New Jersey
|
001-33841
|
20-8579133
|
||
|
|
|
||
(State or other jurisdiction of incorporation)
|
(Commission File Number) | (IRS Employer Identification No.) |
☐ |
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
☐
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
☐
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR
240.14d-2(b))
|
☐
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR
240.13e-4(c))
|
Title of each class
|
Trading Symbol(s)
|
Name of each exchange on which
registered
|
Common Stock, $1 par value
|
VMC
|
New York Stock Exchange
|
Item 2.02 |
Results of Operations and Financial Condition.
|
Item 9.01 |
Financial Statements and Exhibits.
|
(d)
|
Exhibits
|
Exhibit No.
|
Description
|
Press Release, dated May 2, 2024
|
|
104
|
Cover Page Interactive Data File (embedded within the Inline XBRL document)
|
VULCAN MATERIALS COMPANY
|
||
Date: May 2, 2024
|
By:
|
/s/ Denson N. Franklin III
|
Name:
|
Denson N. Franklin III
|
|
Title:
|
Senior Vice President, General Counsel
|
|
and Secretary
|
First Quarter
|
Trailing-Twelve Months
|
|||||||||||||||
Amounts in millions, except per unit data
|
2024
|
2023
|
2024
|
2023
|
||||||||||||
Total revenues
|
$
|
1,546
|
$
|
1,649
|
$
|
7,679
|
$
|
7,424
|
||||||||
Gross profit
|
$
|
305
|
$
|
302
|
$
|
1,951
|
$
|
1,591
|
||||||||
Selling, Administrative and General (SAG)
|
$
|
130
|
$
|
117
|
$
|
555
|
$
|
514
|
||||||||
As % of Total revenues
|
8.4
|
%
|
7.1
|
%
|
7.2
|
%
|
6.9
|
%
|
||||||||
Net earnings attributable to Vulcan
|
$
|
103
|
$
|
121
|
$
|
915
|
$
|
604
|
||||||||
Adjusted EBITDA
|
$
|
323
|
$
|
338
|
$
|
1,997
|
$
|
1,669
|
||||||||
Adjusted EBITDA Margin
|
20.9
|
%
|
20.5
|
%
|
26.0
|
%
|
22.5
|
%
|
||||||||
Earnings attributable to Vulcan from
continuing operations per diluted share |
$
|
0.78
|
$
|
0.92
|
$
|
6.92
|
$
|
4.67
|
||||||||
Adjusted earnings attributable to Vulcan from
continuing operations per diluted share |
$
|
0.80
|
$
|
0.95
|
$
|
6.85
|
$
|
5.34
|
||||||||
Aggregates segment
|
||||||||||||||||
Shipments (tons)
|
48.1
|
51.8
|
230.9
|
235.3
|
||||||||||||
Freight-adjusted sales price per ton
|
$
|
20.59
|
$
|
18.69
|
$
|
19.42
|
$
|
17.11
|
||||||||
Gross profit per ton
|
$
|
6.30
|
$
|
5.86
|
$
|
7.52
|
$
|
6.25
|
||||||||
Cash gross profit per ton
|
$
|
8.86
|
$
|
8.03
|
$
|
9.66
|
$
|
8.17
|
|
Table A
|
|||||||
Vulcan Materials Company and Subsidiary Companies
|
|
|||||||
|
||||||||
(in millions, except per share data)
|
||||||||
Three Months Ended
|
||||||||
Consolidated Statements of Earnings
|
March 31
|
|||||||
(Condensed and unaudited)
|
2024
|
2023
|
||||||
|
||||||||
Total revenues
|
$
|
1,545.7
|
$
|
1,649.0
|
||||
Cost of revenues
|
(1,240.8
|
)
|
(1,347.0
|
)
|
||||
Gross profit
|
304.9
|
302.0
|
||||||
Selling, administrative and general expenses
|
(129.7
|
)
|
(117.3
|
)
|
||||
Gain on sale of property, plant & equipment and businesses
|
0.6
|
1.7
|
||||||
Other operating income (expense), net
|
(2.9
|
)
|
0.8
|
|||||
Operating earnings
|
172.9
|
187.2
|
||||||
Other nonoperating income (expense), net
|
(0.3
|
)
|
1.4
|
|||||
Interest expense, net
|
(39.1
|
)
|
(49.0
|
)
|
||||
Earnings from continuing operations before income taxes
|
133.5
|
139.6
|
||||||
Income tax expense
|
(28.9
|
)
|
(16.6
|
)
|
||||
Earnings from continuing operations
|
104.6
|
123.0
|
||||||
Loss on discontinued operations, net of tax
|
(1.7
|
)
|
(2.1
|
)
|
||||
Net earnings
|
102.9
|
120.9
|
||||||
Earnings attributable to noncontrolling interest
|
(0.2
|
)
|
(0.2
|
)
|
||||
Net earnings attributable to Vulcan
|
$
|
102.7
|
$
|
120.7
|
||||
|
||||||||
Basic earnings (loss) per share attributable to Vulcan
|
||||||||
Continuing operations
|
$
|
0.79
|
$
|
0.92
|
||||
Discontinued operations
|
$
|
(0.01
|
)
|
$
|
(0.01
|
)
|
||
Net earnings
|
$
|
0.78
|
$
|
0.91
|
||||
|
||||||||
Diluted earnings (loss) per share attributable to Vulcan
|
||||||||
Continuing operations
|
$
|
0.78
|
$
|
0.92
|
||||
Discontinued operations
|
$
|
(0.01
|
)
|
$
|
(0.02
|
)
|
||
Net earnings
|
$
|
0.77
|
$
|
0.90
|
||||
|
||||||||
|
||||||||
Weighted-average common shares outstanding
|
||||||||
Basic
|
132.4
|
133.2
|
||||||
Assuming dilution
|
133.1
|
133.7
|
||||||
Effective tax rate from continuing operations
|
21.6
|
%
|
11.9
|
%
|
|
Table B
|
|||||||||||
Vulcan Materials Company and Subsidiary Companies
|
|
|||||||||||
|
(in millions)
|
|||||||||||
Consolidated Balance Sheets
|
March 31
|
December 31
|
March 31
|
|||||||||
(Condensed and unaudited)
|
2024
|
2023
|
2023
|
|||||||||
Assets
|
||||||||||||
Cash and cash equivalents
|
$
|
292.4
|
$
|
931.1
|
$
|
139.6
|
||||||
Restricted cash
|
7.7
|
18.1
|
0.4
|
|||||||||
Accounts and notes receivable
|
||||||||||||
Accounts and notes receivable, gross
|
900.4
|
903.3
|
988.1
|
|||||||||
Allowance for credit losses
|
(14.3
|
)
|
(13.6
|
)
|
(13.1
|
)
|
||||||
Accounts and notes receivable, net
|
886.1
|
889.7
|
975.0
|
|||||||||
Inventories
|
||||||||||||
Finished products
|
512.7
|
494.4
|
437.8
|
|||||||||
Raw materials
|
58.7
|
51.2
|
70.6
|
|||||||||
Products in process
|
6.8
|
6.5
|
6.2
|
|||||||||
Operating supplies and other
|
69.0
|
63.5
|
71.0
|
|||||||||
Inventories
|
647.2
|
615.6
|
585.6
|
|||||||||
Other current assets
|
74.2
|
70.4
|
91.9
|
|||||||||
Total current assets
|
1,907.6
|
2,524.9
|
1,792.5
|
|||||||||
Investments and long-term receivables
|
31.4
|
31.3
|
31.3
|
|||||||||
Property, plant & equipment
|
||||||||||||
Property, plant & equipment, cost
|
11,949.3
|
11,835.5
|
11,413.5
|
|||||||||
Allowances for depreciation, depletion & amortization
|
(5,740.0
|
)
|
(5,617.8
|
)
|
(5,368.6
|
)
|
||||||
Property, plant & equipment, net
|
6,209.3
|
6,217.7
|
6,044.9
|
|||||||||
Operating lease right-of-use assets, net
|
512.4
|
511.7
|
569.5
|
|||||||||
Goodwill
|
3,531.7
|
3,531.7
|
3,689.6
|
|||||||||
Other intangible assets, net
|
1,445.8
|
1,460.7
|
1,679.2
|
|||||||||
Other noncurrent assets
|
272.7
|
267.7
|
269.9
|
|||||||||
Total assets
|
$
|
13,910.9
|
$
|
14,545.7
|
$
|
14,076.9
|
||||||
Liabilities
|
||||||||||||
Current maturities of long-term debt
|
0.5
|
0.5
|
0.5
|
|||||||||
Trade payables and accruals
|
320.9
|
390.4
|
370.3
|
|||||||||
Other current liabilities
|
374.8
|
406.7
|
386.1
|
|||||||||
Total current liabilities
|
696.2
|
797.6
|
756.9
|
|||||||||
Long-term debt
|
3,330.7
|
3,877.3
|
3,876.9
|
|||||||||
Deferred income taxes, net
|
1,027.3
|
1,028.9
|
1,060.1
|
|||||||||
Deferred revenue
|
143.6
|
145.3
|
157.8
|
|||||||||
Noncurrent operating lease liabilities
|
508.2
|
507.4
|
545.9
|
|||||||||
Other noncurrent liabilities
|
688.3
|
681.3
|
668.6
|
|||||||||
Total liabilities
|
$
|
6,394.3
|
$
|
7,037.8
|
$
|
7,066.2
|
||||||
Equity
|
||||||||||||
Common stock, $1 par value
|
132.3
|
132.1
|
133.1
|
|||||||||
Capital in excess of par value
|
2,865.0
|
2,880.1
|
2,832.9
|
|||||||||
Retained earnings
|
4,636.7
|
4,615.0
|
4,174.0
|
|||||||||
Accumulated other comprehensive loss
|
(142.1
|
)
|
(143.8
|
)
|
(153.1
|
)
|
||||||
Total shareholder’s equity
|
7,491.9
|
7,483.4
|
6,986.9
|
|||||||||
Noncontrolling interest
|
24.7
|
24.5
|
23.8
|
|||||||||
Total equity
|
$
|
7,516.6
|
$
|
7,507.9
|
$
|
7,010.7
|
||||||
Total liabilities and equity
|
$
|
13,910.9
|
$
|
14,545.7
|
$
|
14,076.9
|
|
Table C
|
|||||||
Vulcan Materials Company and Subsidiary Companies
|
|
|||||||
|
(in millions)
|
|||||||
|
Three Months Ended
|
|||||||
Consolidated Statements of Cash Flows
|
March 31
|
|||||||
(Condensed and unaudited)
|
2024
|
2023
|
||||||
Operating Activities
|
||||||||
Net earnings
|
$
|
102.9
|
$
|
120.9
|
||||
Adjustments to reconcile net earnings to net cash provided by operating activities
|
||||||||
Depreciation, depletion, accretion and amortization
|
150.9
|
148.4
|
||||||
Noncash operating lease expense
|
12.9
|
13.6
|
||||||
Net gain on sale of property, plant & equipment and businesses
|
(0.6
|
)
|
(1.7
|
)
|
||||
Contributions to pension plans
|
(1.7
|
)
|
(1.9
|
)
|
||||
Share-based compensation expense
|
9.1
|
8.2
|
||||||
Deferred income taxes, net
|
(2.1
|
)
|
(13.3
|
)
|
||||
Changes in assets and liabilities before initial effects of business acquisitions and dispositions
|
(102.2
|
)
|
(55.2
|
)
|
||||
Other, net
|
4.2
|
2.3
|
||||||
Net cash provided by operating activities
|
$
|
173.4
|
$
|
221.3
|
||||
Investing Activities
|
||||||||
Purchases of property, plant & equipment
|
(152.8
|
)
|
(193.6
|
)
|
||||
Proceeds from sale of property, plant & equipment
|
1.4
|
1.4
|
||||||
Proceeds from sale of businesses
|
0.0
|
130.0
|
||||||
Payment for businesses acquired, net of acquired cash and adjustments
|
(12.3
|
)
|
0.5
|
|||||
Other, net
|
(0.1
|
)
|
0.0
|
|||||
Net cash used for investing activities
|
$
|
(163.8
|
)
|
$
|
(61.7
|
)
|
||
Financing Activities
|
||||||||
Proceeds from short-term debt
|
0.0
|
28.0
|
||||||
Payment of short-term debt
|
0.0
|
(128.0
|
)
|
|||||
Payment of current maturities and long-term debt
|
(550.4
|
)
|
(550.4
|
)
|
||||
Proceeds from issuance of long-term debt
|
0.0
|
550.0
|
||||||
Debt issuance and exchange costs
|
0.0
|
(3.4
|
)
|
|||||
Payment of finance leases
|
(3.6
|
)
|
(5.8
|
)
|
||||
Purchases of common stock
|
(18.8
|
)
|
0.0
|
|||||
Dividends paid
|
(62.0
|
)
|
(57.2
|
)
|
||||
Share-based compensation, shares withheld for taxes
|
(23.8
|
)
|
(14.3
|
)
|
||||
Other, net
|
(0.1
|
)
|
0.0
|
|||||
Net cash used for financing activities
|
$
|
(658.7
|
)
|
$
|
(181.1
|
)
|
||
Net decrease in cash and cash equivalents and restricted cash
|
(649.1
|
)
|
(21.5
|
)
|
||||
Cash and cash equivalents and restricted cash at beginning of year
|
949.2
|
161.5
|
||||||
Cash and cash equivalents and restricted cash at end of period
|
$
|
300.1
|
$
|
140.0
|
Table D
|
||||||||
Segment Financial Data and Unit Shipments
|
|
|||||||
(in millions, except per unit data)
|
||||||||
Three Months Ended
|
||||||||
March 31
|
||||||||
2024
|
2023
|
|||||||
Total Revenues
|
||||||||
Aggregates 1
|
$
|
1,291.3
|
$
|
1,296.6
|
||||
Asphalt 2
|
186.2
|
169.8
|
||||||
Concrete
|
148.3
|
285.1
|
||||||
Segment sales
|
$
|
1,625.8
|
$
|
1,751.5
|
||||
Aggregates intersegment sales
|
(80.1
|
)
|
(102.5
|
)
|
||||
Total revenues
|
$
|
1,545.7
|
$
|
1,649.0
|
||||
Gross Profit
|
||||||||
Aggregates
|
$
|
303.3
|
$
|
303.6
|
||||
Asphalt
|
4.7
|
0.8
|
||||||
Concrete
|
(3.1
|
)
|
(2.4
|
)
|
||||
Total
|
$
|
304.9
|
$
|
302.0
|
||||
Depreciation, Depletion, Accretion and Amortization
|
||||||||
Aggregates
|
$
|
123.5
|
$
|
112.3
|
||||
Asphalt
|
8.9
|
9.0
|
||||||
Concrete
|
12.3
|
20.4
|
||||||
Other
|
6.2
|
6.7
|
||||||
Total
|
$
|
150.9
|
$
|
148.4
|
||||
Average Unit Sales Price and Unit Shipments
|
||||||||
Aggregates
|
||||||||
Freight-adjusted revenues 3
|
$
|
991.4
|
$
|
968.1
|
||||
Aggregates - tons
|
48.1
|
51.8
|
||||||
Freight-adjusted sales price 4
|
$
|
20.59
|
$
|
18.69
|
||||
Other Products
|
||||||||
Asphalt Mix - tons
|
2.1
|
2.1
|
||||||
Asphalt Mix - sales price 5
|
$
|
77.83
|
$
|
73.44
|
||||
Ready-mixed concrete - cubic yards
|
0.8
|
1.8
|
||||||
Ready-mixed concrete - sales price 5
|
$
|
182.73
|
$
|
161.25
|
1
|
Includes product sales (crushed stone, sand and gravel, sand, and other aggregates), as well as freight & delivery
costs that we pass along to our customers, and service revenues related to aggregates.
|
2
|
Includes product sales, as well as service revenues from our asphalt construction paving business.
|
3
|
Freight-adjusted revenues are Aggregates segment sales excluding freight & delivery revenues and other revenues related to services, such as
landfill tipping fees, that are derived from our aggregates business.
|
4
|
Freight-adjusted sales price is calculated as freight-adjusted revenues divided by aggregates unit shipments.
|
5
|
Sales price is calculated by dividing revenues generated from the shipment of product (excluding service revenues generated by the segments) by
total units of the product shipped.
|
(in millions, except per ton data)
|
||||||||||||||||
Three Months Ended
|
Trailing Twelve Months Ended
|
|||||||||||||||
March 31
|
March 31
|
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
Aggregates segment
|
||||||||||||||||
Segment sales
|
$
|
1,291.3
|
$
|
1,296.6
|
$
|
5,913.6
|
$
|
5,454.1
|
||||||||
Freight & delivery revenues 1
|
(277.4
|
)
|
(309.8
|
)
|
(1,317.8
|
)
|
(1,328.6
|
)
|
||||||||
Other revenues
|
(22.5
|
)
|
(18.7
|
)
|
(111.2
|
)
|
(98.9
|
)
|
||||||||
Freight-adjusted revenues
|
$
|
991.4
|
$
|
968.1
|
$
|
4,484.6
|
$
|
4,026.6
|
||||||||
Unit shipments - tons
|
48.1
|
51.8
|
230.9
|
235.3
|
||||||||||||
Freight-adjusted sales price
|
$
|
20.59
|
$
|
18.69
|
$
|
19.42
|
$
|
17.11
|
1
|
At the segment level, freight & delivery revenues include intersegment freight & delivery (which are eliminated at the consolidated level) and freight to remote distribution sites.
|
(in millions, except per ton data)
|
||||||||||||||||
|
Three Months Ended
|
Trailing Twelve Months Ended
|
||||||||||||||
|
March 31
|
March 31
|
||||||||||||||
|
2024
|
2023
|
2024
|
2023
|
||||||||||||
Aggregates segment
|
||||||||||||||||
Gross profit
|
$
|
303.3
|
$
|
303.6
|
$
|
1,736.5
|
$
|
1,471.3
|
||||||||
Depreciation, depletion, accretion and amortization
|
123.5
|
112.3
|
493.5
|
450.0
|
||||||||||||
Aggregates segment cash gross profit
|
$
|
426.8
|
$
|
415.9
|
$
|
2,230.0
|
$
|
1,921.3
|
||||||||
Unit shipments - tons
|
48.1
|
51.8
|
230.9
|
235.3
|
||||||||||||
Aggregates segment gross profit per ton
|
$
|
6.30
|
$
|
5.86
|
$
|
7.52
|
$
|
6.25
|
||||||||
Aggregates segment freight-adjusted sales price
|
$
|
20.59
|
$
|
18.69
|
$
|
19.42
|
$
|
17.11
|
||||||||
Aggregates segment cash gross profit per ton
|
8.86
|
8.03
|
9.66
|
8.17
|
||||||||||||
Aggregates segment freight-adjusted cash cost of sales per ton
|
$
|
11.73
|
$
|
10.66
|
$
|
9.76
|
$
|
8.95
|
||||||||
Asphalt segment
|
||||||||||||||||
Gross profit
|
$
|
4.7
|
$
|
0.8
|
$
|
153.5
|
$
|
61.0
|
||||||||
Depreciation, depletion, accretion and amortization
|
8.9
|
9.0
|
35.5
|
35.5
|
||||||||||||
Asphalt segment cash gross profit
|
$
|
13.6
|
$
|
9.8
|
$
|
189.0
|
$
|
96.5
|
||||||||
Concrete segment
|
||||||||||||||||
Gross profit
|
$
|
(3.1
|
)
|
$
|
(2.4
|
)
|
$
|
61.5
|
$
|
58.7
|
||||||
Depreciation, depletion, accretion and amortization
|
12.3
|
20.4
|
64.5
|
82.4
|
||||||||||||
Concrete segment cash gross profit
|
$
|
9.2
|
$
|
18.0
|
$
|
126.0
|
$
|
141.1
|
(in millions)
|
||||||||||||||||
Three Months Ended
|
Trailing Twelve Months Ended
|
|||||||||||||||
March 31
|
March 31
|
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
Net earnings attributable to Vulcan
|
$
|
102.7
|
$
|
120.7
|
$
|
915.2
|
$
|
604.4
|
||||||||
Income tax expense, including discontinued operations
|
28.3
|
15.8
|
308.1
|
184.2
|
||||||||||||
Interest expense, net
|
39.1
|
49.0
|
169.8
|
181.4
|
||||||||||||
Depreciation, depletion, accretion and amortization
|
150.9
|
148.4
|
619.5
|
594.9
|
||||||||||||
EBITDA
|
$
|
321.0
|
$
|
333.8
|
$
|
2,012.6
|
$
|
1,564.9
|
||||||||
Loss on discontinued operations
|
$
|
2.3
|
$
|
2.9
|
$
|
14.1
|
$
|
25.7
|
||||||||
Gain on sale of real estate and businesses, net
|
0.0
|
0.0
|
(67.1
|
)
|
(6.1
|
)
|
||||||||||
Charges associated with divested operations
|
0.0
|
0.4
|
7.6
|
3.8
|
||||||||||||
Acquisition related charges 1
|
0.1
|
0.5
|
1.7
|
13.3
|
||||||||||||
Loss on impairments
|
0.0
|
0.0
|
28.3
|
67.8
|
||||||||||||
Adjusted EBITDA
|
$
|
323.5
|
$
|
337.7
|
$
|
1,997.1
|
$
|
1,669.4
|
1
|
Represents charges associated with acquisitions requiring clearance under federal antitrust laws.
|
Three Months Ended
|
Trailing Twelve Months Ended
|
|||||||||||||||
March 31
|
March 31
|
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
Net earnings attributable to Vulcan
|
$
|
0.77
|
$
|
0.90
|
$
|
6.85
|
$
|
4.52
|
||||||||
Items included in Adjusted EBITDA above, net of tax
|
0.02
|
0.03
|
(0.08
|
)
|
0.69
|
|||||||||||
NOL carryforward valuation allowance
|
0.01
|
0.02
|
0.08
|
0.13
|
||||||||||||
Adjusted diluted EPS attributable to Vulcan from continuing operations
|
$ | 0.80 |
$ | 0.95 |
$ | 6.85 |
$ | 5.34 |
(in millions)
|
||||
Mid-point
|
||||
Net earnings attributable to Vulcan
|
$
|
1,130
|
||
Income tax expense, including discontinued operations
|
330
|
|||
Interest expense, net of interest income
|
155
|
|||
Depreciation, depletion, accretion and amortization
|
610
|
|||
Projected EBITDA
|
$
|
2,225
|
||
Items included in Adjusted EBITDA above
|
0
|
|||
Projected Adjusted EBITDA
|
$
|
2,225
|
(in millions)
|
||||||||
March 31
|
||||||||
2024
|
2023
|
|||||||
Debt
|
||||||||
Current maturities of long-term debt
|
$
|
0.5
|
$
|
0.5
|
||||
Long-term debt
|
3,330.7
|
3,876.9
|
||||||
Total debt
|
$
|
3,331.2
|
$
|
3,877.4
|
||||
Cash and cash equivalents and restricted cash
|
(300.1
|
)
|
(140.0
|
)
|
||||
Net debt
|
$
|
3,031.1
|
$
|
3,737.4
|
||||
Trailing-Twelve Months (TTM) Adjusted EBITDA
|
$
|
1,997.1
|
$
|
1,669.4
|
||||
Total debt to TTM Adjusted EBITDA
|
1.7
|
x
|
2.3
|
x
|
||||
Net debt to TTM Adjusted EBITDA
|
1.5
|
x
|
2.2
|
x
|
(dollars in millions)
|
||||||||
|
Trailing Twelve Months Ended
|
|||||||
|
March 31
|
March 31
|
||||||
|
2024
|
2023
|
||||||
Adjusted EBITDA
|
$
|
1,997.1
|
$
|
1,669.4
|
||||
Average invested capital
|
||||||||
Property, plant & equipment, net
|
$
|
6,137.9
|
$
|
5,910.0
|
||||
Goodwill
|
3,594.9
|
3,707.1
|
||||||
Other intangible assets
|
1,542.1
|
1,723.5
|
||||||
Fixed and intangible assets
|
$
|
11,274.9
|
$
|
11,340.6
|
||||
|
||||||||
Current assets
|
$
|
2,194.0
|
$
|
1,918.0
|
||||
Cash and cash equivalents
|
(380.5
|
)
|
(141.0
|
)
|
||||
Current tax
|
(24.3
|
)
|
(45.6
|
)
|
||||
Adjusted current assets
|
1,789.2
|
1,731.4
|
||||||
|
||||||||
Current liabilities
|
(781.6
|
)
|
(999.6
|
)
|
||||
Current maturities of long-term debt
|
0.5
|
1.2
|
||||||
Short-term debt
|
0.0
|
137.6
|
||||||
Adjusted current liabilities
|
(781.1
|
)
|
(860.8
|
)
|
||||
Adjusted net working capital
|
$
|
1,008.1
|
$
|
870.6
|
||||
|
||||||||
Average invested capital
|
$
|
12,283.0
|
$
|
12,211.2
|
||||
|
||||||||
Return on invested capital
|
16.3
|
%
|
13.7
|
%
|