UNIVERSAL CORP /VA/
10-Q, 2000-02-07
FARM PRODUCT RAW MATERIALS
Previous: USX CORP, SC 13G/A, 2000-02-07
Next: VARIABLE ANNUITY ACCOUNT B OF AETNA LIFE INS & ANNUITY CO, 485BPOS, 2000-02-07



                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549


                                    FORM 10-Q


[ x ]  Quarterly Report Pursuant to Section 13 or 15 (d) of the Securities
       Exchange Act of 1934

For the Period Ended December 31, 1999
                     -----------------
                                       OR

[   ]  Transition Report Pursuant to Section 13 or 15 (d) of the Securities
       Exchange Act of 1934

For the Transition Period From_________________to_________________



                          Commission file number 1-652
                                                 -----

                              UNIVERSAL CORPORATION
             ------------------------------------------------------
             (Exact name of Registrant as specified in its charter)


           VIRGINIA                                             54-0414210
- -------------------------------                              ----------------
(State or other jurisdiction of                              (I.R.S. Employer
 incorporation or organization)                           Identification Number)

   1501 North Hamilton Street, Richmond, Virginia            23230
- -----------------------------------------------------    ------------
      (Address of principal executive offices)             (Zipcode)


Registrant's telephone number, including area code - (804) 359-9311
                                                     --------------

Indicate by check mark whether the Registrant (1) has filed all reports required
to be filed  by  Section  13 or 15 (d) of the  Securities  Exchange  Act of 1934
during the preceding 12 months (or for such shorter  period that the  Registrant
was  required  to file such  reports),  and (2) has been  subject to such filing
requirements for the past 90 days.
                                                 Yes   X     No
                                                     -----      -----

Indicate the number of shares outstanding of each of the Registrant's classes of
Common Stock as of the latest practicable date:

Common Stock, No par value-30,050,347 shares outstanding as of February 1, 2000

<PAGE>
<TABLE>

PART I.  FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS

Universal Corporation and Subsidiaries
CONSOLIDATED STATEMENTS OF INCOME AND RETAINED EARNINGS
Three and Six Months Ended December 31, 1999 and 1998
(In thousands of dollars, except per share data)
<CAPTION>
                                                                   THREE MONTHS                      SIX MONTHS
THREE AND SIX MONTHS ENDED DECEMBER 31,                         1999            1998            1999              1998
                                                           -----------------------------------------------------------------
(In thousands of dollars, except share and per share data)
<S>                                                            <C>             <C>             <C>               <C>
Sales and other operating revenues                             $1,032,453      $1,297,719      $1,815,441        $2,177,004

Costs and expenses
    Cost of goods sold                                            883,805       1,129,187       1,537,334         1,871,888
    Selling, general and administrative expenses                   89,241          85,670         167,119           163,984
                                                           -----------------------------------------------------------------

Operating Income                                                   59,407          82,862         110,988           141,132
    Equity in pretax earnings of unconsolidated affiliates           (674)          1,212           5,922             1,782
    Interest expense                                               14,764          13,146          26,540            28,688
                                                           -----------------------------------------------------------------

Income before income taxes and other items                         43,969          70,928          90,370           114,226
    Income taxes                                                   15,829          26,243          32,533            42,264
    Minority interests                                              1,992           3,261           2,187             3,481
                                                           -----------------------------------------------------------------


Net Income                                                        $26,148         $41,424         $55,650           $68,481
============================================================================================================================

Earnings per common share                                           $0.85           $1.23           $1.78             $2.02
============================================================================================================================

Diluted earnings per share                                          $0.85           $1.23           $1.78             $2.01
============================================================================================================================

Cash dividends declared per share                                   $0.31           $0.30           $0.61             $0.58
============================================================================================================================


Retained earnings - Beginning of period                                                          $510,123          $508,137
Net income                                                                                         55,650            68,481
Cash dividends declared                                                                           (18,656)          (19,415)
Purchase of common stock                                                                          (45,006)          (54,004)
                                                                                            --------------------------------

Retained earnings - End of period                                                                $502,111          $503,199
============================================================================================================================



See accompanying notes.


<PAGE>
                                                            2

Universal Corporation and Subsidiaries
CONSOLIDATED BALANCE SHEETS
(In thousands of dollars)
<CAPTION>
                                                                            December 31,                  June 30,
                                                                                1999                        1999
                                                                         --------------------       ---------------------

ASSETS

Current
    Cash and cash equivalents                                                       $ 87,102                    $ 92,784
    Accounts receivable                                                              365,111                     326,055
    Advances to suppliers                                                             65,947                      72,455
    Accounts receivable - unconsolidated affiliates                                   16,848                      17,707
    Inventories - at lower of cost or market:
        Tobacco                                                                      671,370                     419,256
        Lumber and building products                                                  74,801                      85,458
        Agri-products                                                                 64,023                      74,114
        Other                                                                         29,359                      33,218
    Prepaid income taxes                                                               9,382                      20,993
    Deferred income taxes                                                              7,347                       6,952
    Other current assets                                                              14,971                      21,333
                                                                         ------------------------------------------------
        Total current assets                                                       1,406,261                   1,170,325

Property, plant and equipment - at cost
    Land                                                                              29,613                      29,743
    Buildings                                                                        241,064                     237,054
    Machinery and equipment                                                          513,795                     491,201
                                                                         ------------------------------------------------
                                                                                     784,472                     757,998
        Less accumulated depreciation                                                427,210                     409,678
                                                                         ------------------------------------------------
                                                                                     357,262                     348,320
Other assets
    Goodwill                                                                         116,597                     117,871
    Other intangibles                                                                 19,695                      20,950
    Investments in unconsolidated affiliates                                          80,484                      95,491
    Other noncurrent assets                                                           79,417                      70,166
                                                                         ------------------------------------------------
                                                                                     296,193                     304,478
                                                                         ------------------------------------------------
                                                                                  $2,059,716                  $1,823,123

=========================================================================================================================

See accompanying notes.



<PAGE>
                                                            3

Universal Corporation and Subsidiaries
CONSOLIDATED BALANCE SHEETS
(In thousands of dollars)
<CAPTION>
                                                                             December 31,                  June 30,
                                                                                 1999                        1999
                                                                         --------------------       ----------------------

LIABILITIES AND SHAREHOLDERS' EQUITY

Current
    Notes payable and overdrafts                                                 $   543,241                 $    497,399
    Accounts payable                                                                 275,971                      235,310
    Accounts payable - unconsolidated affiliates                                      13,438                       14,186
    Customer advances and deposits                                                   282,024                       82,432
    Accrued compensation                                                              17,462                       24,291
    Income taxes payable                                                              13,369                       15,836
    Current portion of long-term obligations                                          28,807                       29,046
                                                                         -------------------------------------------------
        Total current liabilities                                                  1,174,312                      898,500

Long-term obligations                                                                201,450                      221,545

Postretirement benefits other than pensions                                           42,126                       42,981

Other long-term liabilities                                                           48,081                       45,474

Deferred income taxes                                                                 34,507                       39,198

Minority interests                                                                    35,340                       36,389

Shareholders' equity
  Preferred stock, no par value, authorized 5,000,000
     shares none issued or outstanding
  Common stock, no par value, authorized 100,000,000
     shares, issued and outstanding 30,249,947 shares
     (32,090,550 at June 30, 1999)                                                    72,474                       75,758
   Retained earnings                                                                 502,111                      510,123
   Accumulated other comprehensive income                                            (50,685)                     (46,845)

                                                                         -------------------------------------------------
         Total shareholders' equity                                                  523,900                      539,036
                                                                         -------------------------------------------------
                                                                                $  2,059,716                $   1,823,123
==========================================================================================================================

See accompanying notes.


<PAGE>
                                                            4

Universal Corporation and Subsidiaries
CONSOLIDATED STATEMENTS OF CASH FLOWS
Six months ended December 31, 1999 and 1998
(In thousands of dollars)
<CAPTION>
                                                                         December 31,              December 31,
                                                                             1999                      1998
                                                                     --------------------      --------------------

CASH FLOWS FROM OPERATING ACTIVITIES:
   Net income                                                                 $   55,650                $   68,481
   Adjustments to reconcile net income to net
     cash provided by operating activities                                        14,000                    29,000
   Changes in operating assets and liabilities                                   (26,332)                  101,163
                                                                     ----------------------------------------------
     Net cash provided by operating activities                                    43,318                   198,644

CASH FLOWS FROM INVESTING ACTIVITIES:
    Purchase of property, plant and equipment                                    (30,000)                  (39,000)
    Proceeds from sale of equity investment                                       22,000                         -
                                                                     ----------------------------------------------
      Net cash provided (used) in investing activities                            (8,000)                  (39,000)

CASH FLOWS FROM FINANCING ACTIVITIES:
    Issuance (repayment) of short-term debt, net                                  46,000                   (61,000)
    Repayment of long-term debt                                                  (20,000)                  (23,000)
    Purchases of common stock                                                    (49,000)                  (58,000)
    Issuance of common stock                                                       1,000                     2,000
    Dividends paid                                                               (19,000)                  (19,000)
                                                                     ----------------------------------------------
      Net cash used in financing activities                                      (41,000)                 (159,000)
                                                                     ----------------------------------------------
Net increase (decrease) in cash and cash equivalents                              (5,682)                      644
Cash and cash equivalents at beginning of year                                    92,784                    79,835
                                                                     ----------------------------------------------
CASH AND CASH EQUIVALENTS AT END OF PERIOD                                    $   87,102                $   80,479
===================================================================================================================
</TABLE>


See accompanying notes.


<PAGE>
                                        5

Universal Corporation and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 1999


All figures contained herein are unaudited.

1). Universal Corporation,  with its subsidiaries (the "Company"),  has seasonal
operations  in  tobacco,   lumber  and  building  products,  and  agri-products.
Therefore, the results of operations for the periods ended December 31, 1999 are
not  necessarily  indicative  of results to be expected for the year ending June
30, 2000. All adjustments  necessary to state fairly the results for such period
have been included and were of a normal  recurring  nature.  Certain  amounts in
prior year  statements  have been  reclassified to conform to the current year's
presentation.

2).  Contingent  liabilities:   At  December  31,  1999,  total  exposure  under
guarantees  issued for  banking  facilities  of  unconsolidated  affiliates  and
suppliers  was   approximately   $56  million.   Other  contingent   liabilities
approximate $29 million and relate  principally to performance  bonds and Common
Market guarantees.  The Company's  Brazilian  subsidiaries have been notified by
the tax  authorities of proposed  adjustments to the income tax returns filed in
prior years. The total proposed  adjustments,  including penalties and interest,
approximate  $25 million.  The Company  believes the Brazilian tax returns filed
were  in  compliance  with  the  applicable  tax  code.  The  numerous  proposed
adjustments  vary in complexity and amount.  While it is not feasible to predict
the precise amount or timing of each proposed  adjustment,  the Company believes
that the ultimate  disposition  will not have a material  adverse  effect on the
Company's consolidated financial position or results of operations.

3). The  following  table sets forth the  computation  of earnings per share and
diluted earnings per share.
<TABLE>
<CAPTION>
                                                            Three Months                             Six Months
Periods ended December 31,                            1999                1998                 1999              1998
                                                 --------------      --------------       --------------    ---------------

<S>                                                    <C>                 <C>                  <C>               <C>
Net income (in thousands of dollars)                   $26,148             $41,424              $55,650           $ 68,481

Denominator for earnings per share:
         Weighted average shares                    30,803,630          33,571,791           31,247,956         33,981,541

Effect of dilutive securities:
          Employee stock options                         5,521              42,832               10,592             67,693
                                                 --------------      --------------       --------------    ---------------
Denominator for diluted earnings per share          30,809,151          33,614,623           31,258,548         34,049,234

Earnings per share                                        $.85               $1.23                $1.78              $2.02
                                                 ==============      ==============       ==============    ===============

Diluted earnings per share                                $.85               $1.23                $1.78              $2.01
                                                 ==============      ==============       ==============    ===============



<PAGE>
                                        6

On  December 2, 1999,  the Company  announced  that the Board of  Directors  had
increased the  authorization to repurchase the company's common stock to a total
of $300  million.  As of February 1 2000,  nearly 5.5  million  shares have been
purchased  at a total price of  approximately  $167  million,  leaving  about 30
million common shares outstanding

4). Comprehensive Income:
<CAPTION>
                                                           Three Months                         Six Months
Periods ended December 31,                          1999                  1998            1999               1998
                                               --------------         -------------    -----------       ------------
(in thousands of dollars)

Net income                                           $26,148               $41,424        $55,650            $68,481

Foreign currency translation adjustment               (4,661)                8,145         (3,840)             9,659
                                               --------------         -------------    -----------       ------------

Comprehensive income                                 $21,487               $49,569        $51,810            $78,140
                                               ==============         =============    ===========       ============


5)   Segments are based on product categories. The Company evaluates performance
     based on  segment  operating  income  and  equity  in  pretax  earnings  of
     unconsolidated affiliates.
<CAPTION>
                                                    Three Months                        Six Months
Period ended December 31                         1999          1998                 1999          1998
- ----------------------------------------------------------------------------------------------------------

Sales and other operating revenues

Tobacco                                        $ 767,945   $ 1,024,350          $ 1,277,700   $ 1,630,754
Lumber/building products                         138,801       138,762              280,822       278,026
Agri-products                                    125,707       134,607              256,919       268,225

- ----------------------------------------------------------------------------------------------------------
Total                                        $ 1,032,453   $ 1,297,719          $ 1,815,441   $ 2,177,005
==========================================================================================================

                                                     Three Months                       Six Months
Period ended December 31                          1999          1998                 1999          1998
- ----------------------------------------------------------------------------------------------------------

Operating income by segment

Tobacco                                         $ 52,964      $ 78,323            $ 102,213     $ 126,031
Lumber/building products                           6,724         6,215               15,533        14,031
Agri-products                                      3,578         4,773                8,636         9,971

- ----------------------------------------------------------------------------------------------------------
Total                                             63,266        89,311              126,382       150,033

Corporate expenses                                 4,533         5,237                9,472         7,119
Interest expense                                  14,764        13,146               26,540        28,688
Income before income taxes and
other items                                     $ 43,969     $  70,928             $ 90,370     $ 114,226
==========================================================================================================
</TABLE>


6). Short- and Long Term-Debt: Effective December 16, 1999, the Company replaced
its $300 million  revolving  credit  facility  with a new $270 million  facility
issued in tranches of $180  million and $90 million.  In  addition,  uncommitted
lines of credit  available  to the Company in the United  States were reduced by
$170 million in December  1999  primarily  because one major bank exited the bid
line segment of the credit markets.

<PAGE>
                                        7

ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF
         FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Liquidity and Capital Resources
- -------------------------------

         Working  capital  declined  from $272 million at June 30, 1999, to $232
million at December 31, 1999. The components of working capital on a comparative
basis  fluctuated to varying degrees  compared to June 30th primarily due to the
seasonality  of tobacco  operations.  The  majority  of the  increase in current
assets was reflected in tobacco inventory, which was supported by an increase in
customer advances.  The increases  primarily  represent  purchases of crops that
have not been  processed  and/or  shipped due to customer  requirements.  In the
United  States,  tobacco  inventory  at December 31 represent a  combination  of
processed  flue-cured tobacco that has not yet been shipped,  and purchases from
the burley crop,  for which the season  begins in  mid-November.  A  significant
percentage  of the U.S.  burley crop is purchased  in the second  quarter of the
fiscal  year.  Processing  begins  shortly  after  purchase  of the  tobacco and
continues  through  the  beginning  of the  fourth  quarter.  June 30th  usually
represents the low point of U.S.  tobacco  inventory and  receivables as most of
the current crop has been  shipped.  Variations  may occur quarter to quarter in
the proportion of notes payable and customer advances that support  inventories,
depending on the Company's and its customers' borrowing  capabilities,  interest
rates and exchange rates. The Company generally does not purchase tobacco in the
U.S. on a  speculative  basis.  In some of the  foreign  sourcing  origins,  the
Company may advance funds for the purchase of leaf tobacco.

         Generally,  the Company's tobacco  operations  conduct business in U.S.
dollars, thereby limiting foreign exchange risk to local production and overhead
costs.  Agri-product and lumber operations enter into foreign exchange contracts
to hedge firm purchase and sales commitments with terms of less than six months.
Contracts used to manage foreign currency risks are not material.  The Company's
interest rate risk is limited because  customers in the tobacco business usually
pre-finance  purchases or pay market rates of interest for  inventory  purchased
for their accounts.

         On December 2, 1999, the Company  announced that the Board of Directors
had increased the  authorization  to repurchase the company's  common stock to a
total of $300 million.  As of February 1, 2000,  nearly 5.5 million  shares have
been purchased at a total price of approximately $167 million,  leaving about 30
million common shares outstanding.  The buyback plans have been and are expected
to continue to be funded from operating cash flows.

         Effective  December  16,  1999,  the Company  replaced its $300 million
revolving credit facility with a new $270 million facility issued in tranches of
$180 million and $90 million. The new facility is expected to be used as support
for the Company's  commercial paper program,  which provides  flexibility in the
Company's  short-term  borrowings.  In  addition,  uncommitted  lines of  credit
available  to the Company in the United  States were  reduced by $170 million in
December  1999  primarily  because one major bank exited the bid line segment of
the credit  markets.  The Company is currently  working to replace the borrowing
capacity,  and  management  believes  that the  Company's  liquidity and capital
resources  at December  31,  1999,  remain  adequate  to support  the  Company's
foreseeable operating needs.


<PAGE>
                                       8

         In February  2001,  $100 million of the Company's  long-term  debt will
mature;  thus it will be reclassified from long-term debt to current liabilities
in the next  quarter.  The  Company  intends  to  maintain  its  long-term  debt
structure.

Results of Operations
- ---------------------

         'Sales and Other  Operating  Revenues' for the second quarter of fiscal
year 2000 were down $265 million or 20% compared to last year. For the six-month
period the  decrease  was $362  million or 17%. In both  periods,  the  declines
primarily  reflect a reduction in volume of leaf tobacco  handled and  processed
during the periods.  Reduced tobacco sales accounted for over 97% of the decline
in each of the  respective  periods.  Revenues for lumber and building  products
were comparable for the three and six-month periods while agri-product  revenues
were down  slightly  in both  periods.  `Operating  Income'  for the quarter and
six-month  periods ended  December 31, 1999,  declined 29% and 21%  respectively
compared to the same periods last year. Tobacco operations  performed well under
the difficult conditions that have characterized world tobacco markets in recent
months.  The volume of tobacco  purchased and processed in the United States was
down significantly in the quarter and the six months in response to much smaller
U. S.  flue-cured and burley crops.  Flue-cured  marketings for 1999 totaled 653
million pounds compared to 814 million pounds a year ago, a decline of almost 20
percent.  The burley markets are currently  winding down and it now appears that
the volume of marketings  could be as much as 10 percent below last year's level
and, due to adverse  weather and curing  conditions,  the quality of the crop is
much lower than normal.  In addition,  the one-week delay in the opening of U.S.
burley markets has shifted some processing revenues into the third quarter.  The
Company's results for the quarter were also negatively affected by a significant
crop shortfall in Tanzania and costs  associated  with the  establishment  of an
international  customer  service  office in Europe.  In addition,  the Company's
earnings  suffered in the quarter due to reduced shipments out of a poor quality
dark tobacco crop in Indonesia  and lower sales of cigar leaf from the Dominican
Republic.  This was partially  offset in the quarter and six months by shipments
of  oriental  leaf  that were  delayed,  by  customers,  from last year into the
current year.

         Non-tobacco  operating profits were off in the quarter, but they remain
slightly  ahead of last year's  pace for the six  months.  Results in lumber and
building  products  distribution  continue  to  demonstrate  good  growth due to
improved  volumes  despite the continued  impact of a strong U.S. dollar on both
revenues  and earnings of these  Euro-based  operations.  Agri-products  results
lagged last year's excellent  performance because of the continuation of adverse
conditions in world markets for tea and rubber,  which affected both volumes and
margins.  This was  partially  offset by good  results in nuts and in canned and
frozen foods.

         The  uncertain  environment  in world  tobacco  markets has  negatively
impacted  results in the  quarter  and for the first six  months.  Sales of both
manufacturers  and leaf  merchants  have suffered in response to the  continuing
economic  difficulties in parts of Asia and the former Soviet Union,  and higher
cigarette prices and excise taxes in the United States. While these developments
have  clearly had an effect on the  Company's  performance  during the first six
months of the year,  the Company has performed  well under these  circumstances.
Management  believes  that the  Company's  strategy  is working  and  expects to
achieve satisfactory results for the remainder of the year.

         Interest expense is higher in the quarter due to higher interest rates.
However,  for the six-month period ended December 31, 1999,  interest expense is
below the comparable  period last year due to lower borrowing  levels during the
first quarter of the current fiscal year.


<PAGE>
                                       10

         The  Company  cautions  readers  that  any  forward-looking  statements
contained herein are based upon  management's  current knowledge and assumptions
about future events,  including  anticipated  levels of demand for and supply of
the Company's products and services,  costs incurred in providing these products
and services, timing of shipments to customers and general economic,  political,
market and weather  conditions.  Lumber and building  products earnings are also
affected by changes in  exchange  rates  between  the U.S.  dollar and the Euro.
Actual results,  therefore,  could vary from those expected. For more details on
factors that could affect  expectations,  see the  Management's  Discussion  and
Analysis  section of the Company's Annual Report on Form 10-K for the year ended
June 30, 1999, as filed with the Securities and Exchange Commission.


<PAGE>
                                       11


PART II.          OTHER INFORMATION
Item 1. Legal Proceedings.

         In September  1998,  the Company  received  subpoenas for documents and
information  in  connection  with an  investigation  of  cigarette  tobacco leaf
purchases. The investigation was being conducted by the United States Department
of Justice Antitrust  Division in the Eastern District of Pennsylvania.  Similar
subpoenas  were  received  by  cigarette  manufacturers  and other leaf  tobacco
merchants.  On  February  1, 2000 the  Company  received  notice from the United
States  Department of Justice that the  investigation was closed and the Company
was relieved of its ongoing obligations under the subpoena.

Item 6. Exhibits and Reports on Form 8-K

a.             Exhibits
          10.1 Universal  Corporation  1989 Executive  Stock Plan, as amended on
               December 2, 1999.
          10.2 Universal  Corporation  1997 Executive  Stock Plan, as amended on
               December 2, 1999.
          10.3 Form of  Universal  Corporation  1999  Stock  Option  and  Equity
               Accumulation  Agreement,  with  schedule  of grants to  executive
               officers.
          10.4 Form  of  Amendment  to  Stock  Option  and  Equity  Accumulation
               Agreements.
          12   Ratio of earnings to fixed charges.
          27   Financial Data Schedule*

b.             Report on Form 8-K.
               Form 8-K filed on  December  2, 1999,  filing  the press  release
               announcing dividend increase and additional shares purchase.

* Filed herewith


<PAGE>
                                       12


                                   SIGNATURES


Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.





Date: February 7, 2000                         UNIVERSAL CORPORATION
                                    --------------------------------------------
                                                    (Registrant)



                                      /s/   Hartwell H. Roper
                                    --------------------------------------------
                                       Hartwell H. Roper, Vice President and
                                              Chief Financial Officer



                                      /s/   William J. Coronado
                                    --------------------------------------------
                                      William J. Coronado, Vice President and
                                                     Controller
                                           (Principal Accounting Officer)




                         EXHIBIT 12. RATIO OF EARNINGS TO FIXED CHARGES



<TABLE>
<CAPTION>

(in thousands of dollars)

                                            For the Six
                                            Months ended                 For the years ended June 30,
                                            Dec. 31, 1999       1999         1998         1997         1996         1995

<S>                                               <C>        <C>          <C>          <C>          <C>           <C>
Pretax income from continuing operations          $84,448    $ 197,719    $ 231,138    $ 171,941    $ 123,721     $ 55,768


Distribution of earnings from
unconsolidated affiliates                               -          840          602        1,509          690          738

Fixed charges                                      26,992       57,744       64,881       65,827       69,543       69,819

                                          ---------------------------------------------------------------------------------

Earnings                                         $111,440    $ 256,303    $ 296,621    $ 239,277    $ 193,954    $ 126,325
                                          =================================================================================


Interest                                          $26,540     $ 56,837     $ 63,974     $ 64,886     $ 68,754     $ 69,585

Amortization of premiums and other                    452          907          907          941          789          234

                                          ---------------------------------------------------------------------------------

Fixed Charges                                 $    26,992     $ 57,744     $ 64,881     $ 65,827     $ 69,543     $ 69,819
                                          =================================================================================

Ratio of Earnings to Fixed Charges                   4.13         4.44         4.57         3.63         2.79         1.81


</TABLE>

<TABLE> <S> <C>

<ARTICLE> 5
<MULTIPLIER> 1,000

<S>                             <C>
<PERIOD-TYPE>                  6-MOS
<FISCAL-YEAR-END>                          JUN-30-2000
<PERIOD-END>                               DEC-31-1999
<CASH>                                          87,102
<SECURITIES>                                         0
<RECEIVABLES>                                  365,111
<ALLOWANCES>                                         0
<INVENTORY>                                    839,553
<CURRENT-ASSETS>                             1,406,261
<PP&E>                                         784,472
<DEPRECIATION>                                 427,210
<TOTAL-ASSETS>                               2,059,716
<CURRENT-LIABILITIES>                        1,174,312
<BONDS>                                        201,450
<COMMON>                                        72,474
                                0
                                          0
<OTHER-SE>                                     451,426
<TOTAL-LIABILITY-AND-EQUITY>                 2,059,716
<SALES>                                      1,815,441
<TOTAL-REVENUES>                             1,815,441
<CGS>                                        1,537,334
<TOTAL-COSTS>                                1,537,334
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                              26,540
<INCOME-PRETAX>                                 90,370
<INCOME-TAX>                                    32,533
<INCOME-CONTINUING>                             55,650
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    55,650
<EPS-BASIC>                                     1.78
<EPS-DILUTED>                                     1.78


</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission