MEDINA, Ohio, April 8, 2015 /PRNewswire/ -- RPM International Inc. (NYSE: RPM) today reported record sales for its fiscal 2015 third quarter ended February 28, 2015, but incurred an as-reported loss for the quarter due to a one-time, non-cash net charge for a tax accrual related to the possible repatriation of overseas earnings to fund future obligations for the company's Specialty Products Holding Corp. (SPHC) settlement.

SPHC and its Bondex subsidiary emerged from bankruptcy on December 23, 2014, following approval of a plan of reorganization by the United States Bankruptcy Court in Delaware and the United States District Court in Delaware. The plan included the establishment of a 524(g) trust to assume their current and future asbestos personal injury liability claims, and absolved SPHC and Bondex from any further asbestos liability. An initial $450.0 million payment was made to the trust using funds from RPM's revolving line of credit in December 2014.

While SPHC and its operating units continued to be owned by RPM during the bankruptcy process, which began May 31, 2010, their financial results were not included in RPM's consolidated results. SPHC results were reconsolidated, effective January 1, 2015, and RPM's fiscal 2015 third-quarter results reflect two months of SPHC operations. SPHC operating units include Day-Glo Color, Dryvit Systems, Kop-Coat, RPM Wood Finishes Group, TCI, ValvTect Petroleum Products and Chemical Specialties Manufacturing.

"We are delighted to have these great management teams and companies back in the fold at RPM. During the period while they were deconsolidated, they demonstrated significant organic growth with current-day sales of more than $400 million on an annualized basis and developed some very exciting new products," stated Frank C. Sullivan, RPM chairman and chief executive officer.

Third-Quarter Results

Net sales grew 9.6% to $946.4 million in the fiscal 2015 third quarter from $863.4 million in the fiscal 2014 third quarter. Consolidated earnings before interest and taxes (EBIT) were $34.2 million, down 7.9% from $37.2 million a year ago. The as-reported loss for the quarter was $57.3 million, or $0.44 per diluted share, compared to fiscal 2014 third-quarter net income of $16.2 million, or $0.12 per diluted share. Fiscal 2015 third-quarter results reflected the impact of the non-cash, net charge of $83.5 million for the tax accrual.

Excluding the non-cash, net charge, on an as-adjusted basis, fiscal 2015 third-quarter net income grew 61.2% to $26.2 million, or $0.20 per diluted share. This includes approximately $0.05 per share of unfavorable foreign currency impact, and $0.01 per share of dilution attributable to SPHC, due principally to inventory step-up expense and the non-recurring charges associated with the SPHC settlement, which offset the otherwise positive performance from the reconsolidated companies.

Third-Quarter Segment Sales and Earnings

Industrial segment sales grew 10.6% to $620.0 million from $560.5 million in the fiscal 2014 third quarter. Organic sales improved 5.5%, while acquisitions added 12.4%. The reconsolidated SPHC businesses, all of which are in RPM's industrial segment, are included in acquisition growth. Foreign currency negatively impacted sales by 7.3%. Industrial segment EBIT for the quarter, including $5.0 million in stepped-up inventory expense from SPHC, was $18.2 million, a 19.6% decline from EBIT of $22.7 million a year ago.

"Results from our industrial segment have been mixed. With 50% of this segment's sales outside of the United States, the rapid strengthening of the U.S. dollar against virtually all other currencies has created significant headwinds. Europe, our largest overseas geography, was nearly flat in revenue growth in local currency," stated Sullivan. "Our U.S. industrial businesses are performing quite well, with most of them enjoying double-digit sales increases in the quarter."

Sales in RPM's consumer segment increased 7.8% to $326.4 million from $302.9 million in the fiscal 2014 third quarter. Organic sales increased 9.1%, while acquisitions added 1.2%. Foreign currency negatively impacted sales by 2.5%. Consumer segment EBIT increased 13.9% to $35.0 million from $30.8 million a year ago.

"Our consumer segment performed well in the quarter, which is consistent with the gradual improvement in residential housing, consumer confidence and discretionary spending. The segment's performance was also positively impacted by the introduction of several new products for the spring season," stated Sullivan.

Cash Flow and Financial Position

For the first nine months of fiscal 2015, cash from operations was $24.1 million, compared to $25.9 million in the first nine months of fiscal 2014. Capital expenditures during the current nine-month period of $47.3 million compare to depreciation of $45.9 million over the same time. Total debt at the end of the first nine months of fiscal 2015 was $1.87 billion and includes the $450.0 million 524(g) trust payment from the revolving credit facility in December 2014. Total debt a year ago was $1.39 billion and $1.35 billion at the end of fiscal 2014. RPM's net (of cash) debt-to-total capitalization ratio was 57.2%, compared to 47.3% at February 28, 2014. During the third quarter, the company repurchased 550,000 shares of its stock in the open market with a cost of approximately $26 million.

"At February 28, 2015, RPM's total liquidity, including cash and long-term committed available credit, was $648 million," Sullivan stated. "We continue our search for strong acquisition candidates that complement our existing product lines and expand RPM's geographic presence, as reflected in the Rust-Oleum Group acquisition of Spraymate Group in South Africa, which took place subsequent to the end of the third quarter," stated Sullivan.

Nine-Month Results

Nine-month net sales grew 3.9% to $3.22 billion from $3.10 billion a year ago. Consolidated EBIT was $318.0 million, up slightly from $317.6 million a year ago. Reported net income of $111.5 million, or $0.84 per diluted share, declined 39.0% from net income of $182.9 million, or $1.37 per diluted share, in the year-ago period. Excluding the third-quarter non-cash, net charge in fiscal 2015, net income improved 6.6% to $195.0 million, or $1.44 per diluted share.

Nine-Month Segment Sales and Earnings

Sales for RPM's industrial segment increased 5.6%, to $2.11 billion from a reported $2.00 billion in the fiscal 2014 first nine months. Organic sales increased 4.6%, while acquisitions added 4.2%. Foreign currency negatively impacted sales by 3.2%. Industrial segment EBIT of $202.3 million declined 2.1% from EBIT of $206.7 million in the first nine months of fiscal 2014.

In the consumer segment, nine-month sales increased 0.9% to $1.11 billion from $1.10 billion in the first nine months of fiscal 2014. Organic sales improved 0.7%, while acquisitions added 1.3%. Foreign currency negatively impacted sales by 1.1%. Consumer segment EBIT improved 4.9%, to $173.3 million from $165.1 million in the first nine months a year ago.

Business Outlook

"For the fourth quarter of our fiscal year, we expect our consumer segment to benefit from continued innovation and consistent growth in consumer DIY spending. In our industrial segment, we do not see a near-term turnaround in the European economies and expect a very strong U.S. dollar to continue negatively impacting results," stated Sullivan. "Our businesses serving the energy sector are beginning to see the effects of a slowdown in production due to the decline in oil prices. However, we do expect continued positive momentum in our businesses serving the U.S. commercial construction markets."

"Based on these factors, along with an anticipated benefit from the SPHC companies in the fourth quarter, we expect to be at the upper end of our current EPS guidance range of $2.25 to $2.30 per share for the full 2015 fiscal year, on an as-adjusted basis."

"From a longer-term perspective, we are optimistic given the return of our SPHC businesses and the elimination of their asbestos liability. We can now accelerate growth investments in our businesses and more aggressively return capital to shareholders when appropriate," stated Sullivan.

Webcast and Conference Call Information

Management will host a conference call to discuss the results beginning at 10:00 a.m. EDT the same day. The call can be accessed by dialing 888-771-4371 or 847-585-4405 for international callers. Participants are asked to call the assigned number approximately 10 minutes before the conference call begins. The call, which will last approximately one hour, will be open to the public, but only financial analysts will be permitted to ask questions. The media and all other participants will be in a listen-only mode.

For those unable to listen to the live call, a replay will be available from approximately 12:30 p.m. EDT on April 8, 2015 until 11:59 p.m. EDT on April 15, 2015. The replay can be accessed by dialing 888-843-7419 or 630-652-3042 for international callers. The access code is 38349285. The call also will be available both live and for replay, and as a written transcript, via the RPM web site at www.RPMinc.com.

About RPM

RPM International Inc. owns subsidiaries that are world leaders in specialty coatings, sealants, building materials and related services for both industrial and consumer markets. RPM's industrial products include roofing systems, sealants, corrosion control coatings, flooring coatings and specialty chemicals. Industrial companies include Stonhard, Tremco, illbruck, Carboline, Flowcrete, Day-Glo, Dryvit and Euclid Chemical. RPM's consumer products are used by professionals and do-it-yourselfers for home maintenance and improvement and by hobbyists. Consumer brands include Rust-Oleum, DAP, Zinsser, Varathane and Testors. Additional details can be found at www.RPMinc.com and by following RPM on Twitter at www.twitter.com/RPMintl.

For more information, contact Barry M. Slifstein, vice president - investor relations and planning, at 330-273-5090 or bslifstein@rpminc.com.

This press release contains "forward-looking statements" relating to our business. These forward-looking statements, or other statements made by us, are made based on our expectations and beliefs concerning future events impacting us, and are subject to uncertainties and factors (including those specified below) which are difficult to predict and, in many instances, are beyond our control. As a result, our actual results could differ materially from those expressed in or implied by any such forward-looking statements. These uncertainties and factors include (a) global markets and general economic conditions, including uncertainties surrounding the volatility in financial markets, the availability of capital and the effect of changes in interest rates, and the viability of banks and other financial institutions; (b) the prices, supply and capacity of raw materials, including assorted pigments, resins, solvents and other natural gas- and oil-based materials; packaging, including plastic containers; and transportation services, including fuel surcharges; (c) continued growth in demand for our products; (d) legal, environmental and litigation risks inherent in our construction and chemicals businesses and risks related to the adequacy of our insurance coverage for such matters; (e) the effect of changes in interest rates; (f) the effect of fluctuations in currency exchange rates upon our foreign operations; (g) the effect of non-currency risks of investing in and conducting operations in foreign countries, including those relating to domestic and international political, social, economic and regulatory factors; (h) risks and uncertainties associated with our ongoing acquisition and divestiture activities; (i) risks related to the adequacy of our contingent liability reserves; and (j) other risks detailed in our filings with the Securities and Exchange Commission, including the risk factors set forth in our Annual Report on Form 10-K for the year ended May 31, 2014, as the same may be updated from time to time. We do not undertake any obligation to publicly update or revise any forward-looking statements to reflect future events, information or circumstances that arise after the date of this release.



    CONSOLIDATED STATEMENTS OF INCOME

    IN THOUSANDS, EXCEPT PER SHARE DATA

    (Unaudited)




                                                                                                                                                                                                        As Reported                                     Adjusted (1)
                                                                                                                                                                                                   -----------                                    -----------

                                                                                                                                                                                            Three Months Ended                              Nine Months Ended                         Three Months Ended              Nine Months Ended

                                                                                                                                                                                               February 28,                                   February 28,                           February 28,
                                                                                                                                                                                               ------------                                   ------------                           ------------

                                                                                                                                                                                                                      2015           2014                                     2015                             2014                             2015           2015
                                                                                                                                                                                                                      ----           ----                                     ----                             ----                             ----           ----



    Net Sales                                                                                                                                                                                                    $946,367       $863,410                               $3,221,391                       $3,099,571                         $946,367     $3,221,391

    Cost of sales                                                                                                                                                                                                 566,629        505,384                                1,879,317                        1,784,528                          566,629      1,879,317
                                                                                                                                                                                                                  -------        -------                                ---------                        ---------                          -------      ---------

    Gross profit                                                                                                                                                                                                  379,738        358,026                                1,342,074                        1,315,043                          379,738      1,342,074

    Selling, general & administrative expenses                                                                                                                                                                    346,171        322,205                                1,027,585                        1,000,712                          346,171      1,027,585

    Interest expense                                                                                                                                                                                               21,493         19,740                                   60,312                           61,274                           21,493         60,312

    Investment (income), net                                                                                                                                                                                      (7,693)       (7,751)                                (16,554)                        (13,650)                         (7,693)      (16,554)

    Other (income), net                                                                                                                                                                                             (660)       (1,353)                                 (3,524)                         (3,278)                           (660)       (3,524)
                                                                                                                                                                                                                     ----         ------                                   ------                           ------                             ----         ------

    Income before income taxes                                                                                                                                                                                     20,427         25,185                                  274,255                          269,985                           20,427        274,255

    Provision for income taxes                                                                                                                                                                                     99,379          8,274                                  174,512                           77,771                          (6,847)        68,286
                                                                                                                                                                                                                   ------          -----                                  -------                           ------                           ------         ------

    Net (loss) income                                                                                                                                                                                            (78,952)        16,911                                   99,743                          192,214                           27,274        205,969

    Less:  Net (loss) income attributable to noncontrolling interests                                                                                                                                          (21,604)           690                                 (11,754)                           9,333                            1,118         10,968
                                                                                                                                                                                                                -------            ---                                  -------                            -----                            -----         ------

    Net (loss) income attributable to RPM International Inc. Stockholders                                                                                                                                    $(57,348)       $16,221                                 $111,497                         $182,881                          $26,156       $195,001
                                                                                                                                                                                                              ========        =======                                 ========                         ========                          =======       ========


    (Loss) earnings per share of common stock attributable to

                           RPM International Inc. Stockholders:

    Basic                                                                                                                                                                                                         $(0.44)         $0.12                                    $0.84                            $1.38                            $0.20          $1.47
                                                                                                                                                                                                                   ======          =====                                    =====                            =====                            =====          =====


    Diluted                                                                                                                                                                                                       $(0.44)         $0.12                                    $0.84                            $1.37                            $0.20          $1.44
                                                                                                                                                                                                                   ======          =====                                    =====                            =====                            =====          =====


    Average shares of common stock outstanding - basic                                                                                                                                                           129,795        129,453                                  130,039                          129,407                          129,795        130,039
                                                                                                                                                                                                                 =======        =======                                  =======                          =======                          =======        =======


    Average shares of common stock outstanding - diluted                                                                                                                                                         129,795        129,453                                  134,995                          131,569                          129,795        134,995
                                                                                                                                                                                                                 =======        =======                                  =======                          =======                          =======        =======



                    (1)    See attached page for reconciliation from As Reported to Adjusted
                             figures.



    SUPPLEMENTAL SEGMENT INFORMATION

    IN THOUSANDS

    (Unaudited)

                                                                                                                                                                                                   As Reported
                                                                                                                                                                                                   -----------

                                                                                                                                                                                            Three Months Ended                              Nine Months Ended

                                                                                                                                                                                               February 28,                                   February 28,
                                                                                                                                                                                               ------------                                   ------------

                                                                                                                                                                                                                      2015           2014                                     2015                             2014
                                                                                                                                                                                                                      ----           ----                                     ----                             ----


    Net Sales:

                           Industrial Segment                                                                                                                                                                       $619,997       $560,537                               $2,112,230                       $2,000,476

                           Consumer Segment                                                                                                                                                                          326,370        302,873                                1,109,161                        1,099,095


                                Total                                                                                                                                                                               $946,367       $863,410                               $3,221,391                       $3,099,571



    Income Before Income Taxes (a):

                           Industrial Segment

                                Income Before Income Taxes (a)                                                                                                                                                       $16,558        $20,284                                 $196,131                         $199,259

                                Interest (Expense), Net (b)                                                                                                                                                          (1,684)       (2,413)                                 (6,215)                         (7,475)


                                EBIT (c)                                                                                                                                                                             $18,242        $22,697                                 $202,346                         $206,734


                           Consumer Segment

                                Income Before Income Taxes (a)                                                                                                                                                       $35,049        $30,794                                 $173,280                         $165,231

                                Interest (Expense), Net (b)                                                                                                                                                                6             25                                      (6)                              90


                                EBIT (c)                                                                                                                                                                             $35,043        $30,769                                 $173,286                         $165,141


                           Corporate/Other

                                (Expense) Before Income Taxes (a)                                                                                                                                                  $(31,180)     $(25,893)                               $(95,156)                       $(94,505)

                                Interest (Expense), Net (b)                                                                                                                                                         (12,122)       (9,601)                                (37,537)                        (40,239)


                                EBIT (c)                                                                                                                                                                           $(19,058)     $(16,292)                               $(57,619)                       $(54,266)


                                Consolidated

                                     Income Before Income Taxes (a)                                                                                                                                                  $20,427        $25,185                                 $274,255                         $269,985

                                     Interest (Expense), Net (b)                                                                                                                                                    (13,800)      (11,989)                                (43,758)                        (47,624)


                                     EBIT (c)                                                                                                                                                                        $34,227        $37,174                                 $318,013                         $317,609




    (a)                    The presentation includes a reconciliation of Income (Loss) Before Income Taxes, a measure defined by Generally Accepted Accounting Principles in the United States (GAAP), to EBIT.

    (b)                    Interest (expense), net includes the combination of interest (expense) and investment income/(expense), net.

    (c)                     EBIT is defined as earnings (loss) before interest and taxes.  We evaluate the profit performance of our segments based on income before income taxes, but also look to EBIT as a
                            performance evaluation measure because interest expense is essentially related to corporate acquisitions, as opposed to segment operations.  For that reason, we believe EBIT is also
                            useful to investors as a metric in their investment decisions.  EBIT should not be considered an alternative to, or more meaningful than, operating income as determined in accordance
                            with GAAP, since EBIT omits the impact of interest and taxes in determining operating performance, which represent items necessary to our continued operations, given our level of
                            indebtedness and ongoing tax obligations.  Nonetheless, EBIT is a key measure expected by and useful to our fixed income investors, rating agencies and the banking community all of whom
                            believe, and we concur, that this measure is critical to the capital markets' analysis of our segments' core operating performance.  We also evaluate EBIT because it is clear that
                            movements in EBIT impact our ability to attract financing.  Our underwriters and bankers consistently require inclusion of this measure in offering memoranda in conjunction with any debt
                            underwriting or bank financing.  EBIT may not be indicative of our historical operating results, nor is it meant to be predictive of potential future results.









    CONSOLIDATED STATEMENTS OF INCOME

    RECONCILIATION OF "AS REPORTED" TO "ADJUSTED"

    IN THOUSANDS, EXCEPT PER SHARE DATA

    (Unaudited)




                                                                                                                                   Three Months Ended February 28, 2015
                                                                                                                                   ------------------------------------


                                                                                                                                            AS REPORTED                       Adjustments                ADJUSTED
                                                                                                                                            -----------                       -----------                --------


    Net Sales                                                                                                                                             $946,367                  $              -                $946,367

    Cost of sales                                                                                                                                         566,629                                 -                 566,629
                                                                                                                                                          -------                               ---                 -------

    Gross profit                                                                                                                                           379,738                                 -                 379,738

    Selling, general & administrative expenses                                                                                                            346,171                                 -                 346,171

    Interest expense                                                                                                                                       21,493                                                    21,493

    Investment expense (income), net                                                                                                                      (7,693)                                                  (7,693)

    Other expense (income), net                                                                                                                             (660)                                -                   (660)
                                                                                                                                                             ----                               ---                    ----

    Income before income taxes                                                                                                                             20,427                                 -                  20,427

    Provision for income taxes                                                                                                                             99,379                         (106,226)  (1)            (6,847)
                                                                                                                                                           ------                          --------                   ------

    Net income (loss)                                                                                                                                    (78,952)                          106,226                   27,274

    Less: Net (loss) income attributable to noncontrolling interests                                                                                     (21,604)                           22,722   (1)              1,118
                                                                                                                                                          -------                            ------                    -----

    Net (loss) income attributable to RPM International Inc. Stockholders                                                                               $(57,348)                          $83,504                  $26,156
                                                                                                                                                         ========                           =======                  =======


    (Loss) earnings per share attributable to RPM International Inc. Stockholders:


    Basic                                                                                                                                                  $(0.44)                            $0.64                    $0.20
                                                                                                                                                            ======                             =====                    =====

    Diluted                                                                                                                                                $(0.44)                            $0.64                    $0.20
                                                                                                                                                            ======                             =====                    =====



                                                                                   (1) Reflects adjustments related to the recognition of an ASC 740-30 tax liability for the
                                                                                        potential repatriation of foreign earnings and related impact on NCI Net Income.



                                                                                                                                    Nine Months Ended February 28, 2015
                                                                                                                                    -----------------------------------


                                                                                                                                            AS REPORTED                       Adjustments                ADJUSTED
                                                                                                                                            -----------                       -----------                --------


    Net Sales                                                                                                                                           $3,221,391                  $              -              $3,221,391

    Cost of sales                                                                                                                                       1,879,317                                 -               1,879,317
                                                                                                                                                        ---------                               ---               ---------

    Gross profit                                                                                                                                         1,342,074                                 -               1,342,074

    Selling, general & administrative expenses                                                                                                          1,027,585                                 -               1,027,585

    Interest expense                                                                                                                                       60,312                                 -                  60,312

    Investment (income), net                                                                                                                             (16,554)                                -                (16,554)

    Other expense (income), net                                                                                                                           (3,524)                                -                 (3,524)
                                                                                                                                                           ------                               ---                  ------

    Income before income taxes                                                                                                                            274,255                                 -                 274,255

    Provision for income taxes                                                                                                                            174,512                         (106,226)  (1)             68,286
                                                                                                                                                          -------                          --------                   ------

    Net income                                                                                                                                              99,743                           106,226                  205,969

    Less: Net (loss) income attributable to noncontrolling interests                                                                                     (11,754)                           22,722   (1)             10,968
                                                                                                                                                          -------                            ------                   ------

    Net income attributable to RPM International Inc. Stockholders                                                                                       $111,497                           $83,504                 $195,001
                                                                                                                                                         ========                           =======                 ========


    Earnings per share attributable to RPM International Inc. Stockholders:


    Basic                                                                                                                                                    $0.84                             $0.63                    $1.47
                                                                                                                                                             =====                             =====                    =====

    Diluted                                                                                                                                                  $0.84                             $0.60                    $1.44
                                                                                                                                                             =====                             =====                    =====



    CONSOLIDATED BALANCE SHEETS

    IN THOUSANDS


                                                                                 February 28, 2015                         February 28, 2014                         May 31, 2014
                                                                                 -----------------                         -----------------                         ------------

                                                                                    (Unaudited)                               (Unaudited)

    Assets

    Current Assets

               Cash and cash equivalents                                                               $220,390                                  $216,001                             $332,868

               Trade accounts receivable                                                                823,126                                   735,141                              901,587

               Allowance for doubtful accounts                                                         (25,975)                                 (29,988)                            (27,641)


               Net trade accounts receivable                                                            797,151                                   705,153                              873,946

               Inventories                                                                              724,116                                   634,583                              613,644

               Deferred income taxes                                                                     32,258                                    38,310                               22,281

               Prepaid expenses and other current assets                                                262,522                                   157,351                              219,556


               Total current assets                                                                   2,036,437                                 1,751,398                            2,062,295



    Property, Plant and Equipment, at Cost                                                          1,224,640                                 1,162,961                            1,191,676

               Allowance for depreciation and amortization                                            (656,328)                                (656,169)                           (658,871)


               Property, plant and equipment, net                                                       568,312                                   506,792                              532,805


    Other Assets

               Goodwill                                                                               1,201,112                                 1,142,186                            1,147,374

               Other intangible assets, net of amortization                                             603,398                                   464,486                              459,536

               Deferred income taxes, non-current                                                         6,819                                     5,449                                7,943

               Other                                                                                    155,125                                   168,943                              168,412


               Total other assets                                                                     1,966,454                                 1,781,064                            1,783,265



    Total Assets                                                                                   $4,571,203                                $4,039,254                           $4,378,365
                                                                                                   ==========                                ==========                           ==========


    Liabilities and Stockholders' Equity

    Current Liabilities

               Accounts payable                                                                        $379,975                                  $336,692                             $525,680

               Current portion of long-term debt                                                        151,531                                     5,957                                5,662

               Accrued compensation and benefits                                                        117,773                                   130,583                              173,846

               Accrued loss reserves                                                                     21,808                                    21,784                               27,487

               Other accrued liabilities                                                                191,813                                   192,327                              204,411

               Total current liabilities                                                                862,900                                   687,343                              937,086



    Long-Term Liabilities

               Long-term debt, less current maturities                                                1,716,580                                 1,382,478                            1,345,965

               Other long-term liabilities                                                              706,915                                   430,697                              466,659

               Deferred income taxes                                                                     51,015                                    53,821                               50,061

               Total long-term liabilities                                                            2,474,510                                 1,866,996                            1,862,685


                  Total liabilities                                                                   3,337,410                                 2,554,339                            2,799,771



    Stockholders' Equity

               Preferred stock; none issued

                Common stock (outstanding 133,236; 133,250;
                133,273)                                                   1,332                                     1,332                                     1,333

               Paid-in capital                                                                          852,559                                   794,568                              790,102

               Treasury stock, at cost                                                                (121,312)                                 (82,178)                            (85,400)

               Accumulated other comprehensive (loss)                                                 (344,576)                                (165,409)                           (156,882)

               Retained earnings                                                                        843,647                                   756,891                              833,691


                    Total RPM International Inc. stockholders' equity 1,231,650                                 1,305,204                                 1,382,844

               Noncontrolling interest                                                                    2,143                                   179,711                              195,750


                    Total equity                                                                      1,233,793                                 1,484,915                            1,578,594


    Total Liabilities and Stockholders' Equity                                                     $4,571,203                                $4,039,254                           $4,378,365
                                                                                                   ==========                                ==========                           ==========



    CONSOLIDATED STATEMENTS OF CASH FLOWS

    IN THOUSANDS

    (Unaudited)

                                                     Nine Months Ended
                                                     -----------------

                                                        February 28,        February 28,

                                                                       2015                 2014
                                                                       ----                 ----


    Cash Flows From Operating
     Activities:

      Net income                                                  $99,743             $192,214

      Adjustments to reconcile net
       income to net

              cash provided by operating
               activities:

                   Depreciation                                    45,870               43,706

                   Amortization                                    25,961               23,616

                   Reversal of contingent
                    consideration obligations                   (19,180)

                   Deferred income taxes                          93,274              (1,422)

                   Stock-based compensation expense               22,443               15,541

                   Other                                          (1,779)             (2,143)

      Changes in assets and
       liabilities, net of effect

              from purchases and sales of
               businesses:

                   Decrease in receivables                        72,633               86,480

                   (Increase) in inventory                      (83,257)            (82,572)

                   Increase in prepaid expenses and
                    other

                        current and long-term assets                 435                3,885

                   (Decrease) in accounts payable              (147,979)           (145,393)

                   (Decrease) in accrued
                    compensation and benefits                   (53,593)            (23,935)

                   (Decrease) in accrued loss
                    reserves                                     (7,579)             (5,804)

                   (Decrease) in contingent payment                                 (63,014)

                   Increase in other accrued
                    liabilities                                   18,801                6,576

                   Other                                         (41,678)            (21,832)

                        Cash Provided By Operating
                         Activities                               24,115               25,903
                                                                  ------               ------

    Cash Flows From Investing
     Activities:

         Capital expenditures                                    (47,293)            (54,277)

         Acquisition of businesses, net of
          cash acquired                                        (433,885)            (39,248)

         Purchase of marketable securities                      (35,033)            (37,909)

         Proceeds from sales of marketable
          securities                                              41,308               45,306

         Other                                                       13,126                6,178

                        Cash (Used For) Investing
                         Activities                            (461,777)            (79,950)
                                                                --------              -------

    Cash Flows From Financing
     Activities:

         Additions to long-term and
          short-term debt                                        526,585              262,211

         Reductions of long-term and
          short-term debt                                       (10,609)           (231,137)

         Cash dividends                                         (101,541)            (93,763)

         Repurchase of stock                                     (35,912)             (9,685)

         Payments of acquisition related
          contingent consideration                              (24,750)

         Other                                                        1,969                (233)

                        Cash Provided By (Used For)
                         Financing Activities                    355,742             (72,607)
                                                                 -------              -------


    Effect of Exchange Rate Changes
     on Cash and

         Cash Equivalents                                       (30,558)               (899)
                                                                 -------                 ----


    Net Change in Cash and Cash
     Equivalents                                               (112,478)           (127,553)


    Cash and Cash Equivalents at
     Beginning of Period                                         332,868              343,554
                                                                 -------              -------


    Cash and Cash Equivalents at End
     of Period                                                  $220,390             $216,001
                                                                ========             ========

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/rpm-reports-fiscal-2015-third-quarter-results-300062540.html

SOURCE RPM International Inc.