Attached files

file filename
8-K - 8-K - HERSHEY COa8k2012q3docx.htm


Exhibit 99.1
HERSHEY ANNOUNCES THIRD QUARTER RESULTS;
UPDATES OUTLOOK FOR 2012
• Net sales increase 7.5%
• Earnings per share-diluted of $0.77 as reported and $0.87 adjusted
• Full year net sales growth range narrowed; expected to increase 8-9%, including Brookside acquisition
• Outlook for 2012 reported and adjusted earnings per share-diluted updated:
-
Reported earnings per share-diluted expected to be $2.87 to $2.92
-
Adjusted earnings per share-diluted expected to increase 14-15% and be in the $3.22 to $3.25 range, greater than the previous estimate of a 12-14% increase
• Quarterly dividend declared and increased 10.5% on Common Stock
• 2013 net sales and adjusted earnings per share-diluted expected to be within the Company's long-term targets
HERSHEY, Pa., October 25, 2012 - The Hershey Company (NYSE: HSY) today announced sales and earnings for the third quarter ended September 30, 2012. Consolidated net sales were $1,746,709,000 compared with $1,624,249,000 for the third quarter of 2011. Reported net income for the third quarter of 2012 was $176,716,000 or $0.77 per share-diluted, compared with $196,695,000 or $0.86 per share-diluted for the comparable period of 2011.

As described in the Note, for the third quarter of 2012, these results, prepared in accordance with U.S. generally accepted accounting principles (GAAP), included net pre-tax charges, as well as non-service-related pension expense (NSRPE). The majority of these charges, $25.8 million, or $0.07 per share-diluted, were related to the Project Next Century program. Additionally, acquisition and integration costs related to the Brookside Foods Ltd. (Brookside) acquisition were $4.8 million, or $0.02 per share-diluted, and NSRPE was $4.3 million, or $0.01 per share-diluted. For the third quarter of 2011, results included pre-tax charges for Project Next Century of $13.5 million, or $0.03 per share-diluted, and a pre-tax gain of $17.0 million, or $0.05 per share-diluted, on the sale of a non-core trademark license. Adjusted net income, which excludes these net charges, was $199,451,000, or $0.87 per share-diluted, in the third quarter of 2012, compared with $193,959,000, or $0.84 per share-diluted, in the third quarter of 2011, an increase of 3.6 percent in adjusted earnings per share-diluted. See the Note for a reconciliation of GAAP and non-GAAP items.

For the first nine months of 2012, consolidated net sales were $4,893,217,000, compared with $4,513,643,000 for the first nine months of 2011. Reported net income for the first nine months of 2012 was $511,052,000, or $2.23 per share-diluted, compared with $486,829,000 or $2.12 per





share-diluted, for the first nine months of 2011. As described in the Note, for the first nine months of 2012 and 2011, these results, prepared in accordance with GAAP, included net pre-tax charges of $93.4 million and $6.3 million, or $0.27 and $0.01 per share-diluted, respectively. Charges associated with the Project Next Century program for the first nine months in 2012 and 2011 were $68.4 million and $21.4 million, or $0.19 and $0.06 per share-diluted, respectively. NSRPE for the first nine months in 2012 and 2011 were $13.0 million, or $0.04 per share-diluted, and $1.9 million, respectively. Additionally, for the first nine months of 2012, acquisition and integration costs related to the Brookside acquisition were $12.0 million, or $0.04 per share-diluted. Charges in 2011 include the previously mentioned pre-tax gain on the sale of non-core trademark licensing rights. As described in the Note, adjusted net income for the first nine months of 2012, which excludes these net charges, was $570,854,000, or $2.50 per share-diluted. Adjusted net income for the first nine months of 2011, which excludes these net charges and the gain on sale, was $490,381,000, or $2.13 per share-diluted in 2011.

In 2012, the Company expects reported earnings per share-diluted of $2.87 to $2.92. These results, prepared in accordance with GAAP, include business realignment charges, NSRPE and acquisition and integration costs of $0.33 to $0.35 per share-diluted. The majority of these charges, $0.23 to $0.24 per share-diluted, are related to the Project Next Century program. NSRPE and acquisition and integration costs related to the Brookside acquisition are expected to be $0.06 per share-diluted and $0.04 to $0.05 per share-diluted, respectively. Despite the impact of these charges in 2012, reported gross margin is expected to increase 120 to 140 basis points. In 2013, the Company expects reported earnings per share-diluted of $3.37 to $3.49. These results are expected to include business realignment charges, NSRPE and acquisition and integration costs of $0.09 to $0.11 per share-diluted.

As discussed last quarter, the forecasted amount for Project Next Century non-cash pension settlement charges could increase as a result of impacted employee pension fund withdrawals during the fourth quarter. Non-cash pension settlement costs are required in accordance with applicable accounting standards. As a result, the forecast for total pre-tax GAAP charges and non-recurring project implementation costs, including non-cash pension settlement costs related to the Project Next Century program, has been increased from a range of $160 million to $180 million to a range of $190 million to $200 million. The expected timing of events and estimated costs and savings is included in Appendix I, which is attached to this press release.






On October 24, 2012, the Board of Directors of The Hershey Company declared a quarterly dividend of $0.42 on the Common Stock, an increase of $0.04 per share. In addition, the Board declared a dividend of $0.38 on the Class B Common Stock, an increase of $0.036 per share. The dividends are payable December 14, 2012, to stockholders of record November 23, 2012.

Third Quarter Performance and Outlook
“The Hershey Company delivered another good quarter of core brand growth driven by solid performance within key retail channels,” said John P. Bilbrey, President and Chief Executive Officer, The Hershey Company. “Importantly, Hershey U.S. candy, mint and gum (CMG) retail takeaway for the 12 weeks ended October 6, 2012, in the expanded all outlet combined plus convenience store channels (xAOC+C-store), which accounts for approximately 90 percent of our U.S. retail business, was up 5.9 percent, resulting in a market share gain of 1.1 points. Our performance was solid in the convenience and dollar store channels with volume and unit trends positive. Overall, Hershey's results were balanced as we gained xAOC+C-store market share within all segments of CMG. I'm particularly pleased with our chocolate marketplace performance where we gained 0.4 market share points driven by core brands and new products. Our CMG volume and unit trends at retail continue to progress and we expect sequential improvement in the fourth quarter. Additionally, Halloween sales are off to a good start with solid programming, merchandising and promotions being executed in the marketplace.
"In the third quarter, Hershey's net sales increased 7.5 percent. Net price realization was a 3.9 point benefit and volume, excluding the Brookside acquisition, was up 2.1 points. The organic volume gain was primarily driven by new products. Core brand volume trends have improved sequentially throughout the year and were slightly up in the third quarter. The Brookside acquisition was a 2.3 point benefit in the third quarter, slightly better than our initial estimates, and foreign currency exchange rates a 0.8 point headwind. For the full year, we expect the Brookside acquisition to be about a 1.75 to 2.0 point benefit to net sales as our initial supply chain analysis resulted in initiatives that enabled us to optimize product sales mix.






“Gross margin increased in the quarter, in line with our estimates, as net price realization, supply chain efficiencies and productivity gains more than offset higher input costs. Selling, marketing and administrative (SM&A) expenses, excluding advertising, increased 12 percent in the third quarter, less than our estimate of a 15 to 20 percent increase, and is up about 9 percent year-to-date. We would expect another meaningful increase, in the fourth quarter, resulting in a low double-digit percentage increase for the full year, in line with our initial estimates. These investments in go-to-market capabilities in both the U.S. and international markets will benefit the Company over the near and long term. In both the third quarter and year-to-date periods advertising is up about 12 percent versus 2011. Additionally, as communicated last quarter, the third quarter tax rate was greater than the year ago period due to the timing of certain discrete tax items. We continue to expect the full-year tax rate to be about 35 percent.

"We're growing sales and profitability despite macroeconomic challenges and have delivered on our financial commitments. The Company continues to generate substantial free cash flow and has a strong balance sheet. Therefore, we are pleased to announce an increase to our quarterly dividend. This action reflects our confidence in Hershey's marketplace position and long-term growth potential.

“I'm very pleased with our quarterly and year-to-date results. We're positioned to carry our marketplace momentum into the fourth quarter and gain market share for the fourth consecutive year. Organic volume trends should continue to improve into the fourth quarter and our Halloween and Holiday seasonal businesses are off to a good start. Additionally, the Brookside acquisition will be about a 1.75 to 2.0 point benefit in 2012. Therefore, we've narrowed our full-year net sales growth outlook and expect it to increase 8 to 9 percent, including the impact of foreign currency exchange rates.

“As the year has progressed, commodity markets have remained volatile. Input costs in 2012 will be higher than last year, although our current forecast indicates that the increase will not be as much as our earlier estimate. Therefore, we now expect adjusted gross margin to increase 120 to 140 basis points. This is greater than our previous forecast of about a 100 to 120 basis point increase. We are planning an additional investment in advertising in the fourth quarter and now expect full-year 2012 advertising expense to increase 13 to 15 percent versus 2011. This is greater than our previous estimate of a low double-digit percentage increase. Additionally, the





Brookside acquisition will be slightly accretive for the full year 2012. Therefore, we anticipate adjusted earnings per share-diluted for the full-year to be in the $3.22 to $3.25 range, an increase of 14 to 15 percent versus 2011. This is greater than our previous estimate of a 12 to 14 percent increase.

“As we look to 2013, we assume the economic environment for retailers and consumers will continue to be challenging. However, we believe the investments we've made have resulted in a business model that is more efficient and effective, enabling us to deliver predictable, consistent and achievable marketplace and financial performance. Therefore, we expect 2013 net sales growth to be within our 5 to 7 percent long-term target, including the impact of foreign currency exchange rates, as we continue to focus on core brands and innovation in both the U.S. and key international markets. Additionally, we'll leverage Hershey's scale at retail as we launch Brookside branded products in the broader U.S. food, drug and mass channels. As we stated earlier this year, we remain focused on gross margin. We have solid productivity and cost savings initiatives in place and, while early in the planning cycle, we don't expect input cost inflation next year. Therefore, we expect to achieve gross margin expansion in 2013 and growth in adjusted earnings per share-diluted in the 8 to 10 percent range, consistent with our long-term target,” Bilbrey concluded.






Note: In this release, Hershey references income measures that are not in accordance with U.S. generally accepted accounting principles (GAAP) because they exclude business realignment and impairment charges, business acquisition closing and integration costs, certain gains and losses, and non-service-related pension costs. These non-GAAP financial measures are used in evaluating results of operations for internal purposes. These non-GAAP measures are not intended to replace the presentation of financial results in accordance with GAAP. Rather, the Company believes exclusion of such items provides additional information to investors to facilitate the comparison of past and present operations. A reconciliation is provided below of earnings per share-diluted in accordance with GAAP as presented in the Consolidated Statements of Income to non-GAAP financial measures, which exclude business realignment and impairment charges as well as non-service-related pension expense for the third quarter and first nine months in 2012 and 2011, closing and integration costs primarily related to the Brookside acquisition in 2012 and a gain on the sale of trademark licensing rights recorded in the third quarter of 2011.
 
 
Third Quarter Ended
 
 
September 30, 2012
 
October 2, 2011
In thousands except per share amounts
 
Dollars
Percent of Net Sales
 
Dollars
Percent of Net Sales
 
 
 
 
 
 
 
 
 
Gross Profit/Gross Margin
 
$
742,757

42.5%
 
$
680,181

41.9%
    Project Next Century charges included in cost of
      sales
 
 
5,158

 
 
 
9,464

 
NSRPE included in cost of sales
 
 
2,308

 
 
 

 
Acquisition costs included in cost of sales
 
 
3,715

 
 
 

 
Adjusted non-GAAP Gross Profit/Gross Margin
 
$
753,938

43.2%
 
$
689,645

42.5%
 
 
 
 
 
 
 
 
 
EBIT/EBIT Margin
 
$
301,730

17.3%
 
$
321,116

19.8%
 Charges included in cost of sales
 
 
11,181

 
 
 
9,464

 
 Project Next Century charges included in SM&A
 
 
587

 
 
 
1,868

 
 NSRPE included in SM&A
 
 
2,030

 
 
 
200

 
 Acquisition costs included in SM&A
 
 
1,082

 
 
 

 
 Gain on sale of trademark rights included in SM&A
 
 

 
 
 
(17,034
)
 
 Business Realignment & Impairment charges, net
 
 
20,055

 
 
 
2,187

 
Adjusted non-GAAP EBIT/EBIT Margin
 
$
336,665

19.3%
 
$
317,801

19.6%
 
 
 
 
 
 
 
 
 
Net Income/Net Margin
 
$
176,716

10.1%
 
$
196,695

12.1%
 Charges included in cost of sales
 
 
11,181

 
 
 
9,464

 
 Charges/(credits) included in SM&A
 
 
3,699

 
 
 
(14,966
)
 
 Business Realignment & Impairment charges, net
 
 
20,055

 
 
 
2,187

 
 Tax impact of net charges/(credits) and gain
 
 
(12,200
)
 
 
 
579

 
Adjusted non-GAAP Net Income/Net Margin
 
$
199,451

11.4%
 
$
193,959

11.9%
 
 
 
 
 
 
 
 
 
EPS - Diluted
 
$
0.77

 
 
$
0.86

 
 Charges included in cost of sales
 
 
0.03

 
 
 
0.03

 
 Charges/(credits) included in SM&A
 
 
0.01

 
 
 
(0.05
)
 
 Business Realignment & Impairment charges, net
 
 
0.06

 
 
 

 
Adjusted non-GAAP EPS - Diluted
 
$
0.87

 
 
$
0.84

 






 
 
Nine Months Ended
 
 
September 30, 2012
 
October 2, 2011
In thousands except per share amounts
 
Dollars
Percent of Net Sales
 
Dollars
Percent of Net Sales
 
 
 
 
 
 
 
 
 
Gross Profit/Gross Margin
 
$
2,104,674

43.0%
 
$
1,900,686

42.1%
Project Next Century charges included in cost of
    sales
 
 
38,041

 
 
 
23,346

 
NSRPE included in cost of sales
 
 
6,927

 
 
 

 
Acquisition costs included in cost of sales
 
 
4,137

 
 
 

 
Adjusted non-GAAP Gross Profit/Gross Margin
 
$
2,153,779

44.0%
 
$
1,924,032

42.6%
 
 
 
 
 
 
 
 
 
EBIT/EBIT Margin
 
$
858,531

17.5%
 
$
826,019

18.3%
 Charges included in cost of sales
 
 
49,105

 
 
 
23,346

 
 Project Next Century charges included in SM&A
 
 
2,138

 
 
 
4,020

 
 NSRPE included in SM&A
 
 
6,092

 
 
 
1,856

 
 Acquisition costs included in SM&A
 
 
7,894

 
 
 

 
 Gain on sale of trademark rights included in SM&A
 
 

 
 
 
(17,034
)
 
 Business Realignment & Impairment charges/
    (credits), net
 
 
28,204

 
 
 
(5,927
)
 
Adjusted non-GAAP EBIT/EBIT Margin
 
$
951,964

19.5%
 
$
832,280

18.4%
 
 
 
 
 
 
 
 
 
Net Income/Net Margin
 
$
511,052

10.4%
 
$
486,829

10.8%
Charges included in cost of sales
 
 
49,105

 
 
 
23,346

 
Charges/(credits) included in SM&A
 
 
16,124

 
 
 
(11,158
)
 
    Business Realignment & Impairment charges/
       (credits), net
 
 
28,204

 
 
 
(5,927
)
 
Tax impact of net charges
 
 
(33,631
)
 
 
 
(2,709
)
 
Adjusted non-GAAP Net Income/Net Margin
 
$
570,854

11.7%
 
$
490,381

10.9%
 
 
 
 
 
 
 
 
 
EPS - Diluted
 
$
2.23

 
 
$
2.12

 
Charges included in cost of sales
 
 
0.14

 
 
 
0.07

 
Charges/(credits) included in SM&A
 
 
0.05

 
 
 
(0.04
)
 
Business Realignment & Impairment charges/
   (credits), net
 
 
0.08

 
 
 
(0.02
)
 
Adjusted non-GAAP EPS - Diluted
 
$
2.50

 
 
$
2.13

 

In 2011, the Company recorded GAAP charges of $43.4 million, or $0.11 per share-diluted, attributable to Project Next Century and $5.8 million, or $0.02 per share-diluted, related to the Global Supply Chain Transformation (GSCT) program and $2.8 million, or $0.01 per share-diluted, of non-service-related pension expense (NSRPE). Additionally, in the third quarter of 2011, the Company recorded a pre-tax gain on the sale of certain trademark licensing rights of $17.0 million, or $0.05 per share-diluted. In 2012, acquisition closing and integration costs related to the Brookside acquisition are expected to be $0.04 to $0.05 per share-diluted. Additionally, the Company expects to record total GAAP charges of about $80 million to $85 million, or $0.23 to $0.24 per share-diluted, attributable to Project Next Century and $20.8 million, or $0.06 per share-diluted of NSRPE in 2012.







Below is a reconciliation of earnings per share-diluted in accordance with GAAP to non-GAAP adjusted earnings per share-diluted:
 
 
2011
 
2012
(Projected)
 
2013
(Projected)
Reported EPS - Diluted
 
$2.74
 
$2.87 - $2.92
 
$3.37 - $3.49
Acquisition closing & integration charges
 
 
0.04 - 0.05
 
0.01
Gain on sale of trademark licensing rights
 
(0.05)
 
 
Total Business Realignment
 
0.13
 
0.23 - 0.24
 
0.02 - 0.04
NSRPE
 
0.01
 
0.06
 
0.06
 
 
 
 
 
 
 
Adjusted EPS - Diluted
 
$2.83
 
$3.22 - $3.25
 
$3.48 - $3.58









 
 
 
 
 
 
 
 
 
 
Appendix I
The Hershey Company
Project Next Century
Expected Timing of Costs and Savings ($m)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2012
 
2013
 
2014
Realignment Charges:
 
 
 
 
 
 
 
 
 
 
 
 
Cash
 
~
$30
 
 
$10
to
$15
 
~
$5
 
Non-Cash
 
$35
to
$40
 
-
 
-
 
-
 
-
 
 
 
 
 
 
 
 
 
 
 
 
 
Project Management and Start-up Costs
 
~
$15
 
 
-
 
-
 
-
 
-
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Project Next Century Realignment
    Charges & Costs
 
$80
to
$85
 
$10
to
$15
 
~
$5
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Project Next Century Cap-Ex
 
$65
to
$70
 
$15
to
$20
 
-
 
-
 
 
 
 
 
 
 
 
 
 
 
 
 
Project Next Century projected savings:
 
 
 
 
 
 
 
 
 
 
 
 
Annual
 
$20
to
$25
 
$25
to
$30
 
$5
to
$10
Cumulative
 
$35
to
$40
 
$60
to
$70
 
$65
to
$80






Safe Harbor Statement
This release contains statements that are forward-looking. These statements are made based upon current expectations that are subject to risk and uncertainty. Because actual results may differ materially from those contained in the forward-looking statements, you should not place undue reliance on the forward-looking statements when deciding whether to buy, sell or hold the Company's securities. Factors that could cause results to differ materially include, but are not limited to: issues or concerns related to the quality and safety of our products, ingredients or packaging; changes in raw material and other costs; selling price increases, including volume declines associated with pricing elasticity; market demand for our new and existing products; increased marketplace competition; disruption to our supply chain; failure to successfully identify, execute and integrate acquisitions, divestitures and joint ventures; changes in governmental laws and regulations, including taxes; political, economic, and/or financial market conditions; risks and uncertainties related to our international operations and related growth targets; disruptions, failures or security breaches of our information technology infrastructure; the impact of future developments related to the investigation by government regulators of alleged pricing practices by members of the confectionery industry, including risks of subsequent litigation or further government action; pension cost factors, such as actuarial assumptions, market performance and employee retirement decisions and funding requirements; our ability to achieve ongoing annual savings from supply chain realignment initiatives; and such matters as discussed in our Annual Report on Form 10-K for 2011. All information in this press release is as of October 25, 2012. The Company undertakes no duty to update any forward-looking statement to conform the statement to actual results or changes in the Company's expectations.

Live Web Cast
As previously announced, the Company will hold a conference call with analysts today at 8:30 a.m. Eastern Time. The conference call will be web cast live via Hershey's corporate website www.thehersheycompany.com. Please go to the Investor Relations section of the website for further details.

# # #
Financial Contact:
Mark Pogharian
717-534-7556
Media Contact:
Leigh Horner
717-508-1247





The Hershey Company
Summary of Consolidated Statements of Income
for the periods ended September 30, 2012 and October 2, 2011
(in thousands except per share amounts)
 
 
 
 
Third Quarter
 
 
Nine Months
 
 
 
 
2012
 
 
2011
 
 
 
2012
 
 
2011
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net Sales
 
 
$
1,746,709

 
 
$
1,624,249

 
 
$
4,893,217

 
$
4,513,643

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Costs and Expenses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cost of Sales
 
 
1,003,952

 
 
 
944,068

 
 
 
2,788,543

 
 
2,612,957

 
Selling, Marketing and Administrative
 
420,972

 
 
 
356,878

 
 
 
1,217,939

 
 
1,080,594

 
Business Realignment and Impairment Charges/(Credits), net
 
20,055

 
 
 
2,187

 
 
 
28,204

 
 
(5,927
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Costs and Expenses
 
 
1,444,979

 
 
 
1,303,133

 
 
 
4,034,686

 
 
3,687,624

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income Before Interest and Income Taxes (EBIT)
 
301,730

 
 
 
321,116

 
 
 
858,531

 
 
826,019

 
Interest Expense, net
 
 
24,535

 
 
 
23,041

 
 
 
72,903

 
 
70,869

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income Before Income Taxes
 
 
277,195

 
 
 
298,075

 
 
 
785,628

 
 
755,150

 
Provision for Income Taxes
 
 
100,479

 
 
 
101,380

 
 
 
274,576

 
 
268,321

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net Income
 
 
$
176,716

 
 
$
196,695

 
 
$
511,052

 
$
486,829

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net Income Per Share
- Basic
- Common
$
0.80

 
 
$
0.89

 
 
$
2.33

 
$
2.20

 
 
- Basic
- Class B
$
0.73

 
 
$
0.81

 
 
$
2.11

 
$
2.00

 
 
- Diluted
- Common
$
0.77

 
 
$
0.86

 
 
$
2.23

 
$
2.12

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Shares Outstanding
- Basic
- Common
 
164,686

 
 
 
165,917

 
 
 
164,766

 
 
166,223

 
 
- Basic
- Class B
 
60,630

 
 
 
60,632

 
 
 
60,630

 
 
60,649

 
 
- Diluted
- Common
 
228,608

 
 
 
229,849

 
 
 
228,701

 
 
230,114

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Key Margins:
 
 
 
 
 
 
 
 
 
 
 
 
Gross Margin
 
 
42.5
 
%
 
41.9
 
%
 
 
43.0

%
 
42.1

%
EBIT Margin
 
 
17.3
 
%
 
19.8
 
%
 
 
17.5

%
 
18.3

%
Net Margin
 
 
10.1
 
%
 
12.1
 
%
 
 
10.4

%
 
10.8

%







The Hershey Company
Consolidated Balance Sheets
as of September 30, 2012 and December 31, 2011
(in thousands of dollars)
 
 
 
 
 
Assets
 
2012
 
2011
 
 
 
 
 
 
 
Cash and Cash Equivalents
 
$
466,235

 
$
693,686

Accounts Receivable - Trade (Net)
 
 
649,328

 
 
399,499

Deferred Income Taxes
 
 
103,438

 
 
136,861

Inventories
 
 
726,492

 
 
648,953

Prepaid Expenses and Other
 
 
190,462

 
 
167,559

 
 
 
 
 
 
 
Total Current Assets
 
 
2,135,955

 
 
2,046,558

 
 
 
 
 
 
 
Net Plant and Property
 
 
1,618,178

 
 
1,559,717

Goodwill
 
 
594,854

 
 
516,745

Other Intangibles
 
 
220,223

 
 
111,913

Deferred Income Taxes
 
 
13,727

 
 
38,544

Other Assets
 
 
154,845

 
 
138,722

 
 
 
 
 
 
 
Total Assets
 
$
4,737,782

 
$
4,412,199

 
 
 
 
 
 
 
Liabilities and Stockholders' Equity
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans Payable
 
$
460,081

 
$
139,673

Accounts Payable
 
 
435,283

 
 
420,017

Accrued Liabilities
 
 
644,959

 
 
612,186

Taxes Payable
 
 
12,631

 
 
1,899

 
 
 
 
 
 
 
Total Current Liabilities
 
 
1,552,954

 
 
1,173,775

 
 
 
 
 
 
 
Long-Term Debt
 
 
1,515,757

 
 
1,748,500

Other Long-Term Liabilities
 
 
636,339

 
 
617,276

Deferred Income Taxes
 
 
35,770

 
 

 
 
 
 
 
 
 
Total Liabilities
 
 
3,740,820

 
 
3,539,551

 
 
 
 
 
 
 
Total Stockholders' Equity
 
 
996,962

 
 
872,648

 
 
 
 
 
 
 
Total Liabilities and Stockholders' Equity
 
$
4,737,782

 
$
4,412,199