RPM INTERNATIONAL INCDE
For the period ended May 31, 2024. Filed Jul 25, 2024.
View on SEC.govAbout this filing
A company's yearly report to the SEC, with audited financial statements. It is the fullest account a company gives of its business, its finances and the risks it sees.
FY2024 · Filed Jul 25, 2024
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Item 8. Financial Statements and Supplementary Data
RPM INTERNATIONAL INC. AND SUBSIDIARIES
(In thousands, except per share amounts)
| May 31, | 2024 | 2023 |
|---|---|---|
| Assets | ||
| Current Assets | ||
| Cash and cash equivalents | $237,379 | $215,787 |
| Trade accounts receivable (less allowances of $48,763 and $49,482, respectively) | 1,419,445 | 1,503,040 |
| Inventories | 956,465 | 1,135,496 |
| Prepaid expenses and other current assets | 282,059 | 329,845 |
| Total current assets | 2,895,348 | 3,184,168 |
| Property, Plant and Equipment, at Cost | 2,515,847 | 2,332,916 |
| Allowance for depreciation | (1,184,784) | (1,093,440) |
| Property, plant and equipment, net | 1,331,063 | 1,239,476 |
| Other Assets | ||
| Goodwill | 1,308,911 | 1,293,588 |
| Other intangible assets, net of amortization | 512,972 | 554,991 |
| Operating lease right-of-use assets | 331,555 | 329,582 |
| Deferred income taxes | 33,522 | 15,470 |
| Other | 173,172 | 164,729 |
| Total other assets | 2,360,132 | 2,358,360 |
| Total Assets | $6,586,543 | $6,782,004 |
| Liabilities and Stockholders' Equity | ||
| Current Liabilities | ||
| Accounts payable | $649,650 | $680,938 |
| Current portion of long-term debt | 136,213 | 178,588 |
| Accrued compensation and benefits | 297,249 | 257,328 |
| Accrued losses | 32,518 | 26,470 |
| Other accrued liabilities | 350,434 | 347,477 |
| Total current liabilities | 1,466,064 | 1,490,801 |
| Long-Term Liabilities | ||
| Long-term debt, less current maturities | 1,990,935 | 2,505,221 |
| Operating lease liabilities | 281,281 | 285,524 |
| Other long-term liabilities | 214,816 | 267,111 |
| Deferred income taxes | 121,222 | 90,347 |
| Total long-term liabilities | 2,608,254 | 3,148,203 |
| Contingencies and Accrued Losses (Note P) | ||
| Stockholders' Equity | ||
| Preferred stock, par value $0.01; authorized 50,000 shares; none issued | - | - |
| Common stock, par value $0.01; authorized 300,000 shares; issued 145,779 and outstanding 128,629 as of May 2024; issued 145,124 and outstanding 128,766 as of May 2023 | 1,286 | 1,288 |
| Paid-in capital | 1,150,751 | 1,124,825 |
| Treasury stock, at cost | (864,502) | (784,463) |
| Accumulated other comprehensive (loss) | (537,290) | (604,935) |
| Retained earnings | 2,760,639 | 2,404,125 |
| Total RPM International Inc. stockholders' equity | 2,510,884 | 2,140,840 |
| Noncontrolling Interest | 1,341 | 2,160 |
| Total equity | 2,512,225 | 2,143,000 |
| Total Liabilities and Stockholders' Equity | $6,586,543 | $6,782,004 |
(In thousands, except per share amounts)
| Year Ended May 31, | 2024 | 2023 | 2022 |
|---|---|---|---|
| Net Sales | $7,335,277 | $7,256,414 | $6,707,728 |
| Cost of Sales | 4,320,688 | 4,508,370 | 4,274,675 |
| Gross Profit | 3,014,589 | 2,748,044 | 2,433,053 |
| Selling, General and Administrative Expenses | 2,113,585 | 1,956,040 | 1,788,284 |
| Restructuring Expense | 30,008 | 15,465 | 6,276 |
| Goodwill Impairment | - | 36,745 | - |
| Interest Expense | 117,969 | 119,015 | 87,928 |
| Investment (Income) Expense, Net | (44,974) | (9,748) | 7,595 |
| (Gain) on Sales of Assets and Business, Net | - | (28,632) | (51,983) |
| Other Expense (Income), Net | 10,164 | 9,777 | (11,846) |
| Income Before Income Taxes | 787,837 | 649,382 | 606,799 |
| Provision for Income Taxes | 198,395 | 169,651 | 114,333 |
| Net Income | 589,442 | 479,731 | 492,466 |
| Less: Net Income Attributable to Noncontrolling Interests | 1,045 | 1,040 | 985 |
| Net Income Attributable to RPM International Inc. Stockholders | $588,397 | $478,691 | $491,481 |
| Average Number of Shares of Common Stock Outstanding: | |||
| Basic | 127,767 | 127,507 | 127,948 |
| Diluted | 128,340 | 128,816 | 129,580 |
| Earnings per Share of Common Stock Attributable to RPM International Inc. Stockholders: | |||
| Basic | $4.58 | $3.74 | $3.81 |
| Diluted | $4.56 | $3.72 | $3.79 |
(In thousands)
| Year Ended May 31 | 2024 | 2023 | 2022 |
|---|---|---|---|
| Net Income | $589,442 | $479,731 | $492,466 |
| Other comprehensive income (loss) | |||
| Foreign currency translation adjustments, net of tax | 3,547 | (69,918) | (95,214) |
| Pension and other postretirement benefit liability adjustments, net of tax | 64,117 | 4,619 | 37,227 |
| Unrealized (loss) on securities and other, net of tax | - | (549) | (1,725) |
| Unrealized (loss) gain on derivatives, net of tax | - | (1,766) | 37,153 |
| Total other comprehensive income (loss) | 67,664 | (67,614) | (22,559) |
| Total Comprehensive Income | 657,106 | 412,117 | 469,907 |
| Less: Comprehensive Income Attributable to Noncontrolling Interests | 1,064 | 1,024 | 879 |
| Comprehensive Income Attributable to RPM International Inc. Stockholders | $656,042 | $411,093 | $469,028 |
(In thousands)
| Year Ended May 31, | 2024 | 2023 | 2022 |
|---|---|---|---|
| Cash Flows From Operating Activities: | |||
| Net income | $589,442 | $479,731 | $492,466 |
| Adjustments to reconcile net income to net cash provided by operating activities: | |||
| Depreciation and amortization | 171,251 | 154,949 | 153,074 |
| Restructuring charges, net of payments | - | - | (2,516) |
| Goodwill impairment | - | 36,745 | - |
| Fair value adjustments to contingent earnout obligations | - | - | 3,253 |
| Deferred income taxes | (5,638) | 6,236 | (25,067) |
| Stock-based compensation expense | 25,925 | 28,673 | 40,114 |
| Net (gain) loss on marketable securities | (19,914) | 2,086 | 17,706 |
| Net (gain) on sales of assets and businesses | (971) | (28,632) | (51,983) |
| Other | 2,226 | 1,683 | (66) |
| Changes in assets and liabilities, net of effect from purchases and sales of businesses: | |||
| Decrease (increase) in receivables | 82,895 | (94,585) | (187,299) |
| Decrease (increase) in inventory | 179,843 | 66,805 | (304,197) |
| Decrease (increase) in prepaid expenses and other current and long-term assets | 23,426 | 1,364 | (13,040) |
| (Decrease) increase in accounts payable | (24,439) | (116,053) | 101,223 |
| Increase (decrease) in accrued compensation and benefits | 39,891 | (2,643) | 9,737 |
| Increase (decrease) in accrued losses | 5,958 | 2,231 | (3,956) |
| Increase (decrease) in other accrued liabilities | 52,410 | 38,515 | (50,718) |
| Cash Provided By Operating Activities | 1,122,305 | 577,105 | 178,731 |
| Cash Flows From Investing Activities: | |||
| Capital expenditures | (213,970) | (254,435) | (222,403) |
| Acquisition of businesses, net of cash acquired | (15,549) | (47,542) | (127,457) |
| Purchase of marketable securities | (32,981) | (18,674) | (15,032) |
| Proceeds from sales of marketable securities | 46,689 | 12,731 | 21,533 |
| Proceeds from sales of assets and businesses | 6,921 | 58,288 | 76,590 |
| Other | 2,450 | (72) | 7,222 |
| Cash (Used For) Investing Activities | (206,440) | (249,704) | (259,547) |
| Cash Flows From Financing Activities: | |||
| Additions to long-term and short-term debt | - | 341,720 | 437,564 |
| Reductions of long-term and short-term debt | (575,408) | (355,463) | (101,505) |
| Cash dividends | (231,883) | (213,912) | (204,394) |
| Repurchase of common stock | (54,978) | (50,000) | (52,500) |
| Shares of common stock returned for taxes | (24,548) | (17,047) | (11,549) |
| Payments of acquisition-related contingent consideration | (1,142) | (3,765) | (5,774) |
| Other | (2,075) | (2,689) | (4,452) |
| Cash (Used For) Provided By Financing Activities | (890,034) | (301,156) | 57,390 |
| Effect of Exchange Rate Changes on Cash and Cash Equivalents | (4,239) | (12,130) | (21,606) |
| Net Change in Cash and Cash Equivalents | 21,592 | 14,115 | (45,032) |
| Cash and Cash Equivalents at Beginning of Period | 215,787 | 201,672 | 246,704 |
| Cash and Cash Equivalents at End of Period | $237,379 | $215,787 | $201,672 |
| Supplemental Disclosures of Cash Flows Information: | |||
| Cash paid during the year for: | |||
| Interest | $116,650 | $113,953 | $81,838 |
| Income taxes, net of refunds | $203,607 | $134,436 | $172,254 |
| Supplemental Disclosures of Noncash Investing Activities: | |||
| Capital expenditures accrued within accounts payable at year-end | $24,632 | $34,470 | $27,237 |
Consolidated Statements of Stockholders' Equity
| Common Stock · Accumulated | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Number · Other · Total RPM | |||||||||
| of | Par/Stated | Paid-In | Treasury | Comprehensive | Retained | International | Noncontrolling | Total | |
| (In thousands) | Shares | Value | Capital | Stock | Income (Loss) | Earnings | Inc. Equity | Interests | Equity |
| Balance at June 1, 2021 | 129,573 | $1,295 | $1,055,400 | $(653,006) | $(514,884) | $1,852,259 | $1,741,064 | $1,961 | $1,743,025 |
| Net income | - | - | - | - | - | 491,481 | 491,481 | 985 | 492,466 |
| Other comprehensive (loss) | - | - | - | - | (22,453) | - | (22,453) | (106) | (22,559) |
| Dividends declared and paid ($1.58 per share) | - | - | - | - | - | (204,394) | (204,394) | - | (204,394) |
| Other noncontrolling interest activity | - | - | - | - | - | - | - | (1,441) | (1,441) |
| Share repurchases under repurchase program | (601) | (6) | 6 | (52,500) | - | - | (52,500) | - | (52,500) |
| Stock compensation expense and other deferred compensation, shares granted less shares returned for taxes | 227 | 3 | 40,741 | (11,513) | - | - | 29,231 | - | 29,231 |
| Balance at May 31, 2022 | 129,199 | 1,292 | 1,096,147 | (717,019) | (537,337) | 2,139,346 | 1,982,429 | 1,399 | 1,983,828 |
| Net income | - | - | - | - | - | 478,691 | 478,691 | 1,040 | 479,731 |
| Other comprehensive (loss) | - | - | - | - | (67,598) | - | (67,598) | (16) | (67,614) |
| Dividends declared and paid ($1.66 per share) | - | - | - | - | - | (213,912) | (213,912) | - | (213,912) |
| Other noncontrolling interest activity | - | - | - | - | - | - | - | (263) | (263) |
| Share repurchases under repurchase program | (598) | (6) | 6 | (50,000) | - | - | (50,000) | - | (50,000) |
| Stock compensation expense and other deferred compensation, shares granted less shares returned for taxes | 165 | 2 | 28,672 | (17,444) | - | - | 11,230 | - | 11,230 |
| Balance at May 31, 2023 | 128,766 | 1,288 | 1,124,825 | (784,463) | (604,935) | 2,404,125 | 2,140,840 | 2,160 | 2,143,000 |
| Net income | - | - | - | - | - | 588,397 | 588,397 | 1,045 | 589,442 |
| Other comprehensive income | - | - | - | - | 67,645 | - | 67,645 | 19 | 67,664 |
| Dividends declared and paid ($1.80 per share) | - | - | - | - | - | (231,883) | (231,883) | - | (231,883) |
| Other noncontrolling interest activity | - | - | - | - | - | - | - | (1,883) | (1,883) |
| Share repurchases under repurchase program and related excise tax | (526) | (5) | 5 | (55,002) | - | - | (55,002) | - | (55,002) |
| Stock compensation expense and other deferred compensation, shares granted less shares returned for taxes | 389 | 3 | 25,921 | (25,037) | - | - | 887 | - | 887 |
| Balance at May 31, 2024 | 128,629 | $1,286 | $1,150,751 | $(864,502) | $(537,290) | $2,760,639 | $2,510,884 | $1,341 | $2,512,225 |
The accompanying notes to consolidated financial statements are an integral part of these financial statements.
NOTE A — SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
- Consolidation, Noncontrolling Interests and Basis of Presentation
The accompanying Consolidated Financial Statements have been prepared in accordance with GAAP and the instructions to Form 10-K. In our opinion, all adjustments (consisting of normal, recurring accruals) considered necessary for fair presentation have been included for the periods ended May 31, 2024, 2023, and 2022.
Our financial statements include all of our majority-owned subsidiaries. We account for our investments in less-than-majority-owned joint ventures, for which we have the ability to exercise significant influence, under the equity method. Effects of transactions between related companies are eliminated in consolidation.
Noncontrolling interests are presented in our Consolidated Financial Statements as if parent company investors (controlling interests) and other minority investors (noncontrolling interests) in partially owned subsidiaries have similar economic interests in a single entity. As a result, investments in noncontrolling interests are reported as equity in our Consolidated Financial Statements. Additionally, our Consolidated Financial Statements include 100% of a controlled subsidiary’s earnings, rather than only our share. Transactions between the parent company and noncontrolling interests are reported in equity as transactions between stockholders, provided that these transactions do not create a change in control.
Our business is dependent on external weather factors. Historically, we have experienced strong sales and net income in our first, second and fourth fiscal quarters comprising the three-month periods ending August 31, November 30 and May 31, respectively, with weaker performance in our third fiscal quarter (December through February).
- Use of Estimates
The preparation of financial statements in conformity with GAAP requires us to make estimates and assumptions that affect reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the financial statements and reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
- Acquisitions/Divestitures
We account for business combinations and asset acquisitions using the acquisition method of accounting and, accordingly, the assets and liabilities of the acquired entities are recorded at their estimated fair values at the acquisition date.
During the fiscal year ended May 31, 2024, we completed a total oftwo acquisitions which are included in our CPG reportable segment.
During the fiscal year ended May 31, 2023, we completed a total ofsix acquisitions across ourfour reportable segments. Most notably, within our Consumer reportable segment, we acquired a distributor of branded chalk paints, primarily targeting the upscale décor market in the U.K. and Ireland.
In addition, on January 20, 2023, we completed the divestiture of our non-core furniture warranty business, Guardian, for proceeds of approximately $49.2 million, net of cash disposed. In connection with the divestiture, we recognized a gain of $24.7 million during fiscal 2023, which is included in (gain) on sales of assets and business, net in our Consolidated Statements of Income.
Guardian, headquartered in Hickory, North Carolina, was a reporting unit included in our SPG segment and is a seller of furniture protection plans and protection products for fabric, leather, and wood applications. The sale of Guardian did not represent a strategic shift that had a major effect on our operations and therefore was not presented as discontinued operations in our financial results.
The purchase price for each acquisition has been allocated to the estimated fair values of the assets acquired and liabilities assumed as of the date of acquisition. We have finalized the purchase price allocation for our fiscal 2023 acquisitions. For acquisitions completed during fiscal 2024, the valuations of consideration transferred, total assets acquired, and liabilities assumed are substantially complete. The primary areas that remain open relate to working capital adjustments. Acquisitions are aggregated by year of purchase in the following table:
| Fiscal 2024 Acquisitions · Fiscal 2023 Acquisitions | ||||||
|---|---|---|---|---|---|---|
| (In thousands) · Weighted-AverageIntangible AssetAmortization Life (In Years) · Total · Weighted-AverageIntangible AssetAmortization Life(In Years) · Total | ||||||
| Current assets | $6,010 | $17,508 | ||||
| Property, plant and equipment | 1,427 | 3,605 | ||||
| Goodwill | N/A | 11,993 | N/A | 25,407 | ||
| Trade names - indefinite lives | N/A | - | N/A | 3,168 | ||
| Other intangible assets | 10 | 2,562 | 10 | 14,965 | ||
| Other long-term assets | 4 | 1,647 | ||||
| Total Assets Acquired | $21,996 | $66,300 | ||||
| Liabilities assumed | (5,712) | (12,287) | ||||
| Net Assets Acquired | $16,284 | (1) | $54,013 | (2) | ||
(1)
Figure includes cash acquired of $0.7 million.
(2)
Figure includes cash acquired of $6.5 million.
Our Consolidated Financial Statements reflect the results of operations of acquired businesses as of their respective dates of acquisition. Pro-forma results of operations for the years ended May 31, 2024 and 2023 were not materially different from reported results and, consequently, are not presented.
- Foreign Currency
The functional currency for each of our foreign subsidiaries is its principal operating currency. Accordingly, for the periods presented, assets and liabilities have been translated using exchange rates at year end, while income and expense for the periods have been translated using a weighted-average exchange rate.
The resulting translation adjustments have been recorded in accumulated other comprehensive income (loss), a component of stockholders’ equity, and will be included in net earnings only upon the sale or liquidation of the underlying foreign investment, neither of which is contemplated at this time. For the periods ended May 31, 2024, 2023 and 2022, transactional losses approximated $6.6 million, $8.9 million and $4.3 million, respectively.
- Cash and Cash Equivalents
We consider all highly liquid debt instruments purchased with a maturity of three months or less to be cash equivalents. We do not believe we are exposed to any significant credit risk on cash and cash equivalents. The carrying amounts of cash and cash equivalents approximate fair value.
6)Property, Plant & Equipment
| May 31, | 2024 | 2023 |
|---|---|---|
| (In thousands) | ||
| Land | $93,842 | $92,954 |
| Buildings and leasehold improvements | 674,580 | 552,775 |
| Machinery and equipment | 1,747,425 | 1,687,187 |
| Total property, plant and equipment, at cost | 2,515,847 | 2,332,916 |
| Less: allowance for depreciation and amortization | 1,184,784 | 1,093,440 |
| Property, plant and equipment, net | $1,331,063 | $1,239,476 |
We review long-lived assets for impairment when circumstances indicate that the carrying values of these assets may not be recoverable. For assets that are to be held and used, an impairment charge is recognized when the estimated undiscounted future cash flows associated with the asset or group of assets are less than their carrying value. If impairment exists, an adjustment is made to write the asset down to its fair value, and a loss is recorded for the difference between the carrying value and the fair value. Fair values are determined based on quoted market values, discounted cash flows, internal appraisals or external appraisals, as applicable. Assets to be disposed of are carried at the lower of their carrying value or estimated net realizable value.
Depreciation is computed primarily using the straight-line method over the following ranges of useful lives:
| Buildings and leasehold improvements | 1 to 50 years |
|---|---|
| Machinery and equipment | 1 to 40 years |
Total deprecia tion expense for each fiscal period includes the charges to income that result from the amortization of assets recorded under finance leases. For the periods ended May 31, 2024, 2023 and 2022, we recorded depreciation expense of $129.8 million, $108.4 million, and $104.3 million, respectively.
- Revenue Recognition
Revenue is recognized upon transfer of control of promised products or services to customers in an amount that reflects the consideration we expect to receive in exchange for those products or services. The majority of our revenue is recognized at a point in time. However, we also record revenues generated under construction contracts, mainly in connection with the installation of specialized roofing and flooring systems and related services. For certain polymer flooring installation projects, we account for our revenue using the output method, as we consider square footage of completed flooring to be the best measure of progress toward the complete satisfaction of the performance obligation. In contrast, for certain of our roofing installation projects, we account for our revenue using the input method, as that method is the best measure of performance as it considers costs incurred in relation to total expected project costs, which essentially represents the transfer of control for roofing systems to the customer. In general, for our construction contracts, we record contract revenues and related costs as our contracts progress on an over-time model.
- Shipping Costs
We identify shipping and handling costs as costs paid to third-party shippers for transporting products to customers, and we include these costs in cost of sales in our Consolidated Statements of Income.
- Allowance for Credit Losses
Our primary allowance for credit losses is the allowance for doubtful accounts. The allowance for doubtful accounts reduces the trade accounts receivable balance to the estimated net realizable value equal to the amount that is expected to be collected. The allowance is established using assessments of current creditworthiness of customers, historical collection experience, the aging of receivables and other currently available evidence. Trade accounts receivable balances are written-off against the allowance if a final determination of uncollectibility is made. All provisions for allowances for doubtful collection of accounts are included in SG&A expenses. Actual collections of trade receivables could differ from our estimates due to changes in future economic or industry conditions or specific customers' financial conditions.
For the periods ended May 31, 2024, 2023 and 2022, bad debt expense approximated $18.4 million, $13.6 million and $4.3 million, respectively.
- Inventories
Inventories are stated at the lower of cost or net realizable value, cost being determined on a first-in, first-out (FIFO) basis and net realizable value being determined on the basis of replacement cost. Inventory costs include raw materials, labor and manufacturing overhead. We review the net realizable value of our inventory in detail on an on-going basis, with consideration given to various factors, which include our estimated reserves for excess, obsolete, slow-moving or distressed inventories. If actual market conditions differ from our projections, and our estimates prove to be inaccurate, write-downs of inventory values and adjustments to cost of sales may be required. Historically, our inventory reserves have approximated actual experience.
During fiscal 2024, we didnot record any significant inventory charges related to product line rationalization. During fiscal 2023, we recorded $7.6 million of inventory charges within our SPG Segment related to product line and SKU rationalization and related obsolete inventory identification.
Inventories were composed of the following major classes:
| May 31, | 2024 | 2023 |
|---|---|---|
| (In thousands) | ||
| Raw materials and supplies | $354,428 | $451,504 |
| Finished goods | 602,037 | 683,992 |
| Total Inventory | $956,465 | $1,135,496 |
- Goodwill and Other Intangible Assets
We account for goodwill and other intangible assets in accordance with the provisions of ASC 350 and account for business combinations using the acquisition method of accounting and, accordingly, the assets and liabilities of the entities acquired are recorded at their estimated fair values at the acquisition date.
Goodwill
Goodwill represents the excess of the purchase price paid over the fair value of net assets acquired, including the amount assigned to identifiable intangible assets. Goodwill is assigned to reporting units that are expected to benefit from the synergies of the business combination as of the acquisition date. Once goodwill has been allocated to the reporting units, it no longer retains its identification with a particular acquisition and becomes identified with the reporting unit in its entirety. Accordingly, the fair value of the reporting unit as a whole is available to support the recoverability of its goodwill. We evaluate our reporting units when changes in our operating structure occur, and if necessary, reassign goodwill using a relative fair value allocation approach.
We test our goodwill balances at least annually, or more frequently as impairment indicators arise, at the reporting unit level. Our annual impairment assessment date has been designated as the first day of our fourth fiscal quarter. Our reporting units have been identified at the component level, which is one level below our operating segments.
We follow the FASB guidance found in ASC 350 that simplifies how an entity tests goodwill for impairment. It provides an option to first assess qualitative factors to determine whether it is more likely than not that the fair value of a reporting unit is less than its carrying amount, and whether it is necessary to perform a quantitative goodwill impairment test.
We assess qualitative factors in each of our reporting units that carry goodwill. We assess these qualitative factors to determine whether it is necessary to perform the quantitative goodwill impairment test. The quantitative process is required only if we conclude that it is more likely than not that a reporting unit’s fair value is less than its carrying amount. However, we have an unconditional option to bypass a qualitative assessment and proceed directly to performing the quantitative analysis. We applied the quantitative process during our annual goodwill impairment assessments performed during the fourth quarters of fiscal 2024, 2023 and 2022.
In applying the quantitative test, we compare the fair value of a reporting unit to its carrying value. If the calculated fair value is less than the current carrying value, then impairment of the reporting unit exists. Calculating the fair value of a reporting unit requires our use of estimates and assumptions. We use significant judgment in determining the most appropriate method to establish the fair value of a reporting unit. We estimate the fair value of a reporting unit by employing various valuation techniques, depending on the availability and reliability of comparable market value indicators, and employ methods and assumptions that include the application of third-party market value indicators and the computation of discounted future cash flows determined from estimated cashflow adjustments to a reporting unit’s annual projected EBITDA, or adjusted EBITDA, which adjusts for one-off items impacting revenues and/or expenses that are not considered by management to be indicative of ongoing operations. Our fair value estimations may include a combination of value indications from both the market and income approaches, as the income approach considers the future cash flows from a reporting unit’s ongoing operations as a going concern, while the market approach considers the current financial environment in establishing fair value.
In applying the market approach, we use market multiples derived from a set of similar companies. In applying the income approach, we evaluate discounted future cash flows determined from estimated cashflow adjustments to a reporting unit’s projected EBITDA. Under this approach, we calculate the fair value of a reporting unit based on the present value of estimated future cash flows. In applying the discounted cash flow methodology utilized in the income approach, we rely on a number of factors, including future business plans, actual and forecasted operating results, and market data. The significant assumptions employed under this method include discount rates; revenue growth rates, including assumed terminal growth rates; and operating margins used to project future cash flows for a reporting unit. The discount rates utilized reflect market-based estimates of capital costs and discount rates adjusted for management’s assessment of a market participant’s view with respect to other risks associated with the projected cash flows of the individual reporting unit. Our estimates are based upon assumptions we believe to be reasonable, but which by nature are uncertain and unpredictable. We believe we incorporate ample sensitivity ranges into our analysis of goodwill impairment testing for a reporting unit, such that actual experience would need to be materially out of the range of expected assumptions in order for an impairment to remain undetected.
Conclusion on Annual Goodwill Impairment Tests
As a result of the annual impairment assessments performed for fiscal 2024, 2023 and 2022, there wereno goodwill impairments. Our fiscal 2024 annual impairment test for our Color Group reporting unit in our SPG Segment, which has approximately $11.0 million of goodwill, resulted in an excess of fair value over carrying value of approximately 18%. The lower fair value of this reporting unit is related to declining volumes in OEM markets. If planned sales growth initiatives for this business are not achieved, impairment of intangible assets, including goodwill, and other long-lived assets, could result.
Changes in the Composition of our Segments and Reporting Units in the First Quarter of Fiscal 2024
Effective June 1, 2023, in connection with our MAP 2025 operating improvement program, we realigned certain businesses and management structures within our CPG, PCG and SPG segments. As outlined in Note R, “Segment Information,” our CPG APAC and CPG India businesses, formerly of our Sealants reporting unit within our CPG segment, were transferred to our Platform component within our PCG segment. As a result of this change, we designated the Platform component as a separate reporting unit within our PCG segment. Within our SPG segment, two new reporting units were formed as our former DayGlo and Kirker reporting units were combined intoone reporting unit: The Color Group, and our former Wood Finishes, Kop-Coat Protection Products, TCI and Modern Recreational Technologies reporting units were combined intoone reporting unit: The Industrial Coatings Group.
Additionally, effective June 1, 2023, certain businesses of our USL reporting unit were transferred to our Fibergrate, Carboline and Stonhard reporting units within our PCG segment. As a result of this change, USL was no longer designated as a separate reporting unit and any remaining goodwill was transferred to the reporting units noted above.
During the first quarter of fiscal 2024, we performed a goodwill impairment test for the reporting units affected by the USL restructuring and the changes in the composition of our segments and reporting units using either a qualitative or a quantitative assessment. We concluded that the estimated fair values exceeded the carrying values for these reporting units, and accordingly, no indications of impairment were identified as a result of these changes.
Given these USL restructuring actions, we performed an interim impairment assessment of a remaining USL indefinite-lived tradename. Calculating the fair value of the tradename required the use of various estimates and assumptions. We estimated the fair value by applying a relief-from-royalty calculation, which included discounted future cash flows related to projected revenues impacted by this decision. In applying this methodology, we relied on a number of factors, including actual and forecasted revenues and market data. As the carrying amount of the tradename exceeded its fair value, an impairment loss of $3.3 million was recorded for the three months ended August 31, 2023. This impairment loss was classified as restructuring expense within our PCG segment.
Impairment Charge Recorded in the Third Quarter of Fiscal 2023
Althoughno impairment charge was recorded during fiscal 2024, 2023 and 2022 related to the annual impairment test, we did record a goodwill impairment charge in fiscal 2023. As previously reported, we announced our MAP 2025 operational improvement initiative in August 2022. Due to the challenged macroeconomic environment, we evaluated certain business restructuring actions, specifically our go to market strategy for operating in Europe. During the third quarter ended February 28, 2023, due to declining profitability and regulatory headwinds, management decided to restructure the USL reporting unit within our PCG segment, and explored strategic alternatives for our infrastructure services business within the U.K., which represented approximately 30% of annual revenues of the reporting unit.
Due to this decision, we determined that an interim goodwill impairment assessment was required, as well as an impairment assessment for our other long-lived assets. Accordingly, we recorded an impairment loss totaling $36.7 million for the impairment of goodwill in our USL reporting unit during fiscal 2023. Refer to Note C, “Goodwill and Other Intangible Assets,” to the Consolidated Financial Statements for additional details on this goodwill impairment charge.
Changes in the Composition of Reporting Units in the Fourth Quarter of Fiscal 2023
Subsequent to our annual impairment assessment, in the fourth quarter of fiscal 2023 and in connection with our MAP 2025 initiative, the Viapol business within our CPG segment was realigned from our Sealants reporting unit to our Euclid reporting unit. We performed an interim goodwill impairment assessment for both of the impacted reporting units using a quantitative assessment. Based on this assessment, we concluded that the estimated fair values exceeded the carrying values for these reporting units, and accordingly, no goodwill impairment was identified as a result of this realignment.
Indefinite-Lived Intangible Assets
Additionally, we test all indefinite-lived intangible assets for impairment at least annually during our fiscal fourth quarter. We follow the guidance provided by ASC 350 that simplifies how an entity tests indefinite-lived intangible assets for impairment. It provides an option to first assess qualitative factors to determine whether it is more likely than not that the fair value of an indefinite-lived intangible asset is less than its carrying amount before applying traditional quantitative tests. We applied quantitative processes during our annual indefinite-lived intangible asset impairment assessments performed during the fourth quarters of fiscal 2024, 2023 and 2022.
The annual impairment assessment involves estimating the fair value of each indefinite-lived asset and comparing it with its carrying amount. If the carrying amount of the intangible asset exceeds its fair value, we record an impairment loss equal to the difference. Calculating the fair value of the indefinite-lived assets requires our significant use of estimates and assumptions. We estimate the fair values of our intangible assets by applying a relief-from-royalty calculation, which includes discounted future cash flows related to each of our intangible asset’s projected revenues. In applying this methodology, we rely on a number of factors, including actual and forecasted revenues and market data.
Our annual impairment test of our indefinite-lived intangible assets performed during fiscal 2024 resulted in a $1.0 million impairment charge for an indefinite-lived tradename in our Consumer segment. This impairment loss was classified as SG&A expenses within our Consumer segment. Our annual impairment test of our indefinite-lived intangible assets performed during fiscal 2023 and 2022 didnot result in an impairment charge.
Althoughno impairment losses were recorded during fiscal 2023 and 2022 related to the annual impairment test, we did record an intangible asset impairment charge in the third quarter of fiscal 2023. In connection with MAP 2025 and related to the goodwill impairment charge noted above, we determined that an interim impairment assessment for our other long-lived assets was required following management's decision to restructure the USL reporting unit within our PCG segment. Accordingly, we recorded animpairment loss totaling $2.5 million for the impairment of an indefinite-lived tradename in our USL reporting unit during fiscal 2023. We did not record any impairments for our definite-lived long-lived assets as a result of this assessment. Refer to Note C, "Goodwill and Other Intangible Assets," to the Consolidated Financial Statements for further discussion.
Definite-Lived Intangible Assets
In accordance with the guidance provided by ASC 360, "Property, Plant, and Equipment," we assess identifiable, amortizable intangible assets for impairment whenever events or changes in facts and circumstances indicate the possibility that the carrying values of these assets may not be recoverable over their estimated remaining useful lives. Factors considered important in our assessment, which might trigger an impairment evaluation, include the following:
significant under-performance relative to historical or projected future operating results;
significant changes in the manner of our use of the acquired assets;
significant changes in the strategy for our overall business; and
significant negative industry or economic trends.
Measuring a potential impairment of amortizable intangible assets requires the use of various estimates and assumptions, including the determination of which cash flows are directly related to the assets being evaluated, the respective useful lives over which those cash flows will occur and potential residual values, if any. If we determine that the carrying values of these assets may not be recoverable based upon the existence of one or more of the above-described indicators or other factors, any impairment amounts would be measured based on the projected net cash flows expected from these assets, including any net cash flows related to eventual disposition activities. The determination of any impairment losses would be based on the best information available, including internal estimates of discounted cash flows; market participant assumptions; quoted market prices, when available; and independent appraisals, as appropriate, to determine fair values. Cash flow estimates would be based on our historical experience and our internal business plans, with appropriate discount rates applied.
We did not record any impairment charges related to our definite-lived intangible assets during fiscal 2024, 2023 and 2022.
- Advertising Costs
Advertising costs are charged to operations when incurred and are included in SG&A expenses. For the years ended May 31, 2024, 2023 and 2022, advertising costs were $64.7 million, $62.0 million and $45.4 million, respectively.
- Research and Development
Research and development costs are charged to operations when incurred and are included in SG&A expenses. The amounts charged to expense for the years ended May 31, 2024, 2023 and 2022 were $92.2 million, $86.6 million and $80.5 million, respectively.
- Stock-Based Compensation
Stock-based compensation represents the cost related to stock-based awards granted to our associates and directors, which may include restricted stock and stock appreciation rights (“SARs”). We measure stock-based compensation cost at the date of grant, based on the estimated fair value of the award. We recognize the cost as expense on a straight-line basis (net of estimated forfeitures) over the related vesting period. Refer to Note J, “Stock-Based Compensation,” to the Consolidated Financial Statements for further information.
- Investment (Income) Expense, Net
Investment (income) expense, net, consists of the following components:
| Year Ended May 31, | 2024 | 2023 | 2022 |
|---|---|---|---|
| (In thousands) | |||
| Interest (income) | $(20,947) | $(9,250) | $(4,435) |
| Net (gain) loss on marketable securities | (19,914) | 2,086 | 17,706 |
| Dividend (income) | (4,113) | (2,584) | (5,676) |
| Investment (income) expense, net | $(44,974) | $(9,748) | $7,595 |
Net (Gain) Loss on Marketable Securities
| Year Ended May 31, | 2024 | 2023 | 2022 |
|---|---|---|---|
| (In thousands) | |||
| Unrealized (gains) losses on marketable equity securities | $(19,703) | $2,667 | $19,164 |
| Realized (gains) on marketable equity securities | (290) | (551) | (1,488) |
| Realized losses (gains) on available-for-sale debt securities | 79 | (30) | 30 |
| Net (gain) loss on marketable securities | $(19,914) | $2,086 | $17,706 |
- Other Expense (Income), Net
Other expense (income), net, consists of the following components:
| Year Ended May 31, | 2024 | 2023 | 2022 |
|---|---|---|---|
| (In thousands) | |||
| Pension non-service costs (credits) | $11,046 | $10,381 | $(10,581) |
| Other | (882) | (604) | (1,265) |
| Other expense (income), net | $10,164 | $9,777 | $(11,846) |
- Income Taxes
The provision for income taxes is calculated using the asset and liability method. Under the asset and liability method, deferred income taxes are recognized for the tax effect of temporary differences between the financial statement carrying amount of assets and liabilities and the amounts used for income tax purposes and for certain changes in valuation allowances. Valuation allowances are recorded to reduce certain deferred tax assets when, in our estimation, it is more likely than not that a tax benefit will not be realized.
- Earnings Per Share of Common Stock
Earnings per share (EPS) is computed using both the treasury stock and two-class method, as our unvested share-based payment awards contain rights to receive non-forfeitable dividends and, therefore, are considered participating securities. We calculate both Basic and Diluted EPS under each method and compare the results, reporting the method that is most dilutive.
Basic EPS of common stock is computed by dividing net income by the weighted-average number of shares of common stock outstanding for the period. Diluted EPS of common stock is computed on the basis of the weighted-average number of shares of common stock, plus the effect of dilutive potential shares of common stock outstanding during the period using the treasury stock method. Dilutive potential shares of common stock include outstanding SARS and restricted stock awards. The treasury stock method also assumes that we use the proceeds from the hypothetical exercise of the stock compensation awards to repurchase common stock at the average market price during the period.
The two-class method determines EPS for each class of common stock and participating securities according to dividends and dividend equivalents and their respective participation rights in undistributed earnings.
See Note L, “Earnings Per Share,” to the Consolidated Financial Statements for additional information.
- Supply Chain Financing
During the fourth quarter of 2024, we began offering a supplier finance program with a financial institution, in which suppliers may elect to receive early payment from the financial institution on invoices issued to RPM. The financial institution enters into separate arrangements with suppliers directly to participate in the program. We do not determine the terms or conditions of such arrangements or participate in the transactions between the suppliers and the financial institution. There are no assets pledged by RPM under the supplier finance program. Our responsibility is limited to making payments to the financial institution based on payment terms originally negotiated with the suppliers, regardless of whether the financial institution pays the supplier in advance of the original due date. The range of payment terms RPM negotiates with suppliers are consistent, regardless of whether a supplier participates in the supply chain finance program. RPM or the financial institution may terminate participation in the program upon at least 30 days’ notice.
The total amount due to the financial institution to settle supplier invoices under the supply chain finance program was $32.9 million as of May 31, 2024. We didnot have any amounts due under the program as of May 31, 2023. These amounts are included within accounts payable on the Consolidated Balance Sheets.
- Recent Accounting Pronouncements
New Pronouncements Adopted
In September 2022, the FASB issued Accounting Standard Update ("ASU") 2022-04, "Liabilities - Supplier Finance Programs (Subtopic 405-50)," which is intended to establish disclosures that enhance the transparency of a supplier finance program used by an entity in connection with the purchase of goods and services. This guidance requires annual and interim disclosure of the key terms of outstanding supplier finance programs, the amount outstanding under such programs including where they are recorded on the balance sheet, and a roll-forward of the related obligations. The new standard does not affect the recognition, measurement, or financial statement presentation of the supplier finance program obligations. These amendments are effective for fiscal years beginning after December 15, 2022, except for the amendment on roll-forward information, which is effective for fiscal years beginning after December 15, 2023. Weadopted the new standard on June 1, 2023, on a retrospective basis other than the roll-forward guidance, which we plan to adopt on a prospective basis beginning with our fiscal 2025 annual financial statements. As of adoption on June 1, 2023, we didnot have any material supplier finance program obligations; however, we began such an arrangement during the fourth quarter of fiscal 2024. Refer to Note A(19), “Summary of Significant Accounting Policies – Supply Chain Financing,” to the Consolidated Financial Statements.
New Pronouncements Issued
In December 2023, the FASB issued ASU 2023-09, "Income Taxes (Topic 740): Improvements to Income Tax Disclosures," which requires a public business entity to disclose specific categories in its annual effective tax rate reconciliation and disaggregated information about significant reconciling items by jurisdiction and by nature. The ASU also requires entities to disclose their income tax payments (net of refunds) to international, federal, and state and local jurisdictions. The guidance makes several other changes to income tax disclosure requirements. This guidance is effective for fiscal years beginning after December 15, 2024, and requires prospective application with the option to apply it retrospectively. Early adoption is permitted. We are currently evaluating this ASU to determine its impact on our disclosures.
In November 2023, the FASB issued ASU 2023-07, "Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures," which expands disclosures about a public business entity's reportable segments and provides for more detailed information about a reportable segment's expenses. This guidance is effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024, and requires retrospective application to all prior periods presented in the financial statements. Early adoption is permitted. We are currently evaluating this ASU to determine its impact on our disclosures.
NOTE B — RESTRUCTURING
We record restructuring charges associated with management-approved restructuring plans to either reorganize one or more of our business segments, or to remove duplicative headcount and infrastructure associated with our businesses. Restructuring charges can include severance costs to eliminate a specified number of associates, infrastructure charges to vacate facilities and consolidate operations, contract cancellation costs and other costs. We record the short-term portion of our restructuring liability in other accrued liabilities and the long-term portion, if any, in other long-term liabilities in our Consolidated Balance Sheets.
During 2018, we approved and implemented the initial phases of a multi-year restructuring plan, which is referred to as MAP to Growth. Weincurred $3.8 million and $6.3 million of restructuring costs associated with this plan for the years ended May 31, 2023 and 2022, respectively. We didnot incur any restructuring costs for the year ended May 31, 2024, and we do not expect to incur any further costs associated with this plan.
In August 2022, we approved and announced MAP 2025, which is a multi-year restructuring plan to build on the achievements of MAP to Growth and designed to improve margins by streamlining business processes, reducing working capital, implementing commercial initiatives to drive improved mix, pricing discipline and salesforce effectiveness and improving operating efficiency. Most activities under MAP 2025 are anticipated to be completed by the end of fiscal 2025; however, we expect some costs to extend beyond this date.
The current total expected costs associated with this plan are outlined below and increased approximately $21.9 million compared to our prior quarter estimate, attributable to an increase in expected severance and benefit charges of $19.5 million and an increase in expected facility closure and other related costs of $2.4 million. Throughout our MAP 2025 initiative, we will continue to assess and find areas of improvement and cost savings. As such, the final implementation of the aforementioned phases and total expected costs are subject to change.
Following is a summary of the charges recorded in connection with MAP 2025 by reportable segment for the years ended May 31, 2024 and 2023, as well as the total expected costs related to projects identified to date:
| Year Ended · Year Ended · CumulativeCosts · TotalExpected | |||||
|---|---|---|---|---|---|
| (In thousands) · May 31, 2024 · May 31, 2023 · to Date · Costs | |||||
| CPG Segment: | |||||
| Severance and benefit costs | $9,111 | $6,092 | $15,203 | $20,114 | |
| Facility closure and other related costs | 608 | - | 608 | 16,942 | |
| Total Charges | $9,719 | $6,092 | $15,811 | $37,056 | |
| PCG Segment: | |||||
| Severance and benefit costs | $2,711 | $1,148 | $3,859 | $4,777 | |
| Facility closure and other related costs | 172 | - | 172 | 643 | |
| Other restructuring costs (1) | 4,555 | 2,537 | 7,092 | 7,092 | |
| Total Charges | $7,438 | $3,685 | $11,123 | $12,512 | |
| Consumer Segment: | |||||
| Severance and benefit costs | $9,266 | $507 | $9,773 | $17,087 | |
| Facility closure and other related costs | 156 | 621 | 777 | 3,675 | |
| Total Charges | $9,422 | $1,128 | $10,550 | $20,762 | |
| SPG Segment: | |||||
| Severance and benefit costs | $2,894 | $805 | $3,699 | $4,672 | |
| Facility closure and other related costs | 535 | - | 535 | 6,557 | |
| Total Charges | $3,429 | $805 | $4,234 | $11,229 | |
| Corporate/Other Segment: | |||||
| Severance and benefit (credits) | $ | - | $(50) | $(50) | $(50) |
| Total Charges | $ | - | $(50) | $(50) | $(50) |
| Consolidated: | |||||
| Severance and benefit costs | $23,982 | $8,502 | $32,484 | $46,600 | |
| Facility closure and other related costs | 1,471 | 621 | 2,092 | 27,817 | |
| Other restructuring costs | 4,555 | 2,537 | 7,092 | 7,092 | |
| Total Charges | $30,008 | $11,660 | $41,668 | $81,509 | |
(1)
Of the $4.6 million of other restructuring costs incurred during the year ended May 31, 2024, $3.3 million is associated with the impairment of an indefinite-lived tradename. The $2.5 million of other restructuring costs incurred during the year ended May 31, 2023, is associated with the impairment of an indefinite-lived tradename. See Note C, "Goodwill and Other Intangible Assets," of the Consolidated Financial Statements below for further description.
A summary of the activity in the restructuring reserves related to MAP 2025 is as follows:
| (In thousands) · Severance andBenefits Costs · FacilityClosureand OtherRelated Costs · Other AssetWrite-Offs · Total | ||||||
|---|---|---|---|---|---|---|
| Balance at June 1, 2022 · $ · - · $ · - · $ · - · $ · - | ||||||
| Additions charged to expense | 8,502 | 621 | 2,537 | 11,660 | ||
| Cash payments charged against reserve | (5,486) | (121) | - | (5,607) | ||
| Non-cash charges and other adjustments | (299) | (500) | (2,537) | (3,336) | ||
| Balance at May 31, 2023 | $2,717 | $ | - | $ | - | $2,717 |
| Additions charged to expense | 23,982 | 1,471 | 4,555 | 30,008 | ||
| Cash payments charged against reserve | (9,381) | (1,423) | - | (10,804) | ||
| Non-cash charges and other adjustments | 33 | (30) | (4,555) | (4,552) | ||
| Balance at May 31, 2024 | $17,351 | $18 | $ | - | $17,369 | |
NOTE C — GOODWILL AND OTHER INTANGIBLE ASSETS
The changes in the carrying amount of goodwill, by reportable segment, for the years ended May 31, 2024 and 2023, are as follows:
| CPG · PCG · Consumer · SPG | |||||
|---|---|---|---|---|---|
| (In thousands) | Segment | Segment | Segment | Segment | Total |
| Balance as of June 1, 2022 | $453,651 | $201,815 | $515,597 | $166,805 | $1,337,868 |
| Acquisitions | 7,306 | 868 | 16,952 | 281 | 25,407 |
| Divestitures | - | - | - | (15,723) | (15,723) |
| Impairments | - | (36,745) | - | - | (36,745) |
| Translation adjustments & other | (10,402) | (4,206) | (1,322) | (1,289) | (17,219) |
| Balance as of May 31, 2023 | 450,555 | 161,732 | 531,227 | 150,074 | 1,293,588 |
| Acquisitions | 11,993 | - | - | - | 11,993 |
| Transfers | (11,414) | 11,414 | - | - | - |
| Translation adjustments & other | 333 | 670 | 1,751 | 576 | 3,330 |
| Balance as of May 31, 2024 | $451,467 | $173,816 | $532,978 | $150,650 | $1,308,911 |
Total accumulated goodwill impairment losses were $193.0 million at May 31, 2024. Of the accumulated balance, $141.4 million is included in our SPG segment, $14.9 million is included in our CPG segment, and $36.7 million is included in our PCG segment. There wereno impairment losses recorded during fiscal 2024.
Changes in the Composition of our Segments in the First Quarter of Fiscal 2024
Effective June 1, 2023, certain Asia Pacific businesses and management structure, formerly of our CPG segment, were transferred to our PCG segment to create operating efficiencies and a more unified go-to-market strategy in Asia Pacific. As a result of this business realignment, $11.4 million of goodwill was reassigned from the CPG segment to the PCG segment using a relative fair value allocation approach.
USL Restructuring in the First Quarter of Fiscal 2024
Effective June 1, 2023, certain businesses of our USL reporting unit were transferred to our Fibergrate, Carboline and Stonhard reporting units within our PCG segment. As a result of this change, USL was no longer designated as a separate reporting unit and any remaining goodwill was transferred to the reporting units noted above. Additionally, during the three-month period ended August 31, 2023, we recognized a loss on sale of $4.5 million in connection with the divestiture of Universal Sealants' (USL) Bridgecare services division, which is a contracting business focused on the installation of joints and waterproofing in the U.K. The loss on this sale is included in SG&A in our Consolidated Statements of Income and net (gain) on sales of assets and businesses in our Consolidated Statements of Cash Flows.
Given these USL restructuring actions, we performed an interim impairment assessment of a remaining USL indefinite-lived tradename. Calculating the fair value of the tradename required the use of various estimates and assumptions. We estimated the fair value by applying a relief-from-royalty calculation, which included discounted future cash flows related to projected revenues impacted by this decision. In applying this methodology, we relied on a number of factors, including actual and forecasted revenues and market data. As the carrying amount of the tradename exceeded its fair value, an impairment loss of $3.3 million was recorded for the three months ended August 31, 2023. This impairment loss was classified as restructuring expense within our PCG segment.
USL Impairment Charges Recorded in the Third Quarter of Fiscal 2023
As part of our MAP 2025 operational improvement initiative and given the challenged macroeconomic environment, we evaluated certain business restructuring actions, specifically our go to market strategy for operating in Europe. During the third quarter ended February 28, 2023, due to declining profitability and regulatory headwinds, management decided to restructure the USL reporting unit within our PCG segment and correspondingly explored strategic alternatives for our USL infrastructure services business within the U.K., which represented approximately 30% of annual revenues of the reporting unit.
Due to this decision, we determined that an interim goodwill impairment assessment was required, as well as an impairment assessment for our other long-lived assets. Accordingly, we recorded an impairment loss totaling $36.7 million for the impairment of goodwill and $2.5 million for the impairment of an indefinite-lived tradename in our USL reporting unit during the third quarter of fiscal 2023. We didnot record any impairments for our definite-lived long-lived assets as a result of this assessment.
Our goodwill impairment assessment included estimating the fair value of our USL reporting unit and comparing it with its carrying amount at February 28, 2023. Since the carrying amount of the USL reporting unit exceeded its fair value, we recognized an impairment loss. We estimated the fair value of the USL reporting unit using both the income and the market approaches. For the income approach, we estimated the fair value of our USL reporting unit by applying a discounted future cash flow calculation to USL’s projected EBITDA. In applying this methodology, we relied on a number of factors, including actual and forecasted operating results, future operating margins, and market data. The discounted cash flow used in the goodwill impairment test for USL assumed discrete period revenue growth through fiscal 2027 for the ongoing USL businesses in the U.K. and North America as well as probability-weighted cash flows that were dependent on the methodology utilized in determining strategic alternatives for the U.K. infrastructure services business. In applying the market approach, we used market multiples derived from a set of companies similar to USL.
After recording the goodwill impairment charge of $36.7 million,$1.1 million of goodwill remained on the USL balance sheet as of May 31, 2023.
Calculating the fair value of the USL’s indefinite-lived tradenames required the use of various estimates and assumptions. We estimated the fair value of USL’s indefinite-lived tradenames by applying a relief-from-royalty calculation, which included discounted future cash flows related to projected revenues for those USL tradenames impacted by this decision. In applying this methodology, we relied on a number of factors, including actual and forecasted revenues and market data. As the carrying amount of one of the tradenames exceeded its fair value, an impairment loss of $2.5 millionwas recorded during fiscal 2023. This impairment loss was classified in restructuring expense within our PCG segment.
The impairment assessment for our long-lived assets, such as property and equipment and purchased intangibles subject to amortization, involved estimating the fair value of USL’s long-lived assets and comparing it with its carrying amount. Measuring a potential impairment of long-lived assets requires the use of various estimates and assumptions, including the determination of which cash flows are directly related to the assets being evaluated, the respective useful lives over which those cash flows will occur and potential residual values, if any. The results of our testing indicated that the carrying values of these assets were recoverable, as such we didnot record an impairment of our long-lived assets during fiscal 2023.
Other intangible assets consist of the following major classes:
| Gross · Net Other | ||||
|---|---|---|---|---|
| Amortization | Carrying | Accumulated | Intangible | |
| (In thousands) | Period (In Years) | Amount | Amortization | Assets |
| Amortized intangible assets | ||||
| Formulae | 9 to 33 | $238,671 | $(200,846) | $37,825 |
| Customer-related intangibles | 5 to 33 | 508,398 | (302,783) | 205,615 |
| Trademarks/names | 5 to 40 | 35,476 | (24,848) | 10,628 |
| Other | 3 to 30 | 25,060 | (23,200) | 1,860 |
| Total Amortized Intangibles | 807,605 | (551,677) | 255,928 | |
| Indefinite-lived intangible assets | ||||
| Trademarks/names | 257,044 | - | 257,044 | |
| Total Other Intangible Assets | $1,064,649 | $(551,677) | $512,972 | |
| Amortized intangible assets | ||||
| Formulae | 9 to 33 | $236,486 | $(190,981) | $45,505 |
| Customer-related intangibles | 5 to 33 | 506,618 | (275,369) | 231,249 |
| Trademarks/names | 5 to 40 | 35,374 | (23,792) | 11,582 |
| Other | 3 to 30 | 32,583 | (27,329) | 5,254 |
| Total Amortized Intangibles | 811,061 | (517,471) | 293,590 | |
| Indefinite-lived intangible assets | ||||
| Trademarks/names | 261,401 | - | 261,401 | |
| Total Other Intangible Assets | $1,072,462 | $(517,471) | $554,991 | |
Theaggregate intangible asset amortization expense for the fiscal years ended May 31, 2024, 2023 and 2022 was $39.1 million, $43.5 million and $45.7 million, respectively. For the next five fiscal years, we estimate annual intangible asset amortization expense related to our existing intangible assets to approximate the following: fiscal 2025 — $43.3 million, fiscal 2026 — $30.3 million, fiscal 2027 — $28.7 million, fiscal 2028 — $26.3 million and fiscal 2029 — $25.1 million.
NOTE D — MARKETABLE SECURITIES
The following tables summarize available-for-sale debt securities held at May 31, 2024 and 2023 by asset type:
| Available-For-Sale Debt Securities | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| (In thousands) · AmortizedCost · GrossUnrealizedGains · GrossUnrealizedLosses · Fair Value(Net CarryingAmount) | |||||||||
| Fixed maturity: | |||||||||
| U.S. treasury and other government | $28,338 | - | $5 | - | $(1,784) | $26,559 | |||
| Corporate bonds | 146 | - | 4 | - | (12) | 138 | |||
| Total available-for-sale debt securities | $28,484 | $9 | $(1,796) | $26,697 | |||||
| Available-For-Sale Debt Securities | ||||
|---|---|---|---|---|
| (In thousands) | AmortizedCost | GrossUnrealizedGains | GrossUnrealizedLosses | Fair Value(Net CarryingAmount) |
| Fixed maturity: | ||||
| U.S. treasury and other government | $28,841 | $23 | $(1,843) | $27,021 |
| Corporate bonds | 147 | 6 | (12) | 141 |
| Total available-for-sale debt securities | $28,988 | $29 | $(1,855) | $27,162 |
Marketable securities are composed of available-for-sale debt securities and marketable equity securities and all marketable securities are reported at fair value. We carry a portion of our marketable securities portfolio in long-term assets since they are generally held for the settlement of our general and product liability insurance claims processed through our wholly owned captive insurance subsidiaries.
Available-for-sale debt securities are included in other current and long-term assets totaling $6.5 million and $20.2 million at May 31, 2024, respectively, and included in other current and long-term assets totaling $5.1 million and $22.1 million at May 31, 2023, respectively. Realized gains and losses on sales of available-for-sale debt securities are recognized in net income on the specific identification basis. Changes in the fair values of available-for-sale debt securities that are determined to be holding gains or losses are recorded through accumulated other comprehensive income (loss), net of applicable taxes, within stockholders' equity. In assessing whether a credit loss exists, we evaluate our ability to hold the investment, the strength of the underlying collateral and the extent to which the investment's amortized cost or cost, as appropriate, exceeds it related fair value.
As of May 31, 2024 and 2023, we held approximately $127.6 million and $121.2 million in marketable equity securities, respectively. Realized and unrealized gains and losses on marketable equity securities are included in Investment (Income) Expense, Net in the Consolidated Statements of Income. Refer to Note A(15), “Summary of Significant Accounting Policies - Investment (Income) Expense, Net,”to the Consolidated Financial Statements for further details.
Summarized below are the available-for-sale debt securities we held at May 31, 2024 and 2023 that were in an unrealized loss position and that were included in accumulated other comprehensive income (loss), aggregated by the length of time the investments had been in that position:
| May 31, 2024 | May 31, 2023 | |||
|---|---|---|---|---|
| (In thousands) | Fair Value | GrossUnrealizedLosses | Fair Value | GrossUnrealizedLosses |
| Total investments with unrealized losses | $25,464 | $(1,796) | $24,245 | $(1,855) |
| Unrealized losses with a loss position for less than 12 months | 4,866 | (36) | 6,285 | (72) |
| Unrealized losses with a loss position for more than 12 months | 20,598 | (1,760) | 17,960 | (1,783) |
We have reviewed all the securities included in the table above and have concluded that we have the ability and intent to hold these investments until their cost can be recovered, based upon the severity and duration of the decline. The decline in fair value is largely due to changes in interest rates and other market conditions. We have evaluated these securities and have determined no allowance for credit losses is necessary for these investments.
The net carrying values of available-for-sale debt securities at May 31, 2024, by contractual maturity, are shown below. Expected maturities may differ from contractual maturities because the issuers of the securities may have the right to prepay obligations without prepayment penalties.
| (In thousands) | Amortized Cost | Fair Value |
|---|---|---|
| Due: | ||
| Less than one year | $6,589 | $6,502 |
| One year through five years | 16,548 | 15,816 |
| Six years through ten years | 2,929 | 2,638 |
| After ten years | 2,418 | 1,741 |
| $28,484 | $26,697 | |
NOTE E — FAIR VALUE MEASUREMENTS
Financial instruments recorded in the Consolidated Balance Sheets include cash and cash equivalents, trade accounts receivable, marketable securities, notes and accounts payable, and debt.
An allowance for credit losses is established for trade accounts receivable using assessments of current creditworthiness of customers, historical collection experience, the aging of receivables and other currently available evidence. Trade accounts receivable balances are written-off against the allowance if a final determination of uncollectibility is made. All provisions for allowance for doubtful collection of accounts are included in SG&A.
All derivative instruments were recognized in our Consolidated Balance Sheets and measured at fair value. Changes in the fair values of derivative instruments that did not qualify as hedges and/or any ineffective portion of hedges were recognized as a gain or (loss) in our Consolidated Statements of Income in the current period. Changes in the fair value of derivative instruments used effectively as cash flow hedges were recognized in other comprehensive income (loss), along with the change in the value of the hedged item. We do not hold or issue derivative instruments for speculative purposes.
The valuation techniques utilized for establishing the fair values of assets and liabilities are based on observable and unobservable inputs. Observable inputs reflect readily obtainable data from independent sources, while unobservable inputs reflect management’s market assumptions. The fair value hierarchy has three levels based on the reliability of the inputs used to determine fair value, as follows:
Level 1 Inputs — Quoted prices for identical instruments in active markets.
Level 2 Inputs — Quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in markets that are not active; and model-derived valuations whose inputs are observable or whose significant value drivers are observable.
Level 3 Inputs — Instruments with primarily unobservable value drivers.
The following tables present our assets and liabilities that are measured at fair value on a recurring basis and are categorized using the fair value hierarchy. In addition, with respect to our derivative assets and liabilities measured at fair value, refer to Note F, "Derivatives and Hedging," to the Consolidated Financial Statements for discussion of their classification within the fair value hierarchy.
| (In thousands) · Quoted Pricesin ActiveMarkets forIdentical Assets(Level 1) · SignificantOtherObservableInputs (Level 2) · SignificantUnobservableInputs (Level 3) · Fair Value atMay 31, 2024 | ||||||
|---|---|---|---|---|---|---|
| Available-for-sale debt securities: | ||||||
| U.S. Treasury and other government | $ | - | $26,559 | $ | - | $26,559 |
| Corporate bonds | - | 138 | - | 138 | ||
| Total available-for-sale debt securities | - | 26,697 | - | 26,697 | ||
| Marketable equity securities: | ||||||
| Stocks-foreign | 1,518 | - | - | 1,518 | ||
| Stocks-domestic | 9,028 | - | - | 9,028 | ||
| Mutual funds - foreign | - | 39,114 | - | 39,114 | ||
| Mutual funds - domestic | - | 77,966 | - | 77,966 | ||
| Total marketable equity securities | 10,546 | 117,080 | - | 127,626 | ||
| Contingent consideration | - | - | (2,229) | (2,229) | ||
| Total | $10,546 | $143,777 | $(2,229) | $152,094 | ||
| (In thousands) · Quoted Pricesin ActiveMarkets forIdentical Assets(Level 1) · SignificantOtherObservableInputs (Level 2) · SignificantUnobservableInputs (Level 3) · Fair Value atMay 31, 2023 | ||||||
|---|---|---|---|---|---|---|
| Available-for-sale debt securities: | ||||||
| U.S. Treasury and other government | $ | - | $27,021 | $ | - | $27,021 |
| Corporate bonds | - | 141 | - | 141 | ||
| Total available-for-sale debt securities | - | 27,162 | - | 27,162 | ||
| Marketable equity securities: | ||||||
| Stocks-foreign | 786 | - | - | 786 | ||
| Stocks-domestic | 5,009 | - | - | 5,009 | ||
| Mutual funds - foreign | - | 40,074 | - | 40,074 | ||
| Mutual funds - domestic | - | 75,284 | - | 75,284 | ||
| Total marketable equity securities | 5,795 | 115,358 | - | 121,153 | ||
| Contingent consideration | - | - | (2,686) | (2,686) | ||
| Total | $5,795 | $142,520 | $(2,686) | $145,629 | ||
Our investments in available-for-sale debt securities and marketable equity securities are valued using a market approach. The availability of inputs observable in the market varies from instrument to instrument and depends on a variety of factors, including the type of instrument, whether the instrument is actively traded and other characteristics particular to the transaction. For most of our financial instruments, pricing inputs are readily observable in the market, the valuation methodology used is widely accepted by market participants, and the valuation does not require significant management discretion. For other financial instruments, pricing inputs are less observable in the market and may require management judgment.
The contingent consideration represents the estimated fair value of the additional variable cash consideration payable in connection with recent acquisitions that is contingent upon the achievement of certain performance milestones. We estimated the fair value using expected future cash flows over the period in which the obligation is expected to be settled which is considered to be a Level 3 input. During fiscal 2024, we paid approximately $1.1 million to satisfy contingent consideration obligations relating to certain performance milestones that were established in prior periods and achieved during the year. During fiscal 2023, weincreased our accrual by $2.6 million related to fair value adjustments andpaid approximately $10.4 million for settlements of contingent consideration obligations relating to certain performance milestones that were established in prior periods and achieved during fiscal 2023. In the Consolidated Statements of Cash Flows, payments of acquisition-related contingent consideration for the amount recognized at fair value as of the acquisition date are reported in cash flows from financing activities, while payment of contingent consideration in excess of fair value as of the acquisition date, are reported in cash flows from operating activities within accrued liabilities.
The carrying value of our current financial instruments, which include cash and cash equivalents, marketable securities, trade accounts receivable, accounts payable and short-term debt, approximates fair value because of the short-term maturity of these financial instruments. At May 31, 2024 and 2023, the fair value of our long-term debt was estimated using active market quotes, based on our current incremental borrowing rates for similar types of borrowing arrangements, which are Level 2 inputs. Based on the analysis performed, the fair value and the carrying value of our financial instruments and long-term debt as of May 31, 2024 and 2023 are as follows:
| (In thousands) | Carrying Value | Fair Value |
|---|---|---|
| Cash and cash equivalents | $237,379 | $237,379 |
| Long-term debt, including current portion | 2,127,148 | 1,979,359 |
| (In thousands) | Carrying Value | Fair Value |
| Cash and cash equivalents | $215,787 | $215,787 |
| Long-term debt, including current portion | 2,683,809 | 2,490,863 |
NOTE F — DERIVATIVES AND HEDGING
Derivative Instruments and Hedging Activities
We are exposed to market risks, such as changes in foreign currency exchange rates and interest rates. To manage the volatility related to these exposures, from time to time, we enter into various derivative transactions. We use various types of derivative instruments, including forward contracts and swaps. We formally assess, designate and document, as a hedge of an underlying exposure, each qualifying derivative instrument that will be accounted for as an accounting hedge at inception. Additionally, we assess, both at inception and at least quarterly thereafter, whether the financial instruments used in the hedging transaction are effective at offsetting changes in either the fair values or cash flows of the underlying exposures.
Derivatives Designated as Hedges
In February 2020, as a means of mitigating the impact of currency fluctuations on our Euro investments in foreign entities, we executed a cash flow hedge andtwo cross currency swap agreements, in which we paid fixed rate interest in Euros and received variable rate interest in U.S. Dollars with a combined notional amount of approximately €277.73 million ($300 million U.S. Dollar equivalent), and which had a maturity date of February 2023. This effectively converted our U.S. Dollar denominated variable rate debt to Euro denominated fixed rate debt. The cash flow hedge was recognized at fair value in our Consolidated Balance Sheets, while changes in the fair value of the hedge were recognized in AOCI when the hedged items affected earnings. Amounts recognized in AOCI were recognized in earnings in interest expense when the hedged interest payment was accrued. We designated the swaps as net investment hedges of our net investment in our European operations under ASU 2017-12 and applied the spot method to these hedges. The changes in fair value of the derivative instruments that were designated and qualified as hedges of net investments in foreign operations were recognized in AOCI to offset the changes in the values of the net investments being hedged.
In addition, in February 2020, as a means of mitigating the variability of the functional-currency-equivalent cash flows associated with the U.S. Dollar denominated term loan facility (referred to as Foreign Borrower’s Term Loan), we executed a cash flow hedge, in which we paid fixed rate interest in Euros and received variable rate interest in U.S. Dollars with a notional amount of approximately €92.52 million ($100 million U.S. Dollar equivalent), and which had a maturity date of February 2023. This effectively converted our U.S. Dollar denominated variable rate debt to Euro denominated fixed rate debt. The cash flow hedge was recognized at fair value in our Consolidated Balance Sheets, while changes in the fair value of the hedge were recognized in AOCI when the hedged items affected earnings. Amounts recorded in AOCI were recognized in earnings in interest expense when the hedged interest payment was accrued. In addition, since this currency swap was a hedge of variability of the functional-currency-equivalent cash flows of a recognized liability to be remeasured at spot exchange rates under ASC 830, "Foreign Currency Matters," an amount that offset the gain or loss arising from the remeasurement of the hedged liability was reclassified each period from AOCI to earnings as foreign exchange gain/(loss), which is a component of SG&A expenses.
In May 2022, the cash flow hedges and cross-currency swaps were terminated, and we received cash in the amount of $11.6 million, representing the fair value of the swap and interest accrued through the date of termination. Accordingly, hedge accounting was discontinued. For the cash flow hedges, a hedge accounting reserve balance within AOCI of $1.9 million remained and was amortized to interest expense in the Consolidated Statements of Income through the original termination date of the underlying hedged debt in February 2023. Changes in the fair value of the cross-currency swaps were recorded as cumulative translation adjustment within AOCI and will remain in AOCI until either the sale or substantially complete liquidation of the hedged subsidiaries. As such, there wereno assets or liabilities recognized in the Consolidated Balance Sheets as of May 31, 2024 and May 31, 2023 for derivatives designated as hedges.
The following table summarizes the location and effects of our derivatives instruments on the Consolidated Statements of Comprehensive Income and Consolidated Statements of Income for gains or losses initially recognized in AOCI in the Consolidated Balance Sheets:
| Pretax gain/(loss) recognizedin AOCI · Pretax gain/(loss) reclassifiedfrom AOCI into Income | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands) · Year Ended May 31, · Year Ended May 31, | |||||||||||
| Derivatives in hedgingrelationships · 2024 · 2023 · 2022 · Income Statement Location · 2024 · 2023 · 2022 | |||||||||||
| Interest Rate Swap (Cash Flow) | $ | - | $ | - | $4,508 | Interest (Expense) Income | $ | - | $ | - | $(3,272) |
| Cross Currency Swap (Cash Flow) | - | - | 15,494 | Interest Income | - | 1,766 | 611 | ||||
| Cross Currency Swap (Cash Flow) | - | - | - | Foreign Exchange (Loss) | - | - | 14,758 | ||||
| Cross Currency Swap (Net Investment) | - | - | 40,471 | Gain or (loss) on sale of subsidiary | - | - | - | ||||
| Total | $ | - | $ | - | $60,473 | $ | - | $1,766 | $12,097 | ||
Derivatives Not Designated as Hedges
At May 31, 2024 and 2023, we heldone foreign currency forward contract at each period end designed to reduce our exposure to changes in the cash flows of intercompany foreign-currency-denominated loans related to changes in foreign currency exchange rates by fixing the functional currency cash flows. These contracts have not been designated as hedges; therefore, the changes in fair value of the contracts are recognized in earnings as a component of SG&A expenses. Amounts recognized in earnings and in the Consolidated Balance Sheets did not have a material impact on our Consolidated Financial Statements for any period presented. As of May 31, 2024, and May 31, 2023, the notional amounts of the forward contract held to purchase foreign currencies was $113.7 million and $43.6 million, respectively.
Disclosure About Derivative Instruments
All of our derivative assets and liabilities measured at fair value are classified as Level 2 within the fair value hierarchy. We determine the fair value of our derivatives based on valuation methods, which project future cash flows and discount the future amounts to present value using market-based observable inputs, including interest rate curves, foreign currency rates, as well as future and basis point spreads, as applicable. Cash flows related to derivatives that are designated as hedges are classified in the same manner as the item being hedged.
NOTE G — BORROWINGS
A description of long-term debt follows:
| May 31, | 2024 | 2023 |
|---|---|---|
| (In thousands) | ||
| Revolving credit facility with a syndicate of banks, through August 1, 2027 (1) | $342,630 | $610,947 |
| Accounts receivable securitization program with two banks, through May 19, 2025 (2) | 129,813 | 174,885 |
| Unsecured term loan due August 1, 2025 (3) | - | 249,772 |
| Unsecured 3.75% notes due March 15, 2027 (4) | 398,728 | 398,292 |
| Unsecured 4.55% senior notes due March 1, 2029 (5) | 348,082 | 347,686 |
| Unsecured 2.95% notes due January 15, 2032 (6) | 297,176 | 296,815 |
| Unsecured 5.25% notes due June 1, 2045 (7) | 298,987 | 298,913 |
| Unsecured 4.25% notes due January 15, 2048 (8) | 297,080 | 296,962 |
| Other obligations, including finance leases and unsecured notes payable at various rates of interest due in installments through 2033 | 14,652 | 9,537 |
| 2,127,148 | 2,683,809 | |
| Less: current portion | 136,213 | 178,588 |
| Total Long-Term Debt, Less Current Maturities | $1,990,935 | $2,505,221 |
(1)
Interest as of May 31, 2024 was 6.5300% for the USD denominated swingline account, which is tied to SOFR;5.0546% on EUR denominated debt which is tied to ESTR; and 6.3326% on GBP denominated debt, which is tied to the Sterling Overnight Index Average. The debt balances outstanding, excluding deferred financing fees, as of May 31, 2024 for the USD denominated swingline, EUR denominated revolver, and GBP denominated debt were as follows: $15.8 million, $299.4 million, and $29.5 million.
Interest as of May 31, 2023 was 6.2600% for the USD denominated swingline account, which is tied to SOFR;6.3600% for the USD denominated revolver, which is tied to SOFR;4.2926% on EUR denominated debt which is tied to ESTR;5.5607% on GBP denominated debt, which is tied to the Sterling Overnight Index Average; and 4.9200% on AUD denominated debt, which is tied to the Reserve Bank of Australia rate. The debt balances outstanding, excluding deferred financing fees, as of May 31, 2023 for the USD denominated swingline, USD denominated revolver, EUR denominated revolver, GBP denominated debt, and AUD denominated debt were as follows: $8.2 million, $30.0 million, $527.6 million, $46.7 million, and $1.2 million.
As of May 31, 2024 and 2023, the revolving credit facility is adjusted for debt issuance costs, net of amortization, for approximately $2.1 million and $2.8 million, respectively.
(2)
As of May 31, 2024, the accounts receivable securitization program is adjusted for debt issuance costs, net of amortization, of approximately $0.2 million.
(3)
On December 27, 2023, we prepaid the $250.0 million of principal outstanding on our term loan which had a maturity date of August 1, 2025. As of May 31, 2023, the term loan was adjusted for deferred financing fees, net of amortization, of approximately $0.2 million.
(4)
The $400.0 million face amount of the notes due 2027 is adjusted for the amortization of the original issue discount, which approximated $0.2 million at May 31, 2024 and 2023. The original issue discount effectively reduced the ultimate proceeds from the financing. The effective interest rate on the notes, including the amortization of the discount, is 3.767%. At May 31, 2024 and 2023, the notes are adjusted for debt issuance costs, net of amortization, for approximately $1.1 million and $1.5 million, respectively.
(5)
The $350.0 million aggregate principal amount of the notes due 2029 is adjusted for the amortization of the original issue discount, which approximated $0.3 million at May 31, 2024 and 2023. The original issue discount effectively reduced the ultimate proceeds from the financing. The effective interest rate on the notes, including the amortization of the discount, was 4.568%. At May 31, 2024 and 2023, the notes are adjusted for debt issuance costs, net of amortization, for approximately $1.6 million and $2.0 million, respectively.
(6)
The $300.0 million face amount of the notes due 2032 is adjusted for the amortization of the original issue discount, which approximated $0.5 million and $0.6 million at May 31, 2024 and 2023, respectively. The original issue discount effectively reduced the ultimate proceeds from the financing. The effective interest rate on the notes, including the amortization of the discount, is 2.976%. At May 31, 2024 and 2023, the notes are adjusted for debt issuance costs, net of amortization, for approximately $2.3 million and $2.6 million, respectively.
(7)
The $250.0 million face amount of the notes due 2045 is adjusted for the amortization of the original issue discount, which approximated $1.3 million at May 31, 2024 and 2023. The original issue discount effectively reduced the ultimate proceeds from the financing. The effective interest rate on the notes, including the amortization of the discount, is 5.29%. In March 2017, as a further issuance of the 5.25% notes due 2045, we closed an offering of $50.0 million aggregate principal, which is adjusted for the unamortized premium received at issuance, which approximated $2.7 million at May 31, 2024 and 2023. The premium effectively increased the proceeds from the financing. The effective interest rate on the $50.0 million notes issued March 2017 is 4.839%. At May 31, 2024 and 2023, the notes are adjusted for debt issuance costs, net of amortization, for approximately $2.4 million and $2.5 million, respectively.
(8)
The $300.0 million face amount of the notes due 2048 is adjusted for the debt issuance cost, net of amortization, which approximated $2.9 million and $3.0 million at May 31, 2024 and 2023, respectively. The effective interest rate on the notes is 4.25%.
The aggregate maturities of long-term debt for the five years subsequent to May 31, 2024 are as follows: fiscal 2025 — $136.2 million; fiscal 2026 — $4.2 million; fiscal 2027 — $402.2 million; fiscal 2028 — $345.6 million; fiscal 2029 — $350.4 million and thereafter $901.2 million. Additionally, at May 31, 2024, we had unused lines of credit totaling $1,125.3 million.
Our available liquidity, including our cash and cash equivalents and amounts available under our committed credit facilities, stood at $1,362.6 million at May 31, 2024. Our debt-to-capital ratio was 45.9% at May 31, 2024, compared with 55.5% at May 31, 2023.
Revolving Credit Agreement
During the quarter ended August 31, 2022, we amended our $1.3 billion unsecured syndicated revolving credit facility (the "Revolving Credit Facility"), which was set to expire on October 31, 2023. The amendment extended the expiration date to August 1, 2027 and increased the borrowing capacity to $1.35 billion. The Revolving Credit Facility bears interest at either the base rate or the adjusted SOFR, as defined, at our option, plus a spread determined by our debt rating. The Revolving Credit Facility includes sublimits for the issuance of swingline loans, which are comparatively short-term loans used for working capital purposes and letters of credit. The Revolving Credit Facility is available to refinance existing indebtedness, to finance working capital and capital expenditures, and for general corporate purposes.
The Revolving Credit Facility requires us to comply with various customary affirmative and negative covenants, including a leverage covenant (i.e. Net Leverage Ratio) and interest coverage ratio, which are calculated in accordance with the terms as defined by the Revolving Credit Facility. Under the terms of the leverage covenant, we may not permit our leverage ratio for total indebtedness to consolidated EBITDA for the four most recent fiscal quarters to exceed 3.75 to 1.00. During certain periods and per the terms of the Revolving Credit Facility, this ratio may be increased to 4.25 to 1.00 upon delivery of a notice to our lender requesting an increase to our maximum leverage or in connection with certain “material acquisitions.” The minimum required consolidated interest coverage ratio for EBITDA to interest expense is 3.50 to 1.00. The interest coverage ratio is calculated at the end of each fiscal quarter for the four fiscal quarters then ended using EBITDA as defined in the Revolving Credit Facility.
As of May 31, 2024, we were in compliance with all financial covenants contained in our Revolving Credit Facility, including the leverage and interest coverage ratio covenants. At that date, our leverage ratio was 1.61 to 1, while our interest coverage ratio was 10.18 to 1. Our available liquidity under our Revolving Credit Facility stood at $1,005.3 million at May 31, 2024.
Our access to funds under our Revolving Credit Facility is dependent on the ability of the financial institutions that are parties to the Revolving Credit Facility to meet their funding commitments. Those financial institutions may not be able to meet their funding commitments if they experience shortages of capital and liquidity or if they experience excessive volumes of borrowing requests within a short period of time. Moreover, the obligations of the financial institutions under our Revolving Credit Facility are several and not joint and, as a result, a funding default by one or more institutions does not need to be made up by the others.
Accounts Receivable Securitization Program
On May 9, 2014, we entered into a $200.0 million accounts receivable securitization facility (the “AR Program”). On March 18, 2021, we amended the AR Program to a maximum availability of $250 million during all borrowing periods and an extended facility termination date of May 21, 2024, which was subsequently extended to May 19, 2025. The AR Program was entered into pursuant to
(1)a second amended and restated receivables sales agreement, dated as of May 9, 2014, and subsequently amended on August 29, 2014; November 3, 2015; December 31, 2016; March 31, 2017; and June 5, 2020 (the “Sale Agreement”), among certain of our subsidiaries (the “Originators”), and RPM Funding Corporation, a special purpose entity (the “SPE”) whose voting interests are wholly owned by us, and (2) an amended and restated receivables purchase agreement, dated as of May 9, 2014 and subsequently amended on February 25, 2015 and May 2, 2017, May 22, 2020, March 18, 2021, and March 23, 2023 (the “Purchase Agreement”), among the SPE, certain purchasers from time to time party thereto (the “Purchasers”), and PNC Bank, National Association as administrative agent.
Under the Sale Agreement, the Originators may, during the term thereof, sell specified accounts receivable to the SPE, which may in turn, pursuant to the Purchase Agreement, transfer an undivided interest in such accounts receivable to the Purchasers. Once transferred to the SPE, such receivables are owned in their entirety by the SPE and are not available to satisfy claims of our creditors or creditors of the originating subsidiaries until the obligations owing to the participating banks have been paid in full. We indirectly hold a 100% economic interest in the SPE and will, along with our subsidiaries, receive the economic benefit of the AR Program. The transactions contemplated by the AR Program do not constitute a form of off-balance sheet financing and will be fully reflected in our financial statements.
The maximum availability under the AR Program is $250.0 million. Availability is further subject to changes in the credit ratings of our customers, customer concentration levels or certain characteristics of the accounts receivable being transferred and, therefore, at certain times, we may not be able to fully access the $250.0 million of funding available under the AR Program. As of May 31, 2024, there was $130.0 million outstanding under the AR Program, which compares with the maximum availability on that date of $250.0 million.
The interest rate under the Purchase Agreement through May 31, 2023 was based on the Alternate Base Rate, LIBOR Market Index Rate, one-month LIBOR or LIBOR for a specified tranche period, as selected by us, plus in each case, a margin of 0.85%. Effective June 1, 2023, as set forth in Amendment No. 8 to the Purchase Agreement dated March 23, 2023, the interest rate was amended from LIBOR to be based on the SOFR. In addition, as set forth in an Amended and Restated Fee Letter, dated March 18, 2021 (the “Fee Letter”), the SPE is obligated to pay a monthly unused commitment fee to the Purchasers based on the daily amount of unused commitments under the Agreement, which ranges from 0.30% to 0.50% based on usage. The AR Program contains various customary affirmative and negative covenants and also contains customary default and termination provisions.
As set forth in Amendment No. 9 to the Purchase Agreement effective May 20, 2024, we extended the AR Program termination date from May 21, 2024 to May 19, 2025. As a result of Amendment No. 9, there were no changes to the interest rate or the monthly unused commitment fee to the Purchasers.
Our failure to comply with the covenants described in the Revolving Credit Facility section above could result in an event of default under that agreement, entitling the lenders to, among other things, declare the entire amount outstanding under the Revolving Credit Facility to be due and payable. The instruments governing our other outstanding indebtedness generally include cross-default provisions that provide that, under certain circumstances, an event of default that results in acceleration of our indebtedness under the Revolving Credit Facility will entitle the holders of such other indebtedness to declare amounts outstanding immediately due and payable.
Term Loan Facility Credit Agreement
On February 21, 2020, we and our subsidiary, RPM Europe Holdco B.V. (formerly “RPM New Horizons Netherlands, B.V”) (the “Foreign Borrower”), entered into an unsecured syndicated term loan facility credit agreement (the “New Credit Facility”) with the lenders party thereto and PNC Bank, National Association, as administrative agent for the lenders. The New Credit Facility provided for a $300.0 million term loan to us and a $100.0 million term loan to the Foreign Borrower (together, the “Term Loans”), each of which was fully advanced on the closing date. In May of 2022, we paid down the $100.0 million term loan to the Foreign Borrower.
On August 1, 2022, we amended the New Credit Facility and paid down the borrowings outstanding on the term loan to $250.0 million. On December 27, 2023, we prepaid the $250.0 million of principal outstanding on our term loan which had a maturity date of August 1, 2025.
5.250% Notes due 2045 and 3.750% Notes due 2027
On March 2, 2017, we issued $50.0 million aggregate principal amount of 5.250% Notes due 2045 (the “2045 Notes”) and $400.0 million aggregate principal amount of 3.750% Notes due 2027 (the “2027 Notes”). The 2045 Notes are a further issuance of the $250.0 million aggregate principal amount of 5.250% Notes due 2045 initially issued by us on May 29, 2015. Interest on the 2045 Notes is payable semiannually in arrears on June 1st and December 1st of each year at a rate of 5.250% per year. The 2045 Notes mature on June 1, 2045. Interest on the 2027 Notes is payable semiannually in arrears on March 15th and September 15th of each year, at a rate of 3.750% per year. The 2027 Notes mature on March 15, 2027. The indenture governing this indebtedness includes cross-acceleration provisions. Under certain circumstances, where an event of default under our other instruments results in acceleration of the indebtedness under such instruments, holders of the indebtedness under the indenture are entitled to declare amounts outstanding immediately due and payable.
4.550% Notes due 2029
On February 27, 2019, we closed an offering for $350.0 million aggregate principal amount of 4.550% Notes due 2029 (the “2029 Notes”). The proceeds from the 2029 Notes were used to repay a portion of the outstanding borrowings under our revolving credit facility and for general corporate purposes. Interest on the 2029 Notes accrues from February 27, 2019 and is payable semiannually in arrears on March 1 st and September 1 st of each year, beginning September 1, 2019, at a rate of 4.550% per year. The 2029 Notes mature on March 1, 2029. The indenture governing this indebtedness includes cross-acceleration provisions. Under certain circumstances, where an event of default under our other instruments results in acceleration of the indebtedness under such instruments, holders of the indebtedness under the indenture are entitled to declare amounts outstanding immediately due and payable.
2.950% Notes due 2032
On January 25, 2022, we closed an offering for $300.0 million aggregate principal amount of 2.950% Notes due 2032. The proceeds from the 2032 notes were used to repay a portion of the outstanding borrowings under our revolving credit facility and for general corporate purposes. Interest on the Notes accrues from January 25, 2022 and will be payable semiannually in arrears on January 15 and July 15 of each year, beginning July 15, 2022, at a rate of 2.950% per year. The notes mature on January 15, 2032. The indenture governing this indebtedness includes cross-acceleration provisions. Under certain circumstances, where an event of default under our other instruments results in acceleration of the indebtedness under such instruments, holders of the indebtedness under the indenture are entitled to declare amounts outstanding immediately due and payable.
4.250% Notes due 2048
On December 20, 2017, we closed an offering for $300.0 million aggregate principal amount of 4.250% Notes due 2048 (the “2048 Notes”). The proceeds from the 2048 Notes were used to repay $250.0 million in principal amount of unsecured 6.50% senior notes due February 15, 2018, and for general corporate purposes. Interest on the 2048 Notes accrues from December 20, 2017 and is payable semiannually in arrears on January 15 th and July 15 th of each year, beginning July 15, 2018, at a rate of 4.250% per year. The 2048 Notes mature on January 15, 2048. The indenture governing this indebtedness includes cross-acceleration provisions. Under certain circumstances, where an event of default under our other instruments results in acceleration of the indebtedness under such instruments, holders of the indebtedness under the indenture are entitled to declare amounts outstanding immediately due and payable.
NOTE H — INCOME TAXES
The provision for income taxes is calculated in accordance with ASC 740, "Income Taxes," which requires the recognition of deferred income taxes using the asset and liability method.
Income before income taxes as shown in the Consolidated Statements of Income is summarized below for the periods indicated.
| Year Ended May 31, | 2024 | 2023 | 2022 |
|---|---|---|---|
| (In thousands) | |||
| United States | $625,167 | $557,401 | $342,834 |
| Foreign | 162,670 | 91,981 | 263,965 |
| Income Before Income Taxes | $787,837 | $649,382 | $606,799 |
Provision (benefit) for income taxes consists of the following for the periods indicated:
| Year Ended May 31, | 2024 | 2023 | 2022 |
|---|---|---|---|
| (In thousands) | |||
| Current: | |||
| U.S. federal | $109,869 | $91,749 | $60,818 |
| State and local | 31,996 | 25,972 | 19,495 |
| Foreign | 62,168 | 45,694 | 59,087 |
| Total Current | 204,033 | 163,415 | 139,400 |
| Deferred: | |||
| U.S. federal | (2,263) | 16,969 | (24,025) |
| State and local | 618 | 4,359 | 2,489 |
| Foreign | (3,993) | (15,092) | (3,531) |
| Total Deferred | (5,638) | 6,236 | (25,067) |
| Provision for Income Taxes | $198,395 | $169,651 | $114,333 |
The significant components of deferred income tax assets and liabilities as of May 31, 2024 and 2023 were as follows:
| 2024 | 2023 | |
|---|---|---|
| (In thousands) | ||
| Deferred income tax assets related to: | ||
| Inventories | $17,772 | $18,811 |
| Accrued compensation and benefits | 17,649 | 18,331 |
| Accrued other expenses | 19,058 | 21,037 |
| Deferred income and other long-term liabilities | 31,204 | 30,239 |
| Credit, net operating, interest and capital loss carryforwards | 87,590 | 75,366 |
| Net unrealized loss on securities | - | 3,373 |
| Research and development | 33,076 | 17,360 |
| Pension and other postretirement benefits | - | 11,813 |
| Total Deferred Income Tax Assets | 206,349 | 196,330 |
| Less: valuation allowances | (30,021) | (30,033) |
| Net Deferred Income Tax Assets | 176,328 | 166,297 |
| Deferred income tax (liabilities) related to: | ||
| Depreciation | (132,007) | (123,421) |
| Amortization of intangibles | (125,553) | (116,763) |
| Unremitted foreign earnings | (4,055) | (990) |
| Net unrealized gain on securities | (1,305) | - |
| Pension and other postretirement benefits | (1,108) | - |
| Total Deferred Income Tax (Liabilities) | (264,028) | (241,174) |
| Deferred Income Tax Assets (Liabilities), Net | $(87,700) | $(74,877) |
As of May 31, 2024, we had foreign tax credit carryforwards of $38.3 million, which expire at various dates through fiscal 2034. Additionally, as of May 31, 2024, we had approximately $0.7 million of net tax benefits associated with state net operating loss carryforwards and state tax credit carryforwards, some of which expire at various dates beginning in fiscal 2025.
As of May 31, 2024, we had foreign net operating losses of approximately $95.0 million and interest deduction carryforwards of approximately $74.1 million, totaling approximately $169.1 million. Of these carryforward amounts, approximately $17.2 million will expire at various dates beginning in fiscal 2025 and approximately $151.9 million have an indefinite carryforward period. Additionally, as of May 31, 2024, we had foreign capital loss carryforwards of approximately $24.1 million that can be carried forward indefinitely.
When evaluating the realizability of deferred income tax assets, we consider, among other items, whether a jurisdiction has experienced cumulative pretax losses and whether a jurisdiction will generate the appropriate character of income to recognize a deferred income tax asset. More specifically, if a jurisdiction experiences cumulative pretax losses for a period of three years, including the current fiscal year, or if a jurisdiction does not have sufficient income of the appropriate character in the relevant carryback or projected carryforward periods, we generally conclude that it is more likely than not that the respective deferred tax asset will not be realized unless factors such as expected operational changes, availability of prudent and feasible tax planning strategies, reversal of taxable temporary differences or other information exists that would lead us to conclude otherwise. If, after we have evaluated these factors, the deferred income tax assets are not expected to be realized within the carryforward or carryback periods allowed for that jurisdiction, we would conclude that a valuation allowance is required.
Total valuation allowances approximating$30.0 million have been recorded as of May 31, 2024 and 2023, respectively. These recorded valuation allowances relate primarily to certain foreign interest expense deductions and foreign net operating losses, certain state net operating losses, and net foreign deferred tax assets.
The following table reconciles income tax expense (benefit) computed by applying the U.S. statutory federal income tax rate against income (loss) before income taxes to the provision (benefit) for income taxes:
| Year Ended May 31, | 2024 | 2023 | 2022 |
|---|---|---|---|
| (In thousands, except percentages) | |||
| Income tax expense at the U.S. statutory federal income tax rate | $165,446 | $136,370 | $127,428 |
| Foreign rate differential and other foreign tax adjustments | 4,342 | 1,535 | 6,278 |
| State and local income taxes, net | 28,000 | 22,017 | 20,393 |
| Impact of GILTI provisions | 3,548 | 4,217 | 1,709 |
| Nondeductible business expense | 1,944 | 1,257 | 532 |
| Valuation allowance | (754) | 1,199 | (32,720) |
| Deferred tax liability for unremitted foreign earnings | 3,658 | - | (10,686) |
| Changes in unrecognized tax benefits | 2,209 | (3,334) | (1,682) |
| Equity-based compensation | (5,496) | (3,482) | (1,776) |
| Nondeductible goodwill impairment | - | 7,264 | - |
| Other | (4,502) | 2,608 | 4,857 |
| Provision for Income Tax Expense | $198,395 | $169,651 | $114,333 |
| Effective Income Tax Rate | 25.2% | 26.1% | 18.8% |
Uncertain income tax positions are accounted for in accordance with ASC 740. The following table summarizes the activity related to unrecognized tax benefits:
| (In millions) | 2024 | 2023 | 2022 |
|---|---|---|---|
| Balance at June 1 | $2.9 | $5.7 | $7.5 |
| Additions for tax positions of prior years | 3.4 | 0.1 | - |
| Reductions for tax positions of prior years | (1.4) | (2.8) | (1.7) |
| Settlements | (0.5) | - | - |
| Foreign currency translation | - | (0.1) | (0.1) |
| Balance at May 31 | $4.4 | $2.9 | $5.7 |
The total amount of unrecognized tax benefits that would impact the effective tax rate, if recognized, at May 31, 2024, 2023 and 2022 was $4.4 million, $2.9 million and $5.6 million, respectively.
We recognize interest and penalties related to unrecognized tax benefits in income tax expense. At May 31, 2024, 2023 and 2022, the accrual for interest and penalties was $3.0 million, $2.2 million and $3.2 million, respectively. Unrecognized tax benefits, including interest and penalties, have been classified as other long-term liabilities unless expected to be paid in one year.
We file income tax returns in the United States and in various state, local and foreign jurisdictions. With limited exceptions, we are subject to federal, state and local, or non-U.S. income tax examinations by tax authorities for fiscal 2017 through 2024. We are currently under examination, or have been notified of an upcoming tax examination, for various non-U.S. and domestic state and local jurisdictions. Although it is possible that certain tax examinations could be resolved during the next 12 months, the timing and outcomes are uncertain.
Our deferred tax liability for unremitted foreign earnings was $4.1 million as of May 31, 2024, which represents our estimate of the net tax cost associated with the deemed remittance of $285.6 million of foreign earnings that are not considered to be permanently reinvested.
We have not provided for U.S. income taxes or foreign withholding taxes on the remaining $1.2 billionof foreign unremitted earnings because such earnings have been retained and reinvested by the foreign subsidiaries as of May 31, 2024. Accordingly, no provision has been made for U.S. income taxes or foreign withholding taxes, which may become payable if the remaining unremitted earnings of foreign subsidiaries were distributed to the United States. Due to the uncertainties and complexities involved in the various options for repatriation of foreign earnings, it is not practical to calculate the deferred taxes associated with the remaining foreign earnings.
The Organization for Economic Co-operation and Development (OECD) has proposed a framework comprised of rules and models, collectively referred to as Pillar Two (P2), that are designed to ensure that certain multi-national enterprises pay a minimum tax rate of 15% on reported profits arising in each jurisdiction where they operate. Although the OECD provided a framework for applying the minimum tax, individual countries have and may continue to enact P2 rules that are different than the OECD framework. Generally, P2 will have first effect for us in fiscal 2026. While we continue to monitor P2 developments, we do not anticipate that P2 will have a material impact on our long-term financial position.
NOTE I — STOCK REPURCHASE PROGRAM
On January 8, 2008, we announced our authorization of a stock repurchase program under which we may repurchase shares of RPM International Inc. common stock at management’s discretion. As announced on November 28, 2018, our goal was to return $1.0 billion in capital to stockholders by May 31, 2021 through share repurchases and the retirement of our convertible note during fiscal 2019. On April 16, 2019, after taking into account share repurchases under our existing stock repurchase program to date, our Board of Directors authorized the repurchase of the remaining $600.0 million in value of RPM International Inc. common stock by May 31, 2021.
As previously announced, given macroeconomic uncertainty resulting from the Covid pandemic, we had suspended stock repurchases under the program, but in January 2021, our Board of Directors authorized the resumption of the stock repurchases. At the time of resuming the program, $469.7 million of shares of common stock remained available for repurchase. The Board of Directors also extended the stock repurchase program beyond its original May 31, 2021 expiration date until such time that the remaining $469.7 million of capital has been returned to our stockholders.
As a result, we may repurchase shares from time to time in the open market or in private transactions at various times and in amounts and for prices that our management deems appropriate, subject to insider trading rules and other securities law restrictions. The timing of our purchases will depend upon prevailing market conditions, alternative uses of capital and other factors. We may limit or terminate the repurchase program at any time.
During the fiscal year ended May 31, 2024, we repurchased 526,113 shares of our common stock at a cost of approximately $55.0 million, or an average cost of $104.50 per share, under this program. During the fiscal year ended May 31, 2023, we repurchased 598,653 shares of our common stock at a cost of approximately $50.0 million, or an average cost of $83.52 per share, under this program. During the fiscal year ended May 31, 2022, we repurchased 601,155 shares of our common stock at a cost of approximately $52.5 million, or an average cost of $87.33 per share, under this program. The maximum dollar amount that may yet be repurchased under our stock repurchase program was approximately $262.3 million at May 31, 2024.
NOTE J — STOCK-BASED COMPENSATION
Stock-based compensation represents the cost related to stock-based awards granted to our associates and directors; these awards include restricted stock, restricted stock units, performance stocks, performance stock units and SARs. We grant stock-based incentive awards to our associates and our directors under various share-based compensation plans. The plan that is active or provides for stock option grants or share-based payment awards is the Amended and Restated 2014 Omnibus Equity and Incentive Plan (the “2014 Omnibus Plan”), which includes provisions for grants of restricted stock, restricted stock units, performance stock, performance stock units and SARs. Other plans, which provide for restricted stock grants only, include the 2003 Restricted Stock Plan for Directors (the “2003 Plan”) and the 2007 Restricted Stock Plan (the “2007 Plan”). The shares available for grant out of the 2003 Plan and the 2007 Plan have been exhausted, and all future grants will be issued from the 2014 Omnibus Plan.
We measure stock-based compensation cost at the date of grant, based on the estimated fair value of the award. We recognize the cost as expense on a straight-line basis (net of estimated forfeitures) over the related vesting period.
The following table represents total stock-based compensation expense included in our Consolidated Statements of Income:
| Year Ended May 31, | 2024 | 2023 | 2022 |
|---|---|---|---|
| (In thousands) | |||
| Stock-based compensation expense, included in SG&A | $25,925 | $28,723 | $40,114 |
| Stock-based compensation expense, included in restructuring expense | - | (50) | 630 |
| Total stock-based compensation cost | 25,925 | 28,673 | 40,744 |
| Income tax (benefit) | (3,627) | (4,234) | (5,621) |
| Total stock-based compensation cost, net of tax | $22,298 | $24,439 | $35,123 |
SARs
SARs are awards that allow our associates to receive shares of our common stock at a fixed price. We grant SARs at an exercise price equal to the stock price on the date of the grant. The fair value of SARs granted is estimated as of the date of grant using a Black-Scholes option-pricing model. The Black-Scholes option-pricing model was developed for use in estimating the fair value of traded options that have no vesting restrictions and are fully transferable. The risk-free rate for periods within the contractual life of the option is based on the U.S. Treasury yield curve in effect at the time of grant. The expected life of options granted is derived from the input of the option-pricing model and represents the period of time that options granted are expected to be outstanding. Expected volatility rates are based on historical volatility of shares of our common stock.
The following is a summary of our weighted-average assumptions related to SARs grants made during the last three fiscal years:
| Year Ended May 31, | 2024 | 2023 | 2022 |
|---|---|---|---|
| Risk-free interest rate | 3.9% | 3.0% | 0.9% |
| Expected life of option - years | 6.0 | 6.0 | 6.0 |
| Expected dividend yield | 1.8% | 2.0% | 1.8% |
| Expected volatility rate | 24.6% | 23.6% | 24.1% |
The 2014 Omnibus Plan was approved by our stockholders on October 9, 2014, and amendments to the 2014 Omnibus Plan were subsequently approved by our stockholders in 2018 and 2019. The 2014 Omnibus Plan provides us with the flexibility to grant a wide variety of stock and stock-based awards, as well as dollar-denominated performance-based awards, and is intended to be the primary stock-based award program for covered associates. SARs are issued at fair value at the date of grant, have up toten-year terms and have graded-vesting terms over four years. Compensation cost for these awards is recognized on a straight-line basis over the related vesting period. Currently all SARs outstanding are to be settled with stock. As of May 31, 2024, there were 1,989,900 SARs outstanding.
The following tables summarize option and share-based payment activity (including SARs) under these plans during the fiscal year ended May 31, 2024:
| Share-Based Payments | Weighted Average Exercise Price | Number of Shares Under Option |
|---|---|---|
| (Shares in thousands) | ||
| Balance at June 1, 2023 | $68.19 | 2,288 |
| Options granted | 93.51 | 300 |
| Options exercised | 56.42 | (598) |
| Balance at May 31, 2024 | 75.54 | 1,990 |
| Exercisable at May 31, 2024 | $67.98 | 1,180 |
| SARs | 2024 | 2023 | 2022 |
|---|---|---|---|
| (In thousands, except per share amounts) | |||
| Weighted-average grant-date fair value per SAR | $24.04 | $18.09 | $16.72 |
| Fair value of SARS vested | $15.28 | $14.19 | $13.49 |
| Intrinsic value of options exercised | $12.37 | $11.26 | $13.77 |
| Tax benefit from options exercised | $6,049 | $3,292 | $88 |
At May 31, 2024, the aggregate intrinsic value and weighted-average remaining contractual life of options outstanding was $72.7 million and 6.39 years, respectively, while the aggregate intrinsic value and weighted-average remaining contractual life of options exercisable was $52.1 million and 5.21 years, respectively.
At May 31, 2024, the total unamortized stock-based compensation expense related to SARs that were previously granted was $10.7 million, which is expected to be recognized over 2.48 years. We anticipate that approximately 2.0 million shares at a weighted-average exercise price of $75.52 and a weighted-average remaining contractual term of 6.38 years are vested or expected to vest under these plans.
Restricted Stock Plans
We also grant stock-based awards, which may be made in the form of restricted stock, restricted stock units, performance stock and performance stock units. These awards are granted to eligible associates or directors and entitle the holder to shares of our common stock as the award vests. The fair value of the awards is determined and fixed based on the stock price at the date of grant. A description of our restricted stock plans follows.
Under the 2014 Omnibus Plan, a total of 6,000,000 shares of our common stock may be subject to awards. Of those issuable shares, up to 3,000,000 shares of common stock may be subject to “full-value” awards. In October 2019, shareholders approved an amendment to the 2014 Omnibus Plan making an additional 5,000,000 shares of common stock subject to awards. Of those additional issuable shares,2,250,000 shares may be subject to “full-value” awards similar to those issued under the 2014 Omnibus Plan.
The following table summarizes the share-based performance-earned restricted stock (“PERS”) and performance stock units (“PSUs”) activity during the fiscal year ended May 31, 2024:
| Weighted-Average | ||
|---|---|---|
| Grant-Date | ||
| Fair Value | 2024 | |
| (Shares in thousands) | ||
| Balance at June 1, 2023 | $83.17 | 906 |
| Shares granted | 93.74 | 344 |
| Shares forfeited | 85.97 | (17) |
| Shares vested | 81.07 | (357) |
| Balance at May 31, 2024 | $88.13 | 876 |
The weighted-average grant-date fair value was $93.74, $81.03 and $86.88 for the fiscal years ended May 31, 2024, 2023 and 2022, respectively. The restricted stock and performance stock cliff vest after three years. Nonvested restricted shares of common stock under the 2014 Omnibus Plan are eligible for dividend payments, while performance stock units are not eligible for dividend payments. At May 31, 2024, remaining unamortized deferred compensation expense for performance-earned restricted stock totaled $13.1 million. The remaining amount is being amortized over the applicable vesting period for each participant.
The Performance Stock Units (“PSU”) have been granted to certain executives and the awards are contingent upon the level of attainment of performance goals for thethree-year performance period. Vesting of 50% of the PSUs relates to compounded annualized growth rates in adjusted revenue for the period, and the vesting of the remaining 50% relates to an increase in EBIT margin, measured at the end of thethree-year performance period. The number of PSUs that may vest with respect to the achievement of the performance goals may range from 0% to 200% of the PSUs granted under this program. Compensation cost for these awards has been recognized on a straight-line basis over the related performance period, with consideration given to the probability of attaining the performance goals.
The following table sets forth such awards for the year ended May 31, 2024:
| Performance Stock Units ("PSUs") | Shares Granted | Weighted-Average Grant Date Fair Value | Shares Outstanding as of May 31, 2024 | Unamortized Expense, as of May 31, 2024 |
|---|---|---|---|---|
| (In thousands, except per share amounts) | ||||
| 2021 PSUs (1) | 158 | $86.93 | 134 | $— |
| 2022 PSU's (2) | 162 | $81.01 | 151 | $1,584 |
| 2023 PSU's (3) | 176 | $93.51 | 174 | $8,212 |
(1)
The "2021 PSUs" were granted on July 21, 2021. The expense has been fully recognized, in line with the final results achieved for the three-year performance plan.
(2)
The "2022 PSUs were granted on July 18, 2022. The unamortized expense is expected to be recognized over a weighted average period of 1.0 years.
(3)
The "2023 PSUs were granted on July 19, 2023. The unamortized expense is expected to be recognized over a weighted average period of 2.0 years.
The 2003 Plan was approved on October 10, 2003 by our stockholders and was established primarily for the purpose of recruiting and retaining directors and to align the interests of directors with the interests of our stockholders. Only directors who are not our associates are eligible to participate. Under the 2003 Plan, up to 500,000 shares of our common stock may be awarded, with awards cliff vesting over athree-year period. The shares available for grant out of the 2003 Plan have been exhausted, and all future grants will be issued from the 2014 Omnibus Plan. The following table summarizes the share-based activity under the 2003 Plan and 2014 Omnibus Plan related to directors during fiscal 2024:
| Weighted-Average | ||
|---|---|---|
| Grant-Date | ||
| Fair Value | 2024 | |
| (Shares in thousands) | ||
| Balance at June 1, 2023 | $87.75 | 52 |
| Shares granted to directors | 98.61 | 18 |
| Shares vested | 87.35 | (19) |
| Balance at May 31, 2024 | $91.70 | 51 |
The weighted-average grant-date fair value was $98.61, $92.87 and $81.53 for the fiscal years ended May 31, 2024, 2023 and 2022, respectively. Unamortized deferred compensation expense relating to restricted stock grants for directors of $2.4 million at May 31, 2024, is being amortized over the applicable remaining vesting period for each director. Nonvested restricted shares of common stock under the 2003 Plan are eligible for dividend payments. The shares available for grant out of the 2003 Plan have been exhausted, and all future grants will be issued from the 2014 Omnibus Plan.
During fiscal 2024, a total of 25,643 shares were awarded under the 2014 Omnibus Plan to certain associates as supplemental retirement benefits, generally subject to forfeiture. The shares vest upon the latter of attainment of age 55 and the fifth anniversary of the May 31 st immediately preceding the date of the grant. The following table sets forth such awards for the year ended May 31, 2024:
| Weighted-Average | ||
|---|---|---|
| Grant-Date | ||
| Fair Value | 2024 | |
| (Shares in thousands) | ||
| Balance at June 1, 2023 | $41.37 | 390 |
| Shares granted | 93.51 | 26 |
| Shares exercised | 43.78 | (32) |
| Balance at May 31, 2024 | $44.82 | 384 |
The weighted-average grant-date fair value was $93.51, $81.01 and $86.93 for the fiscal years ended May 31, 2024, 2023 and 2022, respectively. As noted above, no shares remain avai lable for future grant under the 2007 Plan, and future issuances of shares as supplemental retirement benefits are made under the 2014 Omnibus Plan. At May 31, 2024, unamortized stock-based compensation expense of $4.6 million relating to the 2014 Omnibus Plan is being amortized over the applicable vesting period associated with each participant.
The following table summarizes the activity for all nonvested restricted shares during the year ended May 31, 2024:
| Weighted-Average | ||
|---|---|---|
| Grant-Date Fair | Number of | |
| Value | Shares | |
| (Shares in thousands) | ||
| Balance at June 1, 2023 | $81.66 | 1,078 |
| Granted | 93.95 | 388 |
| Vested | 77.86 | (421) |
| Forfeited | 85.97 | (17) |
| Balance at May 31, 2024 | $87.80 | 1,028 |
The fair value of the nonvested restricted share awards have been calculated using the market value of the shares on the date of issuance. Total unrecognized compensation cost related to all nonvested awards of restricted shares of common stock was $29.9 million as of May 31, 2024. The remaining weighted-average contractual term of nonvested restricted shares at May 31, 2024 is the same as the period over which the remaining cost of the awards will be recognized, which is approximately 2.47 years. We did not receive any cash from associates as a result of associate vesting and release of restricted shares for the year ended May 31, 2024.
The following table summarizes the grant date and vested values of restricted shares during the last three fiscal years:
| Year Ended May 31, | Weighted-Average Grant Date Fair Value | Fair Value of Restricted Shares Vested | Shares of Restricted Stock Vested | Intrinsic Value of Restricted Shares Vested |
|---|---|---|---|---|
| (In thousands, except per share amounts) | ||||
| 2022 | $86.68 | $27,163 | 441 | $33,032 |
| 2023 | $81.95 | $28,553 | 432 | $33,186 |
| 2024 | $93.95 | $32,842 | 421 | $38,608 |
NOTE K — ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)
Accumulated other comprehensive income (loss) consists of the following components:
| Pension And | |||||
|---|---|---|---|---|---|
| Other | |||||
| Foreign · Postretirement · Unrealized · Unrealized | |||||
| Currency · Benefit · Gain · Gain (Loss) | |||||
| Translation · Liability · (Loss) On · On | |||||
| (In thousands) | Adjustments | Adjustments (1) | Derivatives (2) | Securities | Total |
| Balance at May 31, 2021 | $(300,365) | $(190,610) | $(23,982) | $73 | $(514,884) |
| Current period comprehensive (loss) income | (98,834) | 31,802 | 60,669 | (1,785) | (8,148) |
| Income taxes associated with current period comprehensive (loss) income | 3,726 | (7,763) | (14,491) | 3 | (18,525) |
| Amounts reclassified from accumulated other comprehensive income (loss) | - | 17,276 | (12,097) | 59 | 5,238 |
| Income taxes reclassified into earnings | - | (4,088) | 3,072 | (2) | (1,018) |
| Balance at May 31, 2022 | (395,473) | (153,383) | 13,171 | (1,652) | (537,337) |
| Current period comprehensive (loss) income | (71,772) | (12,242) | - | (482) | (84,496) |
| Income taxes associated with current period comprehensive (loss) income | 1,870 | 2,785 | - | 4 | 4,659 |
| Amounts reclassified from accumulated other comprehensive income (loss) | - | 18,363 | (1,766) | (67) | 16,530 |
| Income taxes reclassified into earnings | - | (4,287) | - | (4) | (4,291) |
| Balance at May 31, 2023 | (465,375) | (148,764) | 11,405 | (2,201) | (604,935) |
| Current period comprehensive income (loss) | 3,276 | 66,592 | - | 205 | 70,073 |
| Income taxes associated with current period comprehensive income (loss) | 252 | (15,769) | - | (56) | (15,573) |
| Amounts reclassified from accumulated other comprehensive income (loss) | - | 17,416 | - | (165) | 17,251 |
| Income taxes reclassified into earnings | - | (4,122) | - | 16 | (4,106) |
| Balance at May 31, 2024 | $(461,847) | $(84,647) | $11,405 | $(2,201) | $(537,290) |
(1)
For additional information, see Note N, "Pension Plans," and Note O, "Postretirement Benefits," to the Consolidated Financial Statements for details. Amounts reclassified from accumulated other comprehensive income (loss) are included in pension non-service costs (credits) as a component of "Other Expense (Income), Net" on the Consolidated Statements of Income.
(2)
For additional information, see Note F, "Derivatives and Hedging," to the Consolidated Financial Statements for details.
NOTE L — EARNINGS PER SHARE
The following table sets forth the reconciliation of the numerator and denominator of basic and diluted earnings per share for the years ended May 31, 2024, 2023 and 2022:
| Year Ended May 31, | 2024 | 2023 | 2022 |
|---|---|---|---|
| (In thousands, except per share amounts) | |||
| Numerator for earnings per share: | |||
| Net income attributable to RPM International Inc. stockholders | $588,397 | $478,691 | $491,481 |
| Less: Allocation of earnings and dividends to participating securities | (2,630) | (2,156) | (3,924) |
| Net income available to common shareholders - basic | 585,767 | 476,535 | 487,557 |
| Reverse: Allocation of earnings and dividends to participating securities | - | 2,156 | 3,924 |
| Add: Undistributed earnings reallocated to unvested shareholders | 8 | - | - |
| Net income available to common shareholders - diluted | $585,775 | $478,691 | $491,481 |
| Denominator for basic and diluted earnings per share: | |||
| Basic weighted average common shares | 127,767 | 127,507 | 127,948 |
| Average diluted options and awards | 573 | 1,309 | 1,632 |
| Total shares for diluted earnings per share (1) | 128,340 | 128,816 | 129,580 |
| Earnings Per Share of Common Stock Attributable to | |||
| RPM International Inc. Stockholders: | |||
| Basic Earnings Per Share of Common Stock | $4.58 | $3.74 | $3.81 |
| Method used to calculate basic earnings per share | Two-Class | Two-Class | Two-Class |
| Diluted Earnings Per Share of Common Stock | $4.56 | $3.72 | $3.79 |
| Method used to calculate diluted earnings per share | Two-Class | Treasury | Treasury |
(1)
The dilutive effect of performance-based restricted stock units is included when they have met minimum performance thresholds. The dilutive effect of SARs includes all outstanding awards except awards that are considered antidilutive. SARs are antidilutive when the exercise price exceeds the average market price of the Company’s common shares during the periods presented. For the years ended May 31, 2024, 2023 and 2022, approximately 260,000,750,000 and 655,000 shares of stock, respectively, granted under stock-based compensation plans were excluded from the calculation of diluted EPS, as the effect would have been anti-dilutive.
NOTE M — LEASES
We have leases for manufacturing facilities, warehouses, office facilities, equipment, and vehicles, which are primarily classified and accounted for as operating leases. Some leases include one or more options to renew, generally at our sole discretion, with renewal terms thatcan extend the lease term fromone tofive years or more. In addition, certain leases contain termination options, where the rights to terminate are held by either us, the lessor, or both parties. These options to extend or terminate a lease are included in the lease terms when it is reasonably certain that we will exercise that option. We have made an accounting policy election not to recognize right-of-use ("ROU") assets and lease liabilities for leases with a term of twelve months or less, with no renewal option that we are reasonably certain to exercise. ROU assets and lease liabilities are recognized based on the present value of the fixed and in-substance fixed lease payments over the lease term at the commencement date. The ROU assets also include any initial direct costs incurred and lease payments made at or before the commencement date and are reduced by lease incentives. We use our incremental borrowing rate as the discount rate to determine the present value of the lease payments for leases, as our leases do not have readily determinable implicit discount rates. Our incremental borrowing rate is the rate of interest that we would have to borrow on a collateralized basis over a similar term and amount in a similar economic environment. We determine the incremental borrowing rates for our leases by adjusting the local risk-free interest rate with a credit risk premium corresponding to our credit rating.
Operating lease expense is recognized on a straight-line basis over the lease term. For a small portfolio of finance leases, lease expense is recognized as a combination of the amortization expense for the ROU assets and interest expense for the outstanding lease liabilities using the discount rate discussed above. The depreciable life of assets and leasehold improvements are limited by the expected lease term, unless there is a transfer of title or purchase option reasonably certain of exercise. Our lease agreements do not contain any significant residual value guarantees or material restrictive covenants. Income from subleases was not significant for any period presented.
The following represents our lease costs as of May 31, 2024, 2023 and 2022:
| May 31, | 2024 | 2023 | 2022 |
|---|---|---|---|
| (In thousands) | |||
| Operating lease expense | $87,225 | $78,783 | $78,479 |
| Variable lease expense | 15,305 | 13,550 | 10,795 |
| Short-term lease expense | 2,104 | 1,960 | 2,132 |
The following represents our supplemental cash flow, balance sheet, and other required disclosures as of May 31, 2024 and 2023:
| May 31, | 2024 | 2023 |
|---|---|---|
| (In thousands) | ||
| Operating cash outflows from operating leases | $81,540 | $74,251 |
| Leased assets obtained in exchange for operating lease obligations | 69,749 | 90,399 |
| Current portion of operating leases within other accrued liabilities | $66,298 | $59,590 |
| Weighted average remaining lease term for operating leases (in years) | 7.7 | 8.5 |
| Weighted average discount rate for operating leases | 4.2% | 3.9% |
The following represents our future undiscounted cash flows for each of the next five years and thereafter and reconciliation to the lease liabilities, as of May 31, 2024:
| (In thousands) | |
|---|---|
| Year ending May 31, | Operating Leases |
| 2025 | $78,528 |
| 2026 | 69,604 |
| 2027 | 57,339 |
| 2028 | 44,471 |
| 2029 | 32,730 |
| Thereafter | 134,162 |
| Total lease payments | $416,834 |
| Less imputed interest | 69,255 |
| Total present value of lease liabilities | $347,579 |
Sale Leaseback Agreement
During the fiscal year ended May 31, 2022, we recognized net gains of $52.0 million on the sales of certain real property assets. Most significantly, certain real property assets for the Toronto, Ontario location, within our CPG segment, were sold on September 15, 2021 for $49.8 million. We received $48.0 million of net proceeds after adjustments and expenses and recognized a gain on sale of $41.9 million. The purpose of the transaction was to generate cash by monetizing a real estate market opportunity.
In conjunction with the sale, we executed a leaseback agreement commencing September 15, 2021 and expiring on September 14, 2024. During the second quarter of fiscal 2022, the lease was classified as an operating lease with total future minimum payments during the initial term of the lease of approximately $3.4 million. An incremental borrowing rate of 1.3% was used to determine the ROU asset. We recorded a $3.7 million operating lease right-of-use asset and corresponding liabilities in our Consolidated Balance Sheets during the second quarter of fiscal 2022. During the second quarter of fiscal 2024, the lease was renewed through September 14, 2026.
NOTE N — PENSION PLANS
We sponsor several pension plans for our associates, including our principal plan (the “Retirement Plan”), which is a non-contributory defined benefit pension plan covering substantially all domestic non-union associates. Pension benefits are provided for certain domestic union associates through separate plans. Associates of our foreign subsidiaries receive pension coverage, to the extent deemed appropriate, through plans that are governed by local statutory requirements.
The Retirement Plan provides benefits that are based upon years of service and average compensation with accrued benefits vesting after five years. Benefits for union associates are generally based upon years of service, or a combination of years of service and average compensation. Our pension funding policy considers contributions in an amount on an annual basis that can be deducted for federal income tax purposes, using a different actuarial cost method and different assumptions from those used for financial reporting. For the fiscal year ending May 31, 2025, we are required, based on minimum funding rules, to contribute approximately $5.7 millionto our foreign plans. Required contributions, based on minimum funding rules, to the retirement plans in the United States for fiscal 2025 are immaterial. During the year, we will evaluate whether to make contributions in excess of the minimum required amounts. During fiscal
2024, we contributed $41.9 million to the pension plans in the United States which was in excess of the required contribution of $0.7 million but serves to improve the funded status of the plans.
Net periodic pension cost consisted of the following for the year ended May 31:
| U.S. Plans | Non-U.S. Plans | |||||
|---|---|---|---|---|---|---|
| (In thousands) | 2024 | 2023 | 2022 | 2024 | 2023 | 2022 |
| Service cost | $43,652 | $43,558 | $47,655 | $3,534 | $3,633 | $5,023 |
| Interest cost | 35,967 | 28,692 | 15,366 | 7,667 | 6,619 | 4,948 |
| Expected return on plan assets | (42,072) | (38,144) | (41,544) | (9,588) | (6,581) | (7,691) |
| Amortization of: | ||||||
| Prior service cost (credit) | 2 | 1 | 5 | (127) | (116) | (139) |
| Net actuarial losses recognized | 16,822 | 17,948 | 16,900 | 833 | 473 | 465 |
| Curtailment/settlement (gains) losses | - | (3) | 16 | (50) | 188 | 7 |
| Net Pension Cost | $54,371 | $52,052 | $38,398 | $2,269 | $4,216 | $2,613 |
The changes in benefit obligations and plan assets, as well as the funded status of our pension plans at May 31, 2024 and 2023, were as follows:
| U.S. Plans | Non-U.S. Plans | |||
|---|---|---|---|---|
| (In thousands) | 2024 | 2023 | 2024 | 2023 |
| Benefit obligation at beginning of year | $697,173 | $703,735 | $158,812 | $182,534 |
| Service cost | 43,652 | 43,558 | 3,534 | 3,633 |
| Interest cost | 35,967 | 28,692 | 7,667 | 6,619 |
| Benefits paid | (40,540) | (44,604) | (8,102) | (8,676) |
| Participant contributions | - | - | 1,149 | 1,221 |
| Plan amendments | - | 4 | (2) | (97) |
| Plan settlements/curtailments | - | (137) | (1,090) | (2,852) |
| Actuarial (gains) losses | (16,589) | (34,075) | 3,461 | (16,004) |
| Premiums paid | - | - | (83) | (108) |
| Currency exchange rate changes | - | - | 714 | (7,458) |
| Benefit Obligation at End of Year | $719,663 | $697,173 | $166,060 | $158,812 |
| Fair value of plan assets at beginning of year | $631,486 | $616,960 | $166,120 | $193,375 |
| Actual gain (loss) on plan assets | 87,205 | (4,294) | 9,973 | (15,239) |
| Employer contributions | 41,928 | 63,561 | 5,449 | 6,647 |
| Participant contributions | - | - | 1,149 | 1,221 |
| Benefits paid | (40,540) | (44,604) | (8,102) | (8,676) |
| Premiums paid | - | - | (83) | (108) |
| Plan settlements/curtailments | - | (137) | (1,090) | (2,852) |
| Currency exchange rate changes | - | - | 844 | (8,248) |
| Fair Value of Plan Assets at End of Year | $720,079 | $631,486 | $174,260 | $166,120 |
| Surplus/(Deficit) of plan assets versus benefit obligations at end of year | $416 | $(65,687) | $8,200 | $7,308 |
| Net Amount Recognized | $416 | $(65,687) | $8,200 | $7,308 |
| Accumulated Benefit Obligation | $618,413 | $598,094 | $156,571 | $148,635 |
The fair value of the assets held by our pension plans has increased at May 31, 2024 since our previous measurement date at May 31, 2023, due to contributions and market returns. Total plan liabilities increased slightly due to an increase in interest cost caused by an increase in the discount rate, as well as a smaller actuarial gain than in the prior year. We have recorded an overfunded position for the net status of our pension plans. We expect pension expense in fiscal 2025 to be lower than our fiscal 2024 expense level due to an increase in expected return on plan assets and a reduction in the amortization of the net actuarial loss to be recognized. Any future declines in the value of our pension plan assets or increases in our plan liabilities could require us to increase our recorded liability for the net underfunded status of our pension plans and could also require accelerated and higher cash contributions to our pension plans.
Amounts recognized in the Consolidated Balance Sheets for the years ended May 31, 2024 and 2023 are as follows:
| U.S. Plans | Non-U.S. Plans | |||
|---|---|---|---|---|
| (In thousands) | 2024 | 2023 | 2024 | 2023 |
| Noncurrent assets | $1,294 | $279 | $16,681 | $15,641 |
| Current liabilities | (8) | (8) | (362) | (659) |
| Noncurrent liabilities | (870) | (65,958) | (8,119) | (7,674) |
| Net Amount Recognized | $416 | $(65,687) | $8,200 | $7,308 |
The following table summarizes the relationship between our plans' benefit obligations and assets:
| U.S. Plans | ||||
|---|---|---|---|---|
| 2024 | 2023 | |||
| (In thousands) | BenefitObligation | Plan Assets | BenefitObligation | Plan Assets |
| Plans with projected benefit obligations in excess of plan assets | $712,123 | $711,245 | $696,280 | $630,315 |
| Plans with accumulated benefit obligations in excess of plan assets | 41 | - | 44 | - |
| Plans with assets in excess of projected benefit obligations | 7,540 | 8,834 | 893 | 1,171 |
| Plans with assets in excess of accumulated benefit obligations | 618,372 | 720,079 | 598,050 | 631,486 |
| Non-U.S. Plans | ||||
| 2024 · 2023 | ||||
| (In thousands) | BenefitObligation | Plan Assets | BenefitObligation | Plan Assets |
| Plans with projected benefit obligations in excess of plan assets | $28,469 | $19,988 | $26,918 | $18,585 |
| Plans with accumulated benefit obligations in excess of plan assets | 25,001 | 17,730 | 24,837 | 17,839 |
| Plans with assets in excess of projected benefit obligations | 137,591 | 154,272 | 131,894 | 147,535 |
| Plans with assets in excess of accumulated benefit obligations | 131,570 | 156,530 | 123,798 | 148,281 |
The following table presents the pretax net actuarial loss and prior service (cost) credits recognized in accumulated other comprehensive income (loss) not affecting retained earnings:
| U.S. Plans | Non-U.S. Plans | |||
|---|---|---|---|---|
| (In thousands) | 2024 | 2023 | 2024 | 2023 |
| Net actuarial loss | $(126,481) | $(205,025) | $(32,209) | $(29,764) |
| Prior service (costs) credits | (8) | (10) | 424 | 530 |
| Total recognized in accumulated other comprehensive income not affecting retained earnings | $(126,489) | $(205,035) | $(31,785) | $(29,234) |
The following table includes the changes recognized in other comprehensive income:
| U.S. Plans · Non-U.S. Plans | |||||
|---|---|---|---|---|---|
| (In thousands) · 2024 · 2023 · 2024 · 2023 | |||||
| Changes in plan assets and benefit obligations recognized in other comprehensive income: | |||||
| Prior service cost (credit) | $ | - | $4 | $(1) | $(98) |
| Net (gain) loss arising during the year | (61,722) | 8,363 | 3,075 | 5,816 | |
| Effect of exchange rates on amounts included in AOCI | - | - | 133 | (1,405) | |
| Amounts recognized as a component of net periodic benefit cost: | |||||
| Amortization or curtailment recognition of prior service (cost) benefit | (2) | (1) | 127 | 115 | |
| Amortization or settlement recognition of net (loss) | (16,822) | (17,945) | (783) | (660) | |
| Total recognized in other comprehensive (income) loss | $(78,546) | $(9,579) | $2,551 | $3,768 | |
In measuring the projected benefit obligation and net periodic pension cost for our plans, we utilize actuarial valuations. These valuations include specific information pertaining to individual plan participants, such as salary, age and years of service, along with certain assumptions. The most significant assumptions applied include discount rates, expected return on plan assets and rate of compensation increases. We evaluate these assumptions, at a minimum, on an annual basis, and make required changes, as applicable. In developing our expected long-term rate of return on pension plan assets, we consider the current and expected target asset allocations of the pension portfolio, as well as historical returns and future expectations for returns on various categories of plan assets. Expected return on assets is determined by using the weighted-average return on asset classes based on expected return for the target asset allocations of the principal asset categories held by each plan. In determining expected return, we consider both historical performance and an estimate of future long-term rates of return. Actual experience is used to develop the assumption for compensation increases.
The following weighted-average assumptions were used to determine our year-end benefit obligations and net periodic pension cost under the plans:
| U.S. Plans | Non-U.S. Plans | |||
|---|---|---|---|---|
| Year-End Benefit Obligations | 2024 | 2023 | 2024 | 2023 |
| Discount rate | 5.58% | 5.26% | 4.81% | 4.88% |
| Rate of compensation increase | 3.39% | 3.39% | 2.98% | 2.97% |
| U.S. Plans | Non-U.S. Plans | |||||
|---|---|---|---|---|---|---|
| Net Periodic Pension Cost | 2024 | 2023 | 2022 | 2024 | 2023 | 2022 |
| Discount rate | 5.26% | 4.43% | 2.76% | 4.88% | 4.02% | 2.72% |
| Expected return on plan assets | 7.00% | 6.50% | 6.50% | 5.79% | 3.58% | 3.46% |
| Rate of compensation increase | 3.39% | 3.21% | 3.19% | 2.97% | 2.94% | 2.91% |
The following tables illustrate the weighted-average actual and target allocation of plan assets:
| U.S. Plans | |||||||
|---|---|---|---|---|---|---|---|
| Target Allocation · Actual Asset Allocation | |||||||
| (Dollars in millions) · as of May 31, 2024 · 2024 · 2023 | |||||||
| Equity securities | 55% | $399.0 | $340.1 | ||||
| Fixed income securities | 20% | 151.2 | 129.2 | ||||
| Multi-class | 20% | 141.2 | 125.3 | ||||
| Cash | 5% | 28.5 | 36.6 | ||||
| Other | 0.2 | 0.3 | |||||
| Total assets | 100% | $720.1 | $631.5 | ||||
| Non-U.S. Plans | |||||||
| Target Allocation · Actual Asset Allocation | |||||||
| (Dollars in millions) | as of May 31, 2024 | 2024 | 2023 | ||||
| Equity securities | 40% | $60.4 | $61.8 | ||||
| Fixed income securities | 48% | 82.9 | 81.5 | ||||
| Cash | 0.2 | 0.1 | |||||
| Property and other | 12% | 30.8 | 22.7 | ||||
| Total assets | 100% | $174.3 | $166.1 | ||||
The following tables present our pension plan assets as categorized using the fair value hierarchy at May 31, 2024 and 2023:
| U.S. Plans | |||||||
|---|---|---|---|---|---|---|---|
| (In thousands) · Quoted Pricesin ActiveMarkets forIdentical Assets(Level 1) · SignificantOtherObservableInputs (Level 2) · SignificantUnobservableInputs (Level 3) · Fair Value atMay 31, 2024 | |||||||
| U.S. Treasury and other government | $ | - | $53,751 | $ | - | $53,751 | |
| State and municipal bonds | - | 210 | - | 210 | |||
| Foreign bonds | - | 2,480 | - | 2,480 | |||
| Mortgage-backed securities | - | 14,922 | - | 14,922 | |||
| Corporate bonds | - | 14,904 | - | 14,904 | |||
| Stocks - large cap | 44,392 | - | - | 44,392 | |||
| Mutual funds - equity | - | 354,599 | - | 354,599 | |||
| Mutual funds - multi-class | - | 141,183 | - | 141,183 | |||
| Mutual funds - fixed | - | 2,317 | - | 2,317 | |||
| Cash and cash equivalents | 28,523 | - | - | 28,523 | |||
| Limited partnerships | - | - | 74 | 74 | |||
| Futures contracts | - | - | 120 | 120 | |||
| Investments measured at NAV (1) | 62,604 | ||||||
| Total | $72,915 | $584,366 | $194 | $720,079 | |||
(1)
In accordance with Subtopic 820-10, Fair Value Measurements and Disclosures, certain investments that are measured at fair value using the net asset value ("NAV") per share practical expedient have not been classified in the fair value hierarchy. The investments that are measured at fair value using NAV per share included in the table above are intended to permit reconciliation of the fair value hierarchy to the fair value of the plan assets at the end of each period.
| Non-U.S. Plans | ||||||
|---|---|---|---|---|---|---|
| (In thousands) · Quoted Pricesin ActiveMarkets forIdentical Assets(Level 1) · SignificantOtherObservableInputs (Level 2) · SignificantUnobservableInputs (Level 3) · Fair Value atMay 31, 2024 | ||||||
| Pooled equities | $ | - | $60,455 | $ | - | $60,455 |
| Pooled fixed income | - | 81,798 | - | 81,798 | ||
| Foreign bonds | - | 1,066 | - | 1,066 | ||
| Insurance contracts | - | - | 20,283 | 20,283 | ||
| Mutual funds - Real Estate | - | 10,483 | - | 10,483 | ||
| Cash and cash equivalents | 175 | - | - | 175 | ||
| Total | $175 | $153,802 | $20,283 | $174,260 | ||
| U.S. Plans | |||||||
|---|---|---|---|---|---|---|---|
| (In thousands) · Quoted Pricesin ActiveMarkets forIdentical Assets(Level 1) · SignificantOtherObservableInputs (Level 2) · SignificantUnobservableInputs (Level 3) · Fair Value atMay 31, 2023 | |||||||
| U.S. Treasury and other government | $ | - | $49,297 | $ | - | $49,297 | |
| State and municipal bonds | - | 450 | - | 450 | |||
| Foreign bonds | - | 690 | - | 690 | |||
| Mortgage-backed securities | - | 8,515 | - | 8,515 | |||
| Corporate bonds | - | 17,376 | - | 17,376 | |||
| Stocks - large cap | 35,467 | - | - | 35,467 | |||
| Mutual funds - equity | - | 304,590 | - | 304,590 | |||
| Mutual funds - multi-class | - | 125,345 | - | 125,345 | |||
| Mutual funds - fixed | - | 2,553 | - | 2,553 | |||
| Cash and cash equivalents | 36,573 | - | - | 36,573 | |||
| Limited partnerships | - | - | 170 | 170 | |||
| Futures contracts | - | - | 112 | 112 | |||
| Investments measured at NAV (1) | 50,348 | ||||||
| Total | $72,040 | $508,816 | $282 | $631,486 | |||
| Non-U.S. Plans | ||||||
|---|---|---|---|---|---|---|
| (In thousands) · Quoted Pricesin ActiveMarkets forIdentical Assets(Level 1) · SignificantOtherObservableInputs (Level 2) · SignificantUnobservableInputs (Level 3) · Fair Value atMay 31, 2023 | ||||||
| Pooled equities | $ | - | $61,827 | $ | - | $61,827 |
| Pooled fixed income | - | 80,650 | - | 80,650 | ||
| Foreign bonds | - | 774 | - | 774 | ||
| Insurance contracts | - | - | 19,136 | 19,136 | ||
| Mutual funds - Real Estate | - | 3,587 | - | 3,587 | ||
| Cash and cash equivalents | 146 | - | - | 146 | ||
| Total | $146 | $146,838 | $19,136 | $166,120 | ||
The following table includes the activity that occurred during the years ended May 31, 2024 and 2023 for our Level 3 assets:
| Actual Return on Plan Assets For: | |||||
|---|---|---|---|---|---|
| Balance at | Assets Still Held | Assets Sold | Purchases, Sales and | Balance at | |
| (In thousands) | Beginning of Period | at Reporting Date | During Year | Settlements, net (1) | End of Period |
| Year ended May 31, 2024 | $19,418 | 1,051 | - | 8 | $20,477 |
| Year ended May 31, 2023 | 23,179 | (2,399) | - | (1,362) | 19,418 |
(1)
Includes the impact of exchange rate changes during the year.
The primary objective for the investments of the Retirement Plan is to provide for long-term growth of capital without undue exposure to risk. This objective is accomplished by utilizing a diversified portfolio strategy of equities, fixed-income securities and cash equivalents in a mix that is conducive to participation in a rising market, while allowing for adequate protection in a falling market. Our Investment Committee oversees the investment allocation process, which includes the selection and evaluation of investment managers, the determination of investment objectives and risk guidelines, and the monitoring of actual investment performance. In order to manage investment risk properly, Plan policy prohibits short selling, securities lending, financial futures, options and other specialized investments, except for certain alternative investments specifically approved by the Investment Committee. The Investment Committee reviews, on a quarterly basis, reports of actual Plan investment performance provided by independent third parties, in addition to its review of the Plan investment policy on an annual basis. The investment objectives are similar for our plans outside of the United States, subject to local regulations.
The goals of the investment strategy for pension assets include: the total return of the funds shall, over an extended period of time, surpass an index composed of the MSCI World Stock Index (equity), the Barclays Long-Term Government/Credit Index (fixed income), and 30-day Treasury Bills (cash), weighted appropriately to match the asset allocation of the plans. The equity portion of the funds shall surpass the MSCI World Stock Index over a full market cycle, while the fixed-income portion shall surpass Barclays Long-Term Government/Credit Index over a full market cycle. The purpose of the fixed-income fund is to reduce the overall volatility of the plan liabilities and provide a hedge against interest rate fluctuations. Therefore, the primary objective of the fixed-income portion is to match the Barclays Long-Term Government/Credit Index.
We expect to pay the following estimated pension benefit payments in the next five years (in millions): $67.0 in 2025, $73.4 in 2026, $76.3 in 2027, $80.0 in 2028 and $86.5 in 2029. In the five years thereafter (2030-2034), we expect to pay $432.5 million.
In addition to the defined benefit pension plans discussed above, we also sponsor associate savings plans under Section 401(k) of the Internal Revenue Code, which cover most of our associates in the United States. We record expense for defined contribution plans for any employer-matching contributions made in conjunction with services rendered by associates. The majority of our plans provide for matching contributions made in conjunction with services rendered by associates. Matching contributions are invested in the same manner that the participants invest their own contributions. Matching contributions charged to income were $29.8 million, $27.6 million and $24.7 million for the years ending May 31, 2024, 2023 and 2022, respectively.
NOTE O — POSTRETIREMENT BENEFITS
We sponsor several unfunded-healthcare-benefit plans for certain of our retired associates, as well as postretirement life insurance for certain former associates. Eligibility for these benefits is based upon various requirements. The following table illustrates the effect on operations of these plans for the three years ended May 31, 2024:
| U.S. Plans · Non-U.S. Plans | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| (In thousands) · 2024 · 2023 · 2022 · 2024 · 2023 · 2022 | |||||||||
| Service cost | $ | - | $ | - | $ | - | $2,259 | $1,951 | $1,623 |
| Interest cost | 87 | 84 | 41 | 1,550 | 1,374 | 1,124 | |||
| Amortization of: | |||||||||
| Prior service (credit) | - | (121) | (161) | - | - | - | |||
| Net actuarial (gains) losses | (15) | 43 | 61 | (49) | (51) | 121 | |||
| Net Postretirement Benefit Cost (Income) | $72 | $6 | $(59) | $3,760 | $3,274 | $2,868 | |||
The changes in benefit obligations of the plans at May 31, 2024 and 2023 were as follows:
| U.S. Plans | Non-U.S. Plans | |||
|---|---|---|---|---|
| (In thousands) | 2024 | 2023 | 2024 | 2023 |
| Accumulated postretirement benefit obligation at beginning of year | $1,768 | $2,260 | $31,037 | $30,645 |
| Service cost | - | - | 2,259 | 1,951 |
| Interest cost | 87 | 84 | 1,550 | 1,374 |
| Benefit payments | (149) | (207) | (674) | (557) |
| Actuarial (gains) | (85) | (369) | (7,983) | (276) |
| Currency exchange rate changes | - | - | (131) | (2,100) |
| Accumulated and accrued postretirement benefit obligation at end of year | $1,621 | $1,768 | $26,058 | $31,037 |
In determining the postretirement benefit amounts outlined above, measurement dates as of May 31 for each period were applied.
Amounts recognized in the Consolidated Balance Sheets for the years ended May 31, 2024 and 2023 are as follows:
| U.S. Plans | Non-U.S. Plans | |||
|---|---|---|---|---|
| (In thousands) | 2024 | 2023 | 2024 | 2023 |
| Current liabilities | $(194) | $(207) | $(895) | $(989) |
| Noncurrent liabilities | (1,427) | (1,561) | (25,163) | (30,048) |
| Net Amount Recognized | $(1,621) | $(1,768) | $(26,058) | $(31,037) |
The following table presents the pretax net actuarial gain recognized in accumulated other comprehensive income (loss) not affecting retained earnings:
| U.S. Plans | Non-U.S. Plans | |||
|---|---|---|---|---|
| (In thousands) | 2024 | 2023 | 2024 | 2023 |
| Net actuarial gain | $170 | $99 | $11,785 | $3,838 |
The following table includes the changes recognized in other comprehensive loss (income):
| U.S. Plans | Non-U.S. Plans | |||
|---|---|---|---|---|
| (In thousands) | 2024 | 2023 | 2024 | 2023 |
| Changes in plan assets and benefit obligations recognized in other comprehensive loss (income): | ||||
| Net (gain) arising during the year | $(85) | $(369) | $(7,983) | $(276) |
| Effect of exchange rates on amounts included in AOCI | - | - | (13) | 265 |
| Amounts recognized as a component of net periodic benefit cost: | ||||
| Amortization or curtailment recognition of prior service credit | - | 121 | - | - |
| Amortization or settlement recognition of net gain (loss) | 15 | (44) | 49 | 51 |
| Total recognized in other comprehensive loss (income) | $(70) | $(292) | $(7,947) | $40 |
The following weighted-average assumptions were used to determine our year-end benefit obligations and net periodic postretirement benefit costs under the plans:
| U.S. Plans | Non-U.S. Plans | |||
|---|---|---|---|---|
| Year-End Benefit Obligations | 2024 | 2023 | 2024 | 2023 |
| Discount rate | 5.50% | 5.20% | 5.03% | 5.10% |
| Current healthcare cost trend rate | 8.90% | 6.00% | 5.21% | 5.53% |
| Ultimate healthcare cost trend rate | 4.04% | 4.03% | 3.70% | 3.70% |
| Year ultimate healthcare cost trend rate will be realized | 2049 | 2045 | 2040 | 2040 |
| U.S. Plans | Non-U.S. Plans | |||||
|---|---|---|---|---|---|---|
| Net Periodic Postretirement Cost | 2024 | 2023 | 2022 | 2024 | 2023 | 2022 |
| Discount rate | 5.20% | 4.36% | 2.47% | 5.10% | 5.13% | 3.51% |
| Current healthcare cost trend rate | 6.00% | 6.23% | 6.07% | 5.53% | 5.58% | 5.68% |
| Ultimate healthcare cost trend rate | 4.03% | 4.03% | 4.36% | 3.70% | 3.70% | 3.70% |
| Year ultimate healthcare cost trend rate will be realized | 2045 | 2045 | 2037 | 2040 | 2040 | 2040 |
We expect to pay approximately $1.1 million to $1.4 million in estimated postretirement benefits in each of the next five years. In the five years thereafter (2030-2034), we expect to pay a cumulative total of $8.1 million.
NOTE P — CONTINGENCIES AND ACCRUED LOSSES
Accrued loss reserves consist of the following:
| May 31, | 2024 | 2023 |
|---|---|---|
| (In thousands) | ||
| Accrued product liability and other loss reserves | $23,353 | $16,995 |
| Accrued warranty reserves | 8,017 | 8,448 |
| Accrued environmental reserves | 1,148 | 1,027 |
| Total Accrued Loss Reserves - Current | $32,518 | $26,470 |
| Accrued product liability and other loss reserves - noncurrent | $25,289 | $22,849 |
| Accrued warranty liability - noncurrent | 3,604 | 3,328 |
| Accrued environmental reserves - noncurrent | 2,574 | 6,173 |
| Total Accrued Loss Reserves - Noncurrent | $31,467 | $32,350 |
Product Liability Matters
We provide, through our wholly owned insurance subsidiaries, certain insurance coverage, primarily product liability coverage, to our other subsidiaries. Excess coverage is provided by third-party insurers. Our product liability accruals provide for these potential losses, as well as other uninsured claims. Product liability accruals are established based upon actuarial calculations of potential liability using industry experience, actual historical experience and actuarial assumptions developed for similar types of product liability claims, including development factors and lag times. To the extent there is a reasonable possibility that potential losses could exceed the amounts already accrued, we believe that the amount of any such additional loss would be immaterial to our results of operations, liquidity and consolidated financial position.
Warranty Matters
We also offer warranties on many of our products, as well as long-term warranty programs at certain of our businesses, and have established product warranty liabilities. We review these liabilities for adequacy on a quarterly basis and adjust them as necessary. The primary factors that could affect these liabilities may include changes in performance rates, as well as costs of replacement. Provision for estimated warranty costs is recorded at the time of sale and periodically adjusted, as required, to reflect actual experience. It is probable that we will incur future losses related to warranty claims we have received but that have not been fully investigated and related to claims not yet received. While our warranty liabilities represent our best estimates at May 31, 2024, we can provide no assurances that we will not experience material claims in the future or that we will not incur significant costs to resolve such claims beyond the amounts accrued or beyond what we may recover from our suppliers. Based upon the nature of the expense, product warranty expense is recorded as a component of cost of sales or within SG&A.
Also, due to the nature of our businesses, the amount of claims paid can fluctuate from one period to the next. While our warranty liabilities represent our best estimates of our expected losses at any given time, from time to time we may revise our estimates based on our experience relating to factors such as weather conditions, specific circumstances surrounding product installations and other factors.
The following table includes the changes in our accrued warranty balances:
| Year Ended May 31, | 2024 | 2023 | 2022 |
|---|---|---|---|
| (In thousands) | |||
| Beginning Balance | $11,776 | $10,905 | $13,175 |
| Deductions (1) | (34,388) | (27,851) | (26,332) |
| Provision charged to expense | 34,233 | 28,722 | 24,062 |
| Ending Balance | $11,621 | $11,776 | $10,905 |
(1)
Primarily claims paid during the year.
Like other companies participating in similar lines of business, some of our subsidiaries are involved in environmental remediation matters. It is our policy to accrue remediation costs when the liability is probable and the costs are reasonably estimable, which generally is not later than at completion of a feasibility study or when we have committed to an appropriate plan of action. We also take into consideration the estimated period of time over which payments may be required. The liabilities are reviewed periodically and, as investigation and remediation activities continue, adjustments are made as necessary. Liabilities for losses from environmental remediation obligations do not consider the effects of inflation and anticipated expenditures are not discounted to their present value. The liabilities are not offset by possible recoveries from insurance carriers or other third parties but do reflect anticipated allocations among potentially responsible parties at federal superfund sites or similar state-managed sites, third party indemnity obligations, and an assessment of the likelihood that such parties will fulfill their obligations at such sites.
Other Contingencies
One of our former subsidiaries in our SPG reportable segment has been the subject of a proceeding in which one of its former distributors brought suit against the subsidiary for breach of contract. Following a June 2017 trial, a jury determined that the distributor was not entitled to any damages on the distributor’s claims. On appeal, the Ninth Circuit Court of Appeals ordered a new trial with respect to certain issues. On December 10, 2021, a new jury awarded $6.0 million in damages to the distributor. Per the parties’ contracts, the distributor was also entitled to seek recovery of some portion of its attorneys’ fees and costs. On July 3, 2023, the Ninth Circuit Court of Appeals issued its decision rejecting the distributor's arguments and denying all appellate relief to the distributor, which also rendered our cross-appeal moot. On November 15, 2023, the U.S. District Court for the Eastern District of California issued an order awarding the distributor approximately $4.4 million in connection with attorney's fees and costs the distributor allegedly incurred throughout the duration of this legal action. As a result of this order, we increased our accrual to $10.4 million as of November 30, 2023. On December 27, 2023, we paid the $6.0 million judgment, and then decreased our accrual to approximately $4.4 million. However, because we strongly disagree with the District Court's order awarding attorneys’ fees and costs to the distributor, we timely filed an appeal of this order with the Ninth Circuit Court of Appeals, which remains pending. We incurred SG&A expense of $4.4 million during fiscal 2024 related to this matter. This contingency remains a liability of the Company.
One of our subsidiaries in our Consumer reportable segment has been the subject of a proceeding in which a former supplier of that subsidiary alleges, among other claims, that the subsidiary breached certain contractual obligations. The jury trial in this matter is currently scheduled to occur in September 2024. While we continue to vigorously contest all the former supplier’s claims and alleged damages, the outcome of any legal proceeding is inherently unpredictable and subject to significant uncertainties. Given the stage of the litigation and based upon information presently known to management, we are not currently able to estimate the outcome of this proceeding or a possible range of loss, if any.
Gain on Business Interruption Insurance
In April 2021, there was a significant plant explosion at a key alkyd resin supplier which caused severe supply chain disruptions. As a result of this disruption, the Consumer segment incurred incremental costs and lost sales during fiscal 2021 and 2022. A claim for these losses was submitted under our business interruption insurance policy. The Consumer segment recovered $11.1 million and $20.0 million from insurance during the years ended May 31, 2024 and 2023, respectively. The insurance gain is recorded as a reduction to SG&A expenses in our Consolidated Statements of Income, and the proceeds are included within cash flows from operating activities in our Consolidated Statement of Cash Flows for the years ended May 31, 2024 and 2023.
NOTE Q — REVENUE
We operate a portfolio of businesses that manufacture and sell a variety of product lines that include specialty paints, protective coatings, roofing systems, sealants and adhesives, among other things. We disaggregate revenues from the sales of our products and services based upon geographical location by each of our reportable segments, which are aligned by similar economic factors, trends and customers, which best depict the nature, amount, timing and uncertainty of revenue and cash flows arising from contracts with customers. See Note R, “Segment Information,” to the Consolidated Financial Statements for further details regarding our disaggregated revenues, as well as a description of each of the unique revenue streams related to each of ourfour reportable segments.
Revenue is recognized upon transfer of control of promised products or services to customers in an amount that reflects the consideration we expect to receive in exchange for those products or services. The majority of our revenue is recognized at a point in time. However, we also record revenues generated under construction contracts, mainly in connection with the installation of specialized roofing and flooring systems and related services. For certain polymer flooring installation projects, we account for our revenue using the output method, as we consider square footage of completed flooring to be the best measure of progress toward the complete satisfaction of the performance obligation. In contrast, for certain of our roofing installation projects, we account for our revenue using the input method, as that method is the best measure of performance as it considers costs incurred in relation to total expected project costs, which essentially represents the transfer of control for roofing systems to the customer. In general, for our construction contracts, we record contract revenues and related costs as our contracts progress on an over-time model.
We have elected to apply the practical expedient to recognize revenue net of allowances for returns and any taxes collected from customers, which are subsequently remitted to governmental authorities. Payment terms and conditions vary by contract type, although our customers’ payment terms generally include a requirement to pay within 30 to 60 days of fulfilling our performance obligations. In instances where the timing of revenue recognition differs from the timing of invoicing, we have determined that our contracts generallydo not include a significant financing component. We have elected to apply the practical expedient to treat all shipping and handling costs as fulfillment costs, as a significant portion of these costs are incurred prior to control transfer.
Significant Judgments
Our contracts with customers may include promises to transfer multiple products and/or services to a customer. Determining whether products and services are considered distinct performance obligations that should be accounted for separately versus together may require significant judgment. For example, judgment is required to determine whether products sold in connection with the sale of installation services are considered distinct and accounted for separately, or not distinct and accounted for together with installation services and recognized over time.
We provide customer rebate programs and incentive offerings, including special pricing and co-operative advertising arrangements, promotions and other volume-based incentives. These customer programs and incentives are considered variable consideration and recognized as a reduction of net sales. Up-front consideration provided to customers is capitalized as a component of other assets and amortized over the estimated life of the contractual arrangement. We include in revenue variable consideration only to the extent that it is probable that a significant reversal in the amount of cumulative revenue recognized will not occur when the variable consideration is resolved. In general, this determination is made based upon known customer program and incentive offerings at the time of sale, and expected sales volume forecasts as it relates to our volume-based incentives. This determination is updated each reporting period. Certain of our contracts include contingent consideration that is receivable only upon the final inspection and acceptance of a project. We include estimates of such variable consideration in our transaction price. Based on historical experience, we consider the probability-based expected value method appropriate to estimate the amount of such variable consideration.
Our products are generally sold with a right of return, and we may provide other credits or incentives, which are accounted for as variable consideration when estimating the amount of revenue to recognize. Returns and credits are estimated at contract inception and updated at the end of each reporting period as additional information becomes available. We record a right of return liability to accrue for expected customer returns. Historical actual returns are used to estimate future returns as a percentage of current sales. Obligations for returns and refunds were not material individually or in the aggregate.
We offer assurance type warranties on our products as well as separately sold warranty contracts. Revenue related to warranty contracts that are sold separately is recognized over the life of the warranty term. Warranty liabilities for our assurance type warranties are discussed further in Note P, “Contingencies and Accrued Losses,” to the Consolidated Financial Statements.
Contract Balances
Timing of revenue recognition may differ from the timing of invoicing customers. Our contract assets are recorded for products and services that have been provided to our customer but have not yet been billed and are included in prepaid expenses and other current assets in our Consolidated Balance Sheets. Our short-term contract liabilities consist of advance payments, or deferred revenue, and are included in other accrued liabilities in our Consolidated Balance Sheets.
Trade accounts receivable, net of allowances, and net contract assets consisted of the following:
| Year Ended May 31, | 2024 | 2023 | $ Change | % Change |
|---|---|---|---|---|
| (In thousands, except percents) | ||||
| Trade accounts receivable, less allowances | $1,419,445 | $1,503,040 | $(83,595) | (5.6%) |
| Contract assets | $57,833 | $49,188 | $8,645 | 17.6% |
| Contract liabilities - short-term | (44,996) | (42,396) | (2,600) | 6.1% |
| Net Contract Assets | $12,837 | $6,792 | $6,045 | |
The $6.0 million increase in our net contract assets from May 31, 2023 to May 31, 2024, resulted primarily due to the timing and volume of construction jobs in progress at May 31, 2024 versus May 31, 2023. During the years ended May 31, 2024 and May 31, 2023 we recognized $38.8 million and $26.6 million of revenue, which was included in contract liabilities as of May 31, 2023 and 2022, respectively.
We also record long-term deferred revenue, which amounted to $81.7 million and $76.6 million as of May 31, 2024 and 2023, respectively. The long-term portion of deferred revenue is related to warranty contracts and is included in other long-term liabilities in our Consolidated Balance Sheets.
We have elected to adopt the practical expedient to not disclose the aggregate amount of transaction price allocated to performance obligations that are unsatisfied as of the end of the reporting period for performance obligations that are part of a contract with an original expected duration of one year or less.
We recognize an asset for the incremental costs of obtaining a contract with a customer if we expect the benefit of those costs to be longer than one year. As our contract terms are primarily one year or less in duration, we have elected to apply a practical expedient to expense costs as incurred for costs to obtain a contract with a customer when the amortization period would have been one year or less. These costs include our internal sales force compensation program and certain incentive programs as we have determined annual compensation is commensurate with annual sales activities.
Allowance for Credit Losses
Our primary allowance for credit losses is the allowance for doubtful accounts. The allowance for doubtful accounts reduces the trade accounts receivable balance to the estimated net realizable value equal to the amount that is expected to be collected. The allowance was based on assessments of current creditworthiness of customers, historical collection experience, the aging of receivables and other currently available evidence. Trade accounts receivable balances are written-off against the allowance if a final determination of uncollectibility is made. All provisions for allowances for doubtful collection of accounts are included in SG&A expenses.
The following tables summarize the activity for the allowance for credit losses for the fiscal year ended May 31, 2024:
| (In thousands) | |
|---|---|
| Balance at June 1, 2023 | $49,482 |
| Bad debt provision | 18,375 |
| Uncollectible accounts written off, net of recoveries | (19,160) |
| Translation adjustments | 66 |
| Balance at May 31, 2024 | $48,763 |
NOTE R — SEGMENT INFORMATION
We operate a portfolio of businesses and product lines that manufacture and sell a variety of specialty paints, protective coatings, roofing systems, flooring solutions, sealants, cleaners and adhesives. We manage our portfolio by organizing our businesses and product lines into four reportable segments as outlined below, which also represent our operating segments. Within each operating segment, we manage product lines and businesses which generally address common markets, share similar economic characteristics, utilize similar technologies and can share manufacturing or distribution capabilities. Ourfour operating segments represent components of our business for which separate financial information is available that is utilized on a regular basis by our chief operating decision maker in determining how to allocate the assets of the company and evaluate performance. These four operating segments are each managed by an operating segment manager, who is responsible for the day-to-day operating decisions and performance evaluation of the operating segment’s underlying businesses. We evaluate the profit performance of our segments primarily based on income before income taxes, but also look to EBIT, as a performance evaluation measure because interest (income) expense, net is essentially related to corporate functions, as opposed to segment operations.
Effective June 1, 2023, certain Asia Pacific businesses and management structure, formerly of our CPG segment, were transferred to our PCG segment to create operating efficiencies and a more unified go-to-market strategy in Asia Pacific. As a result of this business realignment, $11.4 million of goodwill was transferred from the CPG segment to the PCG segment. Additionally, this realignment is reflected in our reportable segments beginning with fiscal 2022. As such, historical segment results have been recast to reflect the impact of this change.
Our CPG reportable segment products and services are sold throughout North America and also account for a significant portion of our international sales. Our construction product lines are sold directly to manufacturers, contractors, distributors and end-users, including industrial manufacturing facilities, concrete and cement producers, public institutions and other commercial customers. Products and services within this reportable segment include construction sealants and adhesives, coatings and chemicals, roofing systems, concrete admixture and repair products, building envelope solutions, parking decks, insulated cladding, firestopping, flooring systems, and weatherproofing solutions.
Our PCG reportable segment products and services are sold throughout North America, as well as internationally, and are sold directly to contractors, distributors and end-users, such as industrial manufacturing facilities, public institutions and other commercial customers. Products and services within this reportable segment include high-performance flooring solutions, corrosion control and fireproofing coatings, infrastructure repair systems and FRP structures.
Our Consumer reportable segment manufactures and markets professional use and DIY products for a variety of mainly residential applications, including home improvement and personal leisure activities. Our Consumer reportable segment’s major manufacturing and distribution operations are located primarily in North America, along with a few locations in Europe, Australia and South America. Our Consumer reportable segment productsare primarily sold directly to mass merchandisers, home improvement centers, hardware stores, paint stores, craft shops and through distributors. The Consumer reportable segment offers products that include specialty, hobby and professional paints; caulks; adhesives; cleaners; sandpaper and other abrasives; silicone sealants and wood stains. Sales to The Home Depot, Inc. represented less than 10% of our consolidated net sales for fiscal 2024, 2023 and 2022, respectively. Furthermore, sales to The Home Depot, Inc. represented 23%,23% and 25% of our Consumer segment net sales for each of the fiscal years ended May 31, 2024, 2023 and 2022, respectively.
Our SPG reportable segment products are sold throughout North America and internationally, primarily in Europe. Our SPG product lines are sold directly to contractors, distributors and end-users, such as industrial manufacturing facilities, public institutions and other commercial customers. The SPG reportable segment offers products that include restoration services equipment, colorants, nail enamels, factory applied industrial coatings, preservation products, and edible coatings and specialty glazes for pharmaceutical and food industries.
In addition to our four reportable segments, there is a category of certain business activities and expenses, referred to as corporate/other, that does not constitute an operating segment. This category includes our corporate headquarters and related administrative expenses, results of our captive insurance companies, gains or losses on the sales of investments and other expenses not directly associated with any reportable segment. Assets related to the corporate/other category consist primarily of investments, prepaid expenses and headquarters’ property and equipment. These corporate and other assets and expenses reconcile reportable segment data to total consolidated income before income taxes and identifiable assets.
We reflect income from our joint ventures on the equity method and receive royalties from our licensees.
The following tables present a disaggregation of revenues by geography, and the results of our reportable segments consistent with our management philosophy, by representing the information we utilize, in conjunction with various strategic, operational and other financial performance criteria, in evaluating the performance of our portfolio of businesses.
| Year Ended May 31, | 2024 | 2023 | 2022 |
|---|---|---|---|
| (In thousands) | |||
| Net Sales | |||
| CPG | $2,702,466 | $2,508,805 | $2,402,497 |
| PCG | 1,462,460 | 1,433,634 | 1,272,368 |
| Consumer | 2,457,949 | 2,514,770 | 2,242,047 |
| SPG | 712,402 | 799,205 | 790,816 |
| Total | $7,335,277 | $7,256,414 | $6,707,728 |
| Income (Loss) Before Income Taxes | |||
| CPG | $385,339 | $300,971 | $389,443 |
| PCG | 199,951 | 142,469 | 146,134 |
| Consumer | 408,200 | 378,157 | 175,084 |
| SPG | 43,784 | 103,279 | 121,937 |
| Corporate/Other | (249,437) | (275,494) | (225,799) |
| Total | $787,837 | $649,382 | $606,799 |
| Identifiable Assets | |||
| CPG | $2,160,352 | $2,206,403 | $2,075,213 |
| PCG | 1,164,165 | 1,209,819 | 1,200,638 |
| Consumer | 2,283,370 | 2,384,782 | 2,405,764 |
| SPG | 733,646 | 804,762 | 839,419 |
| Corporate/Other | 245,010 | 176,238 | 186,672 |
| Total | $6,586,543 | $6,782,004 | $6,707,706 |
| Capital Expenditures | |||
| CPG | $77,796 | $109,878 | $92,566 |
| PCG | 48,813 | 30,353 | 29,648 |
| Consumer | 47,679 | 61,500 | 70,227 |
| SPG | 29,720 | 49,801 | 26,939 |
| Corporate/Other | 7,868 | 1,979 | 585 |
| Total | $211,876 | $253,511 | $219,965 |
| Depreciation and Amortization | |||
| CPG | $61,427 | $49,089 | $47,067 |
| PCG | 24,787 | 23,968 | 23,229 |
| Consumer | 55,199 | 52,081 | 50,857 |
| SPG | 25,510 | 24,897 | 26,718 |
| Corporate/Other | 4,328 | 4,914 | 5,203 |
| Total | $171,251 | $154,949 | $153,074 |
| Year Ended May 31, 2024 | CPGSegment | PCGSegment | ConsumerSegment | SPGSegment | Consolidated |
|---|---|---|---|---|---|
| (In thousands) | |||||
| Net Sales (based on shipping location) (1) | |||||
| United States | $1,695,403 | $875,713 | $2,014,689 | $599,812 | $5,185,617 |
| Foreign | |||||
| Canada | 265,287 | 90,801 | 165,222 | 5,015 | 526,325 |
| Europe | 483,318 | 231,009 | 233,280 | 79,706 | 1,027,313 |
| Latin America | 258,458 | 36,675 | 25,072 | 2,576 | 322,781 |
| Asia Pacific | - | 124,627 | 19,686 | 25,293 | 169,606 |
| Other Foreign | - | 103,635 | - | - | 103,635 |
| Total Foreign | 1,007,063 | 586,747 | 443,260 | 112,590 | 2,149,660 |
| Total | $2,702,466 | $1,462,460 | $2,457,949 | $712,402 | $7,335,277 |
| Year Ended May 31, 2023 | CPGSegment | PCGSegment | ConsumerSegment | SPGSegment | Consolidated |
| (In thousands) | |||||
| Net Sales (based on shipping location) (1) | |||||
| United States | $1,572,060 | $861,190 | $2,078,519 | $680,159 | $5,191,928 |
| Foreign | |||||
| Canada | 243,608 | 85,812 | 178,678 | 4,084 | 512,182 |
| Europe | 469,064 | 233,872 | 212,558 | 81,260 | 996,754 |
| Latin America | 224,073 | 39,395 | 26,315 | 1,720 | 291,503 |
| Asia Pacific | - | 123,301 | 18,700 | 31,982 | 173,983 |
| Other Foreign | - | 90,064 | - | - | 90,064 |
| Total Foreign | 936,745 | 572,444 | 436,251 | 119,046 | 2,064,486 |
| Total | $2,508,805 | $1,433,634 | $2,514,770 | $799,205 | $7,256,414 |
| Year Ended May 31, 2022 | CPGSegment | PCGSegment | ConsumerSegment | SPGSegment | Consolidated |
| (In thousands) | |||||
| Net Sales (based on shipping location) (1) | |||||
| United States | $1,423,473 | $739,731 | $1,829,384 | $647,660 | $4,640,248 |
| Foreign | |||||
| Canada | 265,933 | 76,085 | 144,032 | 7,208 | 493,258 |
| Europe | 509,891 | 235,678 | 221,280 | 99,324 | 1,066,173 |
| Latin America | 203,135 | 29,792 | 29,940 | 1,772 | 264,639 |
| Asia Pacific | - | 107,424 | 17,411 | 34,852 | 159,687 |
| Other Foreign | 65 | 83,658 | - | - | 83,723 |
| Total Foreign | 979,024 | 532,637 | 412,663 | 143,156 | 2,067,480 |
| Total | $2,402,497 | $1,272,368 | $2,242,047 | $790,816 | $6,707,728 |
| Year Ended May 31, | 2024 | 2023 | 2022 |
|---|---|---|---|
| (In thousands) | |||
| Long-Lived Assets (2) | |||
| United States | $2,591,282 | $2,551,717 | $2,533,568 |
| Foreign | |||
| Canada | 238,027 | 244,182 | 223,793 |
| Europe | 383,320 | 357,359 | 324,001 |
| United Kingdom | 241,788 | 245,411 | 259,956 |
| Other Foreign | 203,256 | 183,697 | 195,665 |
| Total Foreign | 1,066,391 | 1,030,649 | 1,003,415 |
| Total | $3,657,673 | $3,582,366 | $3,536,983 |
(1)
It is not practicable to obtain the information needed to disclose revenues attributable to each of our product lines.
(2)
Long-lived assets include all non-current assets, excluding non-current deferred income taxes.
Management’s Report on Internal Control Over Financials Reporting
The management of RPM International Inc. is responsible for establishing and maintaining adequate internal control over financial reporting for the Company, as such term is defined in Rule 13a-15(f) under the Securities Exchange Act of 1934. RPM’s internal control system was designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of the Consolidated Financial Statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements and even when determined to be effective, can only provide reasonable assurance with respect to financial statements preparation and presentation. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may be inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
Management assessed the effectiveness of RPM’s internal control over financial reporting as of May 31, 2024. In making this assessment, management used criteria set forth by the Committee of Sponsoring Organizations of the Treadway Commission in Internal Control-Integrated Framework (2013 Framework). Based on this assessment, management concluded that, as of May 31, 2024, RPM’s internal control over financial reporting is effective.
The independent registered public accounting firm Deloitte & Touche LLP, has also audited the Company’s internal control over financial reporting as of May 31, 2024, and their report thereon is included below.
| /s/ Frank C. Sullivan | /s/ Russell L. Gordon |
|---|---|
| Frank C. Sullivan | Russell L. Gordon |
| Chairman, President and Chief Executive Officer | Vice President and Chief Financial Officer |
To the Board of Directors and Stockholders of RPM International Inc.
Opinion on Internal Control Over Financial Reporting
We have audited the internal control over financial reporting of RPM International Inc. and subsidiaries (the “Company”) as of May 31, 2024, based on criteria established in Internal Control — Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). In our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of May 31, 2024, based on criteria established in Internal Control — Integrated Framework (2013) issued by COSO.
We have also audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the consolidated financial statements as of and for the year ended May 31, 2024, of the Company and our report dated July 25, 2024, expressed an unqualified opinion on those financial statements.
Basis for Opinion
The Company’s management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting, included in the accompanying Management's Report on Internal Control over Financial Reporting. Our responsibility is to express an opinion on the Company’s internal control over financial reporting based on our audit. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, testing and evaluating the design and operating effectiveness of internal control based on the assessed risk, and performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.
Definition and Limitations of Internal Control over Financial Reporting
A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
/s/Deloitte & Touche LLP
Cleveland, Ohio
July 25, 2024
To the Board of Directors and Stockholders of RPM International Inc.
Opinion on the Financial Statements
We have audited the accompanying consolidated balance sheets of RPM International Inc. and subsidiaries (the "Company") as of May 31, 2024 and 2023, the related consolidated statements of income, comprehensive income, cash flows, and stockholders’ equity, for each of the three years in the period ended May 31, 2024, and the related notes and schedule listed in the Index at Item 15 (collectively referred to as the "financial statements"). In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of May 31, 2024 and 2023, and the results of its operations and its cash flows for each of the three years in the period ended May 31, 2024, in conformity with accounting principles generally accepted in the United States of America.
We have also audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the Company's internal control over financial reporting as of May 31, 2024, based on criteria established in Internal Control— Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission and our report dated July 25, 2024, expressed an unqualified opinion on the Company's internal control over financial reporting.
Basis for Opinion
These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on the Company's financial statements based on our audits. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
Critical Audit Matter
The critical audit matter communicated below is a matter arising from the current-period audit of the financial statements that was communicated or required to be communicated to the audit committee and that (1) relates to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of critical audit matters does not alter in any way our opinion on the financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing a separate opinion on the critical audit matter or on the accounts or disclosures to which it relates.
Goodwill – Certain Reporting Units - Refer to Note C to the Consolidated Financial Statements
Critical Audit Matter Description
The Company's goodwill is tested annually on March 1 st, or more frequently if events or changes in circumstances indicate that the assets might be impaired. The Company’s evaluation of goodwill for impairment involves the comparison of the fair value of each reporting unit to their carrying values. The Company determines the fair value of its reporting units using a combination of the income and the market approach. The determination of the fair value using the income approach requires management to make significant estimates and assumptions related to forecasts of future revenues, operating margins, and discount rates. The determination of the fair value using the market approach requires management to make significant assumptions related to earnings before interest, taxes, depreciation, and amortization (EBITDA) and EBITDA multiples. Changes in these assumptions could have significant impacts on either the fair value, the amount of any goodwill impairment charge, or both. The fair value of all reporting units exceeded the carrying values as of the annual measurement date and, therefore, no further impairment was recognized.
We identified goodwill of certain reporting units as a critical audit matter because of the significant judgments made by management to estimate the fair value of the reporting units and the difference between its fair value and carrying value. This required a high degree of auditor judgment and an increased extent of effort, including the need to involve our fair value specialists, when performing audit procedures to evaluate the reasonableness of management’s estimates and assumptions related to selection of the discount rate and forecasts of future revenue and operating margin, EBITDA and EBITDA multiples.
How the Critical Audit Matter Was Addressed in the Audit
Our audit procedures related to the forecasts of future revenues, operating margin, discount rate, EBITDA and the selection of EBITDA multiples for the certain reporting units included the following, amongst others:
We tested the effectiveness of controls over management’s goodwill impairment evaluation, including those over the determination of the fair value, such as controls related to management’s selection of the discount rate and forecasts of future revenue and operating margins, EBITDA and EBITDA multiples.
We evaluated management's determination and evaluation of triggering events at each of the quarterly and year end reporting periods.
We evaluated management’s ability to accurately forecast future revenues, operating margins, and EBITDA by comparing actual results to management’s historical forecasts.
We evaluated the reasonableness of management’s revenue and operating margin forecasts by comparing the forecasts to (1) historical revenues, operating margins, and EBITDA, (2) internal communications to management and the Board of Directors, and (3) forecasted information included in analyst and industry reports for the Company and certain of its peer companies.
With the assistance of our internal fair value specialists, we evaluated the reasonableness of the valuation methods and discount rate by (1) testing the source information underlying the determination of the discount rate and the mathematical accuracy of the calculation and (2) developing a range of independent estimates and comparing those to the discount rate selected by management.
With the assistance of our internal fair value specialists, we evaluated the EBITDA multiples, including testing the underlying source information and mathematical accuracy of the calculations, and comparing the multiples selected by management to its guideline companies.
With the assistance of our internal fair value specialists, we evaluated the reasonableness of the weighting management applied to each valuation method and the resulting fair value derived.
We evaluated the impact of changes in management’s forecasts from the March 1, 2024, annual measurement date to May 31, 2024, inclusive of macroeconomic factors.
/s/Deloitte & Touche LLP
Cleveland, Ohio
July 25, 2024
We have served as the Company's auditor since 2016.
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.