| GOODWILL
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
|
|||
(In thousands) | CCRS | ||
Accounts receivable | $ | 2,984 | |
Inventory | 64 | ||
Property, plant, and equipment | 1,987 | ||
Other current and non-current assets | 71 | ||
Intangible assets | 9,560 | ||
Current and non-current liabilities | (1,754 | ) | |
Deferred income taxes | (2,058 | ) | |
Net tangible and intangible assets | 10,854 | ||
Purchase price | 24,644 | ||
Goodwill | $ | 13,790 | |
Amount of tax deductible goodwill | $ | — | |
Three Months Ended | Six Months Ended | ||||||
June 30, | June 30, | ||||||
(In thousands, except per share data) | 2013 | 2013 | |||||
Net sales | $ | 636,480 | $ | 1,257,699 | |||
Net earnings from continuing operations | 33,985 | 56,039 | |||||
Diluted earnings per share from continuing operations | 0.72 | 1.18 | |||||
• | Additional amortization expense related to the fair value of identifiable intangible assets acquired of approximately $1.1 million and $2.7 million for the three and six months ended, June 30, 2013, respectively. |
• | Additional interest expense associated with the incremental borrowings that would have been incurred to acquire these companies as of January 1, 2012 of $1.3 million and $3.1 million for the three and six months ended, June 30, 2013, respectively. |
|
|||
(In thousands) | ||||||||||||||||
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Net sales | $ | 14,342 | $ | 17,709 | $ | 29,029 | $ | 38,138 | ||||||||
Loss from discontinued operations before income taxes | (2,360 | ) | (252 | ) | (3,061 | ) | (319 | ) | ||||||||
Income tax benefit | 803 | 161 | 1,068 | 280 | ||||||||||||
Loss on divestiture, after tax of $2754 | $ | (5,144 | ) | $ | — | $ | (5,144 | ) | $ | — | ||||||
Loss from discontinued operations | $ | (6,701 | ) | $ | (91 | ) | $ | (7,137 | ) | $ | (39 | ) | ||||
(In thousands) | ||||||||||||||||
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Net sales | $ | 2,613 | $ | 1,324 | $ | 3,718 | $ | 2,685 | ||||||||
Loss from discontinued operations before income taxes | (4,902 | ) | (2,423 | ) | (8,054 | ) | (5,037 | ) | ||||||||
Income tax benefit | 1,774 | 872 | 2,915 | 1,814 | ||||||||||||
Loss from discontinued operations | $ | (3,128 | ) | $ | (1,551 | ) | $ | (5,139 | ) | $ | (3,223 | ) | ||||
(In thousands) | June 30, 2014 | |||
Assets held for sale: | ||||
Property, plant, and equipment, net | 7,845 | |||
Goodwill | 2,954 | |||
Total assets held for sale | 10,799 | |||
|
|||
(In thousands) | |||||||
June 30, 2014 | December 31, 2013 | ||||||
Billed receivables: | |||||||
Trade and other receivables | $ | 454,802 | $ | 444,841 | |||
Less: Allowance for doubtful accounts | (6,435 | ) | (6,857 | ) | |||
Net billed receivables | 448,367 | 437,984 | |||||
Unbilled receivables: | |||||||
Recoverable costs and estimated earnings not billed | 187,588 | 184,120 | |||||
Less: Progress payments applied | (14,540 | ) | (18,512 | ) | |||
Net unbilled receivables | 173,048 | 165,608 | |||||
Receivables, net | $ | 621,415 | $ | 603,592 | |||
|
|||
(In thousands) | |||||||
June 30, 2014 | December 31, 2013 | ||||||
Raw materials | $ | 228,405 | $ | 231,219 | |||
Work-in-process | 120,551 | 114,372 | |||||
Finished goods and component parts | 122,200 | 117,444 | |||||
Inventoried costs related to long-term contracts | 60,552 | 58,796 | |||||
Gross inventories | 531,708 | 521,831 | |||||
Less: Inventory reserves | (53,670 | ) | (54,400 | ) | |||
Progress payments applied | (12,152 | ) | (15,344 | ) | |||
Inventories, net | $ | 465,886 | $ | 452,087 | |||
|
|||
(In thousands) | |||||||||||||||
Commercial/Industrial | Defense | Energy | Consolidated | ||||||||||||
December 31, 2013 | $ | 347,819 | $ | 485,431 | $ | 277,179 | $ | 1,110,429 | |||||||
Acquisitions | 13,790 | — | 4,705 | 18,495 | |||||||||||
Assets held for sale | — | — | (2,954 | ) | (2,954 | ) | |||||||||
Divestitures | — | (11,355 | ) | — | (11,355 | ) | |||||||||
Goodwill adjustments | (1,002 | ) | (254 | ) | — | (1,256 | ) | ||||||||
Foreign currency translation adjustment | 2,541 | 1,761 | 320 | 4,622 | |||||||||||
June 30, 2014 | $ | 363,148 | $ | 475,583 | $ | 279,250 | $ | 1,117,981 | |||||||
|
|||
(In thousands) | ||||||||||||
June 30, 2014 | Gross | Accumulated Amortization | Net | |||||||||
Technology | $ | 207,507 | $ | (88,626 | ) | $ | 118,881 | |||||
Customer related intangibles | 422,307 | (129,871 | ) | 292,436 | ||||||||
Other intangible assets | 59,186 | (23,786 | ) | 35,400 | ||||||||
Total | $ | 689,000 | $ | (242,283 | ) | $ | 446,717 | |||||
(In thousands) | ||||||||||||
December 31, 2013 | Gross | Accumulated Amortization | Net | |||||||||
Technology | $ | 213,888 | $ | (88,644 | ) | $ | 125,244 | |||||
Customer related intangibles | 430,604 | (127,194 | ) | 303,410 | ||||||||
Other intangible assets | 66,436 | (23,711 | ) | 42,725 | ||||||||
Total | $ | 710,928 | $ | (239,549 | ) | $ | 471,379 | |||||
|
|||
(In thousands) | |||||||
June 30, 2014 | December 31, 2013 | ||||||
Assets | |||||||
Undesignated for hedge accounting | |||||||
Forward exchange contracts | $ | 257 | $ | 605 | |||
Total asset derivatives (A) | $ | 257 | $ | 605 | |||
Liabilities | |||||||
Designated for hedge accounting | |||||||
Interest rate swaps | $ | 24,911 | $ | 49,845 | |||
Undesignated for hedge accounting | |||||||
Forward exchange contracts | $ | 394 | $ | 277 | |||
Total liability derivatives (B) | $ | 25,305 | $ | 50,122 | |||
(In thousands) | ||||||||||||||||||||||||||||||||
Gain/(Loss) on Swap | Gain/(Loss) on Borrowings | |||||||||||||||||||||||||||||||
Three Months Ended | Six Months Ended | Three Months Ended | Six Months Ended | |||||||||||||||||||||||||||||
June 30, | June 30, | June 30, | June 30, | |||||||||||||||||||||||||||||
Income Statement Classification | 2014 | 2013 | 2014 | 2013 | 2014 | 2013 | 2014 | 2013 | ||||||||||||||||||||||||
Other income, net | $ | 12,159 | $ | (25,623 | ) | $ | 24,934 | $ | (36,573 | ) | $ | (12,159 | ) | $ | 25,623 | $ | (24,934 | ) | $ | 36,573 | ||||||||||||
(In thousands) | ||||||||||||||||
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
Derivatives not designated as hedging instrument | 2014 | 2013 | 2014 | 2013 | ||||||||||||
Forward exchange contracts: | ||||||||||||||||
General and administrative expenses | $ | 2,020 | $ | (4,275 | ) | $ | (930 | ) | $ | (5,836 | ) | |||||
June 30, 2014 | December 31, 2013 | ||||||||||||||
(In thousands) | Carrying Value | Estimated Fair Value | Carrying Value | Estimated Fair Value | |||||||||||
Industrial revenue bond, due 2023 | $ | 8,400 | $ | 8,400 | $ | 8,400 | $ | 8,400 | |||||||
Revolving credit agreement, due 2017 | — | — | 50,000 | 50,000 | |||||||||||
5.51% Senior notes due 2017 | 150,000 | 164,094 | 150,000 | 163,059 | |||||||||||
3.84% Senior notes due 2021 | 99,523 | 99,523 | 98,632 | 98,632 | |||||||||||
3.70% Senior notes due 2023 | 225,000 | 220,111 | 225,000 | 209,140 | |||||||||||
3.85% Senior notes due 2025 | 94,253 | 94,253 | 88,555 | 88,555 | |||||||||||
4.24% Senior notes due 2026 | 186,572 | 186,572 | 173,557 | 173,557 | |||||||||||
4.05% Senior notes due 2028 | 69,741 | 69,741 | 64,411 | 64,411 | |||||||||||
4.11% Senior notes due 2028 | 100,000 | 95,431 | 100,000 | 89,252 | |||||||||||
Other debt | 775 | 775 | 1,383 | 1,383 | |||||||||||
Total debt | $ | 934,264 | $ | 938,900 | $ | 959,938 | $ | 946,389 | |||||||
|
|||
(In thousands) | |||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, | June 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Service cost | $ | 6,372 | $ | 10,899 | $ | 12,742 | $ | 21,718 | |||||||
Interest cost | 7,552 | 6,781 | 15,096 | 13,516 | |||||||||||
Expected return on plan assets | (10,425 | ) | (8,875 | ) | (20,838 | ) | (17,761 | ) | |||||||
Amortization of prior service cost | 157 | 254 | 315 | 554 | |||||||||||
Amortization of unrecognized actuarial loss | 1,483 | 3,935 | 2,966 | 8,207 | |||||||||||
Curtailments | — | 2,711 | — | 2,711 | |||||||||||
Net periodic benefit cost | $ | 5,139 | $ | 15,705 | $ | 10,281 | $ | 28,945 | |||||||
(In thousands) | |||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, | June 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Service cost | $ | 70 | $ | 99 | $ | 141 | $ | 199 | |||||||
Interest cost | 219 | 209 | 438 | 417 | |||||||||||
Amortization of prior service cost | (164 | ) | (157 | ) | (328 | ) | (314 | ) | |||||||
Amortization of unrecognized actuarial gain | (202 | ) | (160 | ) | (405 | ) | (320 | ) | |||||||
Net postretirement benefit cost (income) | $ | (77 | ) | $ | (9 | ) | $ | (154 | ) | $ | (18 | ) | |||
|
|||
(In thousands) | |||||||||||
Three Months Ended | Six Months Ended | ||||||||||
June 30, | June 30, | ||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||
Basic weighted-average shares outstanding | 48,175 | 46,786 | 48,055 | 46,700 | |||||||
Dilutive effect of stock options and deferred stock compensation | 1,064 | 721 | 1,105 | 778 | |||||||
Diluted weighted-average shares outstanding | 49,239 | 47,507 | 49,160 | 47,478 | |||||||
|
|||
(In thousands) | |||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, | June 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Net sales | |||||||||||||||
Commercial/Industrial | $ | 276,280 | $ | 241,960 | $ | 543,205 | $ | 462,416 | |||||||
Defense | 192,690 | 193,632 | 380,336 | 381,807 | |||||||||||
Energy | 185,233 | 164,074 | 357,972 | 325,617 | |||||||||||
Less: Intersegment revenues | (1,751 | ) | (1,972 | ) | (3,631 | ) | (3,593 | ) | |||||||
Total consolidated | $ | 652,452 | $ | 597,694 | $ | 1,277,882 | $ | 1,166,247 | |||||||
Operating income (expense) | |||||||||||||||
Commercial/Industrial | $ | 37,741 | $ | 27,010 | $ | 70,224 | $ | 47,063 | |||||||
Defense | 24,454 | 29,854 | 47,723 | 47,057 | |||||||||||
Energy | 20,720 | 15,791 | 36,361 | 29,155 | |||||||||||
Corporate and eliminations (1) | (6,265 | ) | (12,076 | ) | (13,850 | ) | (22,374 | ) | |||||||
Total consolidated | $ | 76,650 | $ | 60,579 | $ | 140,458 | $ | 100,901 | |||||||
(In thousands) | |||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, | June 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Total operating income | $ | 76,650 | $ | 60,579 | $ | 140,458 | $ | 100,901 | |||||||
Interest expense | (8,988 | ) | (9,342 | ) | (18,044 | ) | (18,005 | ) | |||||||
Other income, net | 64 | 200 | 118 | 645 | |||||||||||
Earnings from continuing operations before income taxes | $ | 67,726 | $ | 51,437 | $ | 122,532 | $ | 83,541 | |||||||
(In thousands) | |||||||
June 30, 2014 | December 31, 2013 | ||||||
Identifiable assets | |||||||
Commercial/Industrial | $ | 1,383,435 | $ | 1,310,521 | |||
Defense | 1,212,268 | 1,292,462 | |||||
Energy | 816,769 | 798,028 | |||||
Corporate and Other | 94,163 | 57,263 | |||||
Total consolidated | $ | 3,506,635 | $ | 3,458,274 | |||
|
|||
(In thousands) | |||||||||||
Foreign currency translation adjustments, net | Total pension and postretirement adjustments, net | Accumulated other comprehensive income (loss) | |||||||||
December 31, 2012 | $ | 65,722 | $ | (121,230 | ) | $ | (55,508 | ) | |||
Current period other comprehensive income (loss) | (6,619 | ) | 87,386 | 80,767 | |||||||
December 31, 2013 | $ | 59,103 | $ | (33,844 | ) | $ | 25,259 | ||||
Other comprehensive income before reclassifications (1) | 7,820 | 71 | 7,891 | ||||||||
Amounts reclassified from accumulated other comprehensive income (1) | — | 1,629 | 1,629 | ||||||||
Net current period other comprehensive income | 7,820 | 1,700 | 9,520 | ||||||||
June 30, 2014 | $ | 66,923 | $ | (32,144 | ) | $ | 34,779 | ||||
(1) | All amounts are after tax. |
(In thousands) | |||||
Amount reclassified from Accumulated other comprehensive income (loss) | Affected line item in the statement where net earnings is presented | ||||
Defined benefit pension and other postretirement benefit plans | |||||
Amortization of prior service costs | 13 | (1) | |||
Amortization of actuarial losses | (2,561 | ) | (1) | ||
(2,548 | ) | Total before tax | |||
919 | Income tax | ||||
Total reclassifications | $ | (1,629 | ) | Net of tax | |
(1) | These items are included in the computation of net periodic pension cost. See Note 9, Pension and Other Postretirement Benefit Plans. |
|
|||
|
|||
|
|||
(In thousands) | CCRS | ||
Accounts receivable | $ | 2,984 | |
Inventory | 64 | ||
Property, plant, and equipment | 1,987 | ||
Other current and non-current assets | 71 | ||
Intangible assets | 9,560 | ||
Current and non-current liabilities | (1,754 | ) | |
Deferred income taxes | (2,058 | ) | |
Net tangible and intangible assets | 10,854 | ||
Purchase price | 24,644 | ||
Goodwill | $ | 13,790 | |
Amount of tax deductible goodwill | $ | — | |
Three Months Ended | Six Months Ended | ||||||
June 30, | June 30, | ||||||
(In thousands, except per share data) | 2013 | 2013 | |||||
Net sales | $ | 636,480 | $ | 1,257,699 | |||
Net earnings from continuing operations | 33,985 | 56,039 | |||||
Diluted earnings per share from continuing operations | 0.72 | 1.18 | |||||
|
|||
(In thousands) | ||||||||||||||||
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Net sales | $ | 14,342 | $ | 17,709 | $ | 29,029 | $ | 38,138 | ||||||||
Loss from discontinued operations before income taxes | (2,360 | ) | (252 | ) | (3,061 | ) | (319 | ) | ||||||||
Income tax benefit | 803 | 161 | 1,068 | 280 | ||||||||||||
Loss on divestiture, after tax of $2754 | $ | (5,144 | ) | $ | — | $ | (5,144 | ) | $ | — | ||||||
Loss from discontinued operations | $ | (6,701 | ) | $ | (91 | ) | $ | (7,137 | ) | $ | (39 | ) | ||||
(In thousands) | ||||||||||||||||
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Net sales | $ | 2,613 | $ | 1,324 | $ | 3,718 | $ | 2,685 | ||||||||
Loss from discontinued operations before income taxes | (4,902 | ) | (2,423 | ) | (8,054 | ) | (5,037 | ) | ||||||||
Income tax benefit | 1,774 | 872 | 2,915 | 1,814 | ||||||||||||
Loss from discontinued operations | $ | (3,128 | ) | $ | (1,551 | ) | $ | (5,139 | ) | $ | (3,223 | ) | ||||
(In thousands) | June 30, 2014 | |||
Assets held for sale: | ||||
Property, plant, and equipment, net | 7,845 | |||
Goodwill | 2,954 | |||
Total assets held for sale | 10,799 | |||
|
|||
(In thousands) | |||||||
June 30, 2014 | December 31, 2013 | ||||||
Billed receivables: | |||||||
Trade and other receivables | $ | 454,802 | $ | 444,841 | |||
Less: Allowance for doubtful accounts | (6,435 | ) | (6,857 | ) | |||
Net billed receivables | 448,367 | 437,984 | |||||
Unbilled receivables: | |||||||
Recoverable costs and estimated earnings not billed | 187,588 | 184,120 | |||||
Less: Progress payments applied | (14,540 | ) | (18,512 | ) | |||
Net unbilled receivables | 173,048 | 165,608 | |||||
Receivables, net | $ | 621,415 | $ | 603,592 | |||
|
|||
(In thousands) | |||||||
June 30, 2014 | December 31, 2013 | ||||||
Raw materials | $ | 228,405 | $ | 231,219 | |||
Work-in-process | 120,551 | 114,372 | |||||
Finished goods and component parts | 122,200 | 117,444 | |||||
Inventoried costs related to long-term contracts | 60,552 | 58,796 | |||||
Gross inventories | 531,708 | 521,831 | |||||
Less: Inventory reserves | (53,670 | ) | (54,400 | ) | |||
Progress payments applied | (12,152 | ) | (15,344 | ) | |||
Inventories, net | $ | 465,886 | $ | 452,087 | |||
|
|||
(In thousands) | |||||||||||||||
Commercial/Industrial | Defense | Energy | Consolidated | ||||||||||||
December 31, 2013 | $ | 347,819 | $ | 485,431 | $ | 277,179 | $ | 1,110,429 | |||||||
Acquisitions | 13,790 | — | 4,705 | 18,495 | |||||||||||
Assets held for sale | — | — | (2,954 | ) | (2,954 | ) | |||||||||
Divestitures | — | (11,355 | ) | — | (11,355 | ) | |||||||||
Goodwill adjustments | (1,002 | ) | (254 | ) | — | (1,256 | ) | ||||||||
Foreign currency translation adjustment | 2,541 | 1,761 | 320 | 4,622 | |||||||||||
June 30, 2014 | $ | 363,148 | $ | 475,583 | $ | 279,250 | $ | 1,117,981 | |||||||
|
|||
(In thousands) | ||||||||||||
June 30, 2014 | Gross | Accumulated Amortization | Net | |||||||||
Technology | $ | 207,507 | $ | (88,626 | ) | $ | 118,881 | |||||
Customer related intangibles | 422,307 | (129,871 | ) | 292,436 | ||||||||
Other intangible assets | 59,186 | (23,786 | ) | 35,400 | ||||||||
Total | $ | 689,000 | $ | (242,283 | ) | $ | 446,717 | |||||
(In thousands) | ||||||||||||
December 31, 2013 | Gross | Accumulated Amortization | Net | |||||||||
Technology | $ | 213,888 | $ | (88,644 | ) | $ | 125,244 | |||||
Customer related intangibles | 430,604 | (127,194 | ) | 303,410 | ||||||||
Other intangible assets | 66,436 | (23,711 | ) | 42,725 | ||||||||
Total | $ | 710,928 | $ | (239,549 | ) | $ | 471,379 | |||||
|
|||
(In thousands) | |||||||
June 30, 2014 | December 31, 2013 | ||||||
Assets | |||||||
Undesignated for hedge accounting | |||||||
Forward exchange contracts | $ | 257 | $ | 605 | |||
Total asset derivatives (A) | $ | 257 | $ | 605 | |||
Liabilities | |||||||
Designated for hedge accounting | |||||||
Interest rate swaps | $ | 24,911 | $ | 49,845 | |||
Undesignated for hedge accounting | |||||||
Forward exchange contracts | $ | 394 | $ | 277 | |||
Total liability derivatives (B) | $ | 25,305 | $ | 50,122 | |||
(In thousands) | ||||||||||||||||||||||||||||||||
Gain/(Loss) on Swap | Gain/(Loss) on Borrowings | |||||||||||||||||||||||||||||||
Three Months Ended | Six Months Ended | Three Months Ended | Six Months Ended | |||||||||||||||||||||||||||||
June 30, | June 30, | June 30, | June 30, | |||||||||||||||||||||||||||||
Income Statement Classification | 2014 | 2013 | 2014 | 2013 | 2014 | 2013 | 2014 | 2013 | ||||||||||||||||||||||||
Other income, net | $ | 12,159 | $ | (25,623 | ) | $ | 24,934 | $ | (36,573 | ) | $ | (12,159 | ) | $ | 25,623 | $ | (24,934 | ) | $ | 36,573 | ||||||||||||
(In thousands) | ||||||||||||||||
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
Derivatives not designated as hedging instrument | 2014 | 2013 | 2014 | 2013 | ||||||||||||
Forward exchange contracts: | ||||||||||||||||
General and administrative expenses | $ | 2,020 | $ | (4,275 | ) | $ | (930 | ) | $ | (5,836 | ) | |||||
June 30, 2014 | December 31, 2013 | ||||||||||||||
(In thousands) | Carrying Value | Estimated Fair Value | Carrying Value | Estimated Fair Value | |||||||||||
Industrial revenue bond, due 2023 | $ | 8,400 | $ | 8,400 | $ | 8,400 | $ | 8,400 | |||||||
Revolving credit agreement, due 2017 | — | — | 50,000 | 50,000 | |||||||||||
5.51% Senior notes due 2017 | 150,000 | 164,094 | 150,000 | 163,059 | |||||||||||
3.84% Senior notes due 2021 | 99,523 | 99,523 | 98,632 | 98,632 | |||||||||||
3.70% Senior notes due 2023 | 225,000 | 220,111 | 225,000 | 209,140 | |||||||||||
3.85% Senior notes due 2025 | 94,253 | 94,253 | 88,555 | 88,555 | |||||||||||
4.24% Senior notes due 2026 | 186,572 | 186,572 | 173,557 | 173,557 | |||||||||||
4.05% Senior notes due 2028 | 69,741 | 69,741 | 64,411 | 64,411 | |||||||||||
4.11% Senior notes due 2028 | 100,000 | 95,431 | 100,000 | 89,252 | |||||||||||
Other debt | 775 | 775 | 1,383 | 1,383 | |||||||||||
Total debt | $ | 934,264 | $ | 938,900 | $ | 959,938 | $ | 946,389 | |||||||
|
|||
(In thousands) | |||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, | June 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Service cost | $ | 6,372 | $ | 10,899 | $ | 12,742 | $ | 21,718 | |||||||
Interest cost | 7,552 | 6,781 | 15,096 | 13,516 | |||||||||||
Expected return on plan assets | (10,425 | ) | (8,875 | ) | (20,838 | ) | (17,761 | ) | |||||||
Amortization of prior service cost | 157 | 254 | 315 | 554 | |||||||||||
Amortization of unrecognized actuarial loss | 1,483 | 3,935 | 2,966 | 8,207 | |||||||||||
Curtailments | — | 2,711 | — | 2,711 | |||||||||||
Net periodic benefit cost | $ | 5,139 | $ | 15,705 | $ | 10,281 | $ | 28,945 | |||||||
(In thousands) | |||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, | June 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Service cost | $ | 70 | $ | 99 | $ | 141 | $ | 199 | |||||||
Interest cost | 219 | 209 | 438 | 417 | |||||||||||
Amortization of prior service cost | (164 | ) | (157 | ) | (328 | ) | (314 | ) | |||||||
Amortization of unrecognized actuarial gain | (202 | ) | (160 | ) | (405 | ) | (320 | ) | |||||||
Net postretirement benefit cost (income) | $ | (77 | ) | $ | (9 | ) | $ | (154 | ) | $ | (18 | ) | |||
|
|||
(In thousands) | |||||||||||
Three Months Ended | Six Months Ended | ||||||||||
June 30, | June 30, | ||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||
Basic weighted-average shares outstanding | 48,175 | 46,786 | 48,055 | 46,700 | |||||||
Dilutive effect of stock options and deferred stock compensation | 1,064 | 721 | 1,105 | 778 | |||||||
Diluted weighted-average shares outstanding | 49,239 | 47,507 | 49,160 | 47,478 | |||||||
|
|||
(In thousands) | |||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, | June 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Net sales | |||||||||||||||
Commercial/Industrial | $ | 276,280 | $ | 241,960 | $ | 543,205 | $ | 462,416 | |||||||
Defense | 192,690 | 193,632 | 380,336 | 381,807 | |||||||||||
Energy | 185,233 | 164,074 | 357,972 | 325,617 | |||||||||||
Less: Intersegment revenues | (1,751 | ) | (1,972 | ) | (3,631 | ) | (3,593 | ) | |||||||
Total consolidated | $ | 652,452 | $ | 597,694 | $ | 1,277,882 | $ | 1,166,247 | |||||||
Operating income (expense) | |||||||||||||||
Commercial/Industrial | $ | 37,741 | $ | 27,010 | $ | 70,224 | $ | 47,063 | |||||||
Defense | 24,454 | 29,854 | 47,723 | 47,057 | |||||||||||
Energy | 20,720 | 15,791 | 36,361 | 29,155 | |||||||||||
Corporate and eliminations (1) | (6,265 | ) | (12,076 | ) | (13,850 | ) | (22,374 | ) | |||||||
Total consolidated | $ | 76,650 | $ | 60,579 | $ | 140,458 | $ | 100,901 | |||||||
(In thousands) | |||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, | June 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Total operating income | $ | 76,650 | $ | 60,579 | $ | 140,458 | $ | 100,901 | |||||||
Interest expense | (8,988 | ) | (9,342 | ) | (18,044 | ) | (18,005 | ) | |||||||
Other income, net | 64 | 200 | 118 | 645 | |||||||||||
Earnings from continuing operations before income taxes | $ | 67,726 | $ | 51,437 | $ | 122,532 | $ | 83,541 | |||||||
(In thousands) | |||||||
June 30, 2014 | December 31, 2013 | ||||||
Identifiable assets | |||||||
Commercial/Industrial | $ | 1,383,435 | $ | 1,310,521 | |||
Defense | 1,212,268 | 1,292,462 | |||||
Energy | 816,769 | 798,028 | |||||
Corporate and Other | 94,163 | 57,263 | |||||
Total consolidated | $ | 3,506,635 | $ | 3,458,274 | |||
|
|||
(In thousands) | |||||||||||
Foreign currency translation adjustments, net | Total pension and postretirement adjustments, net | Accumulated other comprehensive income (loss) | |||||||||
December 31, 2012 | $ | 65,722 | $ | (121,230 | ) | $ | (55,508 | ) | |||
Current period other comprehensive income (loss) | (6,619 | ) | 87,386 | 80,767 | |||||||
December 31, 2013 | $ | 59,103 | $ | (33,844 | ) | $ | 25,259 | ||||
Other comprehensive income before reclassifications (1) | 7,820 | 71 | 7,891 | ||||||||
Amounts reclassified from accumulated other comprehensive income (1) | — | 1,629 | 1,629 | ||||||||
Net current period other comprehensive income | 7,820 | 1,700 | 9,520 | ||||||||
June 30, 2014 | $ | 66,923 | $ | (32,144 | ) | $ | 34,779 | ||||
(1) | All amounts are after tax. |
(In thousands) | |||||
Amount reclassified from Accumulated other comprehensive income (loss) | Affected line item in the statement where net earnings is presented | ||||
Defined benefit pension and other postretirement benefit plans | |||||
Amortization of prior service costs | 13 | (1) | |||
Amortization of actuarial losses | (2,561 | ) | (1) | ||
(2,548 | ) | Total before tax | |||
919 | Income tax | ||||
Total reclassifications | $ | (1,629 | ) | Net of tax | |
(1) | These items are included in the computation of net periodic pension cost. See Note 9, Pension and Other Postretirement Benefit Plans. |
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||
|
||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||
|
||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||