three Months Ended | Six Months Ended | |||||||||||
31 March | 31 March | |||||||||||
Operating Income | 2019 | 2018 | 2019 | 2018 | ||||||||
Segment total | $516.5 | $455.4 | $1,000.5 | $916.1 | ||||||||
Facility closure | — | — | (29.0 | ) | — | |||||||
Consolidated Total | $516.5 | $455.4 | $971.5 | $916.1 |
Three Months Ended | Six Months Ended | |||||||||||
31 March | 31 March | |||||||||||
Equity Affiliates' Income | 2019 | 2018 | 2019 | 2018 | ||||||||
Segment total | $46.2 | $43.7 | $99.1 | $90.0 | ||||||||
Tax reform repatriation - equity method investment | — | — | — | (32.5 | ) | |||||||
Consolidated Total | $46.2 | $43.7 | $99.1 | $57.5 |