Table of Contents

 

UNITED STATES

 

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

Form 10-Q

 

[ X ]   QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period ended January 24, 2016

or

 

[    ]   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the transition period from ___________________________________ to ________________________________________

 

Commission File Number: 1-2402

 

 

HORMEL FOODS CORPORATION

(Exact name of registrant as specified in its charter)

 

Delaware
(State or other jurisdiction of incorporation or organization)

 

41-0319970
(I.R.S. Employer Identification No.)

 

1 Hormel Place
Austin, Minnesota
(Address of principal executive offices)

 

55912-3680
(Zip Code)

 

(507) 437-5611

(Registrant’s telephone number, including area code)

 

None

(Former name, former address and former fiscal year, if changed since last report)

 

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            NO

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).            X   YES            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    

Non-accelerated filer         (Do not check if a smaller reporting company)

 

Smaller reporting company     

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).       Yes   X  No

 

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.

 

Class

 

Outstanding at February 28, 2016

Common Stock

 

$.01465 par value    529,917,508

 

Common Stock Non-Voting

 

$.01 par value

-0-

 

 



Table of Contents

 

TABLE OF CONTENTS

 

PART I - FINANCIAL INFORMATION

 

 

 

 

Item 1. 

Financial Statements

 

CONSOLIDATED STATEMENTS OF FINANCIAL POSITION – January 24, 2016 and October 25, 2015

 

CONSOLIDATED STATEMENTS OF OPERATIONS – Three Months Ended January 24, 2016 and January 25, 2015

 

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME – Three Months Ended January 24, 2016 and January 25, 2015

 

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ INVESTMENT – Twelve Months Ended October 25, 2015 and Three Months Ended January 24, 2016

 

CONSOLIDATED STATEMENTS OF CASH FLOWS – Three Months Ended January 24, 2016 and January 25, 2015

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

 

 

 

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

CRITICAL ACCOUNTING POLICIES

 

RESULTS OF OPERATIONS

 

Overview

 

Consolidated Results

 

Segment Results

 

Related Party Transactions

 

LIQUIDITY AND CAPITAL RESOURCES

 

FORWARD-LOOKING STATEMENTS

 

 

 

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

 

 

 

 

Item 4.

Controls and Procedures

 

 

 

 

PART II - OTHER INFORMATION

 

 

 

Item 1.

Legal Proceedings

 

 

 

 

Item 1A.

Risk Factors

 

 

 

 

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

 

 

 

 

Item 6.

Exhibits

 

 

 

 

SIGNATURES

 

 

2



Table of Contents

 

PART I – FINANCIAL INFORMATION

 

Item 1.  Financial Statements

 

HORMEL FOODS CORPORATION

CONSOLIDATED STATEMENTS OF FINANCIAL POSITION

(in thousands, except share and per share amounts)

 

 

 

January 24,

 

October 25,

 

 

2016

 

2015

 

 

(Unaudited)

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

CURRENT ASSETS

 

 

 

 

 

 

Cash and cash equivalents

 

$

375,215

 

 

$

347,239

 

Accounts receivable

 

554,738

 

 

605,689

 

Inventories

 

994,826

 

 

993,265

 

Income taxes receivable

 

-

 

 

6,132

 

Deferred income taxes

 

-

 

 

86,902

 

Prepaid expenses

 

13,820

 

 

14,383

 

Other current assets

 

7,484

 

 

9,422

 

TOTAL CURRENT ASSETS

 

1,946,083

 

 

2,063,032

 

 

 

 

 

 

 

 

DEFERRED INCOME TAXES

 

20,992

 

 

-

 

 

 

 

 

 

 

 

GOODWILL

 

1,699,361

 

 

1,699,484

 

 

 

 

 

 

 

 

OTHER INTANGIBLES

 

825,069

 

 

827,219

 

 

 

 

 

 

 

 

PENSION ASSETS

 

136,917

 

 

132,861

 

 

 

 

 

 

 

 

INVESTMENTS IN AND RECEIVABLES FROM AFFILIATES

 

253,589

 

 

258,998

 

 

 

 

 

 

 

 

OTHER ASSETS

 

144,875

 

 

146,498

 

 

 

 

 

 

 

 

PROPERTY, PLANT AND EQUIPMENT

 

 

 

 

 

 

Land

 

70,860

 

 

71,192

 

Buildings

 

817,691

 

 

815,643

 

Equipment

 

1,690,232

 

 

1,679,100

 

Construction in progress

 

94,682

 

 

79,964

 

 

 

2,673,465

 

 

2,645,899

 

Less allowance for depreciation

 

(1,659,462

)

 

(1,634,160

)

 

 

1,014,003

 

 

1,011,739

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

6,040,889

 

 

$

6,139,831

 

 

See Notes to Consolidated Financial Statements

 

3



Table of Contents

 

HORMEL FOODS CORPORATION

CONSOLIDATED STATEMENTS OF FINANCIAL POSITION

(in thousands, except share and per share amounts)

 

 

 

January 24,

 

October 25,

 

 

2016

 

2015

 

 

(Unaudited)

 

 

LIABILITIES AND SHAREHOLDERS’ INVESTMENT

 

 

 

 

 

 

 

 

 

 

 

 

 

CURRENT LIABILITIES

 

 

 

 

 

 

Accounts payable

 

$

411,031

 

 

$

495,317

 

Short-term debt

 

-

 

 

185,000

 

Accrued expenses

 

84,262

 

 

71,777

 

Accrued workers compensation

 

37,683

 

 

37,009

 

Accrued marketing expenses

 

153,248

 

 

119,153

 

Employee related expenses

 

164,288

 

 

232,309

 

Taxes payable

 

89,859

 

 

6,764

 

Interest and dividends payable

 

79,727

 

 

66,696

 

TOTAL CURRENT LIABILITIES

 

1,020,098

 

 

1,214,025

 

 

 

 

 

 

 

 

LONG-TERM DEBT—less current maturities

 

250,000

 

 

250,000

 

 

 

 

 

 

 

 

PENSION AND POST-RETIREMENT BENEFITS

 

511,615

 

 

509,261

 

 

 

 

 

 

 

 

OTHER LONG-TERM LIABILITIES

 

95,663

 

 

101,056

 

 

 

 

 

 

 

 

DEFERRED INCOME TAXES

 

-

 

 

64,096

 

 

 

 

 

 

 

 

SHAREHOLDERS’ INVESTMENT *

 

 

 

 

 

 

Preferred stock, par value $.01 a share—authorized 160,000,000 shares; issued—none

 

 

 

 

 

 

Common stock, non-voting, par value $.01 a share—authorized 400,000,000 shares; issued—none

 

 

 

 

 

 

Common stock, par value $.01465 a share—authorized 1,600,000,000 shares;

 

 

 

 

 

 

issued 529,366,392 shares January 24, 2016

 

 

 

 

 

 

issued 528,411,628 shares October 25, 2015

 

7,755

 

 

7,741

 

Additional paid-in capital

 

5,676

 

 

-

 

Accumulated other comprehensive loss

 

(227,739

)

 

(225,668

)

Retained earnings

 

4,374,596

 

 

4,216,125

 

HORMEL FOODS CORPORATION SHAREHOLDERS’ INVESTMENT

 

4,160,288

 

 

3,998,198

 

NONCONTROLLING INTEREST

 

3,225

 

 

3,195

 

TOTAL SHAREHOLDERS’ INVESTMENT

 

4,163,513

 

 

4,001,393

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND SHAREHOLDERS’ INVESTMENT

 

$

6,040,889

 

 

$

6,139,831

 

 

* Shares and par values have been restated, as appropriate, to give effect to the two-for-one stock split distributed on February 9, 2016.

 

See Notes to Consolidated Financial Statements

 

4



Table of Contents

 

HORMEL FOODS CORPORATION

CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share amounts)

(Unaudited)

 

 

 

Three Months Ended

 

 

January 24,
2016

 

January 25,
2015*

 

 

 

 

 

 

 

Net sales

 

$

2,292,672

 

 

$

2,395,073

 

Cost of products sold

 

1,734,661

 

 

1,950,468

 

GROSS PROFIT

 

558,011

 

 

444,605

 

 

 

 

 

 

 

 

Selling, general and administrative

 

209,948

 

 

180,299

 

 

 

 

 

 

 

 

Equity in earnings of affiliates

 

11,475

 

 

1,660

 

 

 

 

 

 

 

 

OPERATING INCOME

 

359,538

 

 

265,966

 

 

 

 

 

 

 

 

Other income and expense:

 

 

 

 

 

 

Interest and investment (expense) income

 

(1,963

)

 

1,149

 

Interest expense

 

(3,407

)

 

(3,078

)

 

 

 

 

 

 

 

EARNINGS BEFORE INCOME TAXES

 

354,168

 

 

264,037

 

 

 

 

 

 

 

 

Provision for income taxes

 

119,001

 

 

91,607

 

 

 

 

 

 

 

 

NET EARNINGS

 

235,167

 

 

172,430

 

Less: Net earnings attributable to noncontrolling interest

 

106

 

 

712

 

NET EARNINGS ATTRIBUTABLE TO HORMEL FOODS CORPORATION

 

$

235,061

 

 

$

171,718

 

 

 

 

 

 

 

 

NET EARNINGS PER SHARE:

 

 

 

 

 

 

BASIC

 

$

0.44

 

 

$

0.33

 

DILUTED

 

$

0.43

 

 

$

0.32

 

 

 

 

 

 

 

 

WEIGHTED-AVERAGE SHARES OUTSTANDING:

 

 

 

 

 

 

BASIC

 

528,862

 

 

527,352

 

DILUTED

 

542,737

 

 

540,123

 

 

 

 

 

 

 

 

DIVIDENDS DECLARED PER SHARE:

 

$

0.145

 

 

$

0.125

 

 

* Shares and per share figures have been restated to give effect to the two-for-one stock split distributed on February 9, 2016.

 

See Notes to Consolidated Financial Statements

 

5



Table of Contents

 

HORMEL FOODS CORPORATION

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(in thousands)

(Unaudited)

 

 

 

Three Months Ended

 

 

January 24,
2016

 

January 25,
2015

 

 

 

 

 

 

 

NET EARNINGS

 

 $

235,167

 

 

 $

172,430

 

Other comprehensive income (loss), net of tax:

 

 

 

 

 

 

Foreign currency translation

 

(2,615

)

 

777

 

Pension and other benefits

 

1,766

 

 

1,897

 

Deferred hedging

 

(1,298

)

 

5,006

 

TOTAL OTHER COMPREHENSIVE INCOME (LOSS)

 

(2,147

)

 

7,680

 

COMPREHENSIVE INCOME

 

233,020

 

 

180,110

 

Less: Comprehensive income attributable to noncontrolling interest

 

30

 

 

729

 

COMPREHENSIVE INCOME ATTRIBUTABLE TO HORMEL FOODS CORPORATION

 

 $

232,990

 

 

 $

179,381

 

 

See Notes to Consolidated Financial Statements

 

6



Table of Contents

 

HORMEL FOODS CORPORATION

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ INVESTMENT

(in thousands, except per share amounts)

(Unaudited)

 

 

 

Hormel Foods Corporation Shareholders

 

 

 

 

 

 

 

Common
Stock

 

Treasury
Stock

 

Additional
Paid-in
Capital

 

Retained
Earnings

 

Accumulated
Other
Comprehensive
Income (Loss)

 

Non-
controlling
Interest

 

Total
Shareholders’
Investment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at October 26, 2014

 

$  7,724

 

$           -

 

$           -

 

$ 3,805,654

 

$       (207,700

)

$    6,378

 

$   3,612,056

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings

 

 

 

 

 

 

 

686,088

 

 

 

1,176

 

687,264

 

Other comprehensive loss

 

 

 

 

 

 

 

 

 

(18,363

)

(229

)

(18,592

)

Purchases of common stock

 

 

 

(24,928

)

 

 

 

 

 

 

 

 

(24,928

)

Stock-based compensation expense

 

1

 

 

 

15,716

 

 

 

 

 

 

 

15,717

 

Exercise of stock options/nonvested shares

 

28

 

 

 

9,527

 

 

 

 

 

 

 

9,555

 

Purchase of additional ownership from noncontrolling interest

 

 

 

 

 

(11,881

)

 

 

395

 

(2,549

)

(14,035

)

Shares retired

 

(12

)

24,928

 

(13,362

)

(11,554

)

 

 

 

 

-

 

Distribution to noncontrolling interest

 

 

 

 

 

 

 

 

 

 

 

(1,581

)

(1,581

)

Declared cash dividends – $.50 per share*

 

 

 

 

 

 

 

(264,063

)

 

 

 

 

(264,063

)

Balance at October 25, 2015

 

$  7,741

 

$           -

 

$           -

 

$ 4,216,125

 

$       (225,668

)

$    3,195

 

$   4,001,393

 

Net earnings

 

 

 

 

 

 

 

235,061

 

 

 

106

 

235,167

 

Other comprehensive loss

 

 

 

 

 

 

 

 

 

(2,071

)

(76

)

(2,147

)

Stock-based compensation expense

 

 

 

 

 

7,162

 

 

 

 

 

 

 

7,162

 

Exercise of stock options/nonvested shares

 

14

 

 

 

(1,486

)

 

 

 

 

 

 

(1,472

)

Declared cash dividends – $.145 per share

 

 

 

 

 

 

 

(76,590

)

 

 

 

 

(76,590

)

Balance at January 24, 2016

 

$  7,755

 

$           -

 

$    5,676

 

$ 4,374,596

 

$       (227,739

)

$    3,225

 

$   4,163,513

 

 

* Per share figures have been restated to give effect to the two-for-one stock split distributed on February 9, 2016.

 

See Notes to Consolidated Financial Statements

 

7



Table of Contents

 

HORMEL FOODS CORPORATION

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(Unaudited)

 

 

 

Three Months Ended

 

 

January 24,
2016

 

 

January 25,
2015

OPERATING ACTIVITIES

 

 

 

 

 

 

 

Net earnings

$

235,167

 

 

$

172,430

 

Adjustments to reconcile to net cash provided by operating activities:

 

 

 

 

 

 

 

Depreciation

 

29,679

 

 

 

30,720

 

Amortization of intangibles

 

2,125

 

 

 

2,039

 

Equity in earnings of affiliates, net of dividends

 

(6,454

)

 

 

(1,639

)

Provision for deferred income taxes

 

(1,735

)

 

 

1,161

 

Gain on property/equipment sales and plant facilities

 

126

 

 

 

(5,117

)

Non-cash investment activities

 

2,081

 

 

 

(1,068

)

Stock-based compensation expense

 

7,162

 

 

 

5,524

 

Excess tax benefit from stock-based compensation

 

(20,149

)

 

 

(2,963

)

Changes in operating assets and liabilities, net of acquisitions:

 

 

 

 

 

 

 

Decrease in accounts receivable

 

50,951

 

 

 

31,288

 

(Increase) decrease in inventories

 

(1,439

)

 

 

36,824

 

Decrease in prepaid expenses and other current assets

 

7,917

 

 

 

18,354

 

Increase in pension and post-retirement benefits

 

1,047

 

 

 

327

 

Decrease in accounts payable and accrued expenses

 

(27,787

)

 

 

(39,944

)

Other

 

-

 

 

 

(1,434

)

NET CASH PROVIDED BY OPERATING ACTIVITIES

 

278,691

 

 

 

246,502

 

 

 

 

 

 

 

 

 

INVESTING ACTIVITIES

 

 

 

 

 

 

 

Purchases of property/equipment

 

(33,480

)

 

 

(27,674

)

Proceeds from sales of property/equipment

 

1,411

 

 

 

9,931

 

Decrease in investments, equity in affiliates, and other assets

 

11,088

 

 

 

14,932

 

NET CASH USED IN INVESTING ACTIVITIES

 

(20,981

)

 

 

(2,811

)

 

 

 

 

 

 

 

 

FINANCING ACTIVITIES

 

 

 

 

 

 

 

Principal payments on short-term debt

 

(185,000

)

 

 

-

 

Dividends paid on common stock

 

(66,137

)

 

 

(52,801

)

Proceeds from exercise of stock options

 

3,514

 

 

 

2,057

 

Excess tax benefit from stock-based compensation

 

20,149

 

 

 

2,963

 

Distribution to noncontrolling interest

 

-

 

 

 

(1,581

)

NET CASH USED IN FINANCING ACTIVITIES

 

(227,474

)

 

 

(49,362

)

 

 

 

 

 

 

 

 

EFFECT OF EXCHANGE RATE CHANGES ON CASH

 

(2,260

)

 

 

(1,406

)

INCREASE IN CASH AND CASH EQUIVALENTS

 

27,976

 

 

 

192,923

 

Cash and cash equivalents at beginning of year

 

347,239

 

 

 

334,174

 

CASH AND CASH EQUIVALENTS AT END OF QUARTER

$

375,215

 

 

$

527,097

 

 

See Notes to Consolidated Financial Statements

 

8



Table of Contents

 

HORMEL FOODS CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

NOTE A                                               GENERAL

 

Basis of Presentation

 

The accompanying unaudited consolidated financial statements of Hormel Foods Corporation (the Company) have been prepared in accordance with generally accepted accounting principles for interim financial information, and with the instructions to Form 10-Q and Rule 10-01 of Regulation S-X.  Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements.  In the opinion of management, all adjustments (consisting of normal recurring adjustments) considered necessary for a fair presentation have been included.  Operating results for the interim period are not necessarily indicative of the results that may be expected for the full year.  The balance sheet at October 25, 2015, has been derived from the audited financial statements at that date but does not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements.  For further information, refer to the consolidated financial statements and footnotes included in the Company’s Annual Report on Form 10-K for the fiscal year ended October 25, 2015.  Fiscal 2016 is a 53-week year as compared with fiscal 2015, which was 52 weeks, with the additional week occurring in the fourth quarter of fiscal 2016.

 

Stock Split

 

On November 25, 2015, the Company’s Board of Directors authorized a two-for-one split of the Company’s voting common stock, which was subsequently approved by shareholders at the Company’s Annual Meeting on January 26, 2016, and effected on January 27, 2016.  The Company’s voting common stock was reclassified by reducing the par value from $.0293 per share to $.01465 per share and the number of authorized shares was increased from 800,000,000 to 1,600,000,000 shares, in order to effect the two-for-one stock split.  The Company distributed the additional shares of $.01465 par value common stock on February 9, 2016, and the shares began trading at the post-split price on February 10, 2016.  The number of authorized shares of non-voting common stock and preferred stock were not included in the stock split.

 

Unless otherwise noted, all prior year share amounts and per share calculations throughout this Quarterly Report on Form 10-Q have been restated to reflect the impact of this split, and to provide data on a basis comparable to fiscal 2015.  Such restatements include calculations regarding the Company’s weighted average shares, earnings per share, and dividends per share, as well as disclosures regarding the Company’s stock-based compensation plans and share repurchase activity.

 

Assets Held For Sale

 

The Company classifies assets as held for sale when management approves and commits to a formal plan of sale with the expectation the sale will be completed within one year.  The net assets of the business held for sale are then recorded at the lower of their current carrying value or the fair market value, less costs to sell.  See additional discussion regarding the Company’s assets held for sale in Note E.

 

Investments

 

The Company maintains a rabbi trust to fund certain supplemental executive retirement plans and deferred income plans, which is included in other assets on the Consolidated Statements of Financial Position.  The securities held by the trust are classified as trading securities and consist mainly of fixed return investments.  Therefore, unrealized gains and losses associated with these investments are included in the Company’s earnings.  Securities held by the trust generated a loss of $1.7 million for the quarter ended January 24, 2016, compared to a gain of $1.5 million for the quarter ended January 25, 2015.

 

9



Table of Contents

 

Supplemental Cash Flow Information

 

Non-cash investment activities presented on the Consolidated Statements of Cash Flows generally consist of unrealized gains or losses on the Company’s rabbi trust.  The noted investments are included in other assets on the Consolidated Statements of Financial Position.  Changes in the value of these investments are included in the Company’s net earnings and are presented in the Consolidated Statements of Operations as either interest and investment income (loss) or interest expense, as appropriate.

 

Guarantees

 

The Company enters into various agreements guaranteeing specified obligations of affiliated parties.  The Company’s guarantees either terminate in one year or remain in place until such time as the Company revokes the agreement.  The Company currently provides revocable standby letters of credit totaling $4.0 million to guarantee obligations that may arise under worker compensation claims of an affiliated party.  This potential obligation is not reflected in the Company’s Consolidated Statements of Financial Position.

 

New Accounting Pronouncements

 

In January 2014, the FASB updated the guidance within ASC 323, Investments-Equity Method and Joint Ventures.  The update provides guidance on accounting for investments by a reporting entity in flow-through limited liability entities that manage or invest in affordable housing projects that qualify for the low-income housing tax credit.  The amendments modify the conditions that a reporting entity must meet to be eligible to use a method other than the equity or cost methods to account for qualified affordable housing project investments.  If the modified conditions are met, the amendments permit an entity to make an accounting policy election to amortize the initial cost of the investment in proportion to the amount of tax credits and other tax benefits received and recognize the net investment performance in the income statement as a component of income tax expense (benefit). Additionally, the amendments introduce new recurring disclosures about all investments in qualified affordable housing projects irrespective of the method used to account for the investments.  The updated guidance is to be applied retrospectively and is effective for fiscal years, and interim periods within those years, beginning after December 15, 2014, with early adoption permitted.  The Company adopted the new provisions of this accounting standard at the beginning of fiscal year 2016, and adoption did not have a material impact on its consolidated financial statements.

 

In May 2014, the FASB issued ASC 606, Revenue from Contracts with Customers.  This topic converges the guidance within U.S. generally accepted accounting principles and international financial reporting standards and supersedes ASC 605, Revenue Recognition.  The new standard requires companies to recognize revenue to depict the transfer of goods or services to customers in amounts that reflect the consideration to which the company expects to be entitled in exchange for those goods or services.  The new standard will also result in enhanced disclosures about revenue, provide guidance for transactions that were not previously addressed comprehensively, and improve guidance for multiple-element arrangements.  On July 8, 2015, the FASB approved a one-year deferral of the effective date.  The new guidance is effective for annual reporting periods beginning after December 15, 2017, including interim reporting periods within that reporting period, and early adoption is permitted for annual reporting periods beginning after December 15, 2016.  Accordingly, the Company expects to adopt the provisions of this new accounting standard at the beginning of fiscal year 2019, and adoption is not expected to have a material impact on its consolidated financial statements.

 

In April 2015, the FASB updated the guidance within ASC 835, Interest.  The update provides guidance on simplifying the presentation of debt issuance costs.  The amendments require debt issuance costs related to a recognized debt liability be presented in the balance sheet as a direct deduction from the carrying amount of that debt liability.  The new guidance is effective for fiscal years beginning after December 15, 2015, and interim periods within those fiscal years, with early adoption permitted.  The Company expects to adopt the new provisions of this accounting standard at the beginning of fiscal year 2017, and is currently assessing the impact on its consolidated financial statements.

 

In April 2015, the FASB updated the guidance within ASC 715, Compensation-Retirement Benefits.  The update provides guidance on simplifying the measurement date for defined benefit plan assets and obligations.  The amendments allow employers with fiscal year ends that do not coincide with a calendar month end to make an

 

10



Table of Contents

 

accounting policy election to measure defined benefit plan assets and obligations as of the end of the month closest to their fiscal year ends.  The new guidance is effective for fiscal years beginning after December 15, 2015, and interim periods within those fiscal years, with early adoption permitted.  The Company adopted the new provisions of this accounting standard at the beginning of fiscal year 2016, with no accounting policy change elected.

 

In May 2015, the FASB updated the guidance within ASC 820, Fair Value Measurements and Disclosures.  The update provides guidance on the disclosures for investments in certain entities that calculate net asset value (NAV) per share (or its equivalent).  The amendments remove the requirement to categorize within the fair value hierarchy all investments for which fair value is measured using the NAV per share (or its equivalent) as a practical expedient.  The updated guidance is to be applied retrospectively and is effective for annual reporting periods beginning after December 15, 2015, and interim periods within those fiscal years, with early adoption permitted.  The Company adopted the provisions of this new accounting standard at the beginning of fiscal year 2016, and adoption did not have a material impact on its consolidated financial statements.

 

In November 2015, the FASB updated the guidance within ASC 740, Balance Sheet Classification of Deferred Taxes.  The update requires all deferred tax assets and liabilities, along with any related valuation allowance, be classified as noncurrent on the balance sheet.  The new guidance is effective for fiscal years beginning after December 15, 2016, and interim periods within those fiscal years, with early adoption permitted.  The Company adopted the provisions of this new accounting standard prospectively at the beginning of fiscal year 2016, and adoption did not have a material impact on its consolidated financial statements.

 

In February 2016, the FASB updated the guidance within ASC 842, Leases.  The update requires lessees to put most leases on their balance sheets while recognizing expenses on their income statements in a manner similar to current GAAP.  The guidance also eliminates current real estate-specific provisions for all entities.  For lessors, the guidance modifies the classification criteria and the accounting for sales-type and direct financing leases.  The new guidance is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2018.  Accordingly, the Company expects to adopt the provisions of this new accounting standard at the beginning of fiscal year 2020, and is currently assessing the impact on its consolidated financial statements.

 

NOTE B                                               ACQUISITIONS

 

On July 13, 2015, the Company acquired Applegate Farms, LLC (Applegate) of Bridgewater, New Jersey for a preliminary purchase price of $774.1 million in cash.  The purchase price is preliminary pending final purchase accounting adjustments, and was funded by the Company with cash on hand and by utilizing short-term financing.

 

Applegate® is the No. 1 brand in natural and organic value-added prepared meats and this acquisition will allow the Company to expand the breadth of its protein offerings to provide consumers more choice in that fast growing category.

 

The acquisition was accounted for as a business combination using the acquisition method.  The Company is in the process of obtaining an independent appraisal.  Therefore, a preliminary allocation of the purchase price to the acquired assets, liabilities, and goodwill is presented in the table below.

 

(in thousands)

 

 

 

Accounts receivable

 

$

25,574

 

Inventory

 

22,212

 

Prepaid and other assets

 

2,916

 

Property, plant and equipment

 

3,463

 

Intangible assets

 

275,900

 

Goodwill

 

488,353

 

Current liabilities

 

(23,420

)

Deferred taxes

 

(20,935

)

Purchase price

 

$

774,063

 

 

11



Table of Contents

 

Goodwill is calculated as the excess of the purchase price over the fair value of the net assets recognized.  The goodwill recorded as part of the acquisition primarily reflects the value of the potential to expand presence in the natural and organic channels and the supply chain for natural and organic products.  A portion of the goodwill balance is expected to be deductible for income tax purposes.  The goodwill and intangible assets have been allocated to the Refrigerated Foods segment.

 

Operating results for this acquisition have been included in the Company’s Consolidated Statements of Operations from the date of acquisition and are reflected in the Refrigerated Foods segment.  The acquisition contributed $76.3 million of net sales for the first quarter of fiscal 2016.  Pro forma results are not presented, as the acquisition was not considered material to the consolidated Company.

 

NOTE C                                               INVENTORIES

 

Principal components of inventories are:

 

(in thousands)

 

January 24,
2016

 

October 25,
2015

 

Finished products

 

 $

561,324

 

 $

553,298

 

Raw materials and work-in-process

 

236,748

 

239,174

 

Materials and supplies

 

196,754

 

200,793

 

Total

 

 $

994,826

 

 $

993,265

 

 

NOTE D                                               GOODWILL AND INTANGIBLE ASSETS

 

The carrying amounts of goodwill for the quarter ended January 24, 2016, are presented in the table below.  The reduction during the first quarter is due to purchase accounting adjustments for Applegate.

 

(in thousands)

 

Grocery
Products

 

Refrigerated
Foods

 

JOTS

 

Specialty
Foods

 

International
& Other

 

Total

 

Balance as of October 25, 2015

 

 $

322,421

 

 $

584,684

 

 $

203,214

 

 $

456,416

 

 $

132,749

 

 $

1,699,484

 

Purchase adjustment

 

-

 

(123)

 

-

 

-

 

-

 

(123)

 

Balance as of January 24, 2016

 

 $

322,421

 

 $

584,561

 

 $

203,214

 

 $

456,416

 

 $

132,749

 

 $

1,699,361

 

 

The gross carrying amount and accumulated amortization for definite-lived intangible assets are presented in the table below.

 

 

 

January 24, 2016

 

October 25, 2015

 

(in thousands)

 

Gross Carrying
Amount

 

Accumulated 
Amortization

 

Gross Carrying
Amount

 

Accumulated 
Amortization

 

Customer lists/relationships

 

 $

83,190

 

 $

(15,699)

 

 $

83,190

 

 $

(13,939)

 

Formulas and recipes

 

7,490

 

(7,117)

 

7,490

 

(6,865)

 

Proprietary software and technology

 

1,010

 

(901)

 

7,010

 

(6,901)

 

Other intangibles

 

2,120

 

(1,083)

 

2,370

 

(1,195)

 

Total

 

 $

93,810

 

 $

(24,800)

 

 $

100,060

 

 $

(28,900)

 

 

Amortization expense was $2.1 million for the quarters ended January 24, 2016 and January 25, 2015.

 

12



Table of Contents

 

Estimated annual amortization expense for the five fiscal years after October 25, 2015, is as follows:

 

(in millions)

 

 

 

2016

 

$ 8.2

 

2017

 

7.6

 

2018

 

7.0

 

2019

 

7.0

 

2020

 

6.8

 

 

The carrying amounts for indefinite-lived intangible assets are presented in the table below.

 

(in thousands)

 

January 24, 2016

 

October 25, 2015

 

Brands/tradenames/trademarks

 

 $

748,075

 

 $

748,075

 

Other intangibles

 

7,984

 

7,984

 

Total

 

 $

756,059

 

 $

756,059

 

 

NOTE E                                               ASSETS HELD FOR SALE

 

In fiscal year 2015, the Company began actively marketing a portion of Diamond Crystal Brands (DCB).  Through this process, the Company identified the specific assets and liabilities to be sold and allocated goodwill based on the relative fair values of the assets held for sale and the assets that will be retained by the Company.  DCB is reported within the Company’s Specialty Foods segment.  The portion of the business held for sale is not material to the Company’s annual net sales, net earnings, or earnings per share.

 

Amounts classified as assets and liabilities held for sale at January 24, 2016, are presented on the Company’s Consolidated Statement of Financial Position within their respective accounts, and include the following:

 

Assets held for sale (in thousands)

 

 

 

Current assets

 

 $

27,850

 

Goodwill

 

51,811

 

Intangibles

 

5,389

 

Property, plant and equipment

 

31,837

 

Total assets held for sale

 

 $

116,887

 

 

Liabilities held for sale (in thousands)

 

 

 

Total current liabilities held for sale

 

 $

2,179

 

 

NOTE F                                                PENSION AND OTHER POST-RETIREMENT BENEFITS

 

Net periodic benefit cost for pension and other post-retirement benefit plans consists of the following:

 

 

 

Pension Benefits

 

Post-retirement Benefits

 

 

 

Three Months Ended

 

Three Months Ended

 

(in thousands)

 

January 24,
2016

 

January 25,
2015

 

January 24,
2016

 

January 25,
2015

 

Service cost

 

 $

6,680

 

 $

7,199

 

 $

316

 

 $

442

 

Interest cost

 

13,678

 

13,131

 

3,236

 

3,336

 

Expected return on plan assets

 

(21,677)

 

(22,198)

 

-

 

-

 

Amortization of prior service cost

 

(1,066)

 

(1,220)

 

(1,050)

 

(334)

 

Recognized actuarial loss

 

4,585

 

4,601

 

392

 

-

 

Net periodic cost

 

 $

2,200

 

 $

1,513

 

 $

2,894

 

 $

3,444

 

 

13



Table of Contents

 

NOTE G                                              DERIVATIVES AND HEDGING

 

The Company uses hedging programs to manage price risk associated with commodity purchases.  These programs utilize futures contracts and swaps to manage the Company’s exposure to price fluctuations in the commodities markets.  The Company has determined that its programs which are designated as hedges are highly effective in offsetting the changes in fair value or cash flows generated by the items hedged.

 

Cash Flow Hedges:  The Company currently utilizes corn futures to offset the price fluctuation in the Company’s future direct grain purchases, and has historically entered into various swaps to hedge the purchases of grain at certain plant locations.  The financial instruments are designated and accounted for as cash flow hedges, and the Company measures the effectiveness of the hedges at least quarterly.  Effective gains or losses related to these cash flow hedges are reported in accumulated other comprehensive loss (AOCL) and reclassified into earnings, through cost of products sold, in the period or periods in which the hedged transactions affect earnings.  Any gains or losses related to hedge ineffectiveness are recognized in the current period cost of products sold.  The Company typically does not hedge its grain exposure beyond the next two upcoming fiscal years.  As of January 24, 2016, and October 25, 2015, the Company had the following outstanding commodity futures contracts that were entered into to hedge forecasted purchases:

 

 

 

Volume

Commodity

 

January 24, 2016

 

October 25, 2015

Corn

 

20.9 million bushels

 

20.1 million bushels

 

As of January 24, 2016, the Company has included in AOCL, hedging losses of $1.1 million (before tax) relating to these positions, compared to gains of $1.0 million (before tax) as of October 25, 2015.  The Company expects to recognize the majority of these losses over the next 12 months.

 

Fair Value Hedges:  The Company utilizes futures to minimize the price risk assumed when forward priced contracts are offered to the Company’s commodity suppliers.  The intent of the program is to make the forward priced commodities cost nearly the same as cash market purchases at the date of delivery.  The futures contracts are designated and accounted for as fair value hedges, and the Company measures the effectiveness of the hedges at least quarterly.  Changes in the fair value of the futures contracts, along with the gain or loss on the hedged purchase commitment, are marked-to-market through earnings and are recorded on the Consolidated Statements of Financial Position as a current asset and liability, respectively.  Effective gains or losses related to these fair value hedges are recognized through cost of products sold in the period or periods in which the hedged transactions affect earnings.  Any gains or losses related to hedge ineffectiveness are recognized in the current period cost of products sold.  As of January 24, 2016, and October 25, 2015, the Company had the following outstanding commodity futures contracts designated as fair value hedges:

 

 

 

Volume

Commodity

 

January 24, 2016

 

October 25, 2015

Corn

 

1.7 million bushels

 

5.3 million bushels

Lean hogs

 

0.8 million cwt

 

0.4 million cwt

 

Other Derivatives:  The Company holds certain futures and options contract positions as part of a merchandising program and to manage the Company’s exposure to fluctuations in commodity markets.  The Company has not applied hedge accounting to these positions.

 

As of January 24, 2016, and October 25, 2015, the Company had the following outstanding futures related to these programs:

 

 

 

Volume

Commodity

 

January 24, 2016

 

October 25, 2015

Corn

 

3.3 million bushels

 

2.6 million bushels

Soybean meal

 

16,400 tons

 

11,500 tons

 

14



Table of Contents

 

Fair Values:  The fair values of the Company’s derivative instruments (in thousands) as of January 24, 2016, and October 25, 2015, were as follows:

 

 

 

 

 

Fair Value (1)

 

 

Location on
Consolidated

Statements of Financial
Position

 

January 24,
2016

 

October 25,
2015

Asset Derivatives:

 

 

 

 

 

 

Derivatives Designated as Hedges:

 

 

 

 

 

 

Commodity contracts

 

Other current assets

 

$  (2,959)

 

$  305

 

 

 

 

 

 

 

Derivatives Not Designated as Hedges:

 

 

 

 

 

 

Commodity contracts

 

Other current assets

 

(86)

 

248

 

 

 

 

 

 

 

Total Asset Derivatives

 

 

 

$  (3,045)

 

$  553

 

(1)          Amounts represent the gross fair value of derivative assets and liabilities.  The Company nets the derivative assets and liabilities for each of its hedging programs, including cash collateral, when a master netting arrangement exists between the Company and the counterparty to the derivative contract.  The amount or timing of cash collateral balances may impact the classification of the derivative in the Consolidated Statements of Financial Position.  See Note L “Fair Value Measurements” for a discussion of these net amounts as reported in the Consolidated Statements of Financial Position.

 

Derivative Gains and Losses:  Gains or losses (before tax, in thousands) related to the Company’s derivative instruments for the first quarter ended January 24, 2016, and January 25, 2015, were as follows:

 

 

 

Gain/(Loss)
Recognized in
AOCL
(Effective Portion) (1)

 

Location on
Consolidated
Statements

of Operations

 

Gain/(Loss)
Reclassified from
AOCL into Earnings
(Effective Portion) (1)

 

Gain/(Loss)
Recognized in Earnings
(Ineffective

Portion) (2)(4)

 

 

 

Three Months Ended

 

 

Three Months Ended

 

Three Months Ended

 

Cash Flow Hedges:

 

January 24,
2016

 

January 25,
2015

 

 

January 24,
2016

 

January 25,
2015

 

January 24,
2016

 

January 25,
2015

 

Commodity contracts

 

$  (2,848

)

$  3,663

 

Cost of products sold

 

$  (767

)

$  (4,379)

 

$     1

 

$     -

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Location on
 Consolidated
Statements

of Operations

 

Gain/(Loss)
Recognized in Earnings
(Effective Portion)
(3)

 

Gain/(Loss)
Recognized in Earnings
(Ineffective

Portion) (2)(5)

 

 

 

 

 

 

 

 

Three Months Ended

 

Three Months Ended

 

Fair Value Hedges:

 

 

 

 

 

 

January 24,
2016

 

January 25,
2015

 

January 24,
2016

 

January 25,
2015

 

Commodity contracts

 

 

 

 

 

Cost of products sold

 

$  1,242

 

$  (168)

 

$  (252

)

$  (110)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Location on
Consolidated
Statements

of Operations

 

Gain/(Loss)
Recognized
in Earnings

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

 

 

Derivatives Not
Designated as Hedges:

 

 

 

 

 

 

January 24,
2016

 

January 25,
2015

 

 

 

 

 

Commodity contracts

 

 

 

 

 

Cost of products sold

 

$  (480

)

$  129

 

 

 

 

 

 

(1)  Amounts represent gains or losses in AOCL before tax.  See Note I “Accumulated Other Comprehensive Loss” or the Consolidated

Statements of Comprehensive Income for the after-tax impact of these gains or losses on net earnings.

(2)  There were no gains or losses excluded from the assessment of hedge effectiveness during the quarter.

(3)  Amounts represent gains on commodity contracts designated as fair value hedges that were closed during the quarter, which were offset

by a corresponding loss on the underlying hedged purchase commitment.  Additional gains or losses related to changes in the fair value

 

15



Table of Contents

 

of open commodity contracts, along with the offsetting gain or loss on the hedged purchase commitment, are also marked-to-market

through earnings with no impact on a net basis.

(4)  There were no gains or losses resulting from the discontinuance of cash flow hedges during the quarter.

(5)  There were no gains or losses recognized as a result of a hedged firm commitment no longer qualifying as a fair value hedge during

the quarter.

 

NOTE H                                              INVESTMENTS IN AND RECEIVABLES FROM AFFILIATES

 

The Company accounts for its majority-owned operations under the consolidation method.  Investments in which the Company owns a minority interest, and for which there are no other indicators of control, are accounted for under the equity or cost method.  These investments, along with any related receivables from affiliates, are included in the Consolidated Statements of Financial Position as investments in and receivables from affiliates.

 

Investments in and receivables from affiliates consists of the following:

 

(in thousands)

 

Segment

 

% Owned

 

January 24,
2016

 

October 25,
2015

 

MegaMex Foods, LLC

 

Grocery Products

 

50%

 

     $

192,579

 

     $

200,110

 

Foreign Joint Ventures

 

International & Other

 

Various (26-40%)

 

 61,010

 

58,888

 

Total

 

 

 

 

 

     $

253,589

 

     $

258,998

 

 

Equity in earnings of affiliates consists of the following:

 

 

 

 

 

Three Months Ended

 

(in thousands)

 

Segment

 

January 24,
2016

 

January 25,
2015

 

MegaMex Foods, LLC

 

Grocery Products

 

     $

7,205

 

     $

8,057

 

Foreign Joint Ventures

 

International & Other

 

4,270

 

(6,397)

 

Total

 

 

 

     $

11,475

 

     $

1,660

 

 

Dividends received from affiliates for the three months ended January 24, 2016 were $5.0 million, compared to twenty-two thousand dollars of dividends received for the three months ended January 25, 2015.

 

The Company recognized a basis difference of $21.3 million associated with the formation of MegaMex Foods, LLC, of which $15.9 million is remaining as of January 24, 2016.  This difference is being amortized through equity in earnings of affiliates.

 

NOTE I   ACCUMULATED OTHER COMPREHENSIVE LOSS

 

Components of accumulated other comprehensive loss are as follows:

 

(in thousands)

 

Foreign
Currency
Translation

 

Pension &
Other Benefits

 

Deferred Gain
(Loss) -
Hedging

 

Accumulated
Other
Comprehensive
Loss

 

Balance at October 25, 2015

 

       $

969

 

    $

(227,266)

 

      $

  629

 

    $

(225,668)

 

Unrecognized gains (losses):

 

 

 

 

 

 

 

 

 

Gross

 

(2,539)

 

(16)

 

(2,848)

 

(5,403)

 

Tax effect

 

-

 

6

 

1,072

 

1,078

 

Reclassification into net earnings:

 

 

 

 

 

 

 

 

 

Gross

 

-

 

2,861(1)

 

767(2)

 

3,628

 

Tax effect

 

-

 

(1,085)

 

(289)

 

(1,374)

 

Net of tax amount

 

(2,539)

 

1,766

 

(1,298)

 

(2,071)

 

Balance at January 24, 2016

 

       $

(1,570)

 

    $

(225,500)

 

      $

(669)

 

    $

(227,739)

 

 

(1)                                  Included in the computation of net periodic cost (see Note F “Pension and Other Post-Retirement Benefits” for additional details).

(2)                                  Included in cost of products sold in the Consolidated Statements of Operations.

 

16



Table of Contents

 

NOTE J                                                 INCOME TAXES

 

The amount of unrecognized tax benefits, including interest and penalties, at January 24, 2016, recorded in other long-term liabilities was $25.6 million, of which $16.6 million would impact the Company’s effective tax rate if recognized.  The Company includes accrued interest and penalties related to uncertain tax positions in income tax expense, with $0.3 million net interest or penalties included in expense in the first quarter of fiscal 2016.  The amount of accrued interest and penalties at January 24, 2016, associated with unrecognized tax benefits was $3.5 million.

 

The Company is regularly audited by federal and state taxing authorities.  The United States Internal Revenue Service (I.R.S.) is currently examining fiscal years 2013 and 2014.  The Company entered into a voluntary program with the I.R.S. called Compliance Assurance Process (CAP) for fiscal years 2015 and 2016.  The objective of CAP is to contemporaneously work with the I.R.S. to achieve federal tax compliance and resolve all or most of the issues prior to filing of the tax return.  The Company may elect to continue participating in CAP for future tax years; the Company may withdraw from the program at any time.

 

The Company is in various stages of audit by several state taxing authorities on a variety of fiscal years, as far back as 2010.  While it is reasonably possible that one or more of these audits may be completed within the next 12 months and that the related unrecognized tax benefits may change, based on the status of the examinations it is not possible to reasonably estimate the effect of any amount of such change to previously recorded uncertain tax positions.

 

NOTE K                                              STOCK-BASED COMPENSATION

 

The Company issues stock options and nonvested shares as part of its stock incentive plans for employees and non-employee directors.  The Company’s policy is to grant options with the exercise price equal to the market price of the common stock on the date of grant.  Options typically vest over four years and expire ten years after the date of the grant.  The Company recognizes stock-based compensation expense ratably over the shorter of the requisite service period or vesting period.  The fair value of stock-based compensation granted to retirement-eligible individuals is expensed at the time of grant.

 

A reconciliation of the number of options outstanding and exercisable (in thousands) as of January 24, 2016, and changes during the quarter then ended, is as follows:

 

 

 

Shares

 

Weighted-
Average

Exercise Price

 

Weighted-
Average
Remaining
Contractual
Term

 

Aggregate
Intrinsic
Value

 

Outstanding at October 25, 2015

 

34,397

 

$13.83

 

 

 

 

 

Granted

 

1,745

 

37.76

 

 

 

 

 

Exercised

 

2,019

 

9.36

 

 

 

 

 

Forfeited

 

1

 

9.35

 

 

 

 

 

Outstanding at January 24, 2016

 

34,122

 

$15.32

 

5.3 years

 

$ 773,444

 

Exercisable at January 24, 2016

 

26,600

 

$12.37

 

4.4 years

 

$ 681,587

 

 

The weighted-average grant date fair value of stock options granted and the total intrinsic value of options exercised (in thousands) during the first quarter of fiscal years 2016 and 2015 are as follows:

 

 

 

Three Months Ended

 

 

 

January 24,
2016

 

January 25,
2015

 

Weighted-average grant date fair value

 

$     7.71

 

$    5.04

 

Intrinsic value of exercised options

 

$ 58,052

 

$ 9,192

 

 

17



Table of Contents

 

The fair value of each option award is calculated on the date of grant using the Black-Scholes valuation model utilizing the following weighted-average assumptions:

 

 

 

Three Months Ended

 

 

 

January 24,
2016

 

January 25,
2015

 

Risk-free interest rate

 

2.1 %

 

2.2 %

 

Dividend yield

 

1.5 %

 

1.9 %

 

Stock price volatility

 

19.0%

 

19.0%

 

Expected option life

 

8 years

 

8 years

 

 

As part of the annual valuation process, the Company reassesses the appropriateness of the inputs used in the valuation models.  The Company establishes the risk-free interest rate using stripped U.S. Treasury yields as of the grant date where the remaining term is approximately the expected life of the option.  The dividend yield is set based on the dividend rate approved by the Company’s Board of Directors and the stock price on the grant date.  The expected volatility assumption is set based primarily on historical volatility.  As a reasonableness test, implied volatility from exchange traded options is also examined to validate the volatility range obtained from the historical analysis.  The expected life assumption is set based on an analysis of past exercise behavior by option holders.  In performing the valuations for option grants, the Company has not stratified option holders as exercise behavior has historically been consistent across all employee and non-employee director groups.

 

The Company’s nonvested shares granted between September 27, 2010, and July 27, 2014, vest after one year.  Nonvested shares granted on or after July 28, 2014, vest on the earlier of the day before the Company’s next annual meeting date or one year.  There were no changes to the balance of nonvested shares during the first quarter, with 74 thousand shares outstanding at a weighted-average grant date fair value of $25.87 as of January 24, 2016.

 

Stock-based compensation expense, along with the related income tax benefit, for the first quarter of fiscal years 2016 and 2015 is presented in the table below.

 

 

 

Three Months Ended

 

(in thousands)

 

January 24,
2016

 

January 25,
2015

 

Stock-based compensation expense recognized

 

 $

7,162

 

 $

5,524

 

Income tax benefit recognized

 

2,717

 

2,097

 

After-tax stock-based compensation expense

 

 $

4,445

 

 $

3,427

 

 

At January 24, 2016, there was $15.6 million of total unrecognized compensation expense from stock-based compensation arrangements granted under the plans.  This compensation is expected to be recognized over a weighted-average period of approximately 3.1 years.  During the quarter ended January 24, 2016, cash received from stock option exercises was $3.5 million compared to $2.1 million for the quarter ended January 25, 2015.  The total tax benefit to be realized for tax deductions from these option exercises for the quarter ended January 24, 2016, was $22.0 million compared to $3.5 million in the comparable quarter of fiscal 2015.

 

Shares issued for option exercises and nonvested shares may be either authorized but unissued shares, or shares of treasury stock acquired in the open market or otherwise.

 

18



Table of Contents

 

NOTE L                                               FAIR VALUE MEASUREMENTS

 

Pursuant to the provisions of ASC 820, Fair Value Measurements and Disclosures (ASC 820), the Company measures certain assets and liabilities at fair value or discloses the fair value of certain assets and liabilities recorded at cost in the consolidated financial statements.  Fair value is calculated as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (an exit price).  ASC 820 establishes a fair value hierarchy which requires assets and liabilities measured at fair value to be categorized into one of three levels based on the inputs used in the valuation.  Assets and liabilities are classified in their entirety based on the lowest level of input significant to the fair value measurement.  The three levels are defined as follows:

 

Level 1:  Observable inputs based on quoted prices (unadjusted) in active markets for identical assets or liabilities.

 

Level 2:  Observable inputs, other than those included in Level 1, based on quoted prices for similar assets and liabilities in active markets, or quoted prices for identical assets and liabilities in inactive markets.

 

Level 3:  Unobservable inputs that reflect an entity’s own assumptions about what inputs a market participant would use in pricing the asset or liability based on the best information available in the circumstances.

 

The Company’s financial assets and liabilities that are measured at fair value on a recurring basis as of January 24, 2016, and October 25, 2015, and their level within the fair value hierarchy, are presented in the tables below.

 

 

 

Fair Value Measurements at January 24, 2016

 

(in thousands)

 

Fair Value at
January 24,
2016

 

Quoted Prices
in Active
Markets for
Identical Assets
(Level 1)

 

Significant
Other
Observable
Inputs
(Level 2)

 

Significant
Unobservable
Inputs
(Level 3)

 

Assets at Fair Value:

 

 

 

 

 

 

 

 

 

Cash and cash equivalents (1)

 

$

375,215

 

$

375,215

 

$

-

 

$

-

 

Other trading securities (2)

 

117,976

 

37,109

 

80,867

 

-

 

Commodity derivatives (3)

 

5,707

 

5,707

 

-

 

-

 

Total Assets at Fair Value

 

$

498,898

 

$

418,031

 

$

80,867

 

$

-

 

 

 

 

 

 

 

 

 

 

 

Liabilities at Fair Value:

 

 

 

 

 

 

 

 

 

Deferred compensation (2)

 

$

55,466

 

$

24,115

 

$

31,351

 

$

-

 

Total Liabilities at Fair Value

 

$

55,466

 

$

24,115

 

$

31,351

 

$

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements at October 25, 2015

 

(in thousands)

 

Fair Value at
October 25,
2015

 

Quoted Prices
in Active
Markets for
Identical Assets
(Level 1)

 

Significant
Other
Observable
Inputs
(Level 2)

 

Significant
Unobservable
Inputs
(Level 3)

 

Assets at Fair Value:

 

 

 

 

 

 

 

 

 

Cash and cash equivalents (1)

 

$

347,239

 

$

347,239

 

$

-

 

$

-

 

Other trading securities (2)

 

119,668

 

39,329

 

80,339

 

-

 

Commodity derivatives (3)

 

6,485

 

6,485

 

-

 

-

 

Total Assets at Fair Value

 

$

473,392

 

$

393,053

 

$

80,339

 

$

-

 

 

 

 

 

 

 

 

 

 

 

Liabilities at Fair Value:

 

 

 

 

 

 

 

 

 

Deferred compensation (2)

 

$

57,869

 

$

25,272

 

$

32,597

 

$

-

 

Total Liabilities at Fair Value

 

$

57,869

 

$

25,272

 

$

32,597

 

$

-

 

 

19



Table of Contents

 

The following methods and assumptions were used to estimate the fair value of the financial assets and liabilities above:

(1)                                  The Company’s cash equivalents consist primarily of bank deposits, money market funds rated AAA, or other highly liquid investment accounts.  As these investments have a maturity date of three months or less, the carrying value approximates fair value.

(2)                                  The Company holds trading securities as part of a rabbi trust to fund certain supplemental executive retirement plans and deferred income plans.  The rabbi trust is included in other assets on the Consolidated Statements of Financial Position and is valued based on the underlying fair value of each fund held by the trust.  A majority of the funds held related to the supplemental executive retirement plans have been invested in fixed income funds managed by a third party.  The declared rate on these funds is set based on a formula using the yield of the general account investment portfolio that supports the fund, adjusted for expenses and other charges.  The rate is guaranteed for one year at issue, and may be reset annually on the policy anniversary, subject to a guaranteed minimum rate.  As the value is based on adjusted market rates, and the fixed rate is only reset on an annual basis, these funds are classified as Level 2.  The remaining funds held are also managed by a third party, and include equity securities, money market accounts, bond funds, or other portfolios for which there is an active quoted market.  Therefore these securities are classified as Level 1.  The related deferred compensation liabilities are included in other long-term liabilities on the Consolidated Statements of Financial Position and are valued based on the underlying investment selections held in each participant’s account.  Investment options generally mirror those funds held by the rabbi trust, for which there is an active quoted market.  Therefore these investment balances are classified as Level 1.  The Company also offers a fixed rate investment option to participants.  The rate earned on these investments is adjusted annually based on a specified percentage of the United States Internal Revenue Service ( I.R.S.) Applicable Federal Rates in effect and therefore these balances are classified as Level 2.

(3)                                  The Company’s commodity derivatives represent futures contracts used in its hedging or other programs to offset price fluctuations associated with purchases of corn and soybean meal, and to minimize the price risk assumed when forward priced contracts are offered to the Company’s commodity suppliers.  The Company’s futures contracts for corn and soybean meal are traded on the Chicago Board of Trade, while futures contracts for lean hogs are traded on the Chicago Mercantile Exchange.  These are active markets with quoted prices available and therefore these contracts are classified as Level 1.  All derivatives are reviewed for potential credit risk and risk of nonperformance.  The Company nets the derivative assets and liabilities for each of its hedging programs, including cash collateral, when a master netting arrangement exists between the Company and the counterparty to the derivative contract.  The net balance for each program is included in other current assets or accounts payable, as appropriate, in the Consolidated Statements of Financial Position.  As of January 24, 2016, the Company has recognized the right to reclaim net cash collateral of $2.2 million from various counterparties (including $2.4 million of cash less $0.2 million of realized losses on closed positions).  As of October 25, 2015, the Company had recognized the right to reclaim net cash collateral of $2.3 million from various counterparties (including $13.7 million of cash less $11.4 million of realized losses on closed positions).

 

The Company’s financial assets and liabilities also include accounts receivable, accounts payable, and other liabilities, for which carrying value approximates fair value.  The Company does not carry its long-term debt at fair value in its Consolidated Statements of Financial Position.  Based on borrowing rates available to the Company for long-term financing with similar terms and average maturities, the fair value of long-term debt, utilizing discounted cash flows (Level 2), was $269.5 million as of January 24, 2016, and $268.4 million as of October 25, 2015.

 

In accordance with the provisions of ASC 820, the Company also measures certain nonfinancial assets and liabilities at fair value that are recognized or disclosed on a nonrecurring basis (e.g. goodwill, intangible assets, and property, plant and equipment).  During the first quarter ended January 24, 2016, and January 25, 2015, there were no remeasurements of assets or liabilities at fair value on a nonrecurring basis subsequent to their initial recognition.

 

20



Table of Contents

 

NOTE M                                            EARNINGS PER SHARE DATA

 

The reported net earnings attributable to the Company were used when computing basic and diluted earnings per share.  The following table sets forth the shares used as the denominator for those computations:

 

 

 

Three Months Ended

 

(in thousands)

 

January 24,
2016

 

January 25,
2015

 

Basic weighted-average shares outstanding

 

528,862

 

527,352

 

Dilutive potential common shares

 

13,875

 

12,771

 

Diluted weighted-average shares outstanding

 

542,737

 

540,123

 

 

For the three months ended January 24, 2016, and January 25, 2015, a total of 1.0 million and 1.4 million weighted- average stock options, respectively, were not included in the computation of dilutive potential common shares since their inclusion would have had an antidilutive effect on earnings per share.

 

 

NOTE N                                               SEGMENT REPORTING

 

The Company develops, processes, and distributes a wide array of food products in a variety of markets.  The Company reports its results in the following five segments: Grocery Products, Refrigerated Foods, Jennie-O Turkey Store, Specialty Foods, and International & Other.

 

The Grocery Products segment consists primarily of the processing, marketing, and sale of shelf-stable food products sold predominantly in the retail market.  This segment also includes the results from the Company’s MegaMex joint venture.

 

The Refrigerated Foods segment consists primarily of the processing, marketing, and sale of branded and unbranded pork and beef products for retail, foodservice, and fresh product customers.  This segment includes the results of Applegate Farms, LLC (Applegate) and Affiliated Foods (Farmer John, Burke, and Dan’s Prize).

 

The Jennie-O Turkey Store segment consists primarily of the processing, marketing, and sale of branded and unbranded turkey products for retail, foodservice, and fresh product customers.

 

The Specialty Foods segment consists of the packaging and sale of private label shelf-stable products, nutritional products, sugar, and condiments to industrial, retail, and foodservice customers.  This segment includes the results of DCB, CytoSport/Century Foods International, and Hormel Specialty Products (HSP).  At the end of fiscal 2015, a portion of DCB was classified as held for sale.  See additional discussion regarding the Company’s assets held for sale in Note E.

 

The International & Other segment includes Hormel Foods International which manufactures, markets, and sells Company products internationally.  This segment also includes the results from the Company’s international joint ventures.

 

Intersegment sales are recorded at prices that approximate cost and are eliminated in the Consolidated Statements of Operations.  The Company does not allocate investment income, interest expense, and interest income to its segments when measuring performance.  The Company also retains various other income and unallocated expenses at corporate.  Equity in earnings of affiliates is included in segment operating profit; however, earnings attributable to the Company’s noncontrolling interests are excluded.  These items are included below as net interest and investment expense (income), general corporate expense, and noncontrolling interest when reconciling to earnings before income taxes.

 

21



Table of Contents

 

Sales and operating profits for each of the Company’s reportable segments and reconciliation to earnings before income taxes are set forth below.  The Company is an integrated enterprise, characterized by substantial intersegment cooperation, cost allocations, and sharing of assets.  Therefore, the Company does not represent that these segments, if operated independently, would report the operating profit and other financial information shown below.

 

 

 

Three Months Ended

 

(in thousands)

 

January 24,
2016

 

January 25,
2015

 

 

 

 

 

 

 

Sales to Unaffiliated Customers

 

 

 

 

 

Grocery Products

 

$

392,218

 

$

409,751

 

Refrigerated Foods

 

1,162,121

 

1,144,215

 

Jennie-O Turkey Store

 

372,066

 

440,019

 

Specialty Foods

 

237,779

 

263,274

 

International & Other

 

128,488

 

137,814

 

Total

 

$

2,292,672

 

$

2,395,073

 

 

 

 

 

 

 

Intersegment Sales

 

 

 

 

 

Grocery Products

 

$

-

 

$

-

 

Refrigerated Foods

 

2,330

 

4,183

 

Jennie-O Turkey Store

 

30,403

 

35,384

 

Specialty Foods

 

-

 

21

 

International & Other

 

-

 

-

 

Total

 

$

32,733

 

$

39,588

 

Intersegment elimination

 

(32,733)

 

(39,588)

 

Total

 

$

-

 

$

-

 

 

 

 

 

 

 

Net Sales

 

 

 

 

 

Grocery Products

 

$

392,218

 

$

409,751

 

Refrigerated Foods

 

1,164,451

 

1,148,398

 

Jennie-O Turkey Store

 

402,469

 

475,403

 

Specialty Foods

 

237,779

 

263,295

 

International & Other

 

128,488

 

137,814

 

Intersegment elimination

 

(32,733)

 

(39,588)

 

Total

 

$

2,292,672

 

$

2,395,073

 

 

 

 

 

 

 

Segment Operating Profit

 

 

 

 

 

Grocery Products

 

$

65,273

 

$

41,375

 

Refrigerated Foods

 

166,908

 

101,152

 

Jennie-O Turkey Store

 

91,303

 

93,020

 

Specialty Foods

 

26,793

 

18,576

 

International & Other

 

24,287

 

14,384

 

Total segment operating profit

 

$

374,564

 

$

268,507

 

 

 

 

 

 

 

Net interest and investment expense (income)

 

5,370

 

1,929

 

General corporate expense

 

15,132

 

3,253

 

Noncontrolling interest

 

106

 

712

 

 

 

 

 

 

 

Earnings before income taxes

 

$

354,168

 

$

264,037

 

 

22



Table of Contents

 

Item 2.  Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

CRITICAL ACCOUNTING POLICIES

 

There have been no material changes in the Company’s Critical Accounting Policies, as disclosed in its Annual Report on Form 10-K for the fiscal year ended October 25, 2015.

 

RESULTS OF OPERATIONS

 

Overview

 

The Company is a processor of branded and unbranded food products for retail, foodservice, and fresh product customers.  It operates in five reportable segments as described in Note N in the Notes to Consolidated Financial Statements in this Quarterly Report on Form 10-Q.

 

A two-for-one split of the Company’s voting common stock was approved by the Company’s shareholders on January 26, 2016, and effected on January 27, 2016.  All shares and per share calculations for the current and prior year throughout the following discussion reflect the impact of this split.

 

The Company reported net earnings per diluted share of $0.43 for the first quarter of fiscal 2016, compared to $0.32 per diluted share in the first quarter of fiscal 2015.  Significant factors impacting the quarter were:

 

·                  Record net earnings, with four of the Company’s five segments generating segment profit growth.

·                  The Refrigerated Foods segment provided robust profit gains driven by strong value-added product results and higher pork operating margins.

·                  Grocery Products segment profit benefitted from favorable raw material costs and improved plant efficiencies.

·                  Specialty Foods delivered segment profit gains reflecting favorable input costs and supply chain synergies.

·                  International & Other segment profit increased, but was challenged by softer sales in key markets and unfavorable currency rates.

·                  Jennie-O Turkey Store profits decreased during the quarter, reflecting the impact of the highly pathogenic avian influenza (HPAI) outbreak in fiscal 2015, causing large volume shortfalls in operations and sales.

 

Consolidated Results

 

Net earnings and diluted earnings per share

 

 

 

Three Months Ended

 

(in millions, except per share amounts)

 

January 24,
2016

 

January 25,
2015

 

%
change

 

Net earnings

 

  $

235.1

 

  $

171.7

 

36.9

 

Diluted earnings per share

 

0.43

 

0.32

 

34.4

 

Adjusted(1) net earnings

 

235.1

 

187.3

 

25.5

 

Adjusted(1) diluted earnings per share

 

0.43

 

0.35

 

22.9

 

 

The non-GAAP adjusted financial measurements are presented to provide investors additional information to facilitate the comparison of past and present operations.  The non-GAAP adjusted financial measurements are used for internal purposes to evaluate the results of operations and to measure a component of certain employee incentive plans in fiscal 2015.  Non-GAAP measurements are not intended to be a substitute for U.S. GAAP measurements in analyzing financial performance.  These non-GAAP measurements are not in accordance with generally accepted accounting principles and may be different from non-GAAP measures used by other companies.

 

(1)Adjusted net earnings and diluted net earnings per share exclude charges relating to the closure of the Stockton, California, manufacturing facility and the exit from international joint venture businesses.  The table below shows the calculations to reconcile from the non-GAAP adjusted measures to the GAAP measures.

 

23



Table of Contents

 

First Quarter ended January 24, 2016

 

(In thousands, except per share
amounts)

 

2016 Earnings

 

2015 Non-
GAAP
Adjusted
Earnings

 

Stockton
Plant
Closure

 

International
Business
Exit

 

2015 GAAP
Earnings

 

Grocery Products

 

  $

65,273

 

  $

51,901

 

  $

(10,526)

 

  $

-

 

  $

41,375

 

Refrigerated Foods

 

166,908

 

101,152

 

-

 

-

 

101,152

 

Jennie-O Turkey Store

 

91,303

 

93,020

 

-

 

-

 

93,020

 

Specialty Foods

 

26,793

 

18,576

 

-

 

-

 

18,576

 

International & Other

 

24,287

 

23,930

 

-

 

(9,546)

 

14,384

 

Total segment operating profit

 

374,564

 

288,579

 

(10,526)

 

(9,546)

 

268,507

 

Net interest & investment expense

 

(5,370)

 

(1,929)

 

-

 

-

 

(1,929)

 

General corporate expense

 

(15,132)

 

(3,253)

 

-

 

-

 

(3,253)

 

Earnings before income taxes

 

354,062

 

283,397

 

(10,526)

 

(9,546)

 

263,325

 

Income taxes

 

(119,001)

 

(96,062)

 

3,685

 

770

 

(91,607)

 

Net earnings attributable to Hormel Foods Corporation

 

  $

235,061

 

  $

187,335

 

  $

(6,841)

 

  $

(8,776)

 

  $

171,718

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted net earnings per share*

 

  $

0.43

 

  $

0.35

 

  $

(0.02)

 

  $

(0.02)

 

  $

0.32

 

 

*Earnings per share does not sum across due to rounding.

 

Net sales

 

 

 

Three Months Ended

 

(in millions)

 

January 24,
2016

 

January 25,
2015

 

%
Change

 

Net sales

 

  $

2,293

 

  $

2,395

 

(4.3)

 

Tonnage (lbs.)

 

1,269

 

1,306

 

(2.8)

 

 

Net sales were enhanced by the addition of the Applegate Farms, LLC (Applegate) business contributing an incremental $76.3 million of net sales and 11.8 million lbs. for the quarter in the Refrigerated Foods segment.

 

Lower pork markets, impacting sales within the Company’s Refrigerated Foods and International & Other segments along with turkey supply shortages in the Jennie-O Turkey Store (JOTS) segment were key drivers of the decrease for the first quarter.

 

Cost of products sold

 

 

 

Three Months Ended

 

(in millions)

 

January 24,
2016

 

January 25,
2015

 

%
Change

 

Cost of products sold

 

  $

1,735

 

  $

 1,950

 

(11.0)

 

 

The decrease in cost of products sold for the first quarter of fiscal 2016 is largely due to lower pork input costs for the Refrigerated Foods, Grocery Products, and International & Other segments along with lower grain costs for JOTS and favorable input costs for Specialty Foods.  Aiding the comparative results, charges totaling $10.5 million related to the closure of the Stockton, California manufacturing facility were included in the fiscal 2015 first quarter results.

 

Gross profit

 

 

 

Three Months Ended

 

(in millions)

 

January 24,
2016

 

January 25,
2015

 

%
Change

 

Gross profit

 

  $

558.0

 

  $

444.6

 

25.5

 

Percentage of net sales

 

 

24.3 %

 

 

18.6%

 

 

 

 

Higher margins from the Grocery Products, Refrigerated Foods, and Specialty Foods segments in the first quarter of fiscal 2016 offset lower results in the JOTS and International & Other segments.  Improved value-added sales

 

24



Table of Contents

 

results for Refrigerated Foods enhanced margin gains for the quarter.  Along with the lower input costs mentioned above, the Grocery Products and Specialty Foods segments also benefitted from improved operational and supply chain efficiencies.  These gains offset overall lower sales in JOTS due to the lingering effects of HPAI and International & Other as the segment faced challenging market conditions.

 

The Company expects favorable input costs to continue for Refrigerated Foods, Grocery Products, and Specialty Foods. Pork operating margins are expected to moderate as the year progresses.  Turkey production at JOTS is on pace to return to normalized levels by the end of the second quarter, positioning JOTS for strong growth in the second half of fiscal 2016 assuming no recurrence of HPAI.

 

Selling, general and administrative (SG&A)

 

 

 

Three Months Ended

 

(in millions)

 

January 24,
2016

 

January 25,
2015

 

%
Change

 

SG&A

 

  $

209.9

 

  $

180.3

 

16.4

 

Percentage of net sales

 

 

9.2 %

 

 

7.5%

 

 

 

 

The increase in SG&A for the first quarter of fiscal 2016 largely represents the inclusion of Applegate expenses as well as increased employee-related and advertising expenses.

 

Equity in earnings of affiliates

 

 

 

Three Months Ended

 

(in millions)

 

January 24,
2016

 

January 25,
2015

 

%
Change

 

Equity in earnings of affiliates

 

  $

11.5

 

  $

 1.7

 

576.5

 

 

The improved results for the first quarter of fiscal 2016 reflect the comparison to the prior year as pre-tax charges associated with the exit from international joint venture businesses totaling $9.5 million impacted the first quarter of fiscal 2015.

 

Effective tax rate

 

 

 

Three Months Ended

 

 

 

(in millions)

 

January 24,
2016

 

January 25,
2015

 

 

 

Effective tax rate

 

 

33.6%

 

 

34.7%

 

 

 

 

The lower rate for the first quarter of the current year is primarily due to the unfavorable impact of the exit from international joint venture businesses impacting the first quarter of fiscal 2015.  The Company expects a full-year effective tax rate between 33.5 and 34.0 percent for fiscal 2016.

 

25



Table of Contents

 

Segment Results

 

Net sales and operating profits for each of the Company’s reportable segments are set forth below.  The Company is an integrated enterprise, characterized by substantial intersegment cooperation, cost allocations, and sharing of assets.  Therefore, the Company does not represent that these segments, if operated independently, would report the operating profit and other financial information shown below.  Additional segment financial information can be found in Note N of the Notes to Consolidated Financial Statements in this Quarterly Report on Form 10-Q.

 

 

 

Three Months Ended

 

(in thousands)

 

January 24,
2016

 

January 25,
2015

 

%
Change

 

Net Sales

 

 

 

 

 

 

 

Grocery Products

 

  $

392,218

 

  $

409,751

 

(4.3)

 

Refrigerated Foods

 

1,162,121

 

1,144,215

 

1.6

 

Jennie-O Turkey Store

 

372,066

 

440,019

 

(15.4)

 

Specialty Foods

 

237,779

 

263,274

 

(9.7)

 

International & Other

 

128,488

 

137,814

 

(6.8)

 

Total

 

  $

2,292,672

 

  $

2,395,073

 

(4.3)

 

 

 

 

 

 

 

 

 

Segment Operating Profit

 

 

 

 

 

 

 

Grocery Products

 

  $

65,273

 

  $

41,375

 

57.8

 

Refrigerated Foods

 

166,908

 

101,152

 

65.0

 

Jennie-O Turkey Store

 

91,303

 

93,020

 

(1.8)

 

Specialty Foods

 

26,793

 

18,576

 

44.2

 

International & Other

 

24,287

 

14,384

 

68.8

 

 

 

 

 

 

 

 

 

Total segment operating profit

 

  $

374,564

 

  $

268,507

 

39.5

 

Net interest and investment expense (income)

 

5,370

 

1,929

 

178.4

 

General corporate expense

 

15,132

 

3,253

 

365.2

 

Noncontrolling interest

 

106

 

712

 

(85.1)

 

 

 

 

 

 

 

 

 

Earnings before income taxes

 

  $

354,168

 

  $

264,037

 

34.1

 

 

Grocery Products

 

Results for the Grocery Products segment for the first quarter compared to the prior year are as follows:

 

(in thousands)

 

2016

 

2015

 

% change

 

Net sales

 

  $

392,218

 

  $

409,751

 

(4.3)

 

Tonnage (lbs.)

 

218,265

 

230,927

 

(5.5)

 

Segment profit

 

  $

65,273