<PAGE> 1
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
[ x ] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED AUGUST 31, 1996 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 No. 0-5132
RPM, INC.
(Exact name of Registrant as specified in its charter)
OHIO 34-6550857
(State or other jurisdiction of (IRS Employer Identification No.)
incorporation or organization)
P.O. Box 777; 2628 Pearl Road; Medina, Ohio 44258
(Address of principal executive offices) (Zip Code)
Registrant's telephone number including area code (330) 273-5090
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 the
filing requirements for the past 90 days.
Yes [ x ] No [ ]
As of October 14, 1996, 77,497,491 RPM, Inc. Common Shares were
outstanding.
Exhibit Index on Page 11 of 12 pages.
<PAGE> 2
RPM, INC. AND SUBSIDIARIES
INDEX
<TABLE>
PART I. FINANCIAL INFORMATION Page No.
<S> <C>
Consolidated Balance Sheets
August 31, 1996 and May 31, 1996 3
Consolidated Statements of Income
Three Months Ended August 31, 1996 and 1995 4
Consolidated Statements of Cash Flows
Three Months Ended August 31, 1996 and 1995 5
Notes to Consolidated Financial Statements 6
Management's Discussion and Analysis of Results
of Operations and Financial Condition 8
PART II. OTHER INFORMATION 10
</TABLE>
<PAGE> 3
RPM, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(Unaudited)
(In thousands, except per share amounts)
<TABLE>
<CAPTION>
ASSETS
------
August 31, 1996 May 31, 1996
---------------- -------------
Current Assets
<S> <C> <C>
Cash $ 25,786 $ 19,855
Marketable securities, at cost 13,074 14,422
Trade accounts receivable (less allowance for doubtful
accounts $9,858 and $9,993) 241,315 231,560
Inventories 184,403 178,929
Prepaid expenses 29,862 20,360
----------- -----------
Total current assets 494,440 465,126
----------- -----------
Property, Plant and Equipment, At Cost 411,602 399,580
Less: accumulated depreciation and amortization 182,392 174,920
----------- -----------
Property, plant and equipment, net 229,210 224,660
----------- -----------
Other Assets
Costs of businesses over net assets acquired 309,225 268,492
Intangible Assets 204,384 159,798
Equity in unconsolidated affiliates 17,082 16,623
Other 25,896 20,377
----------- -----------
Total other assets 556,587 465,290
----------- -----------
Total Assets $ 1,280,237 $ 1,155,076
=========== ===========
LIABILITIES AND SHAREHOLDERS' EQUITY
Current Liabilities
Current portion of long term debt $ 1,868 $ 1,747
Accounts payable 80,412 85,874
Accrued compensation and benefits 29,813 29,678
Accrued warranty and loss reserves 28,392 33,731
Other accrued liabilities 27,156 26,910
Income taxes payable 26,206 11,464
----------- -----------
Total current liabilities 193,847 189,404
----------- -----------
Long-term Liabilities
Long-term debt, less current maturities 528,449 447,654
Deferred income taxes 76,912 14,375
Other long-term liabilities 19,550 57,810
----------- -----------
Total long-term liabilities 624,911 519,839
----------- -----------
Shareholders' Equity
Common shares, stated value $.018 per share;
authorized 100,000,000 shares;
issued and outstanding 77,473,000
and 77,449,000 shares, respectively 1,410 1,410
Paid-in capital 215,203 215,019
Retained earnings 246,557 231,896
Cumulative translation adjustment (1,691) (2,492)
----------- -----------
Total shareholders' equity 461,479 445,833
----------- -----------
Total Liabilities And Shareholders' Equity $ 1,280,237 $ 1,155,076
=========== ===========
</TABLE>
The accompanying notes to consolidated financial statements are an integral part
of these statements.
3
<PAGE> 4
RPM, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
(In thousands, except per share amounts)
<TABLE>
<CAPTION>
Three Months Ended August 31,
-----------------------------
1996 1995
---- ----
Restated *
<S> <C> <C>
Net Sales $329,231 $282,954
Cost of Sales 186,535 163,313
-------- --------
Gross Profit 142,696 119,641
Selling, General and Administrative Expenses 93,406 78,748
Interest Expense, Net 7,628 6,147
-------- --------
Income Before Income Taxes 41,662 34,746
Provision for Income Taxes 17,706 14,753
-------- --------
Net Income $ 23,956 $ 19,993
======== ========
Earnings per common share and common share
equivalent (Exhibit 11.1) $ 0.31 $ 0.27
======== ========
Earnings per common share assuming full
dilution (Exhibit 11.1) $ 0.29 $ 0.25
======== ========
Dividends per common share $ 0.12 $ 0.11
======== ========
</TABLE>
*Data for August 31, 1995 has been restated to reflect a 25% stock dividend paid
on December 8, 1995, and to reflect the January 12, 1996 acquisition of TCI,
Inc. accounted for under the pooling-of-interests method.
The accompanying notes to consolidated financial statements are an integral part
of these statements.
4
<PAGE> 5
RPM, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(In thousands, except per share amounts)
<TABLE>
<CAPTION>
Three Months Ended August 31,
-----------------------------
1996 1995
----- ----
Restated *
<S> <C> <C>
Cash Flows From Operating Activities:
Net Income $ 23,956 $ 19,993
Depreciation and amortization 12,086 9,735
Items not affecting cash and other (5,318) (3,073)
Changes in operating working capital (11,150) (4,980)
-------- --------
19,574 21,675
-------- --------
Cash Flows From Investing Activities:
Additions to property and equipment (6,259) (4,862)
Acquisition of new businesses, net of cash (78,335) (19,590)
-------- --------
(84,594) (24,452)
-------- --------
Cash Flows From Financing Activities:
Proceeds from stock option exercises 184 181
Increase (decrease) in debt 80,062 17,415
Dividends (9,295) (8,117)
-------- --------
70,951 9,479
-------- --------
Net Increase (Decrease) in Cash 5,931 6,702
Cash at Beginning of Period 19,855 19,834
-------- --------
Cash at End of Period $ 25,786 $ 26,536
======== ========
</TABLE>
Supplemental Schedule of Non-Cash Investing and Financing Activities:
<TABLE>
<S> <C> <C>
Interest Accreted on LYONs $ 2,233 $ 2,120
</TABLE>
*Data for August 31, 1995 has been restated to reflect a 25% stock dividend paid
on December 8, 1995, and to reflect the January 12, 1996 acquisition of
TCI, Inc. accounted for under the pooling-of-interests method.
The accompanying notes to consolidated financial statements are an integral part
of these statements.
5
<PAGE> 6
RPM, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
AUGUST 31, 1996
(Unaudited)
(In thousands, except per share amounts)
NOTE A - BASIS OF PRESENTATION
The accompanying unaudited financial statements have been prepared in
accordance with the instructions to Form 10-Q and do not include all of
the information and notes required by generally accepted accounting
principles for complete financial statements. In the opinion of
management, all adjustments (consisting of normal, recurring accruals)
considered necessary for a fair presentation have been included for the
three months ended August 31, 1996 and August 31, 1995. For further
information, refer to the consolidated financial statements and notes
included in the Company's Annual Report on Form 10-K for the year ended
May 31, 1996.
NOTE B - INVENTORIES
Inventories were composed of the following major classes:
<TABLE>
<CAPTION>
August 31, May 31,
1996(1) 1996
--------- --------
<S> <C> <C>
Raw material and supplies $ 66,983 $ 64,995
Finished goods 117,420 113,934
--------- --------
$ 184,403 $178,929
========= ========
</TABLE>
(1) Estimated, based on components at May 31, 1996.
6
<PAGE> 7
RPM, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
AUGUST 31, 1996
(Unaudited)
(In thousands, except per share amounts)
NOTE C - ACQUISITIONS
On August 10, 1995, the Company acquired all of the outstanding shares
of Star Finishing Products.
On September 21, 1995, the Company acquired all of the outstanding
shares of Dryvit Systems, Inc.
On June 13, 1996, the Company acquired all the outstanding shares of
Okura Holdings, Inc. for $73,000,000 in cash. Okura manufactures and
markets fiberglass reinforced plastic grating products. These
acquisitions as well as several small product line acquisitions have
been accounted for by the purchase method of accounting.
The following data summarizes, on an unaudited pro-forma basis, the
combined results of operations of the companies for the three months
ended August 31, 1996 and August 31, 1995. The pro-forma amounts give
effect to appropriate adjustments resulting from the combination, but
are not necessarily indicative of future results of operations or of
what results would have been for the combined companies.
<TABLE>
<CAPTION>
Three Months Ended
------------------------
August 31, August 31,
1996 1995
--------- --------
<S> <C> <C>
Net Sales $ 330,456 $315,966
========= ========
Net Income $ 23,902 $ 19,437
========= ========
Earnings per common share and common
share equivalent $ .31 $ .25
========= ========
Earnings per common share assuming
full dilution $ .29 $ .24
========= ========
</TABLE>
7
<PAGE> 8
RPM, INC. AND SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
RESULTS OF OPERATIONS AND FINANCIAL CONDITION
THREE MONTHS ENDED AUGUST 31, 1996
RESULTS OF OPERATIONS
The Company acquired Okura Holdings, Inc., on June 13, 1996. With
annual sales of approximately $35 million, Okura is a leading global
manufacturer of molded and pultruded fiberglass reinforced plastic
grating products, used for pedestrian walkways, platforms, staircases
and similar types of industrial structures. Okura has posted a strong
growth record under the leading brand names Fibergrate and Chemgrate.
Okura offers the Company an attractive opportunity to capitalize on
market, product and customer synergies. This acquisition is not
expected to be dilutive in 1997.
The Okura acquisition and that of Dryvit Systems, Inc. on September 21,
1995, along with several smaller acquisitions, net of several small
divestitures, accounted for approximately two-thirds of the sales
increase during the first quarter compared to the same period last
year. Existing operations generated the balance of sales growth from a
combination of higher unit volume and pricing adjustments that have
averaged less than 2% year-to-year. Exchange rate differences had a
slight negative effect on sales this year versus last.
The gross profit margin strengthened to 43.3% from 42.3% a year ago.
The majority of this improvement is the result of higher volume,
certain raw material and packaging cost reductions, and labor and
overhead expense controls. The balance of the margin improvement is the
result of the recent acquisitions.
Selling, general and administrative expenses increased to 28.4% of
sales from 27.8% last year from non-recurring expense reductions a year
ago and the timing of certain expenses this year, partly offset by the
recent acquisitions.
The interest expense increase reflects the additional indebtedness
associated with this past year's acquisitions and the LYONs interest
accretion. Debt reductions of approximately $30 million during the past
year and slightly lower interest rates reduced interest expense
comparatively.
The company's net profit margin improved to 7.3% of sales from 7.1% a
year ago as a result of the improved gross profit margin.
The company's foreign sales and results of operations are subject to
the impact of foreign currency fluctuations. Since most of the
company's foreign operations are in Belgium, and the Belgian franc has
been a fairly stable currency in relation to the majority of other
currencies in which those operations transact business, this effect has
been minimal. Foreign debt is denominated in the respective foreign
currency, thereby eliminating any related translation impact on
earnings.
Earnings per share this year are affected by Company shares issued in
connection with the Dryvit acquisition. Previously reported per share
data has been restated to reflect the 25%
8
<PAGE> 9
RPM, INC. AND SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
RESULTS OF OPERATIONS AND FINANCIAL CONDITION
THREE MONTHS ENDED AUGUST 31, 1996
stock dividend issued December 8, 1995. Data for August 1995 has
further been restated to reflect the acquisition of TCI, Inc. on
January 12, 1996, accounted for under the pooling-of-interests method.
CAPITAL RESOURCES AND LIQUIDITY
CASH PROVIDED FROM OPERATIONS
The Company generated cash from operations of $20 million during its
first fiscal quarter, slightly less than the same period a year ago,
primarily as a result of timing differences of payables. Cash flow from
operations continues to be the primary source of financing the
Company's internal growth.
INVESTING ACTIVITIES
The Company is not capital intensive, but invests in capital
expenditures primarily to improve production and distribution
efficiency and capacity. Such expenditures generally do not exceed
depreciation and amortization in a given year.
The Company invested $80 million in the purchase of Okura and several
smaller businesses this year, net of cash acquired. The Company
historically has acquired complementary businesses and this trend is
expected to continue.
FINANCING ACTIVITIES
On June 13, 1996, the Company completed the acquisition of Okura
Holdings, Inc. for $73 million in cash, utilizing the Company's
revolving credit facility for this transaction and the smaller
acquisitions. Subsequently, on July 19, 1996, the Company renegotiated
this facility to $250 million and extended its final maturity to 2001.
This instrument had an outstanding balance of $160 million at August
31, 1996.
As a result of the above transactions, the Company's debt-to-capital
ratio stands at 53% compared to 50% at May 31, 1996, while interest
coverage remains at over 5 times on a reported basis, over 7 times on a
cash basis. Notably, on a fully diluted basis, the Company's debt ratio
drops to 36%. Working capital increased to $301 million from $276
million at May 31, 1996, $10 million of this difference is
attributable to the recent acquisitions, with the current ratio moving
to 2.6:1 from 2.5:1, respectively.
The Company maintains excellent relations with its banks and other
financial institutions to further enable the financing of future growth
opportunities.
9
<PAGE> 10
Part II - Other Information
ITEM 3 -- LEGAL PROCEEDINGS
As previously reported in the Company's Annual Report on Form
10-K for the fiscal year ended May 31, 1996, Bondex International, Inc., a
wholly-owned subsidiary of the Company ("Bondex"), was one of numerous corporate
defendants in 430 then pending asbestos-related bodily injury lawsuits filed on
behalf of various individuals in various jurisdictions of the United States.
Subsequently, an additional 7 such cases have been filed and 5 such cases which
had been filed were dismissed with prejudice without payment pursuant to summary
judgment or stipulation of the parties, leaving a total of 432 such cases
pending. Bondex continues to deny liability in all asbestos-related lawsuits and
continues to vigorously defend them. Under a cost-sharing agreement among Bondex
and its insurers effected in 1994, the insurers are responsible for payment of a
substantial portion of defense costs and indemnity payments, if any, with Bondex
responsible for a minor portion of each.
As previously reported in the Company's Annual Report on Form
10-K for the fiscal year ended May 31, 1996, Dryvit Systems, Inc., a
wholly-owned subsidiary of the Company ("Dryvit"), is a co-defendant in several
separate but related lawsuits, some of which have sought to certify classes
comprised of owners of structures clad with exterior insulation finish systems
("EIFS") products manufactured by Dryvit and other EIFS manufacturers. On
September 18, 1996, the North Carolina court presiding over one of these cases,
Ruff et al. v. Parex, Inc, et al. (96-CVS-0059), entered an order certifying a
class of North Carolina owners of single family or multi-family residential
dwellings which had an EIFS system installed during the period 1969 to present.
On October 4, 1996, the Judicial Panel on Multi-District Litigation ordered that
the nine pending federal court actions be transferred to the Eastern District
Court of North Carolina for coordinated or consolidated pre-trial proceedings.
The Defendants, including Dryvit, are presently evaluating their response to and
options in light of these recent orders. Dryvit, through a joint defense
arrangement, continues to contest the other class certification requests;
challenge the merits of the plaintiffs' claims; and negotiate with and respond
to the State of North Carolina Attorney General's Civil Investigative Demand
dated May 31, 1996.
10
<PAGE> 11
ITEM 6 -- EXHIBITS AND REPORTS ON FORM 8-K
(a) Exhibits
<TABLE>
<CAPTION>
Official Exhibit Sequential
Number Description Page Number
---------------- ----------- -----------
<S> <C> <C>
10.1 Amended and restated
Credit Agreement, dated
as of July 19, 1996,
among RPM, Inc., the
banks listed on the
signature page thereof,
and the Chase Manhattan
Bank (National Association),
as Administrative Agent,
amending the Credit Facility
by and among these parties,
dated as of June 23, 1994,
as further amended by
Amendment No. 1 thereto,
dated as of August 2, 1995.
11.1 Statement regarding
computation of per share
earnings.
27.1 Financial Data Schedule.
</TABLE>
(b) Reports on Form 8-K
There were no reports on Form 8-K filed
during the three months ended August 31, 1996.
11
<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.
RPM, Inc.
By /s/ THOMAS C. SULLIVAN
----------------------
Thomas C. Sullivan
Chairman & Chief Executive Officer
By /s/ GLENN R. HASMAN
-------------------
Glenn R. Hasman
Principal Accounting Officer
Date: October 15, 1996
<PAGE> 1
EXHIBIT 10.1
[CONFORMED COPY]
AMENDED AND RESTATED CREDIT AGREEMENT
AMENDED AND RESTATED CREDIT AGREEMENT dated as of July 19, 1996 among
RPM, INC. (the "Company") and the LENDERS listed on the signature pages hereof
(the "Lenders").
WITNESSETH:
WHEREAS, the Company, the Lenders and The Chase Manhattan Bank
(National Association), as Administrative Agent (the "Administrative Agent") are
parties to a Credit Agreement dated as of June 23, 1994 (as amended by
Amendment No. 1 dated as of August 2, 1995, the "Credit Agreement"); and
WHEREAS, the parties hereto desire to amend the Credit Agreement as set
forth herein and to restate the Credit Agreement in its entirety to read as set
forth in the Credit Agreement with the amendments specified below;
NOW, THEREFORE, the parties hereto agree as follows:
SECTION 1. Definitions; References. Unless otherwise specifically
defined herein, each term used herein which is defined in the Credit Agreement
shall have the meaning assigned to such term in the Credit Agreement. Each
reference to "hereof", "hereunder", "herein" and "hereby" and each other
similar reference and each reference to "this Agreement", "the Credit
Agreement" and each other similar reference contained in the Credit Agreement
shall from and after the date hereof refer to the Credit Agreement as amended
and restated hereby.
SECTION 2. Amendment of Section 1.01 of the Credit Agreement. The
definition of "Revolving Credit Period" in Section 1.01 of the Credit Agreement
is amended and restated to read in its entirety as follows:
"REVOLVING CREDIT PERIOD" shall mean the period from and including the
date hereof to but not including July 19, 2001.
<PAGE> 2
SECTION 3. Amendment of Pricing Schedule. The Pricing Schedule is
amended and restated to read in its entirety as set forth in the attached
Pricing Schedule.
SECTION 4. Increase in Commitments. As of the date hereof, the
Commitments shall be increased by $l00,000,000 to $250,000,000, and each
Lender's Commitment shall be the amount set forth opposite its name on the
signature pages hereof.
SECTION 5. GOVERNING LAW. THIS AMENDMENT AND RESTATEMENT SHALL BE
GOVERNED BY AND CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK.
SECTION 6. Counterparts; Effectiveness. This Amendment and
Restatement may be signed in any number of counterparts, each of which shall be
an original, with the same effect as if the signatures thereto and hereto were
upon the same instrument. This Amendment and Restatement shall become
effective as of the date hereof when the Administrative Agent shall have
received:
(a) duly executed counterparts hereof signed by the Company and
the Lenders (or, in the case of any party as to which an executed
counterpart shall not have been received, the Administrative Agent shall
have received facsimile, telegraphic, telex or other written
confirmation from such party of execution of a counterpart hereof by
such party);
(b) an opinion of Calfee, Halter & Griswold, counsel to the
Company, substantially in the form of Exhibit A hereto;
(c) a new Note for each Lender which has requested one prior to
the date hereof, and
(d) all documents the Administrative Agent may reasonably
request relating to the existence of the Company, the corporate
authority for and the validity of the Credit Agreement as amended by
this Amendment and Restatement, and any other matters relevant hereto,
all in form and substance satisfactory to the Administrative Agent.
SECTION 7. Effect of Amendments. Except as expressly set forth herein,
the amendments contained herein shall not constitute a waiver or amendment of
any term or condition of the Credit Agreement, and all such terms and
conditions shall remain in full force and effect and are hereby ratified and
confirmed in all respects.
2
<PAGE> 3
IN WITNESS WHEREOF, the parties hereto have caused this
Amendment to be duly executed as of the date first above written.
RPM, INC.
By: /s/ Frank C. Sullivan
-----------------------------------
Name: Frank C. Sullivan
Title: Executive Vice President and
Commitment Chief Financial Officer
- ----------
$41,666,666.68 THE CHASE MANHATTAN BANK
(NATIONAL ASSOCIATION)
By: /s/ Lawrence C. Shields
-----------------------------------
Name: Lawrence C. Shields
Title: Managing Director
$37,500,000.00 NATIONAL CITY BANK
By: /s/ Terri L. Cable
-----------------------------------
Name: Terri L. Cable
Title: Vice President
$37,500,000.00 THE FIRST NATIONAL BANK
OF CHICAGO
By: /s/ James F. Gable
-----------------------------------
Name: James F. Gable
Title: As Authorized Agent
3
<PAGE> 4
$29,166,666.67 CREDIT LYONNAIS CHICAGO
BRANCH
By: /s/ Julie T. Kanak
------------------------------------
Name: Julie T. Kanak
Title: Vice President & Group Head
$20,833,333.33 HARRIS TRUST AND SAVINGS BANK
By: /s/ Jeffrey C. Nicholson
------------------------------------
Name: Jeffrey C. Nicholson
Title: Vice President
$20,833,333.33 PNC BANK, NATIONAL ASSOCIATION
By: /s/ Joseph G. Moran
------------------------------------
Name: Joseph G. Moran
Title: Vice President
$20,833,333.33 KEYBANK NATIONAL ASSOCIATION
By: /s/ Marianne T. Meil
------------------------------------
Name: Marianne T. Meil
Title: Assistant Vice President
4
<PAGE> 5
$20,833,333.33 THE BOATMEN'S NATIONAL BANK
OF ST. LOUIS
By: /s/ John C. Solomon
--------------------------------
Name: John C. Solomon
Title: Vice President
$20,833,333.33 WACHOVIA BANK OF GEORGIA, N.A.
By: /s/ Pendleton Whisnant
--------------------------------
Name: Pendleton Whisnant
Title: Vice President
5
<PAGE> 6
PRICING SCHEDULE
The "Applicable Margin" for each Type of Loan and the commitment fee
rate for any day are the respective percentages set forth below in the
applicable row under the column corresponding to the Status that exists on such
day:
<TABLE>
<CAPTION>
Level Level Level Level Level Level
Status I II III IV V VI
===========================================================================
<S> <C> <C> <C> <C> <C> <C>
Euro-Dollar .25% .30% .375% .45% .60% .875
Loans
CD Loans .375% .425% .50% .575% .725% 1.0%
Commitment .075% .10% .125% .175% .225% .35%
Fee Rate
Base Rate 0% 0% 0% 0% 0% 0%
Loans
===========================================================================
</TABLE>
For purposes of this Schedule, the following terms have the following
meanings:
"Applicable Indebtedness" means senior unsecured long-term debt of the
Company.
"Level I Status" exists at any date if, at such date, the Applicable
Indebtedness is rated A- or higher by S&P and A3 or higher by Moody's.
"Level II Status" exists at any date if, at such date, (i) the
Applicable Indebtedness is rated BBB+ or higher by S&P and Baal or higher by
Moody's and (ii) Level I Status does not exist.
"Level III Status" exists at any date if, at such date, (i) the
Applicable Indebtedness is rated BBB or higher by S&P and Baa2 or higher by
Moody's and (ii) neither Level I Status nor Level II Status exists.
<PAGE> 7
"Level IV Status" exists at any date if, at such date, (i) the
Applicable Indebtedness is rated BBB- or higher by S&P and Baa3 or higher by
Moody's and (ii) none of Level I Status, Level II Status or Level III Status
exists.
"Level V Status" exists at any date if, at such date, (i) the
Applicable Indebtedness is rated BB+ or higher by S&P and Bal or higher by
Moody's and (ii) none of Level I Status, Level II Status, Level III Status
or Level IV Status exists.
"Level VI Status" exists at any date if, at such date, no other Status
exists.
"Moody's" means Moody's Investors Service, Inc.
"S&P" means Standard & Poor's Corporation.
"Status" refers to the determination of which of Level I Status, Level
II Status, Level III Status, Level IV Status, Level V Status or Level VI Status
exists at any date.
The credit ratings to be utilized for purposes of this Schedule are those
assigned to senior unsecured long-term debt securities without third-party
credit enhancement, and any rating assigned to any other debt security shall be
disregarded. The rating, in effect at any date is that in effect at the close
of business on such date.
2
<PAGE> 1
RPM, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPUTATIONS OF EARNINGS
PER COMMON SHARE AND COMMON SHARE EQUIVALENTS
(Unaudited)
Exhibit 11.1
(In thousands, except per share amounts)
<TABLE>
<CAPTION>
Three Months Ended August 31,
-----------------------------
1996 1995
------- -------
Restated *
<S> <C> <C>
Shares Outstanding
For computation of primary earnings per
common share
Weighted average shares 77,459 73,314
Net issuable common share equivalents 373 482
------- -------
Total shares for primary earnings
per share 77,832 73,796
For computation of fully-diluted earnings
per common share
Additional shares issuable assuming
conversion of convertible securities 9,767 9,767
Additional common shares equivalents;
ending market value higher than
average market value 73 8
------- -------
Total shares for fully-diluted
earnings per share 87,672 83,571
======= =======
Net Income
Net income applicable to common shares for
primary earnings per share $23,956 $19,993
Add back interest net of tax on convertible
securities assumed to be converted 1,284 1,219
------- -------
Net income applicable to common shares for
fully-diluted earnings $25,240 $21,212
======= =======
Earnings Per Common Share and Common Share
Equivalents $ .31 $ .27
------- -------
Earnings Per Common Share Assuming Full
Dilution $ .29 $ .25
------- -------
</TABLE>
*Data for August 31, 1995 has been restated to reflect a 25% stock dividend paid
on December 8, 1995, and to reflect the January 12, 1996 acquisition of
TCI, Inc. accounted for under the pooling-of-interests method.
The accompanying notes to consolidated financial statements are an integral part
of these statements.
<TABLE> <S> <C>
<ARTICLE> 5
<MULTIPLIER> 1,000
<CURRENCY> U.S. DOLLAR
<S> <C>
<PERIOD-TYPE> 3-MOS
<FISCAL-YEAR-END> MAY-31-1997
<PERIOD-START> JUN-01-1996
<PERIOD-END> AUG-31-1996
<EXCHANGE-RATE> 1
<CASH> 25,786
<SECURITIES> 13,074
<RECEIVABLES> 251,173
<ALLOWANCES> 9,858
<INVENTORY> 184,403
<CURRENT-ASSETS> 494,440
<PP&E> 411,602
<DEPRECIATION> 182,392
<TOTAL-ASSETS> 1,280,237
<CURRENT-LIABILITIES> 193,847
<BONDS> 528,449
0
0
<COMMON> 1,410
<OTHER-SE> 460,069
<TOTAL-LIABILITY-AND-EQUITY> 1,280,237
<SALES> 329,231
<TOTAL-REVENUES> 329,231
<CGS> 186,535
<TOTAL-COSTS> 279,941
<OTHER-EXPENSES> 0
<LOSS-PROVISION> 0
<INTEREST-EXPENSE> 7,628
<INCOME-PRETAX> 41,662
<INCOME-TAX> 17,706
<INCOME-CONTINUING> 23,956
<DISCONTINUED> 0
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> 23,956
<EPS-PRIMARY> 0.31
<EPS-DILUTED> 0.29
</TABLE>
