UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended September 30, 2014
Commission file number: 1-5794
Masco Corporation
(Exact name of Registrant as Specified in its Charter)
Delaware |
|
38-1794485 |
(State or Other |
|
(IRS Employer |
21001 Van Born Road, Taylor, Michigan |
|
48180 |
(Address of Principal Executive Offices) |
|
(Zip Code) |
(313) 274-7400
(Registrants telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. x Yes o No
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). x Yes o No
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act.
Large accelerated filer x |
|
Accelerated filer o |
|
|
|
Non-accelerated filer o |
|
Smaller reporting company o |
(Do not check if a smaller reporting company) |
|
|
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). o Yes x No
Indicate the number of shares outstanding of each of the issuers classes of common stock, as of the latest practicable date.
Class |
|
Shares Outstanding at October 21, 2014 |
Common stock, par value $1.00 per share |
|
356,260,200 |
MASCO CORPORATION
|
|
|
Page No. |
|
|
|
|
PART I. |
FINANCIAL INFORMATION |
|
|
|
|
|
|
Item 1. |
Financial Statements (Unaudited): |
|
|
|
|
|
|
|
Condensed Consolidated Balance Sheets as at September 30, 2014 and December 31, 2013 |
|
1 |
|
|
|
|
|
|
2 | |
|
|
|
|
|
|
3 | |
|
|
|
|
|
|
4 | |
|
|
|
|
|
|
5 | |
|
|
|
|
|
|
6-23 | |
|
|
|
|
Managements Discussion and Analysis of Financial Condition and Results of Operations |
|
24-30 | |
|
|
|
|
|
31 | ||
|
|
|
|
|
32-34 | ||
|
|
|
|
|
| ||
|
|
|
|
|
| ||
|
|
|
|
|
| ||
|
|
|
|
|
|
|
MASCO CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited)
September 30, 2014 and December 31, 2013
(In Millions, Except Share Data)
|
|
September 30, |
|
December 31, |
| ||
|
|
2014 |
|
2013 |
| ||
ASSETS |
|
|
|
|
| ||
Current assets: |
|
|
|
|
| ||
Cash and cash investments |
|
$ |
1,282 |
|
$ |
1,223 |
|
Short-term bank deposits |
|
275 |
|
321 |
| ||
Receivables |
|
1,229 |
|
1,004 |
| ||
Prepaid expenses and other |
|
353 |
|
155 |
| ||
Inventories: |
|
|
|
|
| ||
Finished goods |
|
459 |
|
398 |
| ||
Raw material |
|
289 |
|
268 |
| ||
Work in process |
|
114 |
|
99 |
| ||
|
|
862 |
|
765 |
| ||
Total current assets |
|
4,001 |
|
3,468 |
| ||
Property and equipment, net |
|
1,153 |
|
1,252 |
| ||
Goodwill |
|
1,891 |
|
1,903 |
| ||
Other intangible assets, net |
|
147 |
|
149 |
| ||
Other assets |
|
181 |
|
185 |
| ||
Total assets |
|
$ |
7,373 |
|
$ |
6,957 |
|
|
|
|
|
|
| ||
LIABILITIES |
|
|
|
|
| ||
Current liabilities: |
|
|
|
|
| ||
Notes payable |
|
$ |
505 |
|
$ |
6 |
|
Accounts payable |
|
1,020 |
|
902 |
| ||
Accrued liabilities |
|
890 |
|
874 |
| ||
Total current liabilities |
|
2,415 |
|
1,782 |
| ||
Long-term debt |
|
2,919 |
|
3,421 |
| ||
Deferred income taxes and other |
|
681 |
|
967 |
| ||
Total liabilities |
|
6,015 |
|
6,170 |
| ||
|
|
|
|
|
| ||
Commitments and contingencies |
|
|
|
|
| ||
|
|
|
|
|
| ||
EQUITY |
|
|
|
|
| ||
|
|
|
|
|
| ||
Masco Corporations shareholders equity: |
|
|
|
|
| ||
Common shares, par value $1 per share Authorized shares: 1,400,000,000; issued and outstanding: 2014 349,900,000; 2013 349,500,000 |
|
350 |
|
349 |
| ||
Preferred shares authorized: 1,000,000; issued and outstanding: 2014 None; 2013 None |
|
|
|
|
| ||
Paid-in capital |
|
17 |
|
16 |
| ||
Retained earnings |
|
716 |
|
79 |
| ||
Accumulated other comprehensive income |
|
64 |
|
115 |
| ||
Total Masco Corporations shareholders equity |
|
1,147 |
|
559 |
| ||
Noncontrolling interest |
|
211 |
|
228 |
| ||
Total equity |
|
1,358 |
|
787 |
| ||
Total liabilities and equity |
|
$ |
7,373 |
|
$ |
6,957 |
|
See notes to condensed consolidated financial statements.
MASCO CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)
For the Three and Nine Months Ended September 30, 2014 and 2013
(In Millions, Except Per Common Share Data)
|
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||
|
|
September 30, |
|
September 30, |
| ||||||||
|
|
2014 |
|
2013 |
|
2014 |
|
2013 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net sales |
|
$ |
2,232 |
|
$ |
2,150 |
|
$ |
6,457 |
|
$ |
6,175 |
|
Cost of sales |
|
1,621 |
|
1,543 |
|
4,638 |
|
4,451 |
| ||||
Gross profit |
|
611 |
|
607 |
|
1,819 |
|
1,724 |
| ||||
Selling, general and administrative expenses |
|
409 |
|
395 |
|
1,225 |
|
1,192 |
| ||||
Operating profit |
|
202 |
|
212 |
|
594 |
|
532 |
| ||||
Other income (expense), net: |
|
|
|
|
|
|
|
|
| ||||
Interest expense |
|
(57 |
) |
(58 |
) |
(169 |
) |
(178 |
) | ||||
Other, net |
|
7 |
|
6 |
|
10 |
|
23 |
| ||||
|
|
(50 |
) |
(52 |
) |
(159 |
) |
(155 |
) | ||||
Income from continuing operations before income taxes |
|
152 |
|
160 |
|
435 |
|
377 |
| ||||
Income tax benefit (expense) |
|
403 |
|
(38 |
) |
361 |
|
(91 |
) | ||||
Income from continuing operations |
|
555 |
|
122 |
|
796 |
|
286 |
| ||||
Income (loss) from discontinued operations |
|
1 |
|
(2 |
) |
(2 |
) |
(16 |
) | ||||
Net income |
|
556 |
|
120 |
|
794 |
|
270 |
| ||||
Less: Net income attributable to noncontrolling interest |
|
13 |
|
11 |
|
38 |
|
30 |
| ||||
Net income attributable to Masco Corporation |
|
$ |
543 |
|
$ |
109 |
|
$ |
756 |
|
$ |
240 |
|
|
|
|
|
|
|
|
|
|
| ||||
Income per common share attributable to Masco Corporation: |
|
|
|
|
|
|
|
|
| ||||
Basic: |
|
|
|
|
|
|
|
|
| ||||
Income from continuing operations |
|
$ |
1.52 |
|
$ |
.31 |
|
$ |
2.12 |
|
$ |
.72 |
|
Loss from discontinued operations |
|
|
|
(.01 |
) |
(.01 |
) |
(.04 |
) | ||||
Net income |
|
$ |
1.52 |
|
$ |
.31 |
|
$ |
2.12 |
|
$ |
.67 |
|
Diluted: |
|
|
|
|
|
|
|
|
| ||||
Income from continuing operations |
|
$ |
1.51 |
|
$ |
.31 |
|
$ |
2.11 |
|
$ |
.71 |
|
Loss from discontinued operations |
|
|
|
(.01 |
) |
(.01 |
) |
(.04 |
) | ||||
Net income |
|
$ |
1.51 |
|
$ |
.30 |
|
$ |
2.10 |
|
$ |
.67 |
|
Amounts attributable to Masco Corporation: |
|
|
|
|
|
|
|
|
| ||||
Income from continuing operations |
|
$ |
542 |
|
$ |
111 |
|
$ |
758 |
|
$ |
256 |
|
Income (loss) from discontinued operations |
|
1 |
|
(2 |
) |
(2 |
) |
(16 |
) | ||||
Net income |
|
$ |
543 |
|
$ |
109 |
|
$ |
756 |
|
$ |
240 |
|
See notes to condensed consolidated financial statements.
MASCO CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (Unaudited)
For the Three and Nine Months Ended September 30, 2014 and 2013
(In Millions)
|
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||
|
|
September 30, |
|
September 30, |
| ||||||||
|
|
2014 |
|
2013 |
|
2014 |
|
2013 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net income |
|
$ |
556 |
|
$ |
120 |
|
$ |
794 |
|
$ |
270 |
|
Less: Net income attributable to noncontrolling interest |
|
13 |
|
11 |
|
38 |
|
30 |
| ||||
Net income attributable to Masco Corporation |
|
$ |
543 |
|
$ |
109 |
|
$ |
756 |
|
$ |
240 |
|
|
|
|
|
|
|
|
|
|
| ||||
Other comprehensive income, net of tax (see Note K): |
|
|
|
|
|
|
|
|
| ||||
Cumulative translation adjustment |
|
(73 |
) |
37 |
|
(79 |
) |
11 |
| ||||
Interest rate swaps |
|
|
|
|
|
1 |
|
1 |
| ||||
Unrecognized pension prior service cost and net loss |
|
|
|
5 |
|
6 |
|
14 |
| ||||
Other comprehensive (loss) income |
|
(73 |
) |
42 |
|
(72 |
) |
26 |
| ||||
Less: Other comprehensive (loss) income attributable to noncontrolling interest |
|
(18 |
) |
8 |
|
(21 |
) |
4 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Other comprehensive (loss) income attributable to Masco Corporation |
|
$ |
(55 |
) |
$ |
34 |
|
$ |
(51 |
) |
$ |
22 |
|
|
|
|
|
|
|
|
|
|
| ||||
Total comprehensive income |
|
$ |
483 |
|
$ |
162 |
|
$ |
722 |
|
$ |
296 |
|
Less: Total comprehensive (loss) income attributable to the noncontrolling interest |
|
(5 |
) |
19 |
|
17 |
|
34 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Total comprehensive income attributable to Masco Corporation |
|
$ |
488 |
|
$ |
143 |
|
$ |
705 |
|
$ |
262 |
|
See notes to condensed consolidated financial statements.
MASCO CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
For the Nine Months Ended September 30, 2014 and 2013
(In Millions)
|
|
Nine Months Ended |
| ||||
|
|
September 30, |
| ||||
|
|
2014 |
|
2013 |
| ||
|
|
|
|
|
| ||
CASH FLOWS FROM (FOR) OPERATING ACTIVITIES: |
|
|
|
|
| ||
Cash provided by operations |
|
$ |
543 |
|
$ |
489 |
|
Increase in receivables |
|
(257 |
) |
(302 |
) | ||
Increase in inventories |
|
(109 |
) |
(40 |
) | ||
Increase in accounts payable and accrued liabilities, net |
|
129 |
|
203 |
| ||
Net cash from operating activities |
|
306 |
|
350 |
| ||
|
|
|
|
|
| ||
CASH FLOWS FROM (FOR) FINANCING ACTIVITIES: |
|
|
|
|
| ||
Cash dividends paid |
|
(86 |
) |
(81 |
) | ||
Dividend payment to noncontrolling interest |
|
(34 |
) |
(34 |
) | ||
Purchase of Company common stock |
|
(39 |
) |
(35 |
) | ||
Credit Agreement costs |
|
|
|
(4 |
) | ||
Issuance of Company common stock |
|
1 |
|
|
| ||
Retirement of Notes |
|
|
|
(200 |
) | ||
Payment of debt, net |
|
(2 |
) |
(2 |
) | ||
Net cash for financing activities |
|
(160 |
) |
(356 |
) | ||
|
|
|
|
|
| ||
CASH FLOWS FROM (FOR) INVESTING ACTIVITIES: |
|
|
|
|
| ||
Capital expenditures |
|
(82 |
) |
(88 |
) | ||
Acquisition of companies, net of cash acquired |
|
(2 |
) |
(5 |
) | ||
Proceeds from disposition of: |
|
|
|
|
| ||
Other financial investments |
|
13 |
|
13 |
| ||
Short-term bank deposits |
|
322 |
|
309 |
| ||
Businesses |
|
|
|
|
| ||
Property and equipment |
|
12 |
|
24 |
| ||
Purchases of: |
|
|
|
|
| ||
Other financial investments |
|
|
|
|
| ||
Short-term bank deposits |
|
(297 |
) |
(269 |
) | ||
Other, net |
|
(26 |
) |
(5 |
) | ||
Net cash for investing activities |
|
(60 |
) |
(21 |
) | ||
Effect of exchange rate changes on cash and cash investments |
|
(27 |
) |
(2 |
) | ||
|
|
|
|
|
| ||
CASH AND CASH INVESTMENTS: |
|
|
|
|
| ||
Increase (decrease) for the period |
|
59 |
|
(29 |
) | ||
At January 1 |
|
1,223 |
|
1,040 |
| ||
At September 30 |
|
$ |
1,282 |
|
$ |
1,011 |
|
See notes to condensed consolidated financial statements.
MASCO CORPORATION
CONSOLIDATED STATEMENTS OF SHAREHOLDERS EQUITY (Unaudited)
For The Nine Months Ended September 30, 2014 and 2013
(In Millions)
|
|
|
|
|
|
|
|
(Accumulated |
|
Accumulated |
|
|
| ||||||
|
|
|
|
Common |
|
|
|
Deficit) |
|
Other |
|
|
| ||||||
|
|
|
|
Shares |
|
Paid-In |
|
Retained |
|
Comprehensive |
|
Noncontrolling |
| ||||||
|
|
Total |
|
($1 par value) |
|
Capital |
|
Earnings |
|
Income |
|
Interest |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Balance, January 1, 2013 |
|
$ |
534 |
|
$ |
349 |
|
$ |
16 |
|
$ |
(102 |
) |
$ |
59 |
|
$ |
212 |
|
Total comprehensive income |
|
296 |
|
|
|
|
|
240 |
|
22 |
|
34 |
| ||||||
Shares issued |
|
|
|
3 |
|
(3 |
) |
|
|
|
|
|
| ||||||
Shares retired: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Repurchased |
|
(35 |
) |
(2 |
) |
(11 |
) |
(22 |
) |
|
|
|
| ||||||
Surrendered (non-cash) |
|
(20 |
) |
(1 |
) |
(19 |
) |
|
|
|
|
|
| ||||||
Cash dividends declared |
|
(81 |
) |
|
|
(14 |
) |
(67 |
) |
|
|
|
| ||||||
Dividend payment to noncontrolling interest |
|
(34 |
) |
|
|
|
|
|
|
|
|
(34 |
) | ||||||
Stock-based compensation |
|
39 |
|
|
|
39 |
|
|
|
|
|
|
| ||||||
Balance, September 30, 2013 |
|
$ |
699 |
|
$ |
349 |
|
$ |
8 |
|
$ |
49 |
|
$ |
81 |
|
$ |
212 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Balance, January 1, 2014 |
|
$ |
787 |
|
$ |
349 |
|
$ |
16 |
|
$ |
79 |
|
$ |
115 |
|
$ |
228 |
|
Total comprehensive income (loss) |
|
722 |
|
|
|
|
|
756 |
|
(51 |
) |
17 |
| ||||||
Shares issued |
|
(5 |
) |
3 |
|
(8 |
) |
|
|
|
|
|
| ||||||
Shares retired: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Repurchased |
|
(39 |
) |
(2 |
) |
(9 |
) |
(28 |
) |
|
|
|
| ||||||
Surrendered (non-cash) |
|
(15 |
) |
|
|
(15 |
) |
|
|
|
|
|
| ||||||
Cash dividends declared |
|
(91 |
) |
|
|
|
|
(91 |
) |
|
|
|
| ||||||
Dividend payment to noncontrolling interest |
|
(34 |
) |
|
|
|
|
|
|
|
|
(34 |
) | ||||||
Stock-based compensation |
|
33 |
|
|
|
33 |
|
|
|
|
|
|
| ||||||
Balance, September 30, 2014 |
|
$ |
1,358 |
|
$ |
350 |
|
$ |
17 |
|
$ |
716 |
|
$ |
64 |
|
$ |
211 |
|
See notes to consolidated financial statements.
MASCO CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
A. In the opinion of the Company, the accompanying unaudited condensed consolidated financial statements contain all adjustments, of a normal recurring nature, necessary to present fairly its financial position as at September 30, 2014 and the results of operations for the three months and nine months ended September 30, 2014 and 2013 and cash flows for the nine months ended September 30, 2014 and 2013. The condensed consolidated balance sheet at December 31, 2013 was derived from audited financial statements.
Recently Issued Accounting Pronouncements. In May 2014, the Financial Accounting Standards Board (FASB) issued a new standard for revenue recognition, Accounting Standards Codification 606 (ASC 606). The purpose of ASC 606 is to provide a single, comprehensive revenue recognition model for all contracts with customers to improve comparability across industries. ASC 606 is effective for the Company for annual periods beginning January 1, 2017. The Company is currently evaluating the impact the adoption of this new standard will have on its results of operations.
In April 2014, the FASB issued Accounting Standards Update 2014-8 (ASU 2014-8), Reporting of Discontinued Operations and Disclosure of Disposals of Components of an Entity, which changes the criteria for determining which disposals can be presented as discontinued operations and modifies the related disclosure requirements. ASU 2014-8 is effective for the Company beginning January 1, 2015, with early adoption allowed for new disposals not previously classified as discontinued operations.
Revision of Previously Issued Financial Statements. During the first quarter ended March 31, 2014, the Company identified an error in the accounting for certain of its investments in private equity limited partnership funds. The investments were inappropriately accounted for under the cost basis versus the equity method. The impact of the error was to under report the investment value (included in other assets on the consolidated balance sheets) and to over (under) state equity investment earnings (loss) (included in other income (expense), net in the consolidated statements of operations). We have revised our three-month and nine-month periods ended September 30, 2013 consolidated statement of operations and prior year consolidated balance sheet in these financial statements to reflect the investment accounted for as an equity investment. Retained earnings and other comprehensive income were adjusted for the changes in net income. Other historic periods will be revised, as detailed below, in our future filings. This error is not considered material to any prior period financial statement.
This revision has no effect on our consolidated statement of cash flows.
MASCO CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) (continued)
Note A continued:
The following table presents the impact of the revisions on the Companys previously issued full-year consolidated statement of operations (in millions):
|
|
Year ended December 31, |
| |||||||
|
|
2013 |
|
2012 |
|
2011 |
| |||
|
|
|
|
|
|
|
| |||
Other income (expense), net |
|
|
|
|
|
|
| |||
As reported |
|
$ |
(239 |
) |
$ |
(229 |
) |
$ |
(177 |
) |
Correction |
|
16 |
|
|
|
9 |
| |||
As revised |
|
$ |
(223 |
) |
$ |
(229 |
) |
$ |
(168 |
) |
|
|
|
|
|
|
|
| |||
Income (loss) from continuing operations, before income taxes |
|
|
|
|
|
|
| |||
As reported |
|
$ |
434 |
|
$ |
73 |
|
$ |
(392 |
) |
Correction |
|
16 |
|
|
|
9 |
| |||
As revised |
|
$ |
450 |
|
$ |
73 |
|
$ |
(383 |
) |
|
|
|
|
|
|
|
| |||
Income (loss) from continuing operations |
|
|
|
|
|
|
| |||
As reported |
|
$ |
323 |
|
$ |
(18 |
) |
$ |
(352 |
) |
Correction |
|
16 |
|
|
|
9 |
| |||
As revised |
|
$ |
339 |
|
$ |
(18 |
) |
$ |
(343 |
) |
|
|
|
|
|
|
|
| |||
Net income (loss) |
|
|
|
|
|
|
| |||
As reported |
|
$ |
313 |
|
$ |
(79 |
) |
$ |
(533 |
) |
Correction |
|
16 |
|
|
|
9 |
| |||
As revised |
|
$ |
329 |
|
$ |
(79 |
) |
$ |
(524 |
) |
MASCO CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) (continued)
Note A concluded:
The following table presents the impact of the revisions on the Companys previously issued quarterly consolidated statements of operations (in millions):
|
|
Three Months Ended |
|
Three Months Ended |
| ||||||||||||||||||||
|
|
Dec. 31 |
|
Sep. 30 |
|
June 30 |
|
Mar. 31 |
|
Dec. 31 |
|
Sep. 30 |
|
June 30 |
|
Mar. 31 |
| ||||||||
|
|
2013 |
|
2012 |
| ||||||||||||||||||||
Other income (expense), net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
As reported |
|
$ |
(71 |
) |
$ |
(58 |
) |
$ |
(57 |
) |
$ |
(53 |
) |
$ |
(57 |
) |
$ |
(57 |
) |
$ |
(66 |
) |
$ |
(49 |
) |
Correction |
|
3 |
|
6 |
|
1 |
|
6 |
|
4 |
|
7 |
|
(2 |
) |
(9 |
) | ||||||||
As revised |
|
$ |
(68 |
) |
$ |
(52 |
) |
$ |
(56 |
) |
$ |
(47 |
) |
$ |
(53 |
) |
$ |
(50 |
) |
$ |
(68 |
) |
$ |
(58 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Income (loss) from continuing operations, before income taxes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
As reported |
|
$ |
70 |
|
$ |
154 |
|
$ |
131 |
|
$ |
79 |
|
$ |
(26 |
) |
$ |
51 |
|
$ |
(12 |
) |
$ |
60 |
|
Correction |
|
3 |
|
6 |
|
1 |
|
6 |
|
4 |
|
7 |
|
(2 |
) |
(9 |
) | ||||||||
As revised |
|
$ |
73 |
|
$ |
160 |
|
$ |
132 |
|
$ |
85 |
|
$ |
(22 |
) |
$ |
58 |
|
$ |
(14 |
) |
$ |
51 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Income (loss) from continuing operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
As reported |
|
$ |
50 |
|
$ |
116 |
|
$ |
92 |
|
$ |
65 |
|
$ |
(63 |
) |
$ |
35 |
|
$ |
(43 |
) |
$ |
53 |
|
Correction |
|
3 |
|
6 |
|
1 |
|
6 |
|
4 |
|
7 |
|
(2 |
) |
(9 |
) | ||||||||
As revised |
|
$ |
53 |
|
$ |
122 |
|
$ |
93 |
|
$ |
71 |
|
$ |
(59 |
) |
$ |
42 |
|
$ |
(45 |
) |
$ |
44 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Net income (loss) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
As reported |
|
$ |
56 |
|
$ |
114 |
|
$ |
87 |
|
$ |
56 |
|
$ |
(80 |
) |
$ |
24 |
|
$ |
(67 |
) |
$ |
44 |
|
Correction |
|
3 |
|
6 |
|
1 |
|
6 |
|
4 |
|
7 |
|
(2 |
) |
(9 |
) | ||||||||
As revised |
|
$ |
59 |
|
$ |
120 |
|
$ |
88 |
|
$ |
62 |
|
$ |
(76 |
) |
$ |
31 |
|
$ |
(69 |
) |
$ |
35 |
|
The following table presents the impact of the revisions on the Companys previously issued consolidated balance sheets (in millions):
|
|
As of |
|
|
| |||||||||||
|
|
Dec. 31 |
|
Sep. 30 |
|
June 30 |
|
Mar. 31 |
|
As of |
| |||||
|
|
2013 |
|
Dec. 31, 2012 |
| |||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Other assets |
|
|
|
|
|
|
|
|
|
|
| |||||
As reported |
|
$ |
161 |
|
$ |
166 |
|
$ |
173 |
|
$ |
182 |
|
$ |
184 |
|
Correction |
|
24 |
|
21 |
|
15 |
|
14 |
|
8 |
| |||||
As revised |
|
$ |
185 |
|
$ |
187 |
|
$ |
188 |
|
$ |
196 |
|
$ |
192 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Total assets |
|
|
|
|
|
|
|
|
|
|
| |||||
As reported |
|
$ |
6,933 |
|
$ |
7,059 |
|
$ |
7,062 |
|
$ |
6,779 |
|
$ |
6,875 |
|
Correction |
|
24 |
|
21 |
|
15 |
|
14 |
|
8 |
| |||||
As revised |
|
$ |
6,957 |
|
$ |
7,080 |
|
$ |
7,077 |
|
$ |
6,793 |
|
$ |
6,883 |
|
MASCO CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) (continued)
B. In the first quarter of 2013, the Company determined that Tvilum, its Danish ready-to-assemble cabinet business, was no longer core to its long-term growth strategy and, accordingly, the Company embarked on a plan for disposition. The disposition of Tvilum was completed in the fourth quarter of 2013. The Company has accounted for this business as a discontinued operation.
Selected financial information for the discontinued operations, during the period owned by the Company, was as follows, in millions:
|
|
Three Months Ended |
|
Nine Months Ended |
| ||
|
|
September 30, 2013 |
|
September 30, 2013 |
| ||
|
|
|
|
|
| ||
Net Sales |
|
$ |
75 |
|
$ |
194 |
|
|
|
|
|
|
| ||
Operating loss from discontinued operations |
|
$ |
|
|
$ |
(8 |
) |
Impairment of assets |
|
|
|
(10 |
) | ||
Loss on disposal of discontinued operations, net |
|
(2 |
) |
(2 |
) | ||
Loss before income tax |
|
(2 |
) |
(20 |
) | ||
Income tax benefit |
|
|
|
(4 |
) | ||
Loss from discontinued operations, net |
|
$ |
(2 |
) |
$ |
(16 |
) |
During the first quarter of 2013, the Company estimated the fair value of the business held for sale, using unobservable inputs (Level 3). After considering the deferred gains reported in Accumulated Other Comprehensive Income, the Company recorded an impairment of $10 million in the first quarter of 2013.
MASCO CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) (continued)
C. The changes in the carrying amount of goodwill for the nine months ended September 30, 2014, by segment, were as follows, in millions:
|
|
Gross Goodwill |
|
Accumulated |
|
Net Goodwill |
| |||
|
|
At |
|
Impairment |
|
At |
| |||
|
|
Sep. 30, 2014 |
|
Losses |
|
Sep. 30, 2014 |
| |||
Cabinets and Related Products |
|
$ |
240 |
|
$ |
(59 |
) |
$ |
181 |
|
Plumbing Products |
|
538 |
|
(340 |
) |
198 |
| |||
Installation and Other Services |
|
1,806 |
|
(762 |
) |
1,044 |
| |||
Decorative Architectural Products |
|
294 |
|
(75 |
) |
219 |
| |||
Other Specialty Products |
|
983 |
|
(734 |
) |
249 |
| |||
Total |
|
$ |
3,861 |
|
$ |
(1,970 |
) |
$ |
1,891 |
|
|
|
Gross Goodwill |
|
Accumulated |
|
Net Goodwill |
|
|
|
Net Goodwill |
| |||||
|
|
At |
|
Impairment |
|
At |
|
|
|
At |
| |||||
|
|
Dec. 31, 2013 |
|
Losses |
|
Dec. 31, 2013 |
|
Other(A) |
|
Sep. 30, 2014 |
| |||||
Cabinets and Related Products |
|
$ |
240 |
|
$ |
(59 |
) |
$ |
181 |
|
$ |
|
|
$ |
181 |
|
Plumbing Products |
|
550 |
|
(340 |
) |
210 |
|
(12 |
) |
198 |
| |||||
Installation and Other Services |
|
1,806 |
|
(762 |
) |
1,044 |
|
|
|
1,044 |
| |||||
Decorative Architectural Products |
|
294 |
|
(75 |
) |
219 |
|
|
|
219 |
| |||||
Other Specialty Products |
|
983 |
|
(734 |
) |
249 |
|
|
|
249 |
| |||||
Total |
|
$ |
3,873 |
|
$ |
(1,970 |
) |
$ |
1,903 |
|
$ |
(12 |
) |
$ |
1,891 |
|
(A) Other principally includes the effect of foreign currency translation.
Other indefinite-lived intangible assets were $132 million and $133 million at September 30, 2014 and December 31, 2013, respectively, and principally included registered trademarks. The carrying value of the Companys definite-lived intangible assets was $15 million (net of accumulated amortization of $65 million) at September 30, 2014 and $16 million (net of accumulated amortization of $62 million) at December 31, 2013, and principally included customer relationships and non-compete agreements.
MASCO CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) (continued)
D. Depreciation and amortization expense, including discontinued operations, was $125 million and $143 million, including accelerated depreciation (relating to business rationalization initiatives) of $1 million and $12 million for the nine months ended September 30, 2014 and 2013, respectively.
As a result of business rationalization initiatives, at September 30, 2014, the Company decided to sell two facilities within its Cabinets and Related Products segment. At September 30, 2014, the net book value of those facilities was approximately $10 million, included in property and equipment, net in the condensed consolidated balance sheet as of September 30, 2014. In the third quarter of 2014, the Company recorded a charge of $28 million, included in cost of goods sold in the condensed consolidated statement of operations, to reflect the estimated fair value of those facilities. Fair value was estimated using a market approach (Level 3 input), considering the estimated fair values for other comparable facilities in the areas where the facilities are located.
E. The Company has maintained investments in available-for-sale securities and a number of private equity funds, principally as part of its tax planning strategies, as any gains enhance the utilization of any current and future tax capital losses. Financial investments included in other assets were as follows, in millions:
|
|
September 30, |
|
December 31, |
| ||
|
|
2014 |
|
2013 |
| ||
Equity method investments |
|
$ |
61 |
|
$ |
70 |
|
Total equity method investments |
|
61 |
|
70 |
| ||
|
|
|
|
|
| ||
Auction rate securities |
|
22 |
|
22 |
| ||
Total recurring investments |
|
22 |
|
22 |
| ||
|
|
|
|
|
| ||
Private equity funds |
|
15 |
|
18 |
| ||
Other investments |
|
4 |
|
3 |
| ||
Total non-recurring investments |
|
19 |
|
21 |
| ||
|
|
|
|
|
|
|
|
Total |
|
$ |
102 |
|
$ |
113 |
|
The Company did not have any transfers between Level 1 and Level 2 financial assets in the three months or nine months ended September 30, 2014 or 2013.
Equity Method Investments. Investments in private equity fund partnerships, joint ventures and less than majority-owned subsidiaries in which we have significant influence are accounted for under the equity method. Our consolidated statements of operations include the Companys proportionate share of the net income or (loss) of our equity method investees. When we record our proportionate share of net income (loss), it increases (decreases) our equity income in our consolidated statement of operations and our carrying value of that investment on our consolidated balance sheet.
Recurring Fair Value Measurements. The fair value of the auction rate securities held by the Company have been estimated, on a recurring basis, using a discounted cash flow model (Level 3 input). The significant inputs in the discounted cash flow model used to value the auction rate securities include: expected maturity of auction rate securities, discount rate used to determine the present value of expected cash flows and the assumptions for credit defaults, since the auction rate securities are backed by credit default swap agreements.
MASCO CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) (continued)
Note E concluded:
The Companys investments in auction rate securities included cost basis of $19 million and pre-tax unrealized gains of $3 million and had a recorded basis of $22 million at both September 30, 2014 and December 31, 2013.
Non-Recurring Fair Value Measurements. During the three months and nine months ended September 30, 2014 and 2013, the Company did not measure any financial investments at fair value on a non-recurring basis, as there was no other-than-temporary decline in the estimated value of private equity funds.
Realized Gains (Losses) and Impairment Charges. Income (loss) from financial investments, net, included in other, net, within other income (expense), net, was as follows, in millions:
|
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||
|
|
September 30, |
|
September 30, |
| ||||||||
|
|
2014 |
|
2013 |
|
2014 |
|
2013 |
| ||||
Realized gains from private equity funds |
|
$ |
|
|
$ |
|
|
$ |
4 |
|
$ |
7 |
|
Equity investment (loss) income, net |
|
|
|
6 |
|
(2 |
) |
13 |
| ||||
Income from other investments, net |
|
|
|
|
|
|
|
1 |
| ||||
Total income from financial investments |
|
$ |
|
|
$ |
6 |
|
$ |
2 |
|
$ |
21 |
|
Fair Value of Debt. The fair value of the Companys short-term and long-term fixed-rate debt instruments is based principally upon modeled market prices for the same or similar issues or the current rates available to the Company for debt with similar terms and remaining maturities. The aggregate estimated market value of short-term and long-term debt at September 30, 2014 was approximately $3.7 billion, compared with the aggregate carrying value of $3.4 billion. The aggregate estimated market value of short-term and long-term debt at December 31, 2013 was approximately $3.7 billion, compared with the aggregate carrying value of $3.4 billion.
F. The Company is exposed to global market risk as part of its normal daily business activities. To manage these risks, the Company enters into various derivative contracts. These contracts include interest rate swap agreements, foreign currency exchange contracts and metals contracts intended to hedge the Companys exposure to copper and zinc. The Company reviews its hedging program, derivative positions and overall risk management on a regular basis.
Foreign Currency Contracts. The Companys net cash inflows and outflows exposed to the risk of changes in foreign currency exchange rates arise from the sale of products in countries other than the manufacturing source, foreign currency denominated supplier payments, debt and other payables, and investments in subsidiaries. To mitigate this risk during the year, the Company, including certain European operations, enters into foreign currency forward contracts and foreign currency exchange contracts.
Gains (losses) related to foreign currency forward and exchange contracts are recorded in the Companys condensed consolidated statements of operations in other income (expense), net. In the event that the counterparties fail to meet the terms of the foreign currency forward contracts, the Companys exposure is limited to the aggregate foreign currency rate differential with such institutions.
MASCO CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) (continued)
Note F concluded:
Metals Contracts. The Company has entered into several contracts to manage its exposure to increases in the price of copper and zinc. (Losses) gains related to these contracts are recorded in the Companys condensed consolidated statements of operations in cost of sales.
The pre-tax (losses) gains included in the Companys condensed consolidated statements of operations is as follows, in millions:
|
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||
|
|
September 30, |
|
September 30, |
| ||||||||
|
|
2014 |
|
2013 |
|
2014 |
|
2013 |
| ||||
Foreign Currency Contracts |
|
|
|
|
|
|
|
|
| ||||
Exchange Contracts |
|
$ |
5 |
|
$ |
(4 |
) |
$ |
2 |
|
$ |
3 |
|
Forward Contracts |
|
1 |
|
(1 |
) |
|
|
1 |
| ||||
Metal Contracts |
|
|
|
3 |
|
|
|
(6 |
) | ||||
|
|
|
|
|
|
|
|
|
| ||||
Total gain (loss) |
|
$ |
6 |
|
$ |
(2 |
) |
$ |
2 |
|
$ |
(2 |
) |
The Company presents its derivatives, net by counterparty due to the right of offset under master netting arrangements in current assets or current liabilities in the condensed consolidated balance sheet. The notional amounts being hedged and the fair value of those derivative instruments, on a gross basis, are as follows, in millions:
|
|
At September 30, 2014 |
| |||||||
|
|
Notional |
|
|
|
|
| |||
|
|
Amount |
|
Assets |
|
Liabilities |
| |||
Foreign Currency Contracts |
|
|
|
|
|
|
| |||
Exchange Contracts |
|
$ |
76 |
|
|
|
|
| ||
Current assets |
|
|
|
$ |
4 |
|
$ |
|
| |
Forward Contracts |
|
|
|
|
|
|
| |||
Current assets |
|
64 |
|
1 |
|
|
| |||
|
|
|
|
|
|
|
| |||
Metals Contracts |
|
|
|
|
|
|
| |||
Current assets |
|
61 |
|
2 |
|
2 |
| |||
Total |
|
|
|
$ |
7 |
|
$ |
2 |
| |
|
|
At December 31, 2013 |
| |||||||
|
|
Notional |
|
|
|
|
| |||
|
|
Amount |
|
Assets |
|
Liabilities |
| |||
Foreign Currency Contracts |
|
|
|
|
|
|
| |||
Exchange Contracts |
|
$ |
53 |
|
|
|
|
| ||
Current liabilities |
|
|
|
$ |
|
|
$ |
2 |
| |
Forward Contracts |
|
88 |
|
|
|
|
| |||
Current liabilities |
|
|
|
|
|
1 |
| |||
|
|
|
|
|
|
|
| |||
Metals Contracts |
|
48 |
|
|
|
|
| |||
Current liabilities |
|
|
|
|
|
2 |
| |||
|
|
|
|
|
|
|
| |||
Total |
|
|
|
$ |
|
|
$ |
5 |
| |
The fair value of all metals and foreign currency derivative contracts is estimated on a recurring basis, using Level 2 inputs (significant other observable inputs).
MASCO CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) (continued)
G. Changes in the Companys warranty liability were as follows, in millions:
|
|
Nine Months Ended |
|
Twelve Months Ended |
| ||
|
|
September 30, 2014 |
|
December 31, 2013 |
| ||
Balance at January 1 |
|
$ |
124 |
|
$ |
118 |
|
Accruals for warranties issued during the period |
|
36 |
|
42 |
| ||
Accruals related to pre-existing warranties |
|
6 |
|
6 |
| ||
Settlements made (in cash or kind) during the period |
|
(35 |
) |
(42 |
) | ||
Other, net |
|
(3 |
) |
|
| ||
Balance at end of period |
|
$ |
128 |
|
$ |
124 |
|
H. On March 28, 2013, the Company entered into a credit agreement (the Credit Agreement) with a bank group, with an aggregate commitment of $1.25 billion and a maturity date of March 28, 2018.
Based on the limitations of the debt to total capitalization ratio covenant in the Credit Agreement, at September 30, 2014, the Company had additional borrowing capacity, subject to availability, of up to $1.2 billion. Additionally, at September 30, 2014, the Company could absorb a reduction to shareholders equity of approximately $859 million and remain in compliance with the debt to total capitalization covenant.
In order for the Company to borrow under the Credit Agreement, there must not be any default in the Companys covenants in the Credit Agreement (i.e., in addition to the two financial covenants, principally limitations on subsidiary debt, negative pledge restrictions, legal compliance requirements and maintenance of properties and insurance) and the Companys representations and warranties in the Credit Agreement must be true in all material respects on the date of borrowing (i.e., principally no material adverse change or litigation likely to result in a material adverse change, since December 31, 2012, in each case, no material ERISA or environmental non-compliance and no material tax deficiency). The Company was in compliance with all covenants and no borrowings have been made at September 30, 2014.
I. The Companys 2014 Long Term Stock Incentive Plan (and the prior plan that it replaced) provides for the issuance of stock-based incentives in various forms to employees and non-employee Directors of the Company. At September 30, 2014, outstanding stock-based incentives were in the form of long-term stock awards, stock options, phantom stock awards and stock appreciation rights. Pre-tax compensation expense and the related income tax benefit for these stock-based incentives were as follows, in millions:
|
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||
|
|
September 30, |
|
September 30, |
| ||||||||
|
|
2014 |
|
2013 |
|
2014 |
|
2013 |
| ||||
Long-term stock awards |
|
$ |
7 |
|
$ |
7 |
|
$ |
30 |
|
$ |
27 |
|
Stock options |
|
1 |
|
2 |
|
3 |
|
12 |
| ||||
Phantom stock awards and stock appreciation rights |
|
3 |
|
3 |
|
4 |
|
6 |
| ||||
Total |
|
$ |
11 |
|
$ |
12 |
|
$ |
37 |
|
$ |
45 |
|
|
|
|
|
|
|
|
|
|
| ||||
Income tax benefit (37 percent tax rate - before valuation allowance) |
|
$ |
4 |
|
$ |
5 |
|
$ |
14 |
|
$ |
17 |
|
MASCO CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) (continued)
Note I - continued:
Long-Term Stock Awards. Long-term stock awards are granted to key employees and non-employee Directors of the Company and do not cause net share dilution inasmuch as the Company continues the practice of repurchasing and retiring an equal number of shares in the open market. The Company granted 1,680,220 shares of long-term stock awards in the nine months ended September 30, 2014.
The Companys long-term stock award activity was as follows, shares in millions:
|
|
Nine Months Ended |
| ||||
|
|
September 30, |
| ||||
|
|
2014 |
|
2013 |
| ||
Unvested stock award shares at January 1 |
|
8 |
|
8 |
| ||
Weighted average grant date fair value |
|
$ |
17 |
|
$ |
16 |
|
|
|
|
|
|
| ||
Stock award shares granted |
|
1 |
|
2 |
| ||
Weighted average grant date fair value |
|
$ |
22 |
|
$ |
20 |
|
|
|
|
|
|
| ||
Stock award shares vested |
|
2 |
|
2 |
| ||
Weighted average grant date fair value |
|
$ |
17 |
|
$ |
17 |
|
|
|
|
|
|
| ||
Stock award shares forfeited |
|
1 |
|
|
| ||
Weighted average grant date fair value |
|
$ |
16 |
|
$ |
17 |
|
|
|
|
|
|
| ||
Unvested stock award shares at September 30 |
|
6 |
|
8 |
| ||
Weighted average grant date fair value |
|
$ |
18 |
|
$ |
17 |
|
At September 30, 2014 and 2013, there was $68 million and $76 million of total unrecognized compensation expense related to unvested stock awards; such awards had a weighted average remaining vesting period of three years in both 2014 and 2013.
The total market value (at the vesting date) of stock award shares which vested during the nine months ended September 30, 2014 and 2013 was $50 million and $38 million, respectively.
Stock Options. Stock options are granted to key employees of the Company. The exercise price equals the market price of the Companys common stock at the grant date.
The Company granted 332,750 of stock option shares in the nine months ended September 30, 2014 with a grant date exercise price approximating $22 per share. In the first nine months of 2014, 3,640,670 stock option shares were forfeited (including options that expired unexercised).
MASCO CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) (continued)
Note I - continued:
The Companys stock option activity was as follows, shares in millions:
|
|
Nine Months Ended |
| ||||
|
|
September 30, |
| ||||
|
|
2014 |
|
2013 |
| ||
Option shares outstanding, January 1 |
|
24 |
|
30 |
| ||
Weighted average exercise price |
|
$ |
22 |
|
$ |
21 |
|
|
|
|
|
|
| ||
Option shares granted, including restoration options |
|
|
|
1 |
| ||
Weighted average exercise price |
|
$ |
22 |
|
$ |
20 |
|
|
|
|
|
|
| ||
Option shares exercised |
|
2 |
|
3 |
| ||
Aggregate intrinsic value on date of exercise (A) |
|
$ |
17 million |
|
$ |
22 million |
|
Weighted average exercise price |
|
$ |
16 |
|
$ |
12 |
|
|
|
|
|
|
| ||
Option shares forfeited |
|
3 |
|
1 |
| ||
Weighted average exercise price |
|
$ |
28 |
|
$ |
23 |
|
|
|
|
|
|
| ||
Option shares outstanding, September 30 |
|
19 |
|
27 |
| ||
Weighted average exercise price |
|
$ |
21 |
|
$ |
22 |
|
Weighted average remaining option term (in years) |
|
4 |
|
4 |
| ||
|
|
|
|
|
| ||
Option shares vested and expected to vest, September 30 |
|
19 |
|
27 |
| ||
Weighted average exercise price |
|
$ |
21 |
|
$ |
22 |
|
Aggregate intrinsic value (A) |
|
$ |
102 million |
|
$ |
91 million |
|
Weighted average remaining option term (in years) |
|
4 |
|
4 |
| ||
|
|
|
|
|
| ||
Option shares exercisable (vested), September 30 |
|
16 |
|
22 |
| ||
Weighted average exercise price |
|
$ |
22 |
|
$ |
24 |
|
Aggregate intrinsic value (A) |
|
$ |
80 million |
|
$ |
51 million |
|
Weighted average remaining option term (in years) |
|
3 |
|
3 |
|
(A) Aggregate intrinsic value is calculated using the Companys stock price at each respective date, less the exercise price (grant date price) multiplied by the number of shares.
At September 30, 2014 and 2013, there was $7 million and $10 million, respectively, of unrecognized compensation expense (using the Black-Scholes option pricing model at the grant date) related to unvested stock options; such options had a weighted average remaining vesting period of two years at both September 30, 2014 and 2013.
MASCO CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) (continued)
Note I - concluded:
The weighted average grant date fair value of option shares granted and the assumptions used to estimate those values using a Black-Scholes option pricing model were as follows:
|
|
Nine Months Ended |
| ||||
|
|
September 30, |
| ||||
|
|
2014 |
|
2013 |
| ||
Weighted average grant date fair value |
|
$ |
9.53 |
|
$ |
8.35 |
|
Risk-free interest rate |
|
1.91 |
% |
1.22 |
% | ||
Dividend yield |
|
1.34 |
% |
1.47 |
% | ||
Volatility factor |
|
49.00 |
% |
49.07 |
% | ||
Expected option life |
|
6 years |
|
6 years |
| ||
J. Net periodic pension cost for the Companys defined-benefit pension plans was as follows, in millions:
|
|
Three Months Ended September 30, |
| ||||||||||
|
|
2014 |
|
2013 |
| ||||||||
|
|
Qualified |
|
Non-Qualified |
|
Qualified |
|
Non-Qualified |
| ||||
Service cost |
|
$ |
1 |
|
$ |
|
|
$ |
1 |
|
$ |
|
|
Interest cost |
|
12 |
|
2 |
|
10 |
|
2 |
| ||||
Expected return on plan assets |
|
(11 |
) |
|
|
(10 |
) |
|
| ||||
Amortization of net loss |
|
2 |
|
1 |
|
4 |
|
1 |
| ||||
Net periodic pension cost |
|
$ |
4 |
|
$ |
3 |
|
5 |
|
3 |
| ||
|
|
Nine Months Ended September 30, |
| ||||||||||
|
|
2014 |
|
2013 |
| ||||||||
|
|
Qualified |
|
Non-Qualified |
|
Qualified |
|
Non-Qualified |
| ||||
Service cost |
|
$ |
3 |
|
$ |
|
|
$ |
3 |
|
$ |
|
|
Interest cost |
|
38 |
|
6 |
|
32 |
|
5 |
| ||||
Expected return on plan assets |
|
(35 |
) |
|
|
(30 |
) |
|
| ||||
Amortization of net loss |
|
8 |
|
1 |
|
12 |
|
2 |
| ||||
Net periodic pension cost |
|
$ |
14 |
|
$ |
7 |
|
$ |
17 |
|